UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

 

☒   Quarterly report Under Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended March 31, 2022.2023

 

☐   Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Commission File Number: 000-13273

 

F&M BANK CORPCORP.

 

Virginia

54-1280811

 (State(State or Other Jurisdiction of

Incorporation or Organization)

 

 (I.R.S.(I.R.S. Employer

Identification No.)

P. O. Box 1111

Timberville, Virginia 22853

(Address of Principal Executive Offices) (Zip Code)

 

(540) 896-8941

(Registrant’sRegistrant's Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

None

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files. Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated Filer

Smaller reporting company

Emerging growth company

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

 

State the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.

 

Class

 

Outstanding at May 6, 2022April 30, 2023

Common Stock, par value ‑ $5 per share

 

3,451,6123,476,500 shares

 

 

 

 

F & M BANK CORP.

 

Index

 

 

 

 

Page

 

Part I

Financial Information

 

3

 

 

 

 

Item 1.

Financial Statements

 

3

 

 

 

 

 

Consolidated Balance Sheets – March 31, 20222023 and December 31, 20212022

 

3

 

 

 

 

 

Consolidated Statements of Income – Three Months Ended March 31, 20222023 and 20212022

 

4

 

 

 

 

 

Consolidated Statements of Comprehensive Income (Loss) Income – Three Months Ended March 31, 20222023 and 20212022

 

5

 

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity – Three Months Ended March 31, 20222023 and 20212022

 

6

 

 

 

 

 

Consolidated Statements of Cash Flows – Three Months Ended March 31, 20222023 and 20212022

 

7

 

 

 

 

 

Notes to Consolidated Financial Statements

 

8

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

31

40

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

41

48

 

 

 

 

Item 4.

Controls and Procedures

 

41

48

 

 

 

 

Part II

Other Information

 

41

49

 

 

 

 

Item 1.

Legal Proceedings

 

41

49

 

 

 

 

Item 1a.

Risk Factors

 

41

49

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

41

49

 

 

 

 

Item 3.

Defaults upon Senior Securities

 

41

49

 

 

 

 

Item 4.

Mine Safety Disclosures

 

41

49

 

 

 

 

Item 5.

Other Information

 

41

49

 

 

 

 

Item 6.

Exhibits

 

41

50

 

 

 

 

Signatures

 

42

51

 

 

 

Certifications

 

 

 

 
2

Table of Contents

 

Part I Financial Information

Item 1 Financial Statements

 

F & M BANK CORP.

Consolidated Balance Sheets

(Dollars in thousands, except per share data)

 

 

March 31,

 

December 31,

 

 

March 31,

 

December 31,

 

 

2022

 

 

2021*

 

 

2023

 

 

2022*

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$13,586

 

$8,516

 

 

$17,568

 

$17,926

 

Money market funds and interest-bearing deposits in other banks

 

2,796

 

2,938

 

 

982

 

687

 

Federal funds sold

 

 

31,994

 

 

 

76,667

 

 

 

12,723

 

 

 

16,340

 

Cash and cash equivalents

 

48,376

 

88,121

 

 

31,273

 

34,953

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

Held to maturity, at amortized cost – fair value of $125 in 2022 and 2021, respectively

 

125

 

125

 

Held to maturity, at amortized cost – fair value of $114 and $112 in 2023 and 2022, respectively

 

125

 

125

 

Less: allowance for credit losses

 

 

-

 

 

 

-

 

Held to maturity, net

 

125

 

125

 

Available for sale, at fair value

 

461,822

 

403,882

 

 

388,248

 

392,095

 

Other investments

 

9,142

 

9,210

 

 

10,587

 

11,317

 

Loans held for sale, at fair value

 

2,479

 

4,887

 

 

1,242

 

1,373

 

Loans held for investment, net of deferred fees and costs

 

659,560

 

662,421

 

 

756,920

 

743,604

 

Less: allowance for loan losses

 

 

(7,389)

 

 

(7,748)

Less: allowance for credit losses

 

 

(8,546)

 

 

(7,936)

Net loans held for investment

 

652,171

 

654,673

 

 

748,374

 

735,668

 

 

 

 

 

 

 

 

 

 

 

Bank premises and equipment, net

 

18,684

 

17,063

 

 

19,971

 

19,587

 

Bank premises held for sale

 

300

 

300

 

Interest receivable

 

3,345

 

3,117

 

 

4,165

 

3,995

 

Goodwill

 

3,082

 

3,082

 

 

3,082

 

3,082

 

Bank owned life insurance

 

23,042

 

22,878

 

 

23,727

 

23,554

 

Other assets

 

 

15,691

 

 

 

12,004

 

 

 

22,081

 

 

 

20,153

 

Total assets

 

$1,238,259

 

 

$1,219,342

 

Total Assets

 

$1,252,875

 

 

$1,245,902

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$298,676

 

$280,993

 

 

$284,060

 

$293,596

 

Interest bearing

 

 

813,619

 

 

 

799,302

 

 

 

821,175

 

 

 

789,781

 

Total deposits

 

 

1,112,295

 

 

 

1,080,295

 

 

 

1,105,235

 

 

 

1,083,377

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

55,000

 

70,000

 

Long-term debt

 

21,780

 

21,772

 

 

6,901

 

6,890

 

Other liabilities

 

 

16,199

 

 

 

16,819

 

 

 

13,104

 

 

 

14,843

 

Total liabilities

 

 

1,150,274

 

 

 

1,118,886

 

 

 

1,180,240

 

 

 

1,175,110

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

Common stock, $5 par value, 6,000,000 shares authorized, 200,000 designated, 3,451,208 and 3,430,175 shares issued and outstanding (29,238 and 15,869 unvested restricted shares)

 

17,110

 

17,071

 

Additional paid in capital – common stock

 

10,240

 

10,127

 

Common stock, $5 par value, 6,000,000 shares authorized, 200,000 designated, 3,482,745 and

 

 

 

 

 

3,456,237 shares issued and outstanding (41,192 and 26,456 unvested restricted shares)

 

17,207

 

17,149

 

Additional paid in capital

 

10,693

 

10,577

 

Retained earnings

 

79,986

 

78,350

 

 

82,031

 

83,078

 

Accumulated other comprehensive loss

 

 

(19,351)

 

 

(5,092)

 

 

(37,296)

 

 

(40,012)

Total stockholders’ equity

 

 

87,985

 

 

 

100,456

 

 

 

72,635

 

 

 

70,792

 

Total liabilities and stockholders’ equity

 

$1,238,259

 

 

$1,219,342

 

 

$1,252,875

 

 

$1,245,902

 

 

*20212022 derived from audited consolidated financial statements.

 

See Notes to Consolidated Financial Statements

 

3

Table of Contents

 

F & M BANK CORP.

Consolidated Statements of Income

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

Interest and Dividend income

 

2022

 

 

2021

 

Interest and fees on loans held for investment

 

$7,510

 

 

$8,170

 

Interest and fees on loans held for sale

 

 

29

 

 

 

100

 

Interest from money market funds and federal funds sold

 

 

25

 

 

 

15

 

Interest on debt securities

 

 

1,497

 

 

 

461

 

Total interest and dividend income

 

 

9,061

 

 

 

8,746

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Total interest on deposits

 

 

845

 

 

 

795

 

Interest from long-term debt

 

 

159

 

 

 

273

 

Total interest expense

 

 

1,004

 

 

 

1,068

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

8,057

 

 

 

7,678

 

 

 

 

 

 

 

 

 

 

(Recovery of) Loan Losses

 

 

(450)

 

 

(725)

Net Interest Income After (Recovery of) Loan Losses

 

 

8,507

 

 

 

8,403

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

307

 

 

 

285

 

Investment services and insurance income, net

 

 

251

 

 

 

347

 

Mortgage banking income, net

 

 

742

 

 

 

1,672

 

Title insurance income

 

 

473

 

 

 

456

 

Income on bank owned life insurance

 

 

171

 

 

 

168

 

Low income housing partnership losses

 

 

(204)

 

 

(215)

ATM and check card fees

 

 

563

 

 

 

520

 

Other operating income

 

 

180

 

 

 

122

 

Total noninterest income

 

 

2,483

 

 

 

3,355

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries

 

 

3,637

 

 

 

3,296

 

Employee benefits

 

 

1,288

 

 

 

1,216

 

Occupancy expense

 

 

340

 

 

 

295

 

Equipment expense

 

 

286

 

 

 

277

 

FDIC insurance assessment

 

 

116

 

 

 

99

 

Advertising expense

 

 

178

 

 

 

136

 

Legal and professional fees

 

 

208

 

 

 

199

 

ATM and check card fees

 

 

298

 

 

 

257

 

Telecommunication and data processing expense

 

 

901

 

 

 

540

 

Directors fees

 

 

164

 

 

 

146

 

Bank franchise tax

 

 

174

 

 

 

173

 

Other operating expenses

 

 

960

 

 

 

1,052

 

Total noninterest expense

 

 

8,550

 

 

 

7,686

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,440

 

 

 

4,072

 

Income tax (benefit) expense

 

 

(88)

 

 

271

 

Net Income

 

$2,528

 

 

$3,801

 

Dividends paid/accumulated on preferred stock

 

 

0

 

 

 

65

 

Net income available to common stockholders

 

$2,528

 

 

$3,736

 

Per Common Share Data

 

 

 

 

 

 

Net income – basic

 

$0.74

 

 

$1.17

 

Net income – diluted

 

$

0.74

 

 

$1.11

 

Cash dividends on common stock

 

$

0.26

 

 

$0.26

 

Weighted average common shares outstanding – basic

 

 

3,434,892

 

 

 

3,205,074

 

Weighted average common shares outstanding – diluted

 

 

3,434,892

 

 

 

3,433,192

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2023

 

 

2022

 

Interest and Dividend income

 

 

 

 

 

 

 

 

Interest and fees on loans held for investment

 

$10,854

 

 

$7,510

 

Interest and fees on loans held for sale

 

 

22

 

 

 

29

 

Interest from money market funds and federal funds sold

 

 

84

 

 

 

25

 

Interest on debt securities

 

 

2,014

 

 

 

1,497

 

Total interest and dividend income

 

 

12,974

 

 

 

9,061

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Total interest on deposits

 

 

4,042

 

 

 

845

 

Interest from short-term debt

 

 

992

 

 

 

-

 

Interest from long-term debt

 

 

112

 

 

 

159

 

Total interest expense

 

 

5,146

 

 

 

1,004

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

7,828

 

 

 

8,057

 

 

 

 

 

 

 

 

 

 

Provision for (Recovery of) Credit Losses

 

 

-

 

 

 

(450)

Net Interest Income After Provision for (Recovery of) Credit Losses

 

 

7,828

 

 

 

8,507

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

225

 

 

 

307

 

Investment services and insurance income

 

 

333

 

 

 

251

 

Mortgage banking income

 

 

234

 

 

 

742

 

Title insurance income

 

 

248

 

 

 

473

 

Income on bank owned life insurance

 

 

179

 

 

 

171

 

Low income housing partnership losses

 

 

(205)

 

 

(204)

ATM and check card fees

 

 

627

 

 

 

563

 

Other operating income

 

 

243

 

 

 

180

 

Total noninterest income

 

 

1,884

 

 

 

2,483

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries

 

 

3,861

 

 

 

3,637

 

Employee benefits

 

 

1,043

 

 

 

1,288

 

Occupancy expense

 

 

335

 

 

 

340

 

Equipment expense

 

 

295

 

 

 

286

 

FDIC insurance assessment

 

 

145

 

 

 

116

 

Advertising expense

 

 

218

 

 

 

178

 

Legal and professional fees

 

 

225

 

 

 

208

 

ATM and check card fees

 

 

319

 

 

 

298

 

Telecommunication and data processing expense

 

 

707

 

 

 

901

 

Directors fees

 

 

157

 

 

 

164

 

Bank franchise tax

 

 

168

 

 

 

174

 

Other operating expenses

 

 

1,235

 

 

 

960

 

Total noninterest expense

 

 

8,708

 

 

 

8,550

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,004

 

 

 

2,440

 

Income tax benefit

 

 

(51)

 

 

(88)

Net Income

 

$1,055

 

 

$2,528

 

Per Common Share Data

 

 

 

 

 

 

 

 

Net income

 

$0.30

 

 

$0.74

 

Cash dividends on common stock

 

 

0.26

 

 

 

0.26

 

Weighted average common shares outstanding

 

 

3,462,698

 

 

 

3,434,892

 

 

See Notes to Consolidated Financial Statements

 

 
4

Table of Contents

 

F & M BANK CORP.

Consolidated Statements of Comprehensive Income (Loss) Income

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Net Income

 

$2,528

 

 

$3,801

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss:

 

 

 

 

 

 

 

 

 Unrealized holding losses on available-for sale securities

 

 

(18,049)

 

 

(1,411)

 Tax effect

 

 

3,790

 

 

 

297

 

 Unrealized holding losses, net of tax

 

 

(14,259)

 

 

(1,114)

 

 

 

 

 

 

 

 

 

Total other comprehensive loss

 

(14,259)

 

$(1,114)

 

 

 

 

 

 

 

 

 

Total comprehensive (loss) income

 

$(11,731)

 

$2,687

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Net Income

 

$1,055

 

 

$2,528

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) on available-for sale securities

 

 

3,438

 

 

 

(18,049)

Tax effect

 

 

(722)

 

 

3,790

 

Unrealized holding gains (losses), net of tax

 

 

2,716

 

 

 

(14,259)

 

 

 

 

 

 

 

 

 

Total other comprehensive income (loss)

 

 

2,716

 

 

$(14,259)

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss)

 

$3,771

 

 

$(11,731)

 

See Notes to Consolidated Financial Statements

 

 
5

Table of Contents

 

F & M BANK CORP.

Condensed Consolidated Statements of Changes in Stockholders’ Equity

(Dollars in thousands)

(Unaudited)

 

Three Months Ended March 31, 20222023 and 2021.2022.

 

 

 

Preferred

Stock

 

 

Common

Stock

 

 

Additional Paid in Capital

 

 

Retained

Earnings

 

 

Accumulated Other Comprehensive Loss

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

$4,558

 

 

$16,017

 

 

$6,866

 

 

$71,205

 

 

$(3,017)

 

$95,629

 

Net income

 

 

0

 

 

 

0

 

 

 

0

 

 

 

3,801

 

 

 

0

 

 

 

3,801

 

Other comprehensive loss

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(1,114)

 

 

(1,114)

Dividends on preferred stock ($.32 per share)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(65)

 

 

0

 

 

 

(65)

Dividends on common stock ($.26 per share)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(833)

 

 

0

 

 

 

(833)

Common stock issued (2,450 shares)

 

 

0

 

 

 

12

 

 

 

52

 

 

 

0

 

 

 

0

 

 

 

64

 

Common stock issued for Stock-based Compensation (1,332 shares)

 

 

0

 

 

 

7

 

 

 

29

 

 

 

0

 

 

 

0

 

 

 

36

 

Stock-based compensation expense

 

 

0

 

 

 

0

 

 

 

9

 

 

 

0

 

 

 

0

 

 

 

9

 

Balance, March 31, 2021

 

$4,558

 

 

$16,036

 

 

$6,956

 

 

$74,108

 

 

$(4,131)

 

$97,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

$0

 

 

$17,071

 

 

$10,127

 

 

$78,350

 

 

$(5,092)

 

$100,456

 

Net income

 

 

0

 

 

 

0

 

 

 

0

 

 

 

2,528

 

 

 

0

 

 

 

2,528

 

Other comprehensive loss

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(14,259)

 

 

(14,259)

Dividends on common stock ($.26 per share)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(892)

 

 

0

 

 

 

(892)

Common stock issued (2,599 shares)

 

 

0

 

 

 

13

 

 

 

67

 

 

 

0

 

 

 

0

 

 

 

80

 

Common stock issued for Stock-based Compensation (5,065 shares)

 

 

0

 

 

 

26

 

 

 

29

 

 

 

0

 

 

 

0

 

 

 

55

 

Stock-based compensation expense

 

 

0

 

 

 

0

 

 

 

17

 

 

 

0

 

 

 

0

 

 

 

17

 

Balance, March 31, 2022

 

$0

 

 

$17,110

 

 

$10,240

 

 

$79,986

 

 

$(19,351)

 

$87,985

 

 

 

Common Stock

 

 

Additional Paid in Capital

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive Loss

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

$17,071

 

 

$10,127

 

 

$78,350

 

 

$(5,092)

 

$100,456

 

Net income

 

 

-

 

 

 

-

 

 

 

2,528

 

 

 

-

 

 

 

2,528

 

Other comprehensive (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(14,259)

 

 

(14,259)

Dividends on common stock ($0.26 per share)

 

 

-

 

 

 

-

 

 

 

(892)

 

 

-

 

 

 

(892)

Common stock issued

 

 

13

 

 

 

67

 

 

 

-

 

 

 

-

 

 

 

80

 

Vesting of time based stock awards issued at date of grant

 

 

26

 

 

 

29

 

 

 

-

 

 

 

-

 

 

 

55

 

Stock-based compensation expense

 

 

-

 

 

 

17

 

 

 

-

 

 

 

-

 

 

 

17

 

Balance, March 31, 2022

 

$17,110

 

 

$10,240

 

 

$79,986

 

 

$(19,351)

 

$87,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2022

 

$17,149

 

 

$10,577

 

 

$83,078

 

 

$(40,012)

 

$70,792

 

Net income

 

 

-

 

 

 

-

 

 

 

1,055

 

 

 

-

 

 

 

1,055

 

Cumulative effect adjustment due to the adoption of ASC 326, net of tax

 

 

-

 

 

 

-

 

 

 

(1,203)

 

 

-

 

 

 

(1,203)

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,716

 

 

 

2,716

 

Dividends on common stock ($0.26 per share)

 

 

-

 

 

 

-

 

 

 

(899)

 

 

-

 

 

 

(899)

Common stock issued

 

 

18

 

 

 

63

 

 

 

-

 

 

 

-

 

 

 

81

 

Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes

 

 

40

 

 

 

(11)

 

 

-

 

 

 

-

 

 

 

29

 

Stock-based compensation expense

 

 

-

 

 

 

64

 

 

 

-

 

 

 

-

 

 

 

64

 

Balance, March 31, 2023

 

$17,207

 

 

$10,693

 

 

$82,031

 

 

$(37,296)

 

$72,635

 

 

See Notes to Consolidated Financial Statements

 

 
6

Table of Contents

 

F & M BANK CORP.

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)

 

 

Three Months Ended March 31,

 

 

Three Months Ended March 31,

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

Net income

 

$2,528

 

$3,801

 

 

$1,055

 

$2,528

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

283

 

293

 

 

276

 

283

 

Amortization of intangibles

 

9

 

17

 

 

8

 

9

 

Amortization of securities

 

6,174

 

239

 

 

3,461

 

6,174

 

Proceeds from loans held for sale originated

 

39,724

 

63,032

 

Proceeds from loans held for sale

 

31,451

 

39,724

 

Loans held for sale originated

 

(36,881)

 

(56,331)

 

(30,748)

 

(36,881)

Gain on sale of loans held for sale originated

 

(435)

 

(1,606)

(Recovery of) loan losses

 

(450)

 

(725)

(Increase) decrease in interest receivable

 

(228)

 

323

 

(Increase) in deferred taxes

 

(189)

 

(189)

Gain on sale of loans held for sale

 

(572)

 

(435)

Recovery of credit losses

 

-

 

(450)

Increase in interest receivable

 

(170)

 

(228)

Decrease (increase) in deferred taxes

 

9

 

(189)

Decrease in taxes payable

 

-

 

159

 

 

(38)

 

-

 

(Increase) decrease in other assets

 

(12)

 

1,433

 

(Decrease) in accrued expenses

 

(318)

 

(842)

Decrease in other assets

 

(2,302)

 

(12)

Decrease in accrued expenses

 

(2,486)

 

(318)

Amortization of limited partnership investments

 

204

 

215

 

 

205

 

204

 

Amortization of debt issuance costs

 

11

 

-

 

Income from life insurance investment

 

(171)

 

(168)

 

(179)

 

(171)

(Gain) on the sale of fixed assets

 

(9)

 

-

 

Stock-based compensation expense

 

 

17

 

 

 

9

 

 

 

64

 

 

 

17

 

Net cash provided by operating activities

 

 

10,255

 

 

 

9,660

 

 

 

36

 

 

 

10,255

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

Purchase of investments available for sale and other investments

 

(85,163)

 

(71,076)

 

-

 

(85,163)

Proceeds from maturity of investments available for sale

 

3,000

 

4,623

 

 

3,825

 

3,000

 

(Purchase) of proceeds from the redemption of restricted stock, net

 

(136)

 

395

 

Net decrease in loans held for investment

 

2,952

 

1,910

 

Net decrease in loans held for sale participations

 

-

 

37,661

 

Proceeds from (investment in) the redemption of restricted stock, net

 

624

 

(136)

Investment in limited partnership

 

(100)

 

-

 

Net (increase) decrease in loans held for investment

 

(13,483)

 

2,952

 

Proceeds from the sale of fixed assets

 

33

 

-

 

Net purchase of property and equipment

 

 

(1,904)

 

 

(181)

 

 

(684)

 

 

(1,904)

Net cash (used in) investing activities

 

 

(81,251)

 

 

(26,668)

 

 

(9,785)

 

 

(81,251)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

Net change in deposits

 

32,000

 

44,170

 

 

21,858

 

32,000

 

Net change in short-term debt

 

(15,000)

 

-

 

Dividends paid in cash

 

(892)

 

(898)

 

(899)

 

(892)

Proceeds from issuance of common stock

 

135

 

100

 

 

110

 

135

 

Amortization of debt issuance costs

 

8

 

0

 

Repayments of long-term debt

 

 

-

 

 

 

(1,043)

 

 

-

 

 

 

8

 

Net cash provided by financing activities

 

 

31,251

 

 

 

42,329

 

 

 

6,069

 

 

 

31,251

 

 

 

 

 

 

Net (decrease) increase in Cash and Cash Equivalents

 

(39,745)

 

25,321

 

Net decrease in Cash and Cash Equivalents

 

(3,680)

 

(39,745)

Cash and cash equivalents, beginning of period

 

 

88,121

 

 

 

78,408

 

 

 

34,953

 

 

 

88,121

 

Cash and cash equivalents, end of period

 

$48,376

 

 

$103,729

 

 

$31,273

 

 

$48,376

 

 

 

 

 

 

Supplemental Cash Flow information:

 

 

 

 

 

 

 

 

 

 

Cash paid for: Interest

 

$1,244

 

$1,263

 

 

$4,765

 

$1,244

 

Cash paid for: Taxes

 

0

 

0

 

 

 

 

 

 

Taxes

 

360

 

-

 

Supplemental non-cash disclosures:

 

 

 

 

 

 

 

 

 

 

Change in unrealized (loss) on securities available for sale, net of tax

 

$(14,259)

 

$(1,411)

Change in unrealized loss on securities available for sale

 

$3,438

 

$(18,049)

Cumulative effect of the adoption of ASC 326

 

1,524

 

-

 

 

See Notes to Consolidated Financial Statements

 

 
7

Table of Contents

 

Notes to the Consolidated Financial Statements

 

Note 1. Summary of Significant Accounting Policies

 

Principles of Consolidation

 

The accompanying unaudited consolidated financial statementsConsolidated Financial Statements include the accounts of F&M Bank Corp. (the “Company”), Farmers & Merchants Bank (the “Bank”), TEB Life Insurance Company (“TEB”), Farmers & Merchants Financial Services, Inc. (“FMFS”), VBS Mortgage, LLC (dba F“F&M Mortgage)Mortgage”), and VSTitle, LLC (“VST”), with all significant intercompany accounts and were prepared in accordance withtransactions eliminated.

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) forand to accepted practices within the interim financial information and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission (“SEC”). Accordingly, these financial statements do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. Operating results for the three months ended March 31, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 (the “2021 Form 10-K”).

The accompanying unaudited consolidated financial statements include the accounts of the Company, the Bank and its subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.banking industry.

 

NatureUse of Operations

The Company, through its subsidiary Farmers & Merchants Bank (the “Bank”), operates under a charter issued by the Commonwealth of Virginia and provides commercial banking services. As a state chartered bank, the Bank is subject to regulation by the Virginia Bureau of Financial Institutions and the Federal Reserve Bank. The Bank provides services to customers primarily in the counties of Rockingham, Shenandoah, and Augusta, and the cities of Harrisonburg, Staunton, Waynesboro and Winchester in Virginia. Services are provided at thirteen branch offices and a Dealer Finance Division. The Company offers insurance, mortgage lending, title insurance and financial services through its subsidiaries, TEB Life Insurance Company, Farmers & Merchants Financial Services, Inc. (“FMFS”), F&M Mortgage, and VSTitle, LLC (“VST”).

Basis of PresentationEstimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimatesThe material estimate that areis particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses and fair value. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, which are necessary for fair presentation of the results of operations in these financial statements, have been made.

Risk and Uncertainties

The coronavirus (“COVID-19”) pandemic spread rapidly across the world in the first quarter of 2020 and was declared a pandemic by the World Health Organization. The government and private sector responses to contain its spread began to significantly affect our business operations in March 2020 with branch lobby closings, operations and administrative staff working remotely and the use of virtual meetings. Branch lobbies were only open by appointment from March 2020 to April 12, 2021 and from January 18, 2022 to March 7, 2022. The full impact of COVID-19 and its length and duration remains uncertain at this time. The Company is closely monitoring the effects of the pandemic on our customers and loan portfolio. The risks and uncertainties resulting from the pandemic may adversely affect our future earnings, cash flows and financial condition, including among others, credit losses resulting from financial stress on borrowers, decreased demand for products and operational failures. In addition, significant assumptions, judgments, and estimates used in the preparation of our financial statements, including those associated with evaluations of goodwill for impairment, and allowance for loan losses, may be subject to adjustments in future periods due to the rapidly changing, uncertain and unprecedented nature of the pandemic.

8

Table of Contents

Note 1. Summary of Significant Accounting Policies, continuedlosses.

 

Reclassification

 

Certain reclassifications have been made to prior period amounts to conform to current period presentation. None of these reclassifications are considered material and have no impact on net income.

Nature of Operations

The Company, through its subsidiary Farmers & Merchants Bank, operates under a charter issued by the Commonwealth of Virginia and provides commercial banking services. As a state chartered bank, the Bank is subject to regulation by the Virginia Bureau of Financial Institutions and the Board of Governors of the Federal Reserve System (the “Federal Reserve”). The Bank provides services to customers primarily in the counties of Rockingham, Shenandoah, Frederick and Augusta, and the cities of Harrisonburg, Staunton, Waynesboro and Winchester in Virginia. Services are provided at thirteen branch offices and a Dealer Finance Division. The Company offers insurance, mortgage lending, title insurance and financial services through its subsidiaries, TEB Life Insurance Company, Farmers & Merchants Financial Services, Inc., F&M Mortgage, and VSTitle, LLC.

Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, federal funds sold, and interest-bearing deposits. Generally, federal funds are purchased and sold on an overnight basis.

Accounting Standards Adopted in 2023

On January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments “ASC 326”. This standard replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. CECL requires an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit. Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit losses.

In addition, CECL made changes to the accounting for available for sale debt securities. One such change is to require credit losses to be presented as an allowance rather than as a write-down on available for sale debt securities if management does not intend to sell and does not believe that it is more likely than not, they will be required to sell.

8

Table of Contents

The Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023 using the modified retrospective approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The transition adjustment of the adoption of CECL included an increase in the allowance for credit losses on loans of $777 thousand, which is presented as a reduction to net loans outstanding, and an increase in the allowance for credit losses on unfunded loan commitments of $747 thousand, which is recorded within Other Liabilities. The Company recorded a net decrease to retained earnings of $1.2 million as of January 1, 2023 for the cumulative effect of adopting CECL, which reflects the transition adjustments noted above, net of the applicable deferred tax assets recorded. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with previously applicable accounting standards (“Incurred Loss”).

The Company adopted ASC 326 using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2023. As of December 31, 2022, the Company did not have any other-than-temporarily impaired investment securities. Therefore, upon adoption of ASC 326, the Company determined that an allowance for credit losses on available for sale securities was not deemed material.

The Company elected not to measure an allowance for credit losses for accrued interest receivable and instead elected to reverse interest income on loans or securities that are placed on nonaccrual status, which is generally when the instrument is 90 days past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal of uncollectible interest.

Allowance for Credit Losses – Held to Maturity Securities

Management measures expected credit losses on held-to-maturity debt securities on a collective basis by major security type. Accrued interest receivable on held-to-maturity debt securities was immaterial at March 31, 2023 and was excluded from the estimate of credit losses.

The state and local governments securities held by the Company are highly rated by major rating agencies. As a result, no allowance for credit losses was recorded on held to maturity at March 31, 2023.

Allowance for Credit Losses – Available for Sale Securities

For available for sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.

If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an allowance for credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.

Changes in the allowance for credit loss are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance for credit loss when management believes an available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At March 31, 2023, there was no allowance for credit loss related to the available for sale portfolio.

Accrued interest receivable on available for sale debt securities totaled $1.4 million at March 31, 2023 and was excluded from the estimate of credit losses.

9

Table of Contents

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of discounts and deferred fees and costs. Accrued interest receivable related to loans totaled $2.7 million at March 31, 2023 and was reported in accrued interest receivable on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.

The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date.

All accrued interest is reversed against interest income when a loan is placed on nonaccrual status. Interest received on such loans is accounted for using the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.

Allowance for Credit Losses – Loans

The allowance for credit losses is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Accrued interest receivable is excluded from the estimate of credit losses. The allowance for credit losses represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.

The Company utilizes a Qualitative Scorecard (“scorecard”) to adjust the historical loss information, as necessary, to reflect the Company’s expectations about the future. For each segment, the scorecard calculates the difference between the quantitative expected credit loss and the high watermark average remaining maturity loss rates. This difference is the maximum qualitative adjustment that can be applied to that segment. Due to the low number of losses in the Bank’s portfolio, in particular during the great financial crisis from 2008-2012, a number of pool sets will leverage peer data to calculate the overall loss rate. The Company believes that in order to provide a reasonable and supportable loss rate, data representative of losses during a financial downturn will provide a better representation of the perceived risk in the portfolio. In determining how to apply the weightings for the various qualitative factors, management assessed which factors would have the highest impact on potential loan losses. The economy and problem loan trends were determined to have the most significant effect on the estimated losses. The most influential factor on potential loan losses was the economic conditions, with a weighting of 20%-25%. The Company will evaluate the weighting applied to each pool on an annual basis.

The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. The Company has identified the following portfolio segments and calculates the allowance for credit losses for each using a remaining life methodology:

1-4 family residential construction. Construction loans are subject to general risks from changing housing market trends and economic conditions that may impact demand for completed properties, availability of building materials, and the costs of completion. Changes in construction costs and interest rates may impact the borrower’s ability to service the debt.  These risks are measured by market-area unemployment rates, bankruptcy rates, housing and commercial building market trends, and interest rates. Risks specific to the borrower are also evaluated, including previous repayment history, debt service ability, and current and projected loan-to value ratios for the collateral.

10

Table of Contents

Other construction, land development and land. Construction and land development loans are subject to general risks from changing commercial building and housing market trends and economic conditions that may impact demand for completed properties and the costs of completion.  Completed properties that do not sell or become leased within originally expected timeframes may impact the borrower’s ability to service the debt.  These risks are measured by market-area unemployment rates, bankruptcy rates, housing and commercial building market trends, and interest rates. Risks specific to the borrower are also evaluated, including previous repayment history, debt service ability, and current and projected loan-to value ratios for the collateral.

Secured by farmland. Farmland loans are loans secured by agricultural property.  These loans are subject to risks associated with the value of the underlying farmland and the cash flows of the borrower’s farming operations.

Home equity - open end. The home-equity loan portfolio carries risks associated with the creditworthiness of the borrower and changes in loan-to-value ratios.  The Company manages these risks through policies and procedures such as limiting loan-to-value at origination, experienced underwriting, and requiring standards for appraisers.

Real estate. Real estate loans are for consumer residential 1-4 family real estate where the credit quality is subject to risks associated with the borrower’s repayment ability and collateral value, measured generally by analyzing local unemployment and bankruptcy trends, and local housing market trends and interest rates. Risks specific to a borrower are determined by previous repayment history, loan-to-value ratios, and debt-to-income ratios.

Home equity - closed end. The home-equity closed-end loan portfolio carries risks associated with the creditworthiness of the borrower, changes in loan-to-value ratios, and subordinate lien positions.  The Company manages these risks through policies and procedures such as limiting loan-to-value at origination, experienced underwriting, and requiring standards for appraisers.

Multifamily. Multifamily loans are loans secured by multi-unit residential property.  These loans are subject to risks associated with the value of the underlying property, availability of rental units, as well as the successful operation and management of the property.

Owner-occupied commercial real estate. The commercial real estate segment includes loans secured by commercial real estate occupied by the owner/borrower. Loans in this segment are impacted by economic risks from changing commercial real estate markets, business bankruptcy rates, local unemployment rates and interest rate trends that would impact the businesses housed by the commercial real estate. 

Other commercial real estate. The other commercial real estate segment includes loans secured by commercial real estate leased to non-owners. Loans in the commercial real estate segment are impacted by economic risks from changing commercial real estate markets, rental markets for commercial buildings, business bankruptcy rates, local unemployment rates and interest rate trends that would impact the businesses housed by the commercial real estate. 

Agriculture loans. Agriculture loans are secured by agricultural equipment or are unsecured. Credit risk for these loans is subject to economic conditions, generally monitored by local agricultural/farming trends, interest rates, and borrower repayment ability and collateral value (if secured).

Commercial and industrial. Commercial and industrial loans are secured by collateral other than real estate or are unsecured.  Credit risk for these loans is subject to economic conditions, generally monitored by local business bankruptcy trends, interest rates, and borrower repayment ability and collateral value (if secured).

Credit cards. Credit card loan portfolios carry risks associated with the creditworthiness of the borrower and changes in the economic environment.  The Company manages these risks through policies and procedures such as experienced underwriting, maximum debt to income ratios, and minimum borrower credit scores.

Automobile loans. Automobile loans generally carry certain risks associated with the values of the collateral and borrower’s ability to repay the loan.  Lending on new and used vehicles are subject to the risk of changing values in the availability of vehicles and the resale value.

Other consumer loans. Other consumer loans may be secured or unsecured. Credit risk stems primarily from the borrower’s ability to repay.  If the loan is secured, the Company analyzes loan-to-value ratios.  All consumer non-real estate loans are analyzed for debt-to-income ratios and previous credit history, as well as for general risks for the portfolio, including local unemployment rates, personal bankruptcy rates and interest rates.

11

Table of Contents

Municipal loans. Municipal loans are unsecured loans generally made to local towns within the Bank’s trade area. Credit risk is based on the cash flow and management of the local town’s budgets.

Additionally, the allowance for credit losses calculation includes subjective adjustments for qualitative risk factors that are likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments may increase or reduce reserve levels and include adjustments for lending management experience and risk tolerance, loan review and audit results, asset quality and portfolio trends, loan portfolio growth, industry concentrations, trends in underlying collateral, external factors and economic conditions not already captured.

Loans that do not share risk characteristics are evaluated on an individual basis. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting dated adjusted for selling costs as appropriate.

Allowance for Credit Losses – Unfunded Commitments

Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.

The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for unfunded commitments in the Company’s income statements. The allowance for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for unfunded commitments is included in other liabilities on the Company’s consolidated balance sheets.

 

Earnings per Share

 

Accounting guidance specifies the computation, presentation and disclosure requirements for earnings per share (“EPS”) for entities with publicly held common stock or potential common stock such as options, warrants, convertible securities or contingent stock agreements if those securities trade in a public market. Basic EPS is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding.   Diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive common shares had been issued. The dilutive effect of conversion of preferred stock is reflected in the diluted earnings per common share calculation. All of the Company’s outstanding preferred stock was redeemed by the Company for cash or converted to common stock during the fourth quarter of 2021. Nonvested restricted shares are included in the computation of basic earnings per share as the holder is entitled to full shareholder benefits during the vesting period, including voting rights and sharing in nonforfeitable dividends.

 

Net incomeRecent Accounting Pronouncements

Accounting Standards adopted in 2023:

In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”  The ASU, as amended, requires an entity to measure expected credit losses for financial assets carried at amortized cost based on historical experience, current conditions, and reasonable and supportable forecasts. Among other things, the ASU also amended the impairment model for available to common stockholders represents consolidated net income adjusted for preferred dividends declared. The following table provides a reconciliation of net income to net income available to common stockholderssale securities and addressed purchased financial assets with deterioration.   ASU 2016-13 was effective for the periods presented (dollars in thousands):Company on January 1, 2023. The adjustment recorded at adoption to the overall allowance for credit losses, which consisted of adjustments to the allowance for credit losses on loans, as well as an adjustment to the Company’s reserve for unfunded loan commitments, was $1.5 million. The adjustment net of tax recorded to stockholders’ equity totaled $1.2 million. See Note 1 for additional details of adoption of this standard. 

 

 

 

For the Three months ended

 

 

For the Three months ended

 

 

 

March 31, 2022

 

 

March 31, 2021

 

Earnings available to common stockholders:

 

 

 

 

 

 

Net income

 

$2,528

 

 

$3,801

 

Preferred stock dividends

 

 

-

 

 

 

65

 

Net income available to common stockholders

 

$2,528

 

 

$3,736

 

In March 2022, the FASB issued Accounting Standards Update ASU No. 2022-02, “Financial Instruments-Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures.” ASU 2022-02 addresses areas identified by the FASB as part of its post-implementation review of the credit losses standard (ASU 2016-13) that introduced the CECL model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty.

 

In addition, the amendments require a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The following table showsamendments in this ASU should be applied prospectively, except for the effecttransition method related to the recognition and measurement of dilutive preferred stock conversionTDRs, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. ASU 2022-02 was effective for the Company on January 1, 2023. The adoption of ASU 2022-02 did not have a material impact on the Company’s earnings per share for the periods indicated (dollars in thousands):

 

 

Three months ended March 31, 2022

 

 

Three months ended March 31, 2021

 

 

 

Income

 

 

Weighted Average Shares

 

 

Per Share Amounts

 

 

Income

 

 

Weighted Average Shares

 

 

Per Share Amounts

 

Basic EPS

 

$2,528

 

 

 

3,434,892

 

 

$0.74

 

 

$3,736

 

 

 

3,205,074

 

 

$1.17

 

Effect of Dilutive Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

65

 

 

 

228,118

 

 

 

(0.06)

Diluted EPS

 

$2,528

 

 

 

3,434,892

 

 

$0.74

 

 

$3,801

 

 

 

3,433,192

 

 

$1.11

 

Note 2.   Investment Securities

Investment securities available for sale are carried in the consolidated balance sheets at their approximate fair value. Investment securities held to maturity are carried in the consolidated balance sheets at their amortized cost at March 31, 2022 and December 31, 2021 are as follows (dollars in thousands):financial statements.

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Treasuries

 

$125

 

 

$-

 

 

$-

 

 

$125

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Treasuries

 

$125

 

 

$-

 

 

$-

 

 

$125

 

 

 
912

Table of Contents

 

In March 2022, the FASB issued ASU No. 2022-01, “Derivatives and Hedging (Topic 815), Fair Value Hedging—Portfolio Layer Method.” ASU 2022-01 clarifies the guidance in ASC 815 on fair value hedge accounting of interest rate risk for portfolios of financial assets and is intended to better align hedge accounting with an organization’s risk management strategies. In 2017, FASB issued ASU 2017-12 to better align the economic results of risk management activities with hedge accounting. One of the major provisions of that standard was the addition of the last-of-layer hedging method. For a closed portfolio of fixed-rate prepayable financial assets or one or more beneficial interests secured by a portfolio of prepayable financial instruments, such as mortgages or mortgage-backed securities, the last-of-layer method allows an entity to hedge its exposure to fair value changes due to changes in interest rates for a portion of the portfolio that is not expected to be affected by prepayments, defaults, and other events affecting the timing and amount of cash flows. ASU 2022-01 renames that method the portfolio layer method. For public business entities, ASU 2022-01 is effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. The adoption of ASU 2022-01 did not have a material impact on the Company’s consolidated financial statements.

In October 2021, the FASB issued ASU No. 2021-08, “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers”. The ASU requires entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination. The amendments improve comparability after the business combination by providing consistent recognition and measurement guidance for revenue contracts with customers acquired in a business combination and revenue contracts with customers not acquired in a business combination. The ASU is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2022. Entities should apply the amendments prospectively and early adoption is permitted. The adoption of ASU 2021-08 did not have a material impact on the Company’s consolidated financial statements.

Accounting Standards Pending Adoption:

In March 2023, the FASB issued ASU No. 2023-02, “Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method”. These amendments allow reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. The ASU is effective for public business entities for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period. The Company does not expect the adoption of ASU 2023-02 to have a material impact on its consolidated financial statements.

In March 2020, the FASB issued ASU No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. Subsequently, in January 2021, the FASB issued ASU No. 2021-01 “Reference Rate Reform (Topic 848): Scope.” This ASU clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. An entity may elect to apply ASU No. 2021-01 on contract modifications that change the interest rate used for margining, discounting, or contract price alignment retrospectively as of any date from the beginning of the interim period that includes March 12, 2020, or prospectively to new modifications from any date within the interim period that includes or is subsequent to January 7, 2021, up to the date that financial statements are available to be issued. An entity may elect to apply ASU No. 2021-01 to eligible hedging relationships existing as of the beginning of the interim period that includes March 12, 2020, and to new eligible hedging relationships entered into after the beginning of the interim period that includes March 12, 2020.

13

Table of Contents

The Company transitioned all loan agreements, other than SWAP loans, away from LIBOR during 2022. The SWAP loans have amended Rate Protection Agreements executed by the borrower in preparation of transition away from LIBOR by the swap holder.

In March 2023, the FASB issued ASU No. 2023-01, “Leases (Topic 842): Common Control Arrangements”. These amendments require entities to amortize leasehold improvements associated with common control leases over the useful life to the common control group. The ASU is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted.  If an entity adopts the amendments in an interim period, it must adopt them as of the beginning of the fiscal year that includes that interim period. Transition can be done either retrospectively or prospectively. The Company does not expect the adoption of ASU 2023-01 to have a material impact on its consolidated financial statements.

In December 2022, the FASB issued ASU No. 2022-06, “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848”. ASU 2022-06 extends the period of time preparers can utilize the reference rate reform relief guidance in Topic 848. The objective of the guidance in Topic 848 is to provide relief during the temporary transition period, so the FASB included a sunset provision within Topic 848 based on expectations of when the LIBOR would cease being published. In 2021, the UK Financial Conduct Authority delayed the intended cessation date of certain tenors of U.S. dollar LIBOR to June 30, 2023.

To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, the ASU defers the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848.  The ASU is effective for all entities upon issuance. The Company transitioned all loan agreements, other than SWAP loans, away from LIBOR during 2022. The SWAP loans have amended Rate Protection Agreements executed by the borrower in preparation of transition away from LIBOR by the swap holder.

In June 2022, the FASB issued ASU No. 2022-03, “Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions”. ASU 2022-03 clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value.  The ASU is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2023.  Early adoption is permitted. The Company does not expect the adoption of ASU 2022-03 to have a material impact on its consolidated financial statements.

Other accounting standards that have been issued by the FASB or other standards-setting bodies are not expected to have a material effect on the Company’s financial position, result of operations or cash flows.

Note 2.  Investment Securities continued

 

The amortized cost and estimated fair value of securities held to maturity along with gross unrealized gains and losses are summarized as follows (dollars in thousands):

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Treasury

 

$125

 

 

$-

 

 

$11

 

 

$114

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Treasury

 

$125

 

 

$-

 

 

$13

 

 

$112

 

There is no allowance for credit losses on held to maturity securities. At March 31, 2023, the Company had no securities held-to-maturity that were past due 30 days or more as to principal or interest payments. The Company had no securities held-to-maturity classified as nonaccrual for the quarter ended March 31, 2023.

14

Table of Contents

The amortized cost and estimated fair value of securities available for sale along with gross unrealized gains and losses are summarized as follows (dollars in thousands):

 

 

 

Amortized

Cost

 

 

Gross Unrealized Gains

 

 

Gross Unrealized Losses

 

 

Fair

Value

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government Treasuries

 

$44,759

 

 

$-

 

 

$1,891

 

 

$42,868

 

U. S. Government sponsored enterprises

 

 

163,460

 

 

 

-

 

 

 

4,920

 

 

 

158,540

 

Securities issued by States and political subdivisions in the U.S.

 

 

34,570

 

 

 

-

 

 

 

1,896

 

 

 

32,674

 

Mortgage-backed obligations of federal agencies

 

 

208,812

 

 

 

248

 

 

 

11,466

 

 

 

197,594

 

Corporate debt security

 

 

30,550

 

 

 

318

 

 

 

722

 

 

 

30,146

 

Total Securities Available for Sale

 

$482,151

 

 

$566

 

 

$20,895

 

 

$461,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government Treasuries

 

$29,847

 

 

$-

 

 

$365

 

 

$29,482

 

U. S. Government sponsored enterprises

 

 

134,466

 

 

 

-

 

 

 

752

 

 

 

133,714

 

Securities issued by States and political subdivisions of the U.S.

 

 

34,078

 

 

 

406

 

 

 

147

 

 

 

34,337

 

Mortgage-backed obligations of federal agencies

 

 

185,216

 

 

 

522

 

 

 

2,091

 

 

 

183,647

 

Corporate debt securities

 

 

22,555

 

 

 

372

 

 

 

225

 

 

 

22,702

 

Total Securities Available for Sale

 

$406,162

 

 

$1,300

 

 

$3,580

 

 

$403,882

 

Amortized Cost

Unrealized Gains

Unrealized Losses

Fair Value

March 31, 2023

U.S. Treasury

$39,908$-$2,706$37,202

U.S. Agency

143,477-11,978131,499

Municipal bonds

42,463933,57738,979

Mortgage-backed securities

179,71510925,180154,644

Corporate

30,55014,62725,924

Total Securities Available for Sale

$436,113$203$48,068$388,248

 

 

Amortized Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$39,902

 

 

$-

 

 

$3,259

 

 

$36,643

 

U.S. Agency

 

 

143,473

 

 

 

-

 

 

 

13,725

 

 

 

129,748

 

Municipal bonds

 

 

46,331

 

 

 

27

 

 

 

4,160

 

 

 

42,198

 

Mortgage-backed securities

 

 

183,044

 

 

 

77

 

 

 

26,246

 

 

 

156,875

 

Corporate

 

 

30,550

 

 

 

-

 

 

 

3,919

 

 

 

26,631

 

Total Securities Available for Sale

 

$443,300

 

 

$104

 

 

$51,309

 

 

$392,095

 

There was no allowance for credit losses on available for sale securities.

 

The amortized cost and fair value of securities at March 31, 2022,2023, by contractual maturity are shown below (dollars in thousands). Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

Securities Held to Maturity

 

 

Securities Available for Sale

 

Securities Held to Maturity

Securities Available for Sale

 

Amortized

 

Fair

 

Amortized

 

Fair

 

Amortized

Fair

Amortized

Fair

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

Cost

Value

Cost

Value

Due in one year or less

 

$125

 

$125

 

$4,835

 

$4,797

 

$125$114$21,010$20,412

Due after one year through five years

 

-

 

-

 

195,056

 

189,575

 

--187,096172,416

Due after five years

 

-

 

-

 

105,218

 

100,754

 

--78,77567,580

Due after ten years

 

 

-

 

 

 

-

 

 

 

177,042

 

 

 

166,696

 

--149,232127,840

Total

 

$125

 

 

$125

 

 

$482,151

 

 

$461,822

 

$125$114$436,113$388,248

 

There were no sales of available for sale securities in the first quarter of 20222023 or 2021. Securities held2022.

The following table shows the gross unrealized losses and estimated fair value of available for sale securities for which an allowance for credit losses has not been recorded, aggregated by category and length of time that are U.S. Agency, Treasury, Government Sponsored Entities and Agency MBS carry an implicit government guarantee and are not subject to other than temporary impairment evaluation. Other securities were reviewed for impairment. The securities issued by States and political subdivisionshave been in the U.S. were in ana continuous unrealized loss position for less than 12 months. One bank subordinated debt offering wasat March 31, 2023 (dollars in a loss position for 12 consecutive monthsthousands):

Less than 12 Months

More than 12 Months

Total

Fair Value

Unrealized Losses

Fair Value

Unrealized Losses

Fair Value

Unrealized Losses

March 31, 2023

U.S. Treasury

$4,868$134$32,335$2,572$37,203$2,706

U.S. Agency

4,762238126,73711,740131,49911,978

Municipal bonds

2,42117930,9353,39833,3563,577

Mortgage-backed securities

2,65761147,90425,119150,56125,180

Corporate

7,8291,12118,0943,50625,9234,627

Total

$22,537$1,733$356,005$46,335$378,542$48,068

Unrealized losses at March 31, 2023 were generally attributable to changes in market interest rates and totaled $489 thousand. The pricing services tendinterest spread relationships since the investment securities were originally purchased, and not due to not be exactthe credit quality concerns on these offerings because of the marketability ofinvestment securities. Issuers continue to make timely principal and interest payments and the offering. The Company reviews the relevant ratios on each subordinated debt holding quarterly. Because management does not intendcurrently has no plans to sell the investments and it is more likely than not that managementthe Company will not be requiredhave to sell the securities prior to their anticipatedbefore recovery and the decline in fair value is largely due to changes in interest rates and other market conditions, no declines are currently deemed toof its amortized cost basis, which may be other than temporary.at maturity.

 

 
1015

Table of Contents

 

Note 2. Investment Securities, continued

A summary ofThe following table shows the gross unrealized losses (in thousands) and theestimated fair value of available sale securities and held to maturity securities aggregated by category and length of time that securities have been in a continuous unrealized loss position by security type of Marchat December 31, 2022 and December 31, 2021 were as follows:(dollars in thousands):

 

 

 

Less than 12 Months

 

 

More than 12 Months

 

 

Total

 

 

 

Fair

Value

 

 

Unrealized Losses

 

 

Fair

Value

 

 

Unrealized Losses

 

 

Fair

Value

 

 

Unrealized Losses

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government treasuries

 

$28,752

 

 

$1,074

 

 

$9,088

 

 

$817

 

 

$37,840

 

 

$1,891

 

U. S. Government sponsored enterprises

 

 

135,152

 

 

 

3,315

 

 

 

23,388

 

 

 

1,605

 

 

 

158,540

 

 

 

4,920

 

Securities issued by States and political subdivisions in the U.S.

 

 

32,674

 

 

 

1,896

 

 

 

-

 

 

 

-

 

 

 

32,674

 

 

 

1,896

 

Mortgage-backed obligations of federal agencies

 

 

129,236

 

 

 

8,898

 

 

 

31,274

 

 

 

2,568

 

 

 

160,510

 

 

 

11,466

 

Corporate debt security

 

 

15,339

 

 

 

711

 

 

 

489

 

 

 

11

 

 

 

15,828

 

 

 

722

 

Total

 

$341,153

 

 

$15,894

 

 

$64,239

 

 

$5,001

 

 

$405,392

 

 

$20,895

 

 

 

Less than 12 Months

 

 

More than 12 Months

Total

 

 

 

Fair

Value

 

 

Unrealized Losses

 

 

Fair

Value

 

 

Unrealized Losses

 

 

Fair

Value

 

 

Unrealized Losses

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government treasuries

 

$29,481

 

 

$365

 

 

$-

 

 

$-

 

 

$29,481

 

 

$365

 

U. S. Government sponsored enterprises

 

 

93,714

 

 

 

752

 

 

 

-

 

 

 

-

 

 

 

93,714

 

 

 

752

 

Securities issued by State and political subdivisions in the U. S.

 

 

13,308

 

 

 

147

 

 

 

-

 

 

 

-

 

 

 

13,308

 

 

 

147

 

Mortgage-backed obligations of federal agencies

 

 

126,501

 

 

 

1,871

 

 

 

10,074

 

 

 

220

 

 

 

136,575

 

 

 

2,091

 

Corporate debt securities

 

 

8,825

 

 

 

225

 

 

 

-

 

 

 

-

 

 

 

8,825

 

 

 

225

 

Total

 

$271,829

 

 

$3,360

 

 

$10,074

 

 

$220

 

 

$281,903

 

 

$3,850

 

 

 

Less than 12 Months

 

 

More than 12 Months

 

 

Total

 

 

 

Fair Value

 

 

Unrealized Losses

 

 

Fair Value

 

 

Unrealized Losses

 

 

Fair Value

 

 

Unrealized Losses

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$9,657

 

 

$362

 

 

$26,987

 

 

$2,897

 

 

$36,644

 

 

$3,259

 

U.S. Agency

 

 

13,914

 

 

 

1,083

 

 

 

115,835

 

 

 

12,642

 

 

 

129,749

 

 

 

13,725

 

Municipal bonds

 

 

21,805

 

 

 

1,426

 

 

 

18,710

 

 

 

2,734

 

 

 

40,515

 

 

 

4,160

 

Mortgage-backed securities

 

 

32,823

 

 

 

2,429

 

 

 

119,892

 

 

 

23,817

 

 

 

152,715

 

 

 

26,246

 

Corporate

 

 

16,252

 

 

 

2,198

 

 

 

10,379

 

 

 

1,721

 

 

 

26,631

 

 

 

3,919

 

Total

 

$94,451

 

 

$7,498

 

 

$291,803

 

 

$43,811

 

 

$386,254

 

 

$51,309

 

 

As of March 31, 2022,2023, other investments consist of investments in thirteen low-income housing and historic equity partnerships (carrying basis of $6,558)$5.7 million), stock in the Federal Home Loan Bank of Atlanta (“FHLB’) (carrying basis $994)$2.97 million) and various other investments (carrying basis $1,590)$1.9 million). The interests in low-income housing and historic equity partnerships have limited transferability and the interests in the other stocks are restricted as to sales. The fair values of these securities are estimated to approximate their carrying value as of March 31, 2022.2023. At March 31, 2022,2023, the Company was committed to invest an additional $961$775 thousand in fourthree low-income housing limited partnerships. These funds will be paid as requested by the general partner to complete the projects. This additional investment has been reflected in the above carrying basis and in other liabilities on the consolidated balance sheet. The Company does not have any pledged securities.

 

Note 3. Loans and Allowance for Credit Losses

 

Loans held for investment outstanding at March 31, 2022Under adoption of ASC 326, there were changes to certain loan segments to better differentiate credit characteristics and December 31, 2021 are summarized as follows (in thousands):

 

 

2022

 

 

2021

 

Construction/Land Development

 

$72,248

 

 

$75,236

 

Farmland

 

 

65,503

 

 

 

66,344

 

Real Estate

 

 

138,620

 

 

 

139,552

 

Multi-Family

 

 

5,667

 

 

 

4,887

 

Commercial Real Estate

 

 

162,340

 

 

 

163,564

 

Home Equity – closed end

 

 

5,732

 

 

 

6,262

 

Home Equity – open end

 

 

45,415

 

 

 

44,247

 

Commercial & Industrial – Non-Real Estate

 

 

42,720

 

 

 

44,224

 

Consumer

 

 

7,529

 

 

 

8,036

 

Dealer Finance

 

 

111,237

 

 

 

107,346

 

Credit Cards

 

 

2,869

 

 

 

3,000

 

Gross loans

��

 

659,880

 

 

 

662,698

 

Less: Deferred loan fees, net of costs

 

 

(320)

 

 

(277)

Total

 

$659,560

 

 

$662,421

 

11

Table of Contents

Note 3. Loans, continued

The Company has pledged loans held for investment as collateral for borrowingsalign with the Federal Home Loan Bank of Atlanta totaling $163,070our ACL model. Construction/land development was split into two segments: 1-4 family residential construction and $163,326 as of March 31, 2022other construction, land development and December 31, 2021, respectively. The Company maintains a blanket lien on certain loans in its residentialland. Commercial real estate was also split into two segments: owner-occupied commercial real estate and other commercial real estate. Commercial and industrial – non-real estate was divided into agricultural loans, commercial and home equity portfolios.

Loans held for sale, at fair value consists ofindustrial loans, originated by F&M Mortgage for sale in the secondary market. The volume of loans fluctuates due to changes in secondary market rates, which affects demand for mortgageand municipal loans. Loans held for sale as of March 31, 2022 and December 31, 2021 were $2,479 and $4,887, respectively.

The following is a summary of information pertaining to impaired loans (dollars in thousand):

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Principal

 

 

Related

 

 

 

Investment(1)

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Balance

 

 

Allowance

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction/Land Development

 

$637

 

 

$637

 

 

$-

 

 

$645

 

 

$645

 

 

$-

 

 Farmland

 

 

2,215

 

 

 

2,215

 

 

 

-

 

 

 

2,286

 

 

 

2,286

 

 

 

-

 

 Real Estate

 

 

2,384

 

 

 

2,384

 

 

 

-

 

 

 

2,748

 

 

 

2,748

 

 

 

-

 

 Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Commercial Real Estate

 

 

11,032

 

 

 

11,032

 

 

 

-

 

 

 

8,494

 

 

 

8,494

 

 

 

-

 

 Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

147

 

 

 

147

 

 

 

-

 

 Home Equity – open end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5

 

 

 

5

 

 

 

-

 

 Credit cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Dealer Finance

 

 

15

 

 

 

15

 

 

 

-

 

 

 

12

 

 

 

12

 

 

 

-

 

 

 

 

16,283

 

 

 

16,283

 

 

 

-

 

 

 

14,337

 

 

 

14,337

 

 

 

-

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction/Land Development

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Farmland

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Real Estate

 

 

1,495

 

 

 

1,495

 

 

 

113

 

 

 

1,172

 

 

 

1,172

 

 

 

119

 

 Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Commercial Real Estate

 

 

3,243

 

 

 

3,243

 

 

 

456

 

 

 

6,004

 

 

 

6,004

 

 

 

603

 

 Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Home Equity – open end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Credit cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Dealer Finance

 

 

54

 

 

 

54

 

 

 

13

 

 

 

95

 

 

 

95

 

 

 

14

 

 

 

 

4,792

 

 

 

4,792

 

 

 

582

 

 

 

7,271

 

 

 

7,271

 

 

 

736

 

Total impaired loans

 

$21,075

 

 

$21,075

 

 

$582

 

 

$21,608

 

 

$21,608

 

 

$736

 

1The Recorded Investment is defined as the original principal balance less principal payments, charge-offs and nonaccrual payments applied to principal.

12

Table of Contents

Note 3. Loans, continuedDealer finance was consolidated with other automobile loans.

 

The following is a summary of the average investmentmajor categories of total loans outstanding at March 31, 2023 and interest income recognized for impaired loansDecember 31, 2022 (dollars in thousands):

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Average Recorded

 

 

Interest Income

 

 

Average Recorded

 

 

Interest Income

 

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 Construction/Land Development

 

$641

 

 

$6

 

 

$984

 

 

$29

 

 Farmland

 

 

2,251

 

 

 

70

 

 

 

1,760

 

 

 

126

 

 Real Estate

 

 

2,566

 

 

 

33

 

 

 

4,575

 

 

 

155

 

 Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Commercial Real Estate

 

 

9,763

 

 

 

186

 

 

 

9,225

 

 

 

253

 

 Home Equity – closed end

 

 

74

 

 

 

-

 

 

 

414

 

 

 

18

 

 Home Equity – open end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

 

 

2

 

 

 

-

 

 Consumer

 

 

3

 

 

 

-

 

 

 

1

 

 

 

-

 

 Credit Cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Dealer Finance

 

 

14

 

 

 

-

 

 

 

14

 

 

 

1

 

 

 

 

15,312

 

 

 

295

 

 

 

16,975

 

 

 

582

 

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Construction/Land Development

 

$-

 

 

$-

 

 

-

 

 

$

-

 

 Farmland

 

 

-

 

 

 

-

 

 

 

420

 

 

 

-

 

 Real Estate

 

 

1,334

 

 

 

16

 

 

 

1,399

 

 

 

45

 

 Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Commercial Real Estate

 

 

4,624

 

 

 

42

 

 

 

6,201

 

 

 

172

 

 Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Home Equity – open end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Credit Card

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Dealer Finance

 

 

75

 

 

 

1

 

 

 

112

 

 

 

9

 

 

 

 

6,033

 

 

 

59

 

 

 

8,132

 

 

 

226

 

Total Impaired Loans

 

$21,345

 

 

$354

 

 

$25,107

 

 

$808

 

13

Table of Contents

Note 3. Loans, continued

The following table presents the aging of the recorded investment of past due loans (dollars in thousands) as of March 31, 2022 and December 31, 2021:

March 31, 2022

 

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

 

Construction/Land Development

 

$31

 

 

$55

 

 

$-

 

 

$86

 

 

$72,162

 

 

$72,248

 

 

$86

 

 

$-

 

Farmland

 

 

20

 

 

 

-

 

 

 

-

 

 

 

20

 

 

 

65,483

 

 

 

65,503

 

 

 

1,259

 

 

 

-

 

Real Estate

 

 

873

 

 

 

124

 

 

 

366

 

 

 

1,363

 

 

 

137,257

 

 

 

138,620

 

 

 

551

 

 

 

-

 

Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,667

 

 

 

5,667

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

244

 

 

 

-

 

 

 

108

 

 

 

352

 

 

 

161,988

 

 

 

162,340

 

 

 

2,798

 

 

 

-

 

Home Equity – closed end

 

 

106

 

 

 

-

 

 

 

-

 

 

 

106

 

 

 

5,626

 

 

 

5,732

 

 

 

-

 

 

 

-

 

Home Equity – open end

 

 

333

 

 

 

-

 

 

 

7

 

 

 

340

 

 

 

45,075

 

 

 

45,415

 

 

 

-

 

 

 

7

 

Commercial & Industrial – Non- Real Estate

 

 

28

 

 

 

-

 

 

 

77

 

 

 

105

 

 

 

42,615

 

 

 

42,720

 

 

 

35

 

 

 

41

 

Consumer

 

 

16

 

 

 

-

 

 

 

-

 

 

 

16

 

 

 

7,513

 

 

 

7,529

 

 

 

-

 

 

 

-

 

Dealer Finance

 

 

477

 

 

 

146

 

 

 

-

 

 

 

623

 

 

 

110,614

 

 

 

111,237

 

 

 

22

 

 

 

-

 

Credit Cards

 

 

14

 

 

 

2

 

 

 

6

 

 

 

22

 

 

 

2,847

 

 

 

2,869

 

 

 

-

 

 

 

6

 

Less: Deferred loan fees, net of costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(320)

 

 

(320)

 

 

-

 

 

 

-

 

Total

 

$2,142

 

 

$327

 

 

$564

 

 

$3,033

 

 

$656,527

 

 

$659,560

 

 

$4,751

 

 

$54

 

December 31, 2021

 

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

 

Construction/Land Development

 

$360

 

 

$41

 

 

$38

 

 

$439

 

 

$74,797

 

 

$75,236

 

 

$302

 

 

$-

 

Farmland

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

66,344

 

 

 

66,344

 

 

 

1,320

 

 

 

-

 

Real Estate

 

 

1,254

 

 

 

89

 

 

 

395

 

 

 

1,738

 

 

 

137,814

 

 

 

139,552

 

 

 

827

 

 

 

-

 

Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,887

 

 

 

4,887

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

108

 

 

 

108

 

 

 

163,456

 

 

 

163,564

 

 

 

2,975

 

 

 

-

 

Home Equity – closed end

 

 

53

 

 

 

-

 

 

 

-

 

 

 

53

 

 

 

6,209

 

 

 

6,262

 

 

 

-

 

 

 

-

 

Home Equity – open end

 

 

471

 

 

 

216

 

 

 

-

 

 

 

687

 

 

 

43,560

 

 

 

44,247

 

 

 

-

 

 

 

-

 

Commercial & Industrial – Non- Real Estate

 

 

35

 

 

 

1

 

 

 

43

 

 

 

79

 

 

 

44,145

 

 

 

44,224

 

 

 

-

 

 

 

43

 

Consumer

 

 

9

 

 

 

67

 

 

 

-

 

 

 

76

 

 

 

7,960

 

 

 

8,036

 

 

 

1

 

 

 

-

 

Dealer Finance

 

 

694

 

 

 

91

 

 

 

16

 

 

 

801

 

 

 

106,545

 

 

 

107,346

 

 

 

40

 

 

 

-

 

Credit Cards

 

 

16

 

 

 

-

 

 

 

-

 

 

 

16

 

 

 

2,984

 

 

 

3,000

 

 

 

-

 

 

 

-

 

Less: Deferred loan fees, net of costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(277)

 

 

(277)

 

 

-

 

 

 

-

 

Total

 

$2,892

 

 

$505

 

 

$600

 

 

$3,997

 

 

$658,424

 

 

$662,421

 

 

$5,465

 

 

$43

 

On March 31, 2022 and December 31, 2021, other real estate owned did not include any foreclosed residential real estate. The Company has $366 thousand of consumer mortgages for which foreclosure was in process on March 31, 2022.

Nonaccrual loans on March 31, 2022 would have earned approximately $54 thousand in interest income for the quarter had they been accruing loans.

14

Table of Contents

Note 4. Allowance for Loan Losses

A summary of changes in the allowance for loan losses (dollars in thousands) for March 31, 2022 and December 31, 2021 is as follows:

March 31, 2022

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

 

Individually Evaluated for Impairment

 

 

Collectively Evaluated for Impairment

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction/Land Development

 

$977

 

 

$-

 

 

$-

 

 

$(275)

 

$702

 

 

$-

 

 

$702

 

Farmland

 

 

448

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

452

 

 

 

-

 

 

 

452

 

Real Estate

 

 

1,162

 

 

 

-

 

 

 

-

 

 

 

2

 

 

 

1,164

 

 

 

113

 

 

 

1,051

 

Multi-Family

 

 

29

 

 

 

-

 

 

 

-

 

 

 

6

 

 

 

35

 

 

 

-

 

 

 

35

 

Commercial Real Estate

 

 

2,205

 

 

 

-

 

 

 

-

 

 

 

(112)

 

 

2,093

 

 

 

456

 

 

 

1,637

 

Home Equity – closed end

 

 

41

 

 

 

-

 

 

 

-

 

 

 

(2)

 

 

39

 

 

 

-

 

 

 

39

 

Home Equity – open end

 

 

407

 

 

 

-

 

 

 

129

 

 

 

(162)

 

 

374

 

 

 

-

 

 

 

374

 

Commercial & Industrial – Non-Real Estate

 

 

288

 

 

 

1

 

 

 

30

 

 

 

(7)

 

 

310

 

 

 

-

 

 

 

310

 

Consumer

 

 

520

 

 

 

21

 

 

 

11

 

 

 

13

 

 

 

523

 

 

 

-

 

 

 

523

 

Dealer Finance

 

 

1,601

 

 

 

204

 

 

 

152

 

 

 

85

 

 

 

1,634

 

 

 

13

 

 

 

1,621

 

Credit Cards

 

 

70

 

 

 

12

 

 

 

7

 

 

 

(2)

 

 

63

 

 

 

-

 

 

 

63

 

Total

 

$7,748

 

 

$238

 

 

$329

 

 

$(450)

 

$7,389

 

 

$582

 

 

$6,807

 

December 31, 2021

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

 

Individually Evaluated for Impairment

 

 

Collectively Evaluated for Impairment

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction/Land Development

 

$1,249

 

 

$-

 

 

$307

 

 

$(579)

 

$977

 

 

$-

 

 

$977

 

Farmland

 

 

731

 

 

 

-

 

 

 

-

 

 

 

(283)

 

 

448

 

 

 

-

 

 

 

448

 

Real Estate

 

 

1,624

 

 

 

-

 

 

 

76

 

 

 

(538)

 

 

1,162

 

 

 

119

 

 

 

1,043

 

Multi-Family

 

 

54

 

 

 

-

 

 

 

-

 

 

 

(25)

 

 

29

 

 

 

-

 

 

 

29

 

Commercial Real Estate

 

 

3,662

 

 

 

-

 

 

 

19

 

 

 

(1,476)

 

 

2,205

 

 

 

603

 

 

 

1,602

 

Home Equity – closed end

 

 

55

 

 

 

-

 

 

 

-

 

 

 

(14)

 

 

41

 

 

 

-

 

 

 

41

 

Home Equity – open end

 

 

463

 

 

 

-

 

 

 

13

 

 

 

(69)

 

 

407

 

 

 

-

 

 

 

407

 

Commercial & Industrial – Non- Real Estate

 

 

363

 

 

 

40

 

 

 

37

 

 

 

(72)

 

 

288

 

 

 

-

 

 

 

288

 

Consumer

 

 

521

 

 

 

33

 

 

 

24

 

 

 

8

 

 

 

520

 

 

 

-

 

 

 

520

 

Dealer Finance

 

 

1,674

 

 

 

1,038

 

 

 

754

 

 

 

211

 

 

 

1,601

 

 

 

14

 

 

 

1,587

 

Credit Cards

 

 

79

 

 

 

54

 

 

 

29

 

 

 

16

 

 

 

70

 

 

 

-

 

 

 

70

 

Total

 

$10,475

 

 

$1,165

 

 

$1,259

 

 

$(2,821)

 

$7,748

 

 

$736

 

 

$7,012

 

15

Table of Contents

Note 4. Allowance for Loan Losses, continued

The following table presents the recorded investment in loans (dollars in thousands) based on impairment method as of March 31, 2022 and December 31, 2021:

March 31, 2022

 

Loan

Receivable

 

 

Individually Evaluated for Impairment

 

 

Collectively Evaluated for Impairment

 

Construction/Land Development

 

$72,248

 

 

$637

 

 

$71,611

 

Farmland

 

 

65,503

 

 

 

2,215

 

 

 

63,288

 

Real Estate

 

 

138,620

 

 

 

3,879

 

 

 

134,741

 

Multi-Family

 

 

5,667

 

 

 

-

 

 

 

5,667

 

Commercial Real Estate

 

 

162,340

 

 

 

14,275

 

 

 

148,065

 

Home Equity – closed end

 

 

5,732

 

 

 

-

 

 

 

5,732

 

Home Equity –open end

 

 

45,415

 

 

 

-

 

 

 

45,415

 

Commercial & Industrial – Non-Real Estate

 

 

42,720

 

 

 

-

 

 

 

42,720

 

Consumer

 

 

7,529

 

 

 

-

 

 

 

7,529

 

Dealer Finance

 

 

111,237

 

 

 

69

 

 

 

111,168

 

Credit Cards

 

 

2,869

 

 

 

-

 

 

 

2,869

 

Gross loans

 

 

659,880

 

 

 

21,075

 

 

 

638,805

 

Less: Deferred loan fees, net of costs

 

 

(320)

 

 

-

 

 

 

(320)

Total

 

$659,560

 

 

$21,075

 

 

$638,485

 

December 31, 2021

 

Loan

Receivable

 

 

Individually Evaluated for Impairment

 

 

Collectively Evaluated for Impairment

 

Construction/Land Development

 

$75,236

 

 

$645

 

 

$74,591

 

Farmland

 

 

66,344

 

 

 

2,286

 

 

 

64,058

 

Real Estate

 

 

139,552

 

 

 

3,920

 

 

 

135,632

 

Multi-Family

 

 

4,887

 

 

 

-

 

 

 

4,887

 

Commercial Real Estate

 

 

163,564

 

 

 

14,498

 

 

 

149,066

 

Home Equity – closed end

 

 

6,262

 

 

 

147

 

 

 

6,115

 

Home Equity –open end

 

 

44,247

 

 

 

-

 

 

 

44,247

 

Commercial & Industrial – Non-Real Estate

 

 

44,224

 

 

 

-

 

 

 

44,224

 

Consumer

 

 

8,036

 

 

 

5

 

 

 

8,031

 

Dealer Finance

 

 

107,346

 

 

 

107

 

 

 

107,239

 

Credit Cards

 

 

3,000

 

 

 

-

 

 

 

3,000

 

 Gross Loans

 

 

662,698

 

 

 

21,608

 

 

 

641,090

 

Less: Deferred loan fees, net of costs

 

 

(277)

 

 

-

 

 

 

(277)

 Total

 

$662,421

 

 

$21,608

 

 

$640,813

 

 

 

March 31, 2023

 

1-4 Family residential construction

 

$28,774

 

Other construction, land development and land

 

 

40,472

 

Secured by farmland

 

 

74,322

 

Home equity – open end

 

 

46,434

 

Real estate

 

 

161,022

 

Home Equity – closed end

 

 

4,563

 

Multifamily

 

 

10,042

 

Owner-occupied commercial real estate

 

 

91,595

 

Other commercial real estate

 

 

103,392

 

Agricultural loans

 

 

11,849

 

Commercial and industrial

 

 

45,307

 

Credit Cards

 

 

3,256

 

Automobile loans

 

 

114,549

 

Other consumer loans

 

 

15,681

 

Municipal loans

 

 

6,248

 

Gross loans

 

 

757,506

 

Unamortized net deferred loan fees

 

 

(586)

Less allowance for credit losses

 

 

8,546

 

Net loans

 

$748,374

 

 

 
16

Table of Contents

 

 

 

December 31, 2022

 

Construction/Land Development

 

$68,671

 

Farmland

 

 

74,322

 

Real Estate

 

 

153,281

 

Multi-Family

 

 

9,622

 

Commercial Real Estate

 

 

195,163

 

Home Equity – closed end

 

 

4,707

 

Home Equity – open end

 

 

46,928

 

Commercial & Industrial – Non-Real Estate

 

 

56,625

 

Consumer

 

 

6,488

 

Dealer Finance

 

 

125,125

 

Credit Cards

 

 

3,242

 

Gross loans

 

 

744,174

 

Unamortized net deferred loan fees

 

 

(570)

Less allowance for credit losses

 

 

7,936

 

Net loans

 

$735,668

 

Note 4. Allowance

The Company has pledged loans held for Loan Losses, continuedinvestment as collateral for borrowings with the FHLB totaling $248.8 million and $209.8 million as of March 31, 2023 and December 31, 2022, respectively.  The Company maintains a blanket lien on certain loans in its residential real estate, commercial, agricultural farmland, and home equity portfolios.

Nonaccrual and Past Due Loans

 

The following table shows the aging of the Company’s loan portfolio, broken down by internal loan gradeclass, at March 31, 2023 (dollars in thousands) as of:

 

 

Accruing Loans 30-59 Days Past due

 

 

Accruing Loans 60-89 Days Past due

 

 

Accruing Loans 90 Days or More Past due

 

 

Nonaccrual

Loans

 

 

Accruing Current Loans

 

 

Total Loans

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family residential construction

 

$589

 

 

$-

 

 

$-

 

 

$-

 

 

$28,185

 

 

$28,774

 

Other construction, land development and land

 

 

-

 

 

 

-

 

 

 

-

 

 

 

33

 

 

 

40,439

 

 

 

40,472

 

Secured by farmland

 

 

-

 

 

 

-

 

 

 

-

 

 

 

984

 

 

 

73,338

 

 

 

74,322

 

Home equity – open end

 

 

204

 

 

 

331

 

 

 

-

 

 

 

24

 

 

 

45,875

 

 

 

46,434

 

Real estate

 

 

1,880

 

 

 

-

 

 

 

-

 

 

 

421

 

 

 

158,721

 

 

 

161,022

 

Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,563

 

 

 

4,563

 

Multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,042

 

 

 

10,042

 

Owner-occupied commercial real estate

 

 

171

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

91,424

 

 

 

91,595

 

Other commercial real estate

 

 

71

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

103,321

 

 

 

103,392

 

Agricultural loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

88

 

 

 

11,761

 

 

 

11,849

 

Commercial and industrial

 

 

7

 

 

 

93

 

 

 

30

 

 

 

-

 

 

 

45,177

 

 

 

45,307

 

Credit Cards

 

 

25

 

 

 

4

 

 

 

9

 

 

 

-

 

 

 

3,218

 

 

 

3,256

 

Automobile loans

 

 

808

 

 

 

251

 

 

 

-

 

 

 

193

 

 

 

113,297

 

 

 

114,549

 

Other consumer loans

 

 

67

 

 

 

13

 

 

 

-

 

 

 

-

 

 

 

15,601

 

 

 

15,681

 

Municipal loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,248

 

 

 

6,248

 

Gross loans

 

 

3,822

 

 

 

692

 

 

 

39

 

 

 

1,743

 

 

 

751,210

 

 

 

757,506

 

Less: Unamortized net deferred loan fees

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(586)

 

 

(586)

Loans held for investment

 

$3,822

 

 

$

692

 

 

$39

 

 

$1,743

 

 

$750,654

 

 

$756,920

 

There were $1.7 million and $2.2 million in nonaccrual loans at March 31, 20222023 and December 31, 2021:2022, respectively.  The Company would have earned $28 thousand in the first quarter of 2023 and $54 thousand in the first quarter of 2022, if interest on the nonaccrual loans had been accrued.

March 31, 2022

 

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

 

$-

 

 

$5

 

 

$10,237

 

 

$42,138

 

 

$18,116

 

 

$1,666

 

 

$86

 

 

$-

 

 

$72,248

 

Farmland

 

 

56

 

 

 

284

 

 

 

6,541

 

 

 

42,425

 

 

 

13,409

 

 

 

1,529

 

 

 

1,259

 

 

 

-

 

 

 

65,503

 

Real Estate

 

 

-

 

 

 

893

 

 

 

29,446

 

 

 

64,516

 

 

 

28,028

 

 

 

11,129

 

 

 

4,608

 

 

 

-

 

 

 

138,620

 

Multi-Family

 

 

-

 

 

 

-

 

 

 

1,007

 

 

 

2,838

 

 

 

1,700

 

 

 

122

 

 

 

-

 

 

 

-

 

 

 

5,667

 

Commercial Real Estate

 

 

-

 

 

 

1,250

 

 

 

31,985

 

 

 

71,222

 

 

 

41,352

 

 

 

3,890

 

 

 

12,641

 

 

 

-

 

 

 

162,340

 

Home Equity – closed end

 

 

-

 

 

 

58

 

 

 

1,051

 

 

 

2,968

 

 

 

685

 

 

 

970

 

 

 

-

 

 

 

-

 

 

 

5,732

 

Home Equity – open end

 

 

-

 

 

 

1,336

 

 

 

17,138

 

 

 

22,957

 

 

 

2,278

 

 

 

1,484

 

 

 

222

 

 

 

-

 

 

 

45,415

 

Commercial & Industrial -Non-Real Estate

 

 

14

 

 

 

996

 

 

 

9,704

 

 

 

23,440

 

 

 

7,927

 

 

 

543

 

 

 

96

 

 

 

-

 

 

 

42,720

 

Consumer (excluding dealer)

 

 

18

 

 

 

276

 

 

 

3,420

 

 

 

3,598

 

 

 

149

 

 

 

68

 

 

 

-

 

 

 

-

 

 

 

7,529

 

Gross Loans

 

$88

 

 

$5,098

 

 

$110,529

 

 

$276,102

 

 

$113,644

 

 

$21,401

 

 

$18,912

 

 

$-

 

 

$545,774

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(320)

 Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$545,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Cards

 

 

Dealer Finance

 

 

 

 

 

 

 

 

 

Performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$2,863

 

 

$111,215

 

 

 

 

 

 

 

 

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

22

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$2,869

 

 

$111,237

 

 

 

 

 

 

 

 

 

 

 
17

Table of Contents

 

Note 4. Allowance for Loan Losses, continuedThe following table shows the aging of the Company’s loan portfolio, by class, at December 31, 2022 (dollars in thousands):

 

 December 31, 2021

 

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

 

$-

 

 

$6

 

 

$9,952

 

 

$43,861

 

 

$19,457

 

 

$1,658

 

 

$302

 

 

$-

 

 

$75,236

 

Farmland

 

 

56

 

 

 

291

 

 

 

6,804

 

 

 

42,615

 

 

 

13,620

 

 

 

1,638

 

 

 

1,320

 

 

 

-

 

 

 

66,344

 

Real Estate

 

 

-

 

 

 

1,128

 

 

 

30,268

 

 

 

61,940

 

 

 

28,895

 

 

 

12,462

 

 

 

4,859

 

 

 

-

 

 

 

139,552

 

Multi-Family

 

 

-

 

 

 

-

 

 

 

1,021

 

 

 

2,586

 

 

 

1,154

 

 

 

126

 

 

 

-

 

 

 

-

 

 

 

4,887

 

Commercial Real Estate

 

 

-

 

 

 

2,124

 

 

 

36,308

 

 

 

72,414

 

 

 

35,444

 

 

 

4,428

 

 

 

12,846

 

 

 

-

 

 

 

163,564

 

Home Equity – closed end

 

 

-

 

 

 

61

 

 

 

1,268

 

 

 

3,103

 

 

 

762

 

 

 

1,068

 

 

 

-

 

 

 

-

 

 

 

6,262

 

Home Equity – open end

 

 

-

 

 

 

1,293

 

 

 

17,333

 

 

 

21,296

 

 

 

2,477

 

 

 

1,632

 

 

 

216

 

 

 

-

 

 

 

44,247

 

Commercial & Industrial - Non-Real Estate

 

 

-

 

 

 

1,001

 

 

 

7,562

 

 

 

21,527

 

 

 

13,538

 

 

 

533

 

 

 

63

 

 

 

-

 

 

 

44,224

 

Consumer (excluding dealer)

 

 

10

 

 

 

522

 

 

 

2,919

 

 

 

3,526

 

 

 

980

 

 

 

79

 

 

 

-

 

 

 

-

 

 

 

8,036

 

Gross loans

 

$66

 

 

$6,426

 

 

$113,435

 

 

$272,868

 

 

$116,327

 

 

$23,624

 

 

$19,606

 

 

$-

 

 

$552,352

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(277)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$552,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Cards

 

 

Dealer Finance

 

 

 

 

 

 

 

 

 

Performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$3,000

 

 

$107,330

 

 

 

 

 

 

 

 

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

16

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$3,000

 

 

$107,346

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans 30-59 Days Past due

 

 

Accruing Loans 60-89 Days Past due

 

 

Accruing Loans 90 Days or More Past Due

 

 

Nonaccrual

Loans

 

 

Accruing Current Loans

 

 

Total Loans

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction/Land Development

 

$477

 

 

$539

 

 

$-

 

 

$21

 

 

$67,634

 

 

$68,671

 

Farmland

 

 

85

 

 

 

18

 

 

 

-

 

 

 

1,458

 

 

 

72,761

 

 

 

74,322

 

Real Estate

 

 

1,807

 

 

 

226

 

 

 

-

 

 

 

419

 

 

 

150,829

 

 

 

153,281

 

Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,622

 

 

 

9,622

 

Commercial Real Estate

 

 

234

 

 

 

82

 

 

 

-

 

 

 

-

 

 

 

194,847

 

 

 

195,163

 

Home Equity – closed end

 

 

3

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,704

 

 

 

4,707

 

Home Equity – open end

 

 

385

 

 

 

177

 

 

 

-

 

 

 

-

 

 

 

46,366

 

 

 

46,928

 

Commercial & Industrial – Non- Real Estate

 

 

104

 

 

 

-

 

 

 

31

 

 

 

101

 

 

 

56,389

 

 

 

56,625

 

Consumer

 

 

11

 

 

 

11

 

 

 

-

 

 

 

15

 

 

 

6,451

 

 

 

6,488

 

Dealer Finance

 

 

1,117

 

 

 

225

 

 

 

5

 

 

 

210

 

 

 

123,568

 

 

 

125,125

 

Credit Cards

 

 

51

 

 

 

9

 

 

 

2

 

 

 

-

 

 

 

3,180

 

 

 

3,242

 

Less: Unamortized net deferred loan fees

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(570)

 

 

(570)

Loans held for investment

 

$4,274

 

 

$1,287

 

 

$38

 

 

$2,224

 

 

$735,781

 

 

$743,604

 

The following table is a summary of the Company’s nonaccrual loans by major categories for the periods indicated (dollars in thousands).

 

 

CECL

 

 

Incurred Loss

 

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

Nonaccrual loans with No Allowance

 

 

Nonaccrual Loans with an Allowance

 

 

Total Nonaccrual

Loans

 

 

Nonaccrual

Loans

 

1-4 Family residential construction

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Other construction, land development and land

 

 

33

 

 

 

-

 

 

 

33

 

 

 

21

 

Secured by farmland

 

 

984

 

 

 

-

 

 

 

984

 

 

 

1,458

 

Home equity – open end

 

 

24

 

 

 

-

 

 

 

24

 

 

 

-

 

Real estate

 

 

421

 

 

 

-

 

 

 

421

 

 

 

419

 

Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Owner-occupied commercial real estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Other commercial real estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural loans

 

 

88

 

 

 

-

 

 

 

88

 

 

 

88

 

Commercial and industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13

 

Credit Cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Automobile loans

 

 

193

 

 

 

-

 

 

 

193

 

 

 

210

 

Other consumer loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15

 

Municipal loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total loans

 

$1,743

 

 

$-

 

 

$1,743

 

 

$2,224

 

18

Table of Contents

The following table represents the accrued interest receivables written off by reversing interest income during the three months ended March 31, 2023 (dollars in thousands):

 

 

For the Three Months Ended March 31, 2023

 

1-4 Family residential construction

 

$-

 

Other construction, land development and land

 

 

-

 

Secured by farmland

 

 

-

 

Home equity – open end

 

 

-

 

Real estate

 

 

-

 

Home Equity – closed end

 

 

-

 

Multifamily

 

 

-

 

Owner-occupied commercial real estate

 

 

-

 

Other commercial real estate

 

 

-

 

Agricultural loans

 

 

-

 

Commercial and industrial

 

 

-

 

Credit Cards

 

 

-

 

Automobile loans

 

 

2

 

Other consumer loans

 

 

-

 

Municipal loans

 

 

-

 

Total loans

 

$2

 

19

Table of Contents

Credit Quality Indicators

The following table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of March 31, 2023 (dollars in thousands):

 

 

Term Loans by Year of Origination

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving

 

 

Total

 

1-4 Family residential construction

 

 

Pass

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$27,443

 

 

$27,443

 

Watch

 

 

642

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

250

 

 

 

892

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

439

 

 

 

439

 

Total 1-4 Family residential construction

 

 

642

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,132

 

 

 

28,774

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction, land development and land

Pass

 

 

3,375

 

 

 

5,312

 

 

 

6,194

 

 

 

1,917

 

 

 

3,006

 

 

 

5,823

 

 

 

13,853

 

 

 

39,480

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

268

 

 

 

170

 

 

 

438

 

Substandard

 

 

-

 

 

 

521

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

33

 

 

 

-

 

 

 

554

 

Total Other construction, land development and land

 

 

3,375

 

 

 

5,833

 

 

 

6,194

 

 

 

1,917

 

 

 

3,006

 

 

 

6,124

 

 

 

14,023

 

 

 

40,472

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by farmland

Pass

 

 

890

 

 

 

13,597

 

 

 

14,991

 

 

 

28,307

 

 

 

3,387

 

 

 

7,090

 

 

 

4,157

 

 

 

72,419

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

919

 

 

 

-

 

 

 

919

 

Substandard

 

 

-

 

 

 

-

 

 

 

315

 

 

 

-

 

 

 

-

 

 

 

652

 

 

 

17

 

 

 

984

 

Total Secured by farmland

 

 

890

 

 

 

13,597

 

 

 

15,306

 

 

 

28,307

 

 

 

3,387

 

 

 

8,661

 

 

 

4,174

 

 

 

74,322

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity – open end

Pass

 

 

370

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

144

 

 

 

44,321

 

 

 

44,835

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,525

 

 

 

1,525

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

74

 

 

 

74

 

Total Home equity - open end

 

 

370

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

144

 

 

 

45,920

 

 

 

46,434

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

Pass

 

 

12,125

 

 

 

43,827

 

 

 

15,316

 

 

 

12,515

 

 

 

6,850

 

 

 

59,446

 

 

 

-

 

 

 

150,079

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

507

 

 

 

156

 

 

 

6,217

 

 

 

-

 

 

 

6,880

 

Substandard

 

 

-

 

 

 

-

 

 

 

547

 

 

 

-

 

 

 

1,233

 

 

 

2,283

 

 

 

-

 

 

 

4,063

 

Total Real estate

 

 

12,125

 

 

 

43,827

 

 

 

15,863

 

 

 

13,022

 

 

 

8,239

 

 

 

67,946

 

 

 

-

 

 

 

161,022

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity – closed end

Pass

 

 

134

 

 

 

408

 

 

 

127

 

 

 

1,148

 

 

 

507

 

 

 

1,848

 

 

 

-

 

 

 

4,172

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

378

 

 

 

-

 

 

 

378

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13

 

 

 

-

 

 

 

-

 

 

 

13

 

Total Home Equity - closed end

 

 

134

 

 

 

408

 

 

 

127

 

 

 

1,148

 

 

 

520

 

 

 

2,226

 

 

 

-

 

 

 

4,563

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

Pass

 

 

-

 

 

 

2,765

 

 

 

1,449

 

 

 

935

 

 

 

-

 

 

 

1,640

 

 

 

3,145

 

 

 

9,934

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

108

 

 

 

-

 

 

 

108

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Multifamily

 

 

-

 

 

 

2,765

 

 

 

1,449

 

 

 

935

 

 

 

-

 

 

 

1,748

 

 

 

3,145

 

 

 

10,042

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied commercial real estate

Pass

 

 

1,228

 

 

 

18,761

 

 

 

18,693

 

 

 

7,405

 

 

 

3,720

 

 

 

24,781

 

 

 

6,921

 

 

 

81,509

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

41

 

 

 

2,135

 

 

 

-

 

 

 

2,176

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,398

 

 

 

1,214

 

 

 

298

 

 

 

7,910

 

Total Owner-occupied commercial real estate

 

 

1,228

 

 

 

18,761

 

 

 

18,693

 

 

 

7,405

 

 

 

10,159

 

 

 

28,130

 

 

 

7,219

 

 

 

91,595

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other commercial real estate

Pass

 

 

2,642

 

 

 

31,221

 

 

 

13,182

 

 

 

5,194

 

 

 

3,942

 

 

 

36,496

 

 

 

1,840

 

 

 

94,517

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,539

 

 

 

249

 

 

 

8,788

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

87

 

 

 

-

 

 

 

87

 

Total Other commercial real estate

 

 

2,642

 

 

 

31,221

 

 

 

13,182

 

 

 

5,194

 

 

 

3,942

 

 

 

45,122

 

 

 

2,089

 

 

 

103,392

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

20

Table of Contents

 

 

Term Loans by Year of Origination

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving

 

 

Total

 

Agricultural loans

 

 

Pass

 

 

914

 

 

 

3,595

 

 

 

678

 

 

 

653

 

 

 

13

 

 

 

103

 

 

 

5,641

 

 

 

11,597

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Substandard

 

 

-

 

 

 

62

 

 

 

44

 

 

 

11

 

 

 

-

 

 

 

-

 

 

 

135

 

 

 

252

 

Total Agricultural loans

 

 

914

 

 

 

3,657

 

 

 

722

 

 

 

664

 

 

 

13

 

 

 

103

 

 

 

5,776

 

 

 

11,849

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

Pass

 

 

2,450

 

 

 

10,002

 

 

 

5,386

 

 

 

2,409

 

 

 

1,098

 

 

 

774

 

 

 

19,860

 

 

 

41,979

 

Watch

 

 

-

 

 

 

-

 

 

 

66

 

 

 

-

 

 

 

-

 

 

 

2

 

 

 

3,212

 

 

 

3,280

 

Substandard

 

 

-

 

 

 

-

 

 

 

14

 

 

 

30

 

 

 

-

 

 

 

4

 

 

 

-

 

 

 

48

 

Total 1-4 Commercial and industrial

 

 

2,450

 

 

 

10,002

 

 

 

5,466

 

 

 

2,439

 

 

 

1,098

 

 

 

780

 

 

 

23,072

 

 

 

45,307

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Cards

Pass

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,247

 

 

 

3,247

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9

 

 

 

9

 

Total Credit cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,256

 

 

 

3,256

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automobile loans

Pass

 

 

17,288

 

 

 

50,785

 

 

 

27,514

 

 

 

11,900

 

 

 

4,271

 

 

 

2,064

 

 

 

-

 

 

 

113,822

 

Watch

 

 

-

 

 

 

151

 

 

 

165

 

 

 

76

 

 

 

55

 

 

 

72

 

 

 

-

 

 

 

519

 

Substandard

 

 

-

 

 

 

79

 

 

 

93

 

 

 

17

 

 

 

6

 

 

 

13

 

 

 

-

 

 

 

208

 

Total Automobile loans

 

 

17,288

 

 

 

51,015

 

 

 

27,772

 

 

 

11,993

 

 

 

4,332

 

 

 

2,149

 

 

 

-

 

 

 

114,549

 

Current period gross write-offs

 

 

-

 

 

 

103

 

 

 

177

 

 

 

68

 

 

 

2

 

 

 

12

 

 

 

-

 

 

 

362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other consumer loans

Pass

 

 

2,124

 

 

 

7,365

 

 

 

3,531

 

 

 

1,573

 

 

 

618

 

 

 

132

 

 

 

307

 

 

 

15,650

 

Watch

 

 

-

 

 

 

14

 

 

 

5

 

 

 

1

 

 

 

5

 

 

 

6

 

 

 

-

 

 

 

31

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Other consumer loans

 

 

2,124

 

 

 

7,379

 

 

 

3,536

 

 

 

1,574

 

 

 

623

 

 

 

138

 

 

 

307

 

 

 

15,681

 

Current period gross write-offs

 

 

-

 

 

 

16

 

 

 

-

 

 

 

1

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal loans

Pass

 

 

-

 

 

 

236

 

 

 

1,070

 

 

 

1,158

 

 

 

1,285

 

 

 

2,499

 

 

 

-

 

 

 

6,248

 

Watch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Municipal loans

 

 

-

 

 

 

236

 

 

 

1,070

 

 

 

1,158

 

 

 

1,285

 

 

 

2,499

 

 

 

-

 

 

 

6,248

 

Current period gross write-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

44,182

 

 

 

188,701

 

 

 

109,380

 

 

 

75,756

 

 

 

36,604

 

 

 

165,770

 

 

 

137,113

 

 

 

757,506

 

Less: Unamortized net deferred loan fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(586)

Loans held for investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

756,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period gross write-offs

 

 

-

 

 

 

119

 

 

 

177

 

 

 

68

 

 

 

3

 

 

 

12

 

 

 

5

 

 

 

385

 

Under the adoption of ASC 326, the Company consolidated their internal risk ratings 1 through 5 into a pass category. Doubtful loans are charged off; dealer finance loans utilize the updated credit quality indicators. Credit cards are classified as pass or substandard. The credit quality indicators for watch and substandard remain unchanged.

Description of the Company’s credit quality indicators under CECL:

Pass: Loans in all classes that comprise the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes that there is a low likelihood of loss related to those loans that are considered pass.

Grade 6 – Watch:  Loans are currently protected but are weak due to negative balance sheet or income statement trends.  There may be a lack of effective control over collateral or the existence of documentation deficiencies.  These loans have potential weaknesses that deserve management’s close attention.  Other reasons supporting this classification include adverse economic or market conditions, pending litigation or any other material weakness.  Existing loans that become 60 or more days past due are placed in this category pending a return to current status.

21

Table of Contents

Grade 7 – Substandard: Loans having well-defined weaknesses where a payment default and or loss is possible, but not yet probable.  Cash flow is inadequate to service the debt under the current payment, or terms, with prospects that the condition is permanent.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the borrower and there is the likelihood that collateral will have to be liquidated and/or guarantor(s) called upon to repay the debt.  Generally, the loan is considered collectible as to both principal and interest, primarily because of collateral coverage, however, if the deficiencies are not corrected quickly; there is a probability of loss.

Credit cards are classified as pass or substandard.  A credit card is substandard when payments of principal and interest are past due 90 days or more.

The following table shows the Company’s loan portfolio broken down by internal loan grade as of December 31, 2022 (dollars in thousands):

December 31, 2022

 

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

 

$-

 

 

$4

 

 

$11,112

 

 

$42,684

 

 

$13,116

 

 

$1,213

 

 

$542

 

 

$-

 

 

$68,671

 

Farmland

 

 

155

 

 

 

269

 

 

 

11,373

 

 

 

38,051

 

 

 

22,069

 

 

 

947

 

 

 

1,458

 

 

 

-

 

 

 

74,322

 

Real Estate

 

 

-

 

 

 

553

 

 

 

27,003

 

 

 

86,269

 

 

 

28,560

 

 

 

6,950

 

 

 

3,946

 

 

 

-

 

 

 

153,281

 

Multi-Family

 

 

-

 

 

 

-

 

 

 

963

 

 

 

5,116

 

 

 

3,430

 

 

 

113

 

 

 

-

 

 

 

-

 

 

 

9,622

 

Commercial Real Estate

 

 

-

 

 

 

3,097

 

 

 

55,662

 

 

 

72,779

 

 

 

41,749

 

 

 

13,878

 

 

 

7,998

 

 

 

-

 

 

 

195,163

 

Home Equity – closed end

 

 

-

 

 

 

48

 

 

 

1,065

 

 

 

2,560

 

 

 

639

 

 

 

382

 

 

 

 

13

 

 

 

-

 

 

 

4,707

 

Home Equity – open end

 

 

27

 

 

 

1,272

 

 

 

18,671

 

 

 

23,207

 

 

 

2,091

 

 

 

1,611

 

 

 

49

 

 

 

-

 

 

 

46,928

 

Commercial & Industrial - Non-Real Estate

 

 

10

 

 

 

516

 

 

 

12,934

 

 

 

26,310

 

 

 

15,613

 

 

 

911

 

 

 

331

 

 

 

-

 

 

 

56,625

 

Consumer (excluding dealer)

 

 

33

 

 

 

286

 

 

 

2,965

 

 

 

3,105

 

 

 

68

 

 

 

16

 

 

 

15

 

 

 

-

 

 

 

6,488

 

Gross loans

 

$225

 

 

$6,045

 

 

$141,748

 

 

$300,081

 

 

$127,335

 

 

$26,021

 

 

$14,352

 

 

$-

 

 

$615,807

 

Less: Unamortized net deferred loan fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(570)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$615,237

 

 

 

Credit Cards

 

 

Dealer Finance

 

Performing

 

$3,240

 

 

$124,910

 

Nonperforming

 

 

2

 

 

 

215

 

Total

 

$3,242

 

 

$125,125

 

 

Description of internal loan grades:grades under Incurred Loss:

 

Grade 1 – Minimal Risk:   Excellent credit, superior asset quality, excellent debt capacity and coverage, and recognized management capabilities.

 

Grade 2 – Modest Risk:  Borrower consistently generates sufficient cash flow to fund debt service, excellent credit, above average asset quality and liquidity.

 

Grade 3 – Average Risk:  Borrower generates sufficient cash flow to fund debt service.  Employment (or business) is stable with good future trends.  Credit is very good.

 

Grade 4 – Acceptable Risk:  Borrower’s cash flow is adequate to cover debt service; however, unusual expenses or capital expenses must beby covered through additional long-term debt.  Employment (or business) stability is reasonable, but future trends may exhibit slight weakness. Credit history is good. No unpaid judgments or collection items appearing on credit report.

22

Table of Contents

 

Grade 5 – Marginally acceptable:  Credit to borrowers who may exhibit declining earnings, may have leverage that is materially above industry averages, liquidity may be marginally acceptable.  Employment or business stability may be weak or deteriorating.  May be currently performing as agreed but would be adversely affected by developing factors such as layoffs, illness, reduced hours or declining business prospects.  Credit history shows weaknesses, past dues, paid or disputed collections and judgments, but does not include borrowers that are currently past due on obligations or with unpaid, undisputed judgments.

 

Grade 6 – Watch:  Loans are currently protected but are weak due to negative balance sheet or income statement trends.  There may be a lack of effective control over collateral or the existence of documentation deficiencies.  These loans have potential weaknesses that deserve management’s close attention.  Other reasons supporting this classification include adverse economic or market conditions, pending litigation or any other material weakness.  Existing loans that become 60 or more days past due are placed in this category pending a return to current status.

 

18

Table of Contents

Note 4. Allowance for Loan Losses, continued

Grade 7 – Substandard: Loans having well-defined weaknesses where a payment default and or loss is possible, but not yet probable.  Cash flow is inadequate to service the debt under the current payment, or terms, with prospects that the condition is permanent.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the borrower and there is the likelihood that collateral will have to be liquidated and/or guarantor(s) called upon to repay the debt.  Generally, the loan is considered collectible as to both principal and interest, primarily because of collateral coverage, however, if the deficiencies are not corrected quickly; there is a probability of loss.

 

Grade 8 – DoubtfulThe loan hasLoans having all the characteristics of a substandard credit, but available information indicates it is unlikely the loan will be repaid in its entirety.  Cash flow is insufficient to service the debt.  It may be difficult to project the exact amount of loss, but the probability of some loss is great.  Loans are to be placed on non-accrual status when any portion is classified doubtful.

 

Credit card and dealer finance loans are classified as performing or nonperforming.  A loan is nonperforming when payments of principal and interest are past due 90 days or more.

Collateral Dependent Disclosures

The Company designates individually evaluated loans as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk. Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses. Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required.

23

Table of Contents

The following table presents an analysis of collateral-dependent loans of the Company as of March 31, 2023 (dollars in thousands):

 

 

March 31, 2023

 

 

 

Real Estate

 

 

Business/Other Assets

 

1-4 Family residential construction

 

$-

 

 

$-

 

Other construction, land development and land

 

 

520

 

 

 

-

 

Secured by farmland

 

 

-

 

 

 

-

 

Home equity – open end

 

 

-

 

 

 

-

 

Real estate

 

 

-

 

 

 

-

 

Home Equity – closed end

 

 

-

 

 

 

-

 

Multifamily

 

 

-

 

 

 

-

 

Owner-occupied commercial real estate

 

 

-

 

 

 

-

 

Other commercial real estate

 

 

-

 

 

 

-

 

Agricultural loans

 

 

-

 

 

 

-

 

Commercial and industrial

 

 

-

 

 

 

-

 

Credit Cards

 

 

-

 

 

 

-

 

Automobile loans

 

 

-

 

 

 

-

 

Other consumer loans

 

 

-

 

 

 

-

 

Municipal loans

 

 

-

 

 

 

-

 

Total loans

 

$520

 

 

$-

 

Allowance for Credit Losses

The following table (dollars in thousands) summarizes the activity related to the allowance for credit losses for the three months ended March 31, 2023 under the CECL methodology.

 

 

December 31, 2022

 

 

Adjustment for adoption of ASU 2016-13

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for credit losses

 

 

March 31, 2023

 

1-4 Family residential construction

 

$324

 

 

$109

 

 

$-

 

 

$-

 

 

$-

 

 

$433

 

Other construction, land development and land

 

 

694

 

 

 

602

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,296

 

Secured by farmland

 

 

571

 

 

 

311

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

882

 

Home equity – open end

 

 

446

 

 

 

(189)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

257

 

Real estate

 

 

1,389

 

 

 

(184)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,205

 

Home Equity – closed end

 

 

39

 

 

 

96

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

135

 

Multifamily

 

 

71

 

 

 

182

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

253

 

Owner-occupied commercial real estate

 

 

992

 

 

 

280

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,272

 

Other commercial real estate

 

 

1,023

 

 

 

(582)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

441

 

Agricultural loans

 

 

80

 

 

 

(58)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22

 

Commercial and industrial

 

 

368

 

 

 

338

 

 

 

-

 

 

 

1

 

 

 

-

 

 

 

707

 

Credit Cards

 

 

68

 

 

 

26

 

 

 

5

 

 

 

1

 

 

 

-

 

 

 

90

 

Automobile loans

 

 

1,790

 

 

 

(257)

 

 

362

 

 

 

210

 

 

 

-

 

 

 

1,381

 

Other consumer loans

 

 

81

 

 

 

103

 

 

 

18

 

 

 

6

 

 

 

-

 

 

 

172

 

Municipal loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total loans

 

$7,936

 

 

$777

 

 

$385

 

 

$218

 

 

$-

 

 

$8,546

 

24

Table of Contents

Prior to the adoption of ASC 326 on January 1, 2023, the Company calculated the allowance for loan losses under the incurred loss methodology. The following tables are disclosures related to the allowance for loan losses in prior periods (dollars in thousands).

March 31, 2022 

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending Balance

 

 

Individually Evaluated for Impairment

 

 

Collectively Evaluated for Impairment

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction/Land Development

 

$977

 

 

$-

 

 

$-

 

 

$(275)

 

$702

 

 

$-

 

 

$702

 

Farmland

 

 

448

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

452

 

 

 

-

 

 

 

452

 

Real Estate

 

 

1,162

 

 

 

-

 

 

 

-

 

 

 

2

 

 

 

1,164

 

 

 

113

 

 

 

1,051

 

Multi-Family

 

 

29

 

 

 

-

 

 

 

-

 

 

 

6

 

 

 

35

 

 

 

-

 

 

 

35

 

Commercial Real Estate

 

 

2,205

 

 

 

-

 

 

 

-

 

 

 

(112)

 

 

2,093

 

 

 

456

 

 

 

1,637

 

Home Equity – closed end

 

 

41

 

 

 

-

 

 

 

-

 

 

 

(2)

 

 

39

 

 

 

-

 

 

 

39

 

Home Equity – open end

 

 

407

 

 

 

-

 

 

 

129

 

 

 

(162)

 

 

374

 

 

 

-

 

 

 

374

 

Commercial & Industrial – Non-Real Estate

 

 

288

 

 

 

1

 

 

 

30

 

 

 

(7)

 

 

310

 

 

 

-

 

 

 

310

 

Consumer

 

 

520

 

 

 

21

 

 

 

11

 

 

 

13

 

 

 

523

 

 

 

-

 

 

 

523

 

Dealer Finance

 

 

1,601

 

 

 

204

 

 

 

152

 

 

 

85

 

 

 

1,634

 

 

 

13

 

 

 

1,621

 

Credit Cards

 

 

70

 

 

 

12

 

 

 

7

 

 

 

(2)

 

 

63

 

 

 

-

 

 

 

63

 

Total

 

$7,748

 

 

$238

 

 

$329

 

 

$(450)

 

$7,389

 

 

$582

 

 

$6,807

 

The following tables presents, as of March 31, 2023 and December 31, 2022 segregated by loan portfolio segment, details of the loan portfolio and the ACLL calculated in accordance with our credit loss accounting methodology for loans described above (dollars in thousands).

 

 

March 31, 2023

 

 

 

Loan Balances

 

 

Allowance for Credit Losses - Loans

 

 

 

Loans Individually Evaluated

 

 

Loans Collectively Evaluated

 

 

Total

 

 

Loans Individually Evaluated

 

 

Loans Collectively Evaluated

 

 

Total

 

1-4 Family residential construction

 

$-

 

 

$28,774

 

 

$28,774

 

 

$-

 

 

$433

 

 

$433

 

Other construction, land development and land

 

 

520

 

 

 

39,952

 

 

 

40,472

 

 

 

228

 

 

 

1,068

 

 

 

1,296

 

Secured by farmland

 

 

-

 

 

 

74,322

 

 

 

74,322

 

 

 

-

 

 

 

882

 

 

 

882

 

Home equity – open end

 

 

-

 

 

 

46,434

 

 

 

46,434

 

 

 

-

 

 

 

257

 

 

 

257

 

Real estate

 

 

-

 

 

 

161,022

 

 

 

161,022

 

 

 

-

 

 

 

1,205

 

 

 

1,205

 

Home Equity – closed end

 

 

-

 

 

 

4,563

 

 

 

4,563

 

 

 

-

 

 

 

135

 

 

 

135

 

Multifamily

 

 

-

 

 

 

10,042

 

 

 

10,042

 

 

 

-

 

 

 

253

 

 

 

253

 

Owner-occupied commercial real estate

 

 

-

 

 

 

91,595

 

 

 

91,595

 

 

 

-

 

 

 

1,272

 

 

 

1,272

 

Other commercial real estate

 

 

-

 

 

 

103,392

 

 

 

103,392

 

 

 

-

 

 

 

441

 

 

 

441

 

Agricultural loans

 

 

-

 

 

 

11,849

 

 

 

11,849

 

 

 

-

 

 

 

22

 

 

 

22

 

Commercial and industrial

 

 

-

 

 

 

45,307

 

 

 

45,307

 

 

 

-

 

 

 

707

 

 

 

707

 

Credit Cards

 

 

-

 

 

 

3,256

 

 

 

3,256

 

 

 

-

 

 

 

90

 

 

 

90

 

Automobile loans

 

 

-

 

 

 

114,549

 

 

 

114,549

 

 

 

-

 

 

 

1,381

 

 

 

1,381

 

Other consumer loans

 

 

-

 

 

 

15,681

 

 

 

15,681

 

 

 

-

 

 

 

172

 

 

 

172

 

Municipal loans

 

 

-

 

 

 

6,248

 

 

 

6,248

 

 

 

-

 

 

 

-

 

 

 

-

 

Total loans

 

$520

 

 

$756,986

 

 

$757,506

 

 

$228

 

 

$8,318

 

 

$8,546

 

25

Table of Contents

December 31, 2022

 

Loan Receivable

 

 

Individually Evaluated for Impairment

 

 

Collectively Evaluated for Impairment

 

Construction/Land Development

 

$68,671

 

 

$853

 

 

$67,818

 

Farmland

 

 

74,322

 

 

 

2,079

 

 

 

72,243

 

Real Estate

 

 

153,281

 

 

 

3,260

 

 

 

150,021

 

Multi-Family

 

 

9,622

 

 

 

-

 

 

 

9,622

 

Commercial Real Estate

 

 

195,163

 

 

 

9,111

 

 

 

186,052

 

Home Equity – closed end

 

 

4,707

 

 

 

-

 

 

 

4,707

 

Home Equity –open end

 

 

46,928

 

 

 

-

 

 

 

46,928

 

Commercial & Industrial – Non-Real Estate

 

 

56,625

 

 

 

-

 

 

 

56,625

 

Consumer

 

 

6,488

 

 

 

-

 

 

 

6,488

 

Dealer Finance

 

 

125,125

 

 

 

62

 

 

 

125,063

 

Credit Cards

 

 

3,242

 

 

 

-

 

 

 

3,242

 

Gross Loans

 

 

744,174

 

 

 

15,365

 

 

 

728,809

 

Less: Unamortized net deferred loan fees

 

 

(570)

 

 

-

 

 

 

(570)

Total

 

$743,604

 

 

$15,365

 

 

$728,239

 

Prior to the adoption of ASU 2016-13, loans were considered impaired when, based on current information and events, it was probable the Company would be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. Impaired loans include loans on nonaccrual status and accruing troubled debt restructurings. When determining if the Company would be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considered the borrower’s capacity to pay, which included such factors as the borrower’s current financial statements, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as guarantor support and collateral value. The Company individually assessed for impairment all substandard loans greater than $500 thousand and all troubled debt restructurings. The tables below include all loans deemed impaired, whether or not individually assessed for impairment. If a loan was deemed impaired, a specific valuation allowance was allocated, if necessary, so that the loan was reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment was expected solely from the collateral. Interest payments on impaired loans were typically applied to principal unless collectability of the principal amount was reasonably assured, in which case interest was recognized on a cash basis.

26

Table of Contents

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2022 (dollars in thousands):

 

 

December 31, 2022

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

 

 

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

 

Investment(1)

 

 

Balance

 

 

Allowance

 

 

Investment

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

     Construction/Land Development

 

$332

 

 

$332

 

 

$-

 

 

$474

 

     Farmland

 

 

2,535

 

 

 

2,079

 

 

 

-

 

 

 

2,137

 

     Real Estate

 

 

1,882

 

 

 

1,882

 

 

 

-

 

 

 

2,107

 

     Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Commercial Real Estate

 

 

8,131

 

 

 

8,131

 

 

 

-

 

 

 

8,851

 

     Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Home Equity – open end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Credit cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Dealer Finance

 

 

7

 

 

 

7

 

 

 

-

 

 

 

11

 

 

 

 

12,887

 

 

 

12,431

 

 

 

-

 

 

 

13,580

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Construction/Land Development

 

 

521

 

 

 

521

 

 

 

228

 

 

 

261

 

     Farmland

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Real Estate

 

 

1,378

 

 

 

1,378

 

 

 

92

 

 

 

1,466

 

     Multi-Family

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Commercial Real Estate

 

 

980

 

 

 

980

 

 

 

11

 

 

 

1,935

 

     Home Equity – closed end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Home Equity – open end

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Credit cards

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

     Dealer Finance

 

 

55

 

 

 

55

 

 

 

13

 

 

 

62

 

 

 

 

2,934

 

 

 

2,934

 

 

 

344

 

 

 

3,724

 

Total impaired loans

 

$15,821

 

 

$15,365

 

 

$344

 

 

$17,304

 

1The Recorded Investment is defined as the original principal balance less principal payments, charge-offs and nonaccrual payments applied to principal. 

27

Table of Contents

The following table presents information related to the average recorded investment and interest income recognized on impaired loans for the three-month periods ended March 31, 2022 (dollars in thousands):   

 

 

March 31, 2022

 

 

 

Average Recorded

 

 

Interest Income

 

 

 

Investment

 

 

Recognized

 

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

     Construction/Land Development

 

$641

 

 

$6

 

     Farmland

 

 

2,251

 

 

 

70

 

     Real Estate

 

 

2,566

 

 

 

33

 

     Multi-Family

 

 

-

 

 

 

-

 

     Commercial Real Estate

 

 

9,763

 

 

 

186

 

     Home Equity – closed end

 

 

74

 

 

 

-

 

     Home Equity – open end

 

 

-

 

 

 

-

 

Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

     Consumer

 

 

3

 

 

 

-

 

     Credit Cards

 

 

-

 

 

 

-

 

     Dealer Finance

 

 

14

 

 

 

-

 

 

 

 

15,312

 

 

 

295

 

Impaired loans with an allowance recorded:

 

 

 

 

 

 

 

 

     Construction/Land Development

 

$-

 

 

$-

 

     Farmland

 

 

-

 

 

 

-

 

     Real Estate

 

 

1,334

 

 

 

16

 

     Multi-Family

 

 

-

 

 

 

-

 

     Commercial Real Estate

 

 

4,624

 

 

 

42

 

     Home Equity – closed end

 

 

-

 

 

 

-

 

     Home Equity – open end

 

 

-

 

 

 

-

 

Commercial & Industrial – Non-Real Estate

 

 

-

 

 

 

-

 

     Consumer

 

 

-

 

 

 

-

 

     Credit Card

 

 

-

 

 

 

-

 

     Dealer Finance

 

 

75

 

 

 

1

 

 

 

 

6,033

 

 

 

59

 

Total Impaired Loans

 

$21,345

 

 

$354

 

Modifications Made to Borrowers Experiencing Financial Difficulty       

The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. The Company uses a remaining life model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.

Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Occasionally, the Company modifies loans by providing principal forgiveness on certain of its real estate loans. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.

In some cases, the Company will modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. For the real estate loans included in the “combination” tables, multiple types of modifications have been made on the same loan within the current reporting period. The combination is at least two of the following: a term extension, principal forgiveness, and interest rate reduction.

There were no loans modified to borrowers experiencing financial difficulty in the three months ended March 31, 2023. Additionally, there were no loans that had a payment default during the quarter that were modified in the previous 12 months.

28

Table of Contents

The Company closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the last 12 months (dollars in thousands):

Payment Status (Amortized Cost Basis)

Current

30-89 Days Past Due

90+ Days Past Due

1-4 Family residential construction

$-$-$-

Other construction, land development and land

---

Secured by farmland

---

Home equity – open end

---

Real estate

180--

Home Equity – closed end

---

Multifamily

---

Owner-occupied commercial real estate

---

Other commercial real estate

---

Agricultural loans

---

Commercial and industrial

---

Credit Cards

---

Automobile loans

23--

Other consumer loans

---

Municipal loans

---

Total loans

$203$-$-

The following table shows, by modification type, TDRs that occurred during 2022 (dollars in thousands):

December 31, 2022

Number of

Contracts

Pre-Modification Outstanding Recorded Investment

Post-Modification

Outstanding Recorded Investment

Extended maturity

3$44$44

Change in terms

1162162

Total

4$206$206

Unfunded Commitments

The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e. commitment cannot canceled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for credit losses on loans and are discussed above. The allowance for credit losses for unfunded loan commitments of $747 thousand at March 31, 2023 is separately classified on the balance sheet within Other Liabilities.

29

Table of Contents

The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the three months ended March 31, 2023 (dollars in thousands).

Total Allowance for Credit Losses – Unfunded Commitments

Balance, December 31, 2022

$-

Adjustment to allowance for unfunded commitments for adoption of ASU 2016-13

747

Provision for unfunded commitments

-

Balance, March 31, 2023

$747

Note 4. Mortgage Banking and Derivatives

Loans Held for Sale

The Company, through the Bank’s mortgage banking subsidiary, F&M Mortgage, originates residential mortgage loans for sale in the secondary market. Residential mortgage loans held for sale are sold to the permanent investor with the mortgage servicing rights released. The Company uses fair value accounting for its entire portfolio of loans held for sale (“LHFS”) in accordance with ASC 820 – Fair Value Measurement and Disclosures. Fair value of the Company’s LHFS is based on observable market prices for the identical instruments traded in the secondary mortgage loan markets in which the Company conducts business totaled $1.2 million as of March 31, 2023 of which $1.2 million is related to unpaid principal. The Company’s portfolio of LHFS is classified as Level 2.

Interest Rate Lock Commitments and Forward Sales Commitments

The Company, through F&M Mortgage, enters into commitments to originate residential mortgage loans in which the interest rate on the loan is determined prior to funding, termed interest rate lock commitments (IRLCs). Such rate lock commitments on mortgage loans to be sold in the secondary market are considered to be derivatives. Upon entering into a commitment to originate a loan, the Company protects itself from changes in interest rates during the period prior to sale by requiring a firm purchase agreement from a permanent investor before a loan can be closed (forward sales commitment).

The Company locks in the loan and rate with an investor and commits to deliver the loan if settlement occurs on a best efforts basis, thus limiting interest rate risk. Certain additional risks exist if the investor fails to meet its purchase obligation; however, based on historical performance and the size and nature of the investors the Company does not expect them to fail to meet their obligation. The Company determines the fair value of the IRLCs based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best efforts basis while taking into consideration the probability that the rate loan commitments will close.

The fair value of these derivative instruments is reported in “Other Assets” in the Consolidated Balance Sheet at March 31, 2023, and totaled $99 thousand, with a notional amount of $13.1 million and total positions of 40. The fair value of the IRLCs were reported in the “Other liabilities” in the Consolidated Balance Sheet at December 31, 2022 and totaled $92 thousand, with a notional amount of $12.2 million and total positions of 38. Changes in fair value are recorded as a component of “Mortgage banking income” in the Consolidated Income Statement for the period ended March 31, 2023 and 2022. The Company’s IRLCs are classified as Level 2. At March 31, 2023 and December 31, 2022, each IRLC and all LHFS were subject to a forward sales commitment on a best efforts basis.

The Company uses fair value accounting for its forward sales commitments related to IRLCs and LHFS under ASC 825-10-15-4(b). The fair value of forward sales commitments was reported in “Other Assets” in the Consolidated Balance Sheet at March 31, 2023 and totaled $43 thousand, with a notional amount of $14.5 million and total positions of 45. The fair value of forward sales commitments was reported in “Other Assets” in the Consolidated Balance Sheet at December 31, 2022 and totaled $186 thousand, with a notional amount of $13.6 million and total positions of 43.

30

Table of Contents

 

Note 5. Employee Benefit Plan

 

The Bank has a qualified noncontributory defined benefit pension plan which covers substantially all of its full-time employees hired before April 1, 2012. The benefits are primarily based on years of service and earnings. The Company uses December 31st as the measurement date for the defined benefit pension plan. The Bank does not expectplan was amended on February 15, 2023 to contribute tostop the pension plan in 2022.

accrual of future benefits. The following is a summary of net periodic pension costs for the three month periods ended March 31, 20222023 and 20212022 (dollars in thousands):

 

 

Three Months Ended

 

Three Months Ended

 

March 31, 2022

 

 

March 31, 2021

 

March 31, 2023

March 31, 2022

Service cost

 

$190

 

$216

 

$-$190

Interest cost

 

104

 

95

 

92104

Expected return on plan assets

 

(195)

 

(198)(130)(195)

Amortization of net loss

 

 

58

 

 

 

72

 

-58

Net periodic pension cost

 

$157

 

 

$185

 

$(38)$157

 

Note 6. Stock-Based Compensation

The Company granted stock awards to directors and employees under the Company’s 2020 Stock Incentive Plan. On March 7, 2023 the Bank’s Compensation Committee awarded 23,556 shares with a fair value of $526 thousand to selected employees. These shares vest 25% over each of the next four years. The Committee also awarded 1,309 shares with a fair value of $29 thousand to directors that vested upon issuance. There were 6,974 shares vested, less 96 shares netted for taxes, during the three months ended March 31, 2023. Unrecognized compensation expense related to the nonvested restricted stock as of March 31, 2023 totaled $980 thousand.

Note 7. Fair Value

 

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques.

 

Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Accounting guidance for fair value excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

 

The Company records fair value adjustments to certain assets and liabilities and determines fair value disclosures utilizing a definition of fair value of assets and liabilities that states that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Additional considerations are involved to determine the fair value of financial assets in markets that are not active.

 

19

Table of Contents

Note 6. Fair Value, continued

The Company uses a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. The three levels of the fair value hierarchy based on these two types of inputs are as follows:

 

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.

31

Table of Contents

 

The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements:

 

Securities

 

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. The carrying value of restricted Federal Reserve Bank of Richmond and Federal Home Loan BankFHLB stock approximates fair value based upon the redemption provisions of each entity and is therefore excluded from the following table.

 

Loans Held for Sale

 

The Company uses the fair value accounting for its entire portfolio of originated loans held for sale in accordance with ASC 820 – Fair Value Measurement and Disclosures. Fair value of the Company’s originated loans held for sale through F&M Mortgage is based on observable market prices for similar instruments traded in the secondary mortgage loan markets in which the Company conducts business. The Company’s portfolio of loans held for sale through F&M Mortgage is classified as Level 2. Gains and losses on the sale of loans are recorded within mortgage banking income, net on the Consolidated Statements of Income.

 

Derivative assets – IRLCs

 

The Company recognizes IRLCs at fair value based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best-efforts basis while taking into consideration the probability that the rate lock commitments will close.  All of the Company’s IRLCs are classified as Level 2.

 

Derivative Asset/Liability – Forward Sale Commitments

 

The Company uses the fair value accounting for its forward sales commitments related to IRLCs and LHFS. Best efforts sales commitments are entered into for loans intended for sale in the secondary market at the time the borrower commitment is made. The best efforts commitments are valued using the committed price to the counter-party against the current market price of the interest rate lock commitment or mortgage loan held for sale. All the Company’s forward sale commitments are classified Level 2.

 

Derivative Asset/Liability – Indexed Certificate of Deposit

The Company’s derivatives, which are associated with the Indexed Certificate of Deposit (ICD) product once offered, are recorded at fair value based on third party vendor supplied information using discounted cash flow analysis from observable-market based inputs, which are considered Level 2 inputs. This product is no longer offered, however there are a few certificates of deposits that have not matured.

20

Table of Contents

Note 6. Fair Value, continued

The following tables present the balances of financial assets and liabilities measured at fair value on a recurring basis as of March 31, 20222023 and December 31, 20212022 (dollars in thousands):

March 31, 2022

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, F&M Mortgage

 

$2,479

 

 

$0

 

 

$2,479

 

 

$0

 

U. S. Treasury securities

 

 

42,868

 

 

 

0

 

 

 

42,868

 

 

 

0

 

U. S. Government sponsored enterprises

 

 

158,540

 

 

 

0

 

 

 

158,540

 

 

 

0

 

Securities issued by States and political subdivisions in the U. S.

 

 

32,674

 

 

 

0

 

 

 

32,674

 

 

 

0

 

Mortgage-backed obligations of federal agencies

 

 

197,594

 

 

 

0

 

 

 

197,594

 

 

 

0

 

Corporate debt securities

 

 

30,146

 

 

 

0

 

 

 

30,146

 

 

 

0

 

Forward Sales Commitments

 

 

637

 

 

 

0

 

 

 

637

 

 

 

0

 

Assets at Fair Value

 

$464,938

 

 

$0

 

 

$464,938

 

 

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives - ICD

 

$3

 

 

$0

 

 

$3

 

 

$0

 

IRLC

 

 

262

 

 

 

0

 

 

 

262

 

 

 

0

 

Liabilities at Fair Value

 

$265

 

 

$0

 

 

$265

 

 

$0

 

 

December 31, 2021

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, F&M Mortgage

 

$4,887

 

 

$0

 

 

$4,887

 

 

$0

 

IRLC

 

 

258

 

 

 

0

 

 

 

258

 

 

 

0

 

U. S. Treasury securities

 

 

29,482

 

 

 

0

 

 

 

29,482

 

 

 

0

 

U.S. Government sponsored enterprises

 

 

133,714

 

 

 

0

 

 

 

133,714

 

 

 

0

 

Securities issued by States and political subdivisions of the US

 

 

34,337

 

 

 

0

 

 

 

34,337

 

 

 

0

 

Mortgage-backed obligations of federal agencies

 

 

183,647

 

 

 

0

 

 

 

183,647

 

 

 

0

 

Corporate debt securities

 

 

22,702

 

 

 

0

 

 

 

22,702

 

 

 

0

 

Forward sales commitments

 

 

112

 

 

 

0

 

 

 

112

 

 

 

0

 

Assets at Fair Value

 

$409,139

 

 

$0

 

 

$409,139

 

 

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives – ICD

 

$3

 

 

$0

 

 

$3

 

 

$0

 

Liabilities at Fair Value

 

$3

 

 

$0

 

 

$3

 

 

$0

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

Balance at March 31, 2023

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, F&M Mortgage

 

$1,242

 

 

$-

 

 

$1,242

 

 

$-

 

U.S. Treasury

 

 

37,202

 

 

 

-

 

 

 

37,202

 

 

 

-

 

U.S. Agency

 

 

131,499

 

 

 

-

 

 

 

131,499

 

 

 

-

 

Municipal bonds

 

 

38,979

 

 

 

-

 

 

 

38,979

 

 

 

-

 

Mortgage-backed securities

 

 

154,644

 

 

 

-

 

 

 

154,644

 

 

 

-

 

Corporate

 

 

25,924

 

 

 

-

 

 

 

25,924

 

 

 

-

 

IRLC

 

 

99

 

 

 

-

 

 

 

99

 

 

 

-

 

Forward Sales Commitments

 

 

43

 

 

 

-

 

 

 

43

 

 

 

-

 

   Assets at Fair Value

 

$389,632

 

 

$-

 

 

$389,632

 

 

$-

 

32

Table of Contents

Fair Value Measurements Using:

Balance at December 31, 2022

Level 1

Level 2

Level 3

Assets:

Loans held for sale, F&M Mortgage

$1,373$-$1,373$-

U.S. Treasury

36,643-36,643-

U.S. Agency

129,748-129,748-

Municipal bonds

42,198-42,198-

Mortgage-backed securities

156,875-156,875-

Corporate

26,631-26,631-

Forward sales commitments

186-186-

Assets at Fair Value

$393,654$-$393,654$-

Liabilities:

IRLC

$92$-$92$-

Liabilities at Fair Value

$92$-$92$-

 

Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets.

 

The following describes the valuation techniques used by the Company to measure certain financial assets recorded at fair value on a nonrecurring basis in the financial statements:

 

Assets Held for SaleCollateral Dependent Loans with an ACL

 

Assets heldIn accordance with ASC 326, we maydetermine that an individual loan exhibits unique risk characteristics which differentiate it from other loans within our loan pools. In such cases, the loans are evaluated for sale were transferredexpected credit losses on an individual basis and excluded from bank premises at the lowercollective evaluation. Specific allocations of cost less accumulated depreciation or fair value at the dateallowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of transfer. The Company periodically evaluates the value of assets held for saleloan and records an impairment charge for any subsequent declines in fair value less selling costs. Fair valueeconomic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon independent market prices, appraised values ofmanagement's assessment, the collateralborrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or management’s estimation of the valuesale of the collateral. WhenIn such cases, expected credit losses are based on the fair value of the collateral is based on an observable market price or a current appraised value,at the Company records the assets heldmeasurement date, adjusted for sale as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the asset held for sale as nonrecurring Level 3.

21

Table of Contents

Note 6. Fair Value, continued

Impaired Loans

Loans are designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due will not be collected according to the contractual termsestimated selling costs if satisfaction of the loan agreement. Troubled debt restructurings are impaired loans. Impaired loans are measured at fair value on a nonrecurring basis. If an individually-evaluated impaired loan’s balance exceeds fair value, the amount is allocated to the allowance for loan losses. Any fair value adjustments are recorded in the period incurred as provision for loan lossesdepends on the Consolidated Statements of Income.

The fair value of an impaired loan and measurement of associated loss is based on one of three methods: the observable market price of the loan, the present value of projected cash flows, or the fair valuesale of the collateral. The observable market price of a loan is categorized as a Level 1 input. The present value of projected cash flows method results in a Level 3 categorization because the calculation relies on the Company’s judgment to determine projected cash flows, which are then discounted at the current rate of the loan, or the rate prior to modification if the loan is a troubled debt restructure.

Loans measured usingWe reevaluate the fair value of collateral method are categorized in Level 3. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. Mostsupporting collateral is real estate.dependent loans on a quarterly basis. The Company bases collateral method fair valuation upon the “liquidation” value of independent appraisals or evaluations. The value of real estate collateral supporting collateral dependent loans is determinedevaluated by an independent appraisal utilizing an income or market valuation approach. The Company discounts appraised value by estimated selling costs to arrive at net fair value. Appraisals conducted by an independent, licensed appraiser outsideservices using a methodology that is consistent with the Uniform Standards of the Company as observable market data is categorized as Level 3. The value of business equipment is based upon an outside appraisal (Level 3) if deemed significant, or the net book value on the applicable business’ financial statements (Level 3) if not considered significant. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances or aging reports (Level 3).

As of March 31, 2022 and December 31, 2021, the fair value measurements for impaired loans with specific allocations were primarily based upon the fair value of the collateral.Professional Appraisal Practice.

 

The following table summarizes the Company’s financial assets that were measured at fair value on a nonrecurring basis during the period (dollars in thousands):

 

March 31, 2022

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Real Estate

 

$1,382

 

 

$-

 

 

$-

 

 

$1,382

 

Commercial Real Estate

 

 

2,787

 

 

 

-

 

 

 

-

 

 

 

2,787

 

Dealer Finance

 

 

41

 

 

 

-

 

 

 

-

 

 

 

41

 

Impaired loans

 

$4,210

 

 

$-

 

 

$-

 

 

$4,210

 

Bank premises held for sale

 

$300

 

 

$-

 

 

$-

 

 

$300

 

 

 

 

 

 

Fair Value Measurements Using:

 

Collateral dependent loans with an ACL

 

Balance at March 31, 2023

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Other construction, land development and land

 

$292

 

 

$-

 

 

$-

 

 

$292

 

Total collateral dependent loans with an ACL

 

$292

 

 

$-

 

 

$-

 

 

$292

 

 

December 31, 2021

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

Fair Value Measurements Using:

 

Impaired Loans

 

Balance at December 31, 2022

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Construction/Land Development

 

$293

 

$-

 

$-

 

$293

 

Real Estate

 

$1,053

 

$-

 

$-

 

$1,053

 

 

1,286

 

-

 

-

 

1,286

 

Commercial Real Estate

 

5,401

 

-

 

-

 

5,401

 

 

969

 

-

 

-

 

969

 

Dealer Finance

 

 

81

 

 

 

-

 

 

 

-

 

 

 

81

 

 

 

42

 

 

 

-

 

 

 

-

 

 

 

42

 

Impaired loans

 

$6,535

 

 

$-

 

 

$-

 

 

$6,535

 

Bank premises held for sale

 

$300

 

 

$-

 

 

$-

 

 

$300

 

Total Impaired loans

 

$2,590

 

 

$-

 

 

$-

 

 

$2,590

 

33

Table of Contents

 

The following table presents information about Level 3 Fair Value Measurements for March 31, 2023 and December 31, 2022 (dollars in thousands):

 

 

 

Fair Value at March 31, 2022

 

 

Valuation

Technique

 

Significant

Unobservable Inputs

 

Range

 

Impaired Loans

 

$4,210

 

 

Discounted appraised value

 

Discount for selling costs and marketability

 

14.00%-32.92% (Average 22.97%)

 

22

Fair Value at March 31, 2023

Valuation Technique

Significant Unobservable Inputs

Range

Collateral Dependent Loans

$

292 thousand

Discounted appraised value

Discount for selling costs and marketability

62%

Table of Contents

Fair Value at December 31, 2022

Valuation Technique

Significant Unobservable Inputs

Range

Impaired Loans

$

2,590 thousand

Discounted appraised value

Discount for selling costs and marketability

10.00%-33.00% (Average 19.00%)

Note 6. Fair Value, continued

Impaired Loans, continued

The following table presents information about Level 3 Fair Value Measurements for December 31, 2021 (dollars in thousands):

 

 

Fair Value at

December 31, 2021

 

 

Valuation

Technique

 

Significant

Unobservable Inputs

 

Range

 

Impaired Loans

 

$6,535

 

 

Discounted appraised value

 

Discount for selling costs and marketability

 

11.76%-28.00% (Average 17.31%)

 

 

Other Real Estate Owned

 

Certain assets such as other real estate owned (OREO) are measured at fair value less cost to sell. Valuation of other real estate owned is determined using current appraisals from independent parties, a Level 2level two input. If current appraisals cannot be obtained prior to reporting dates, or if declines in value are identified after a recent appraisal is received, appraisal values are discounted, resulting in Level 3 estimates. If the Company markets the property with a realtor, estimated selling costs reduce the fair value, resulting in a valuation based on Level 3 inputs.

 

The Company markets other real estate owned and assets held for sale both independently and with local realtors. Properties marketed by realtors are discounted by selling costs. Properties that the Company markets independently are not discounted by selling costs.

 

The Company did not have any other real estate owned as of March 31, 2022 and2023 or December 31, 2021.2022.

 

Note 7.8. Disclosures about Fair Value of Financial Instruments

 

The following presents the carrying amount, fair value and placement in the fair value hierarchy of the Company’s financial instruments as of March 31, 20222023 and December 31, 2021.2022. Fair values for March 31, 20222023 and December 31, 20212022 are estimated under the exit price notion in accordance with the prospective adoption of ASU 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities.

 

34

Table of Contents

The estimated fair values, and related carrying amounts, (dollars in thousands), of the Company’s financial instruments are as follows (dollars in thousands):

 

 

 

 

Fair Value Measurements at March 31, 2022 Using

 

 

 

 

 

Fair Value Measurements at March 31, 2023 Using

 

 

Carrying Amount

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant Unobservable Inputs (Level 3)

 

 

Fair Value at March 31, 2022

 

 

Carrying Amount

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable

Inputs (Level 2)

 

 

Significant

 Unobservable Inputs (Level 3)

 

 

Fair Value at

March 31, 2023

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$48,376

 

$48,376

 

$-

 

$-

 

$48,376

 

 

$31,273

 

$31,273

 

$-

 

$-

 

$31,273

 

Securities

 

461,947

 

-

 

461,947

 

-

 

461,947

 

Securities available for sale

 

388,248

 

-

 

388,248

 

-

 

388,248

 

Securities held to maturity

 

125

 

 -

 

114

 

 -

 

114

 

Loans held for sale

 

2,479

 

-

 

2,479

 

-

 

2,479

 

 

1,242

 

-

 

1,242

 

-

 

1,242

 

Loans held for investment, net

 

659,560

 

-

 

-

 

646,369

 

646,369

 

 

756,920

 

-

 

-

 

737,427

 

737,427

 

Interest receivable

 

3,345

 

-

 

3,345

 

-

 

3,345

 

 

4,165

 

-

 

4,165

 

-

 

4,165

 

Bank owned life insurance

 

23,042

 

-

 

23,042

 

-

 

23,042

 

 

23,727

 

-

 

23,727

 

-

 

23,727

 

IRLC

 

99

 

-

 

99

 

 -

 

99

 

Forward sales commitments

 

 

637

 

 

 

-

 

 

 

637

 

 

 

-

 

 

 

637

 

 

 

43

 

 

 

-

 

 

 

43

 

 

 

-

 

 

 

43

 

Total

 

$1,199,386

 

 

$48,376

 

 

$491,450

 

 

$646,369

 

 

$1,186,195

 

 

$1,205,842

 

 

$31,273

 

 

$417,638

 

 

$737,427

 

 

$1,186,338

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$1,112,295

 

$-

 

$1,004,305

 

$117,811

 

$1,122,116

 

 

$1,105,235

 

$-

 

$1,103,119

 

$-

 

$1,103,119

 

Short-term debt

 

55,000

 

-

 

-

 

55,000

 

55,000

 

Long-term debt

 

21,780

 

-

 

-

 

22,105

 

22,105

 

 

6,901

 

-

 

-

 

6,755

 

6,755

 

IRLC

 

262

 

-

 

262

 

-

 

262

 

Interest payable

 

 

251

 

 

 

-

 

 

 

251

 

 

 

-

 

 

 

251

 

 

 

676

 

 

 

-

 

 

 

676

 

 

 

-

 

 

 

676

 

Total

 

$1,134,588

 

 

$-

 

 

$1,004,818

 

 

$139,916

 

 

$1,144,734

 

 

$1,167,812

 

 

$-

 

 

$1,103,795

 

 

$61,755

 

 

$1,165,550

 

Fair Value Measurements at December 31, 2022 Using

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, 2022

Assets:

Cash and cash equivalents

$34,953$34,953$-$-$34,953

Securities

392,220-392,220-392,220

Loans held for sale

1,373-1,373-1,373

Loans held for investment, net

743,604--720,806720,806

Interest receivable

3,995-3,995-3,995

Bank owned life insurance

23,554-23,554-23,554

Forward sales commitments

186-186-186

Total

$1,199,885$34,953$421,328$720,806$1,177,087

Liabilities:

Deposits

$1,083,377$-$1,080,909$-$1,080,909

Short-term debt

70,000--70,00070,000

Long-term debt

6,890--6,7786,778

IRLC

92-92-92

Interest payable

295-295-295

Total

$1,160,654$-$1,081,296$76,778$1,158,074

 

 
23

Table of Contents

Note 7. Disclosures about Fair Value of Financial Instruments, continued

 

 

 

 

 

Fair Value Measurements at December 31, 2021 Using

 

 

 

 

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, 2021

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$88,121

 

 

$88,121

 

 

$-

 

 

$-

 

 

$88,121

 

Securities

 

 

404,007

 

 

 

-

 

 

 

404,007

 

 

 

-

 

 

 

404,007

 

Loans held for sale

 

 

4,887

 

 

 

-

 

 

 

4,887

 

 

 

-

 

 

 

4,887

 

IRLC

 

 

258

 

 

 

-

 

 

 

258

 

 

 

-

 

 

 

258

 

Loans held for investment, net

 

 

662,421

 

 

 

-

 

 

 

-

 

 

 

652,096

 

 

 

652,096

 

Interest receivable

 

 

3,117

 

 

 

-

 

 

 

3,117

 

 

 

-

 

 

 

3,117

 

Bank owned life insurance

 

 

22,878

 

 

 

-

 

 

 

22,878

 

 

 

-

 

 

 

22,878

 

Forward sales commitments

 

 

112

 

 

 

-

 

 

 

112

 

 

 

-

 

 

 

112

 

Total

 

$1,185,801

 

 

$88,121

 

 

$435,259

 

 

$652,096

 

 

$1,175,476

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$1,080,295

 

 

$-

 

 

$968,604

 

 

$123,718

 

 

$1,092,322

 

Long-term debt

 

 

21,772

 

 

 

-

 

 

 

-

 

 

 

22,443

 

 

 

22,443

 

Interest payable

 

 

491

 

 

 

-

 

 

 

491

 

 

 

-

 

 

 

491

 

Total

 

$1,102,558

 

 

$-

 

 

$969,095

 

 

$146,161

 

 

$1,115,256

 

Note 8. Troubled Debt Restructuring

In the determination of the allowance for loan losses, management considers troubled debt restructurings and subsequent defaults in these restructurings by adjusting the loan grades of such loans, which are considered in the qualitative factors within the allowance. Defaults resulting in charge-offs affect the historical loss experience ratios which are a component of the allowance for loan loss methodology. Additionally, specific reserves may be established on restructured loans which are evaluated individually for impairment.

During the three months ended March 31, 2022, there was one loan modification that was considered to be troubled debt restructurings. The modification was due to a revision to the amortization schedule.

Three months ended March 31, 2022 (dollars in thousands):

 

 

 

 

 

Troubled Debt Restructurings

 

Number of Contracts

 

 

Pre-Modification

Outstanding Recorded

Investment

 

 

Post-Modification

Outstanding Recorded

Investment

 

Real Estate

 

 

1

 

 

164

 

 

164

 

On March 31, 2022, there were no loans restructured in the previous 12 months in default or on nonaccrual status. A restructured loan is considered in default when it becomes 90 days past due.

During the three months ended March 31, 2021, there was one loan modification that was considered to be troubled debt restructurings. The modifications included a partial release of the collateral.

Three months ended March 31, 2021 (dollars in thousands):

 

 

 

 

 

Troubled Debt Restructurings

 

Number of Contracts

 

 

Pre-Modification

Outstanding Recorded

Investment

 

 

Post-Modification

Outstanding Recorded

Investment

 

Real Estate

 

 

1

 

 

$110

 

 

$110

 

On March 31, 2021, there were no loans restructured in the previous 12 months in default or on nonaccrual status. A restructured loan is considered in default when it becomes 90 days past due.

2435

Table of Contents

 

Note 9. Accumulated Other Comprehensive Loss

 

The balances infollowing tables present components of accumulated other comprehensive loss are shown infor the following tables for March 31, 2022 and 2021periods stated (dollars in thousands):.

 

 

Unrealized Securities Gains (Losses)

 

 

Adjustments Related to Pension Plan

 

 

Accumulated Other Comprehensive Loss

 

Balance at December 31, 2021

 

$(1,801)

 

$(3,291)

 

$(5,092)

Change in unrealized securities gains (losses), net of tax

 

 

(14,259)

 

 

-

 

 

 

(14,259)

Balance at March 31, 2022

 

$(16,060)

 

$(3,291)

 

$(19,351)

 

 

 

Unrealized Securities Gains (Losses)

 

 

Adjustments Related to Pension Plan

 

 

Accumulated Other Comprehensive Loss

 

Balance at December 31, 2020

 

$804

 

 

$(3,821)

 

$(3,017)

Change in unrealized securities gains (losses), net of tax

 

 

(1,114)

 

 

-

 

 

 

(1,114)

Balance at March 13, 2021

 

$(310)

 

$(3,821)

 

$(4,131)

 

 

Unrealized Securities Gains (Losses)

 

 

Adjustments Related to Pension Plan

 

 

Accumulated Other Comprehensive Loss

 

Balance at December 31, 2022

 

$(40,452)

 

$439

 

 

$(40,012)

Change in unrealized securities gains, net of tax expense of $722

 

 

2,716

 

 

 

-

 

 

 

2,716

 

Balance at March 31, 2023

 

$(37,736)

 

$439

 

 

$(37,296)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Securities Gains (Losses)

 

 

Adjustments Related to Pension Plan

 

 

Accumulated Other Comprehensive Loss

 

Balance at December 31, 2021

 

$(1,801)

 

$(3,291)

 

$(5,092)

Change in unrealized securities losses, net of tax benefit of $3,790

 

 

(14,259)

 

 

-

 

 

 

(14,259)

Balance at March 31, 2022

 

$(16,060)

 

$(3,291)

 

$(19,351)

 

There were no reclassifications adjustments reported on the consolidated statements of income during the three months ended March 31, 20222023 or 2021.2022.

 

Note 10. Business Segments

The Company utilizes its subsidiaries to provide multiple business segments including retail banking, mortgage banking, title insurance services, investment services and credit life and accident and health insurance products related to lending. Revenues from retail banking operations consist primarily of interest earned on loans and investment securities and service charges on deposit accounts. Mortgage banking operating revenues consist principally of gains on sales of loans in the secondary market, loan origination fee income and interest earned on mortgage loans held for sale. Revenues from title insurance services, investment services and insurance products consist of commissions on products provided.

The following tables represent revenues and expenses by segment for the three months ended March 31, 2022 and 2021 (dollars in thousands).

25

Table of Contents

Note 10. Business Segments, continued

 

 

Three Months Ended March 31, 2022

 

 

 

F&M Bank

 

 

F&M Mortgage

 

 

TEB Life/FMFS

 

 

VS Title

 

 

Parent Only

 

 

Eliminations

 

 

F&M Bank Corp. Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$9,037

 

 

$29

 

 

$8

 

 

$-

 

 

$-

 

 

$(13)

 

$9,061

 

Service charges on deposits

 

 

307

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

307

 

Investment services and insurance income

 

 

-

 

 

 

-

 

 

 

253

 

 

 

-

 

 

 

-

 

 

 

(2)

 

 

251

 

Mortgage banking income, net

 

 

-

 

 

 

742

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

742

 

Title insurance income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

473

 

 

 

-

 

 

 

-

 

 

 

473

 

Other operating income

 

 

708

 

 

 

2

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

710

 

Total income (loss)

 

 

10,052

 

 

 

773

 

 

 

261

 

 

 

473

 

 

 

-

 

 

 

(15)

 

 

11,544

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

874

 

 

 

6

 

 

 

-

 

 

 

-

 

 

 

137

 

 

 

(13)

 

 

1,004

 

(Recovery of) loan losses

 

 

(450)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(450)

Salary and benefit expense

 

 

3,947

 

 

 

573

 

 

 

104

 

 

 

301

 

 

 

-

 

 

 

-

 

 

 

4,925

 

Other operating expenses

 

 

3,328

 

 

 

214

 

 

 

21

 

 

 

83

 

 

 

(19)

 

 

(2)

 

 

3,625

 

Total expense

 

 

7,699

 

 

 

793

 

 

 

125

 

 

 

384

 

 

 

118

 

 

 

(15)

 

 

9,104

 

Net income (loss) before taxes

 

 

2,353

 

 

 

(20)

 

 

136

 

 

 

89

 

 

 

(118)

 

 

-

 

 

 

2,440

 

Income tax expense (benefit)

 

 

386

 

 

 

-

 

 

 

31

 

 

 

-

 

 

 

(505)

 

 

-

 

 

 

(88)

Net Income attributable to F & M Bank Corp.

 

$1,967

 

 

$(20)

 

$105

 

 

$89

 

 

$387

 

 

$-

 

 

$2,528

 

Total Assets

 

$1,242,957

 

 

$9,012

 

 

$8,532

 

 

$2,967

 

 

$99,890

 

 

$(125,099)

 

$1,238,259

 

Goodwill

 

$2,868

 

 

$-

 

 

$-

 

 

$3

 

 

$211

 

 

$-

 

 

$3,082

 

 

 

Three months ended March 31, 2021

 

 

 

F&M Bank

 

 

F&M Mortgage

 

 

TEB Life/FMFS

 

 

VS Title

 

 

Parent Only

 

 

Eliminations

 

 

F&M Bank Corp. Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$8,716

 

 

$72

 

 

$30

 

 

$-

 

 

$-

 

 

$(72)

 

$8,746

 

Service charges on deposits

 

 

285

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

285

 

Investment services and insurance income

 

 

-

 

 

 

-

 

 

 

348

 

 

 

-

 

 

 

-

 

 

 

(1)

 

 

347

 

Mortgage banking income, net

 

 

-

 

 

 

1,672

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,672

 

Title insurance income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

456

 

 

 

-

 

 

 

-

 

 

 

456

 

Other operating income (loss)

 

 

593

 

 

 

23

 

 

 

-

 

 

 

-

 

 

 

(21)

 

 

-

 

 

 

595

 

Total income (loss)

 

 

9,594

 

 

 

1,767

 

 

 

378

 

 

 

456

 

 

 

(21)

 

 

(73)

 

 

12,101

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

876

 

 

 

66

 

 

 

-

 

 

 

-

 

 

 

198

 

 

 

(72)

 

 

1,068

 

(Recovery of) loan losses

 

 

(725)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(725)

Salary and benefit expense

 

 

3,514

 

 

 

615

 

 

 

97

 

 

 

286

 

 

 

-

 

 

 

-

 

 

 

4,512

 

Other operating expenses

 

 

2,834

 

 

 

233

 

 

 

6

 

 

 

82

 

 

 

20

 

 

 

(1)

 

 

3,174

 

Total expense

 

 

6,499

 

 

 

914

 

 

 

103

 

 

 

368

 

 

 

218

 

 

 

(73)

 

 

8,029

 

Net income (loss) before taxes

 

 

3,095

 

 

 

853

 

 

 

275

 

 

 

88

 

 

 

(239)

 

 

-

 

 

 

4,072

 

Income tax expense (benefit)

 

 

521

 

 

 

-

 

 

 

57

 

 

 

-

 

 

 

(307)

 

 

-

 

 

 

271

 

Net Income attributable to F & M Bank Corp.

 

$2,574

 

 

$853

 

 

$218

 

 

$88

 

 

$68

 

 

$-

 

 

$3,801

 

Total Assets

 

$1,016,023

 

 

$14,340

 

 

$8,519

 

 

$2,559

 

 

$109,474

 

 

$(139,938)

 

$1,010,977

 

Goodwill

 

$2,670

 

 

$47

 

 

$-

 

 

$3

 

 

$164

 

 

$-

 

 

$2,884

 

26

Table of Contents

Note 11. Debt

 

Short-term Debt

 

The Company utilizes short-term debt such as Federal funds purchased and Federal Home Loan Bank of Atlanta (FHLB) short termFHLB short-term borrowings to support the loans held for sale participation programgrowth and provide liquidity. Federal funds purchased are unsecured overnight borrowings from other financial institutions. FHLB short term debt, which is secured by the loan portfolio, can be a daily rate variable loan that acts as a line of credit or a fixed rate advance, depending on the need of the Company. There was no$55.0 million in short-term debt at March 31, 20222023 and $70.0 million short-term debt at December 31, 2021.                                               2022.

 

Long-term Debt

The Company utilizes the FHLB advance program to fund loan growth and provide liquidity. The interest rates on long-term debt are fixed at the time of the advance; the weighted average interest rate was .81% at March 31, 2022 and at December 31, 2021. The balance of these obligations at March 31, 2022 and December 31, 2021 was $10,000. FHLB advances include a $10,000 letter of credit at FHLB that is pledged to the Commonwealth of Virginia to secure public funds.

 

On July 29, 2020, the Company sold and issued to certainan institutional accredited investors $5,000 in aggregate principal amount of 5.75% fixed rated subordinated notes due July 31, 2027 (the “2027 Notes”) and $7,000investor $7.0 million in aggregate principal amount of 6.00% fixed to floating rate subordinated notes due July 31, 2030 (the “2030 Notes”).2030. The 2027 Notes will bear interest at 5.75% per annum, payable semi-annually in arrears. Beginning on July 31, 2022 through maturity, the 2027 Notes may be redeemed, at the Company’s option, on any scheduled interest payment date. The 2027 Notes will mature on July 31, 2027. The 2030 Notesnote will initially bear interest at 6.00% per annum, beginning July 29, 2020 to but excluding July 31, 2025, payable semi-annually in arrears. From and including July 31, 2025 through July 30, 2030, or up to an early redemption date, the interest rate shallwill reset quarterly to an interest rate per annum equal to the then current three-month SOFR plus 593 basis points, payable quarterly in arrears. Beginning on July 31, 2025 through maturity, the 2030 Notesnote may be redeemed, at the Company’s option, on any scheduled interest payment date. The 2030 Notesnote will mature on July 31, 2030. The subordinated notes,note, net of issuance costs totaled $11,780$6.9 million at March 31, 2022.2023.

 

Note 12.11. Revenue Recognition

 

Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, financial guarantees, derivatives, and certain credit card fees are also not in scope of the new guidance. Topic 606 is applicable to noninterest revenue streams such as deposit related fees, interchange fees, merchant income, and annuity and insurance commissions. Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams in-scope of Topic 606 are discussed below.

36

Table of Contents

 

Service Charges on Deposit Accounts

 

Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, and other deposit account related fees. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Check orders and other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers’ accounts.

 

Investment Services and Insurance Income

 

Investment services and insurance income primarily consists of commissions received on mutual funds and other investment sales.  Commissions from the sale of mutual funds and other investments are recognized on trade date, which is when the Company has satisfied its performance obligation.

 

Title Insurance Income

 

VSTitle provides title insurance and real estate settlement services.  Revenue is recognized at the time the real estate transaction is completed.

27

Table of Contents

Note 12. Revenue Recognition, continued

 

ATM and Check Card Fees

 

ATM and Check Card Fees are primarily comprised of debit and credit card income, ATM fees, merchant services income, and other service charges. Debit and credit card income is primarily comprised of interchange fees earned whenever the Company’s debit and credit cards are processed through card payment networks such as Visa. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees.

 

Other

 

Other noninterest income consists of other recurring revenue streams such as safe deposit box rental fees, and other service charges. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that since rentals and renewals occur fairly consistently over time, revenue is recognized on a basis consistent with the duration of the performance obligation. Other service charges include revenue from processing wire transfers, online payment fees, cashier’s checks, mobile banking fees and other services. The Company’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month.

 

Gains/Losses on sale of OREO

The Company records a gain or loss from the sale of OREO when the control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When the Company finances the sale of OREO to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. The Company recorded no losses on the sale of OREO property in the three months ended March 31, 2022 and 2021, which is presented on the consolidated income statement as a noninterest expense and therefore, not reflected in the table below.

The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three months ended March 31, 20222023 and 20212022 (dollars in thousands).

 

 

Three Months Ended March 31,

 

 

Three Months Ended March 31

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

In-scope of Topic 606:

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

$307

 

$285

 

 

$225

 

$307

 

Investment Services and Insurance Income

 

251

 

347

 

 

333

 

251

 

Title Insurance Income

 

473

 

456

 

 

248

 

473

 

ATM and check card fees

 

563

 

520

 

 

627

 

563

 

Other

 

 

157

 

 

 

63

 

 

 

74

 

 

 

157

 

Noninterest Income (in-scope of Topic 606)

 

1,751

 

1,671

 

 

1,507

 

1,751

 

Noninterest Income (out-of-scope of Topic 606)

 

 

732

 

 

 

1,684

 

 

 

377

 

 

 

732

 

Total Noninterest Income

 

$2,483

 

 

$3,355

 

 

$1,884

 

 

$2,483

 

37

Table of Contents

 

Contract Balances

 

A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of March 31, 20222023 and December 31, 2021,2022, the Company did not have any significant contract balances.

28

Table of Contents

Note 12. Revenue Recognition, continued

 

Contract Acquisition Costs

 

In connection with the adoption of Topic 606, an entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. Upon adoption of Topic 606, the Company did not capitalize any contract acquisition cost.

 

Note 13.12. Leases

 

The Company adopted ASU No. 2016-02 “Leases (Topic 842)” and all subsequent ASUs that modified Topic 842. The Right-of-use assets and lease liabilities are included in other assets and other liabilities, respectively, in the Consolidated Balance Sheets.

 

Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs and any incentives received from the lessor.

 

The Company’s long-term lease agreements are classified as operating leases. Certain of these leases offer the option to extend the lease term and the Company has included such extensions in its calculation of the lease liabilities to the extent the options are reasonably assured of being exercised. The lease agreements do not provide for residual value guarantees and have no restrictions or covenants that would impact dividends or require incurring additional financial obligations.

 

The following tables present information about the Company’s leases (dollars in thousands):

 

 

March 31, 2022

 

 

March 31, 2021

 

 

March 31, 2023

 

Lease Liabilities

 

$911

 

$839

 

 

$851

 

Right-of-use assets

 

$889

 

$814

 

 

$837

 

Weighted average remaining lease term

 

3.17 years

 

3.89 years

 

Weighted average remaining lease term (years)

 

2.27 years

 

Weighted average discount rate

 

3.05%

 

3.50%

 

3.28%

 

 

For the Three Months Ended

March 31,

 

 

For the Three Months Ended

March 31,

 

 

2022

 

 

2021

 

 

2023

 

2022

 

Lease cost

 

 

 

 

 

Operating lease cost

 

$153

 

 

$26

 

 

$40

 

 

$153

 

Total lease cost

 

$153

 

 

$26

 

 

$40

 

 

$153

 

 

 

 

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

$181

 

 

$31

 

 

$58

 

 

$181

 

38

Table of Contents

 

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities is as follows (dollars in thousands):

 

 

 

 March 31, 2022

 

Nine months ending December 31, 2022

 

$132

 

Twelve months ending December 31, 2023

 

 

135

 

Twelve months ending December 31, 2024

 

 

136

 

Twelve months ending December 31, 2025

 

 

98

 

Twelve months ending December 31, 2026

 

 

70

 

Thereafter

 

 

518

 

Total undiscounted cash flows

 

$1,089

 

Discount

 

 

178

 

Lease liabilities

 

$911

 

 

 

March 31, 2023

 

Nine months ending December 31, 2023

 

$131

 

Twelve months ending December 31, 2024

 

 

166

 

Twelve months ending December 31, 2025

 

 

122

 

Twelve months ending December 31, 2026

 

 

69

 

Twelve months ending December 31, 2027

 

 

56

 

Thereafter

 

 

462

 

Total undiscounted cash flows

 

$1,006

 

Discount

 

 

155

 

Lease liabilities

 

$851

 

 

 

 

 

 

Note 13. Subsequent Events

On April 10, 2023, the Board of Directors of the Company appointed Aubrey Michael (Mike) Wilkerson as Chief Executive Officer of the Company and the Bank and Barton E. Black as President of the Company and the Bank, both effective April 10, 2023. Mr. Wilkerson also has been appointed to the Board of Directors of the Company and the Bank, effective April 10, 2023. Mr. Wilkerson previously served as Executive Vice President/Chief Lending Officer, and Mr. Black previously served as Executive Vice President/Chief Operating Officer of the Company and the Bank. They succeed Mark C. Hanna, whose separation from the Company and resignation as a director was effective April 10, 2023. Mr. Hanna served as President and Chief Executive Officer of the Company and the Bank.

On April 26, 2023, the Board of Directors declared a first quarter dividend of $0.26 per share, payable on May 30, 2023, to stockholders of record as of May 15, 2023.

On April 27, 2023 the Bank purchased property at 141 East Market Street in Harrisonburg, Virginia. This location will expand the Bank’s service offerings and customer support and accommodate future growth. The property has banking history, serving as the location of the headquarters of the former Rockingham Bank and as a branch or office location for its successors.

 

 
2939

Table of Contents

 

Note 14. Mortgage Banking and Derivatives

Loans Held for Sale

The Company, through the Bank’s mortgage banking subsidiary, F&M Mortgage Company, originates residential mortgage loans for sale in the secondary market. Residential mortgage loans held for sale are sold to the permanent investor with the mortgage servicing rights released. The Company uses fair value accounting for its entire portfolio of loans held for sale (LHFS) in accordance with ASC 820 – Fair Value Measurement and Disclosures. Fair value of the Company’s LHFS is based on observable market prices for the identical instruments traded in the secondary mortgage loan markets in which the Company conducts business total $2,479 as of March 31, 2022 of which $2,544 is related to unpaid principal. The Company’s portfolio of LHFS is classified as Level 2.

Interest Rate Lock Commitments and Forward Sales Commitments

The Company, through F&M Mortgage Company, enters into commitments to originate residential mortgage loans in which the interest rate on the loan is determined prior to funding, termed interest rate lock commitments (IRLCs). Such rate lock commitments on mortgage loans to be sold in the secondary market are considered to be derivatives. Upon entering into a commitment to originate a loan, the Company protects itself from changes in interest rates during the period prior to sale by requiring a firm purchase agreement from a permanent investor before a loan can be closed (forward sales commitment).

The Company locks in the loan and rate with an investor and commits to deliver the loan if settlement occurs on a best efforts basis, thus limiting interest rate risk. Certain additional risks exist if the investor fails to meet its purchase obligation; however, based on historical performance and the size and nature of the investors the Company does not expect them to fail to meet their obligation. The Company determines the fair value of the IRLCs based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best efforts basis while taking into consideration the probability that the rate loan commitments will close.

The fair value of these derivative instruments is reported in “Other Liabilities” in the Consolidated Balance Sheet at March 31, 2022, and totaled $262, with a notional amount of $25,542 and total positions of 82. The fair value of the IRLCs at December 31, 2021 totaled $258, with a notional amount of $18,801 and total positions of 70. Changes in fair value are recorded as a component of “Mortgage banking income, net” in the Consolidated Income Statement for the period ended March 31, 2022. The Company’s IRLCs are classified as Level 2. At March 31, 2022 and December 31, 2021, each IRLC and all LHFS were subject to a forward sales commitment on a best efforts basis.

The Company uses fair value accounting for its forward sales commitments related to IRLCs and LHFS under ASC 825-10-15-4(b). The fair value of forward sales commitments was reported in “Other Assets” in the Consolidated Balance Sheet at March 31, 2022 totaled $637, with a notional amount of $28,085 and total positions of $96. The fair value of forward sales commitments was reported in “Other Assets” in the Consolidated Balance Sheet at December 31, 2021 totaled $112, with a notional amount of $23,721 and total positions of 91.

Note 15. Stock-Based Compensation

The Company maintains the F & M Bank Corp. 2020 Stock Incentive Plan, which was designed to further the long-term stability and financial success of the Company by attracting and retaining personnel, including employees, directors, and consultants, through the use of stock and stock-based incentives. It was adopted by the Company’s Board, effective upon shareholder approval on May 2, 2020 and will expire on March 18, 2030. The plan provides for the granting of an option, restricted stock, restricted stock unit, stock appreciation right, or stock award to employees, directors, and consultants. It authorizes the issuance of up to 200,000 shares of the Company’s common stock.

The Company’s Stock Plan Committee administers the plan, identifies which participants will be granted awards, and determines the terms and conditions applicable to the awards. On March 7, 2022 the Company’s Stock Plan Committee awarded 17,763 shares with a fair value of $547,989 from this plan to selected employees. These shares vest 25% over each of the next four years. The Committee also awarded 1,145 shares with a fair value of $35,323 to directors that vested upon issuance. As of March 31, 2022, there was $837 thousand of unrecognized compensation cost related to nonvested restricted stock.

30

Table of Contents

Note 15. Stock-Based Compensation, continued

The following table summarizes the status of the Company’s nonvested awards for the three months ended March 31, 2022 and 2021:

 

 

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

 

 

Shares

 

 

Weighted Average Grant Date Fair Value

 

 

Shares

 

 

Weighted Average Grant Date Fair Value

 

Nonvested, beginning of period

 

 

15,869

 

 

$26.78

 

 

 

-

 

 

$-

 

Granted

 

 

17,763

 

 

 

30.85

 

 

 

16,140

 

 

 

26.75

 

Vested

 

 

(3,920)

 

 

30.85

 

 

 

-

 

 

 

-

 

Forfeited

 

 

(474)

 

 

29.10

 

 

 

-

 

 

 

-

 

Nonvested, end of period

 

 

29,238

 

 

$29.20

 

 

 

16,140

 

 

$26.75

 

Item 2. Management’sManagement's Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands)

 

F & M Bank Corp. (“Company”), incorporated in Virginia in 1983, is a financial holding company pursuant to section 3(a)(1) of the Bank Holding Company Act of 1956, which provides financial services through its wholly-owned subsidiary Farmers & Merchants Bank (“Bank”). TEB Life Insurance Company (“TEB”), Farmers & Merchants Financial Services (“FMFS”) and VBS Mortgage LLC (dba F“F&M Mortgage)Mortgage”) are wholly owned subsidiaries of the Bank. F & M Bank Corp.Bank.The Company held a majority ownership in VSTitle LLC (“VST”), with the remaining minority interest owned by F&M Mortgage, until the Company purchased F&M Mortgage’s minority interest in VST on January 3, 2022.

 

The Bank is a full-service commercial bank offering a wide range of banking and financial services through its thirteen branch offices as well as its loan production office located in Penn Laird, Virginia (which specializes in providing automobile financing through a network of automobile dealers). TEB reinsures credit life and accident and health insurance sold by the Bank in connection with its lending activities. FMFS provides brokerage services and property/casualty insurance to customers of the Bank. F&M Mortgage originates conventional and government sponsored mortgages through their offices in Harrisonburg, Fishersville, Woodstock, and Winchester, Virginia.  VSTitle provides title insurance services through their offices in Harrisonburg, Fishersville, and Charlottesville, Virginia.

 

The Company’s primary trade area services customers in the counties of Rockingham, Shenandoah, Frederick and Augusta, and the cities of Harrisonburg, Staunton, Waynesboro and Winchester.

 

Management’s discussion and analysis is presented to assist the reader in understanding and evaluating the financial condition and results of operations of the Company.  The analysis focuses on the consolidated financial statements, footnotes, and other financial data presented.  The discussion highlights material changes from prior reporting periods and any identifiable trends which may affect the Company.  Amounts have been rounded for presentation purposes. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and the Notes to the Consolidated Financial Statements presented in Item 1, Part 1 of this Form 10-Q and in conjunction with the audited Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 20212022 (the “2022 Form 10-K.10-K”).

40

Table of Contents

 

Forward-Looking Statements

 

Certain statements in this report may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about future events or results or otherwise are not statements of historical fact.  Such statements are often characterized by the use of qualified words (and their derivatives) such as “expect,” “believe,” “estimate,” “plan,” “project,” or other statements concerning opinions or judgment of the Company and its management about future events.

31

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands) (Continued)

Although the Company believes that its expectations with respect to certain forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements.  Actual future results and trends may differ materially from historical results or those anticipated depending on a variety of factors, including, but not limited to, the effects of and changes in: changing uncertainties related to the COVID-19 pandemic, general economic conditions, the interest rate environment, legislative and regulatory requirements, competitive pressures, new products and delivery systems, inflation, changes in the stock and bond markets, technology, the financial strength of borrowers, consumer spending and savings habits, geopolitical conditions, and exposure to fraud, negligence, computer theft and cyber-crime.

We do not update any forward-looking statements that may be made from time to time by or on behalf ofcyber-crime, and other factors described in Item 1A., “Risk Factors,” in the Company.Company’s 2022 Form 10-K.

 

Critical Accounting Policies

 

General

The Company’s financial statementsaccounting and reporting policies of the Company are prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The financial information containedGAAP and conform to general practices within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred.banking industry. The Company’s financial position and results of operations are affected by management’s application of accounting policies, including estimates, assumptions, and judgments made to arrive at the carrying value of assets and liabilities and amounts reported for revenues, expenses, and related disclosures. Different assumptions in the application of these policies could result in material changes in the Company’s consolidated financial position and/or results of operations. The Company evaluates its critical accounting estimates and assumptions on an ongoing basis and updates them as needed. Management has discussed the Company’s critical accounting policies and estimates with the Audit Committee of the Board of Directors of the Company.

 

In addition, GAAP itself may change from one previously acceptable method to another method. AlthoughThe Company’s critical accounting policies used in the economics of these transactions would be the same, the timing of events that would impact these transactions could change. Following is a summarypreparation of the Company’s significant accountingConsolidated Financial Statements as of March 31, 2023 were unchanged from the policies that are highly dependent on estimates, assumptionsdisclosed in the 2022 Form 10-K within the section “Management’s Discussion and judgments.Analysis of Financial Condition and Results of Operations” except for the adoption of ASC 326. See Note 1 to the Consolidated Financial Statements in Part I, Item 1 for additional information.

 

Allowance for Loan LossesOverview

 

TheNet income for the first quarter of 2023 was $1.1 million or $0.30 per share, compared to $2.5 million or $0.74 per share for first quarter 2022. Interest income for the three months ended March 31, 2023, increased $3.9 million over the prior year first quarter, due to higher loan volume and higher interest rates. Higher rates on interest bearing deposits, specifically money market accounts, coupled with interest paid on short-term borrowings, increased the Bank’s interest expense to $5.1 million for the first quarter, up $4.1 million over first quarter 2022.

During first quarter 2023, there was no provision for credit losses while a recovery of loan losses of $450 thousand was recorded in first quarter 2022. Effective January 1, 2023, the Company adopted ASU 2022-02, “Financial Instruments – Credit Losses (Topic 326)” which changed the methodology used in the calculation of allowance for loan losses is an estimatefrom the incurred loss method to the current expected credit loss model (“CECL”). As a result of the losses that may be sustained inadoption, the loan portfolio. The allowance is based on two basic principles of accounting: (i) ASC 450 “Contingencies”, which requires that losses be accrued when they are probable of occurring and estimable and (ii) ASC 310 “Receivables”, which requires that losses be accrued based onCompany recorded a one-time adjustment to increase the differences between the value of collateral, present value of future cash flows or values that are observable in the secondary market and the loan balance. The Company’s allowance for loan losses is the accumulation of various components that are calculated based on independent methodologies. All components of the allowance represent an estimation performed pursuant to either ASC 450 or ASC 310. Management’s estimate of each ASC 450 component is based on certain observable data that management believes are most reflective of the underlying credit losses being estimated. This evaluation includes credit quality trends; collateral values; loan volumes; geographic, borroweron loans (“ACLL”) of $777 thousand and industry concentrations; seasoningestablished a reserve for unfunded commitments of $749 thousand. The accounting standard requires the dealer loan portfolio; maturityone-time adoption adjustment to be offset against retained earnings and any future adjustments to be charged to provision expense. At March 31, 2023, the ACLL totaled $8.5 million or 1.13% of lending staff; the findings of internal credit quality assessments, results from external bank regulatory examinations and third-party loan reviews. These factors, as well as historical losses and current economic and business conditions, are used in developing estimated loss factors used in the calculations.

Allowances for loans are determined by applying estimated loss factors to the portfolio based on management’s evaluation and “risk grading” of the loan portfolio. Specific allowances, if required are typically provided on all impaired loans in excess of a defined loan size threshold that are classified in the Substandard or Doubtful risk grades and on all troubled debt restructurings. The specific reserves are determined on a loan-by-loan basis based on management’s evaluation of the Company’s exposure for each credit, given the current payment status of the loan and the value of any underlying collateral.gross loans.

 

 
3241

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands) (Continued)

 

Critical Accounting Policies, continuedNet Interest Income

 

While management uses the best information available to establish the allowance for loan and lease losses, future adjustments to the allowance may be necessary if economic conditions differ substantiallyFor first quarter 2023, net interest income totaled $7.8 million, a decrease of $229 thousand from the assumptions used in making the valuations or, if required by regulators, based upon information available to them at the time of their examinations. Such adjustments to original estimates, as necessary, are made in the period in which these factors and other relevant considerations indicate that loss levels may vary from previous estimates.

Fair Value

The estimate of fair value involves the use of (1) quoted prices for identical instruments traded in active markets, (2) quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques using significant assumptions that are observable in the market or (3) model-based techniques that use significant assumptions not observable in the market. When observable market prices and parameters are not fully available, management’s judgment is necessary to arrive at fair value including estimates of current market participant expectations of future cash flows, risk premiums, among other things. Additionally, significant judgment may be required to determine whether certain assets measured at fair value are classified within the fair value hierarchy as Level 2 or Level 3. The estimation process and the potential materiality of the amounts involved result in this item being identified as critical.

Pension Obligations

The accounting guidance for the measurement and recognition of obligations and expense related to pension plans generally applies the concept that the cost of benefits provided during retirement should be recognized over the employees’ active working life. Inherent in this concept is the requirement to use various actuarial assumptions to predict and measure costs and obligations many years prior to the settlement date. Major actuarial assumptions that require significant management judgment and have a material impact on the measurement of benefits expense and accumulated benefit obligation include discount rates, expected return on assets, mortality rates, and projected salary increases, among others. Changes in assumptions or judgments related to any of these variables could result in significant volatility in the Company’s financial condition and results of operations. As a result, accounting for the Company’s pension expense and obligation is considered a significant estimate. The estimation process and the potential materiality of the amounts involved result in this item being identified as critical.

COVID-19

The World Health Organization declared a global pandemic in the first quarter of 20202022, resulting in a decrease in our net interest margin by 0.06%. Interest income and fees on loans were $3.3 million higher due to higher rates on variable rate loans and $97.4 million in loan growth since first quarter 2022. Income from cash and securities was $576 thousand higher due to increased interest rates.

Interest expense increased by $4.1 million to $5.1 million mostly due to higher market interest rates and an increase in the spreadaverage balances of short-term debt.   During the coronavirus (“COVID-19”) aroundfourth quarter of 2022 and first quarter of 2023, rates paid on money market and time deposits increased significantly resulting in $3.2 million more in interest expense on deposits. The increase in market interest rate also caused a shift in the world. The Company was considered an essential business and implemented proceduresdeposit mix to protect its employees, customers andhigher-cost accounts. Short-term borrowings were used to augment deposits to fund loan growth in the community and still serve their banking needs. Branch lobbies were closed in 2021 and again brieflyfourth quarter which increased short-term borrowings expense to $992 thousand from January 18, 2022 to March 7, 2022. During this time the Company utilized drive through windows and courier service to handle transactions, new accounts were opened electronically with limited in person contact for document signing and verification of identification, and lenders accepted applications by appointment with limited in person contact.$0 last year.

 

The SBA implementednet interest margin was 2.76% and 2.82% for the Paycheck Protection Program (“PPP”) to support small business operations with loans during the shutdown and into the following months. The Company worked diligently to support both our customers and noncustomers within our footprint with these loans, originating a total of 1,080 PPP loans totaling $87,061 and associated fees of $3,824 through the SBA program. As ofthree months ended March 31, 2023 and 2022, there are 25 loans outstanding with a balancerespectively. The lower net interest margin was due to higher cost of $2,061 and unamortized fees of $56.funds, partially offset by higher yields on interest-earning assets.

 

BasedThe following table shows interest income on earning assets and related average yields as well as interest expense on interest-bearing liabilities and related average rates paid for the Company’s capital levels, current underwriting policies, low loan-to-deposit ratio,three months ended March 31, 2023 and 2022 (dollars in thousands):

 

 

Three Months Ended

March 31, 2023

 

 

Three Months Ended

March 31, 2022

 

 

 

Average Balance5

 

 

Income/Expense

 

 

Average Rates1

 

 

Average Balance5

 

 

Income/ Expense

 

 

Average Rates1

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment2,3

 

$749,790

 

 

$10,866

 

 

 

5.88%

 

$656,099

 

 

$7,522

 

 

 

4.65%

Loans held for sale

 

 

1,308

 

 

 

22

 

 

 

6.82%

 

 

3,683

 

 

 

29

 

 

 

3.19%

Federal funds sold

 

 

6,376

 

 

 

74

 

 

 

4.71%

 

 

64,813

 

 

 

24

 

 

 

0.15%

Interest bearing deposits

 

 

748

 

 

 

10

 

 

 

5.42%

 

 

2,845

 

 

 

1

 

 

 

0.14%

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

 

381,915

 

 

 

1,908

 

 

 

2.03%

 

 

423,751

 

 

 

1,444

 

 

 

1.38%

   Partially taxable

 

 

-

 

 

 

-

 

 

 

 

 

 

 

125

 

 

 

1

 

 

 

1.62%

   Tax exempt4

 

 

15,052

 

 

 

134

 

 

 

3.61%

 

 

10,250

 

 

 

67

 

 

 

2.65%

Total earning assets

 

$1,155,189

 

 

$13,014

 

 

 

4.57%

 

$1,161,566

 

 

$9,088

 

 

 

3.17%

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

168,781

 

 

 

674

 

 

 

1.62%

 

 

188,344

 

 

 

103

 

 

 

0.22%

Savings

 

 

500,988

 

 

 

2,977

 

 

 

2.41%

 

 

492,458

 

 

 

503

 

 

 

0.41%

Time deposits

 

 

121,600

 

 

 

391

 

 

 

1.30%

 

 

122,471

 

 

 

239

 

 

 

0.79%

Federal funds purchased

 

 

354

 

 

 

5

 

 

 

5.73%

 

 

-

 

 

 

-

 

 

 

 

 

Short-term debt

 

 

71,111

 

 

 

987

 

 

 

5.63%

 

 

-

 

 

 

-

 

 

 

 

 

Long-term debt

 

 

6,895

 

 

 

112

 

 

 

6.59%

 

 

21,776

 

 

 

159

 

 

 

2.96%

Total interest bearing liabilities

 

$869,729

 

 

$5,146

 

 

 

2.40%

 

$825,049

 

 

$1,004

 

 

 

0.49%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

$7,868

 

 

 

 

 

 

 

 

 

 

$8,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

2.76%

 

 

 

 

 

 

 

 

 

 

2.82%

________________________

1 Annualized.

2 Interest income on loans includes loan concentration diversificationfees.

3 Loans held for investment include nonaccrual loans.

4 Income tax rate of 21% was used to calculate the tax equivalent income on nontaxable and rural operating environment, management believes that itpartially taxable investments and loans.

5 Average balance information is well positioned to support its customersreflective of historical cost and communities and to manage the economic risks and uncertainties associated with COVID-19 pandemic and remain adequately capitalized.has not been adjusted for changes in market value annualized.

 

 
3342

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands) (Continued)

Overview (Dollars in thousands)

Net income for the three months ended March 31, 2022 was $2,528 or $0.74 per share, compared to $3,801 or $1.17 in the same period in 2021, a decrease of 33.49%. During the three months ended March 31, 2022, noninterest income decreased 25.99% and noninterest expense increased 11.24% during the same period.

Results of Operations

As shown in Table I, the 2022 year to dateThe following table reconciles tax equivalent net interest income, increased $377 or 4.89% comparedwhich is not a measurement under GAAP, to the same period in 2021. The tax equivalent adjustment to net interest income totaled $27 for the first three months of 2022. The yield on earning assets decreased .75%, while the cost of funds decreased .21% compared to the same period in 2021.

The combination of the decrease in yield on assets and the decrease in cost of funds coupled with changes in balance sheet leverage resulted in the net interest margin decreasing to 2.82% for the three months ended March 31, 2022, a decrease of 62 basis points when compared to the same period in 2021. A schedule of the net interest margin for the three-month periods ended March 31, 2022 and 2021 can be found in Table I.

The following table provides detail on the components of tax equivalent net interest income (dollars in thousands):

 

GAAP Financial Measurements:

 

March 31, 2022

 

 

March 31, 2021

 

 

March 31, 2023

 

 

March 31, 2022

 

Interest Income – Loans

 

$7,539

 

$8,270

 

 

$10,876

 

$7,539

 

Interest Income - Securities and Other Interest-Earnings Assets

 

1,522

 

476

 

 

2,098

 

1,522

 

Interest Expense – Deposits

 

845

 

795

 

 

4,042

 

845

 

Interest Expense - Other Borrowings

 

 

159

 

 

 

273

 

 

 

1,104

 

 

 

159

 

Total Net Interest Income

 

$8,057

 

$7,678

 

 

$7,828

 

$8,057

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Measurements:

 

 

 

 

 

 

 

 

 

 

Add: Tax Benefit on Tax-Exempt Interest Income – Loans & Securities

 

 

27

 

 

 

29

 

 

 

40

 

 

 

27

 

Total Tax Benefit on Tax-Exempt Interest Income

 

 

27

 

 

 

29

 

 

 

40

 

 

 

27

 

Tax-Equivalent Net Interest Income

 

$8,084

 

 

$7,707

 

 

$7,868

 

 

$8,084

 

 

Noninterest Income

Noninterest income totaled $1.9 million for first quarter 2023, which was a decrease of $599 thousand from the first three months of 2022. The primary reason for the decrease in noninterest income from 2022 was a reduction of $872 for$508 thousand in mortgage banking income. There were fewer mortgage loans sold on the three-month period March 31,secondary market due to an overall decrease in volume and, a shift in production from the 30-year fixed rate product to variable rate products which were retained in the Bank’s loan portfolio. The overall decline in mortgage banking activity also negatively impacted VSTitle income which declined by $225 thousand from the first quarter of 2022 compared to the same periodquarter in 2021 is2023. Service charges on deposit accounts decreased by $82 thousand due primarily to a decreasechange in mortgage banking income ($930)the method used to charge NSF and Overdraft fees. These decreases were partially offset by increases of $82 thousand in investment and insurance income ($96) dueand $64 thousand in ATM and debit card interchange income.

Noninterest Expense

Noninterest expenses totaled $8.7 million in first quarter 2023, compared to a slowdown$8.6 million in refinance activity. This was offset bythe first quarter of 2022. The year-over-year increases were spread over several categories of noninterest expenses including salary and employee benefits expense, professional fees, and data processing fees. The increase in salary expense resulted from an increase in ATMthe minimum wage paid by the Bank in August 2022 and check card fees ($43) and other income ($58).a one-time severance accrual made during the quarter. These amounts were partially offset by a decrease in pension expense of $195 thousand.

 

Noninterest expense forIncome Taxes

For the three months ended March 31, 2023 and March 31, 2022, increased $864 as compared to 2021. Expenses increased primarily inincome tax benefit was $51 thousand and $88 thousand, respectively, and the areas of salarieseffective income tax rate was 5.1% and benefits ($413)3.6%, occupancy expenses ($45), advertising ($42) and telecommunication and data processing expense ($361). Expansion intorespectively. Our effective tax rate differs from the Winchester and Waynesboro markets led to increased salary, benefits, and occupancy expenses. Advertising increased as a result of increased marketing efforts in markets where larger banks were leaving. Telecommunications and data processing increased21% federal statutory rate due to a focus on infrastructure improvements, digital enhancements,the impact of various permanent tax differences, including tax-exempt income from municipal securities, BOLI income, tax credits from low-income housing tax credit investments, and online capabilities.the vesting of other stock-based compensation.

 

Balance Sheet

 

Federal Funds Sold and Interest Bearing Bank DepositsOverview

 

TheOn March 31, 2023, assets totaled $1.25 billion, an increase of $7.0 million from December 31, 2022. Total loans increased by $13.3 million during the quarter to $756.9 million, including increases of $7.6 million in 1-to-4 family variable rate mortgage loans and $6.1 million in dealer financing loans. Investment securities decreased by $4.6 million due to paydowns on U.S. Agency mortgage-backed securities and the maturity of a $3.8 million municipal security. During the quarter, the unrealized loss on the bond portfolio improved by $3.4 million, improving the Company’s subsidiary bank invests a portion of its excess liquidity in either federal funds sold or interest-bearing bank deposits. Federal funds sold offer daily liquidity and pay market rates of interest thattangible common equity ratio from 5.13% at quarter end were benchmarked at 0.50%December 31, 2022, to 2.25% by the Federal Reserve. Actual rates received vary slightly based upon money supply and demand among banks. Interest bearing bank deposits are held either in money market accounts or as short-term certificates of deposits. The Company held $31,994 and $76,667 in federal funds sold5.26% at March 31, 2022 and December 31, 2021, respectively. Growth in excess funds has been due to strong deposit growth, and the decrease from December 31, 2021 to March 31, 2022 was due to the Company deploying these funds into the investment portfolio. Interest bearing bank deposits have decreased by $142 since year end from $2,938 to $2,796.2023.

 

 
3443

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands) (Continued)Securities Available for Sale (“AFS”)

 

Securities

The Company’sOur AFS securities portfolio serves to assist the Company with asset liability management. With the growth in deposits, the Company has worked to strategically invest the excess funds into the investment portfolio. This has resulted in an increase in the investmentsis reported at fair value, which is determined based on market prices of similar instruments. Total securities available for sale of $57,940 sincewere $388.2 million at March 31, 2023, compared to $392.1 million at December 31, 2021.2022. This represents a decrease of $3.8 million or 1.0%. The average balance during the first quarter of 2023 was $397.0 million, compared to $434.1 million during the first quarter of 2022. The average AFS securities portfolio represented 34.4% and 37.4% of average earning assets in first quarters 2023 and 2022, respectively. The year-over-year decrease in average AFS securities is primarily due to the decline in the market value of the securities of $27.4 million coupled with normal paydowns of mortgage-backed securities and municipal bond maturities.

 

The securities portfolio consists of investment securities commonly referredNet unrealized losses related to as securities held to maturity and securities available for sale. Securities are classified as Held to Maturity investment securities when management has the intent and ability to hold the securities to maturity. Held to Maturity Investment securities are carried at amortized cost. Securities available for sale include securities that may be sold in response to general market fluctuations, liquidity needs and other similar factors. Securities available for sale are recorded at fair value. Unrealized holding gains and losses on available for sale securities are excluded from earnings and reported (net of deferred income taxes) as a separate component of stockholders’ equity. The low-income housing projects included in other investments are held for the tax losses and credits that they provide.

As of March 31, 2022, the fair value of securities available for sale was below their cost by $20,329.AFS decreased $3.4 million in the first quarter of 2023 to $47.9 million, from $51.2 million at December 31, 2022 . The portfolio is made up of primarily treasuries, agenciesU.S. Treasury, U.S Agency and mortgage-backed obligations ofsecurities issued by federal agencies, as well as Securitiessecurities issued by Statesmunicipal bonds and political subdivisions in the U.S. and Corporatecorporate debt securities. The unrealized loss is driven by the increase in market interest rates, not credit quality. The average maturity of the portfolio is 5.145.08 years. Efforts to deploy excess funds in an uncertain rate environment has resulted in a mixture of maturities.

 

In reviewing investments as of March 31, 2022, there were no securities which met the definition for other than temporary impairment. Management continues to re-evaluate the portfolio for impairment on a quarterly basis.

Loan Portfolio

 

The local economy that the Company operates primarily in the counties of Rockingham, Shenandoah, and Augusta, and the cities of Harrisonburg, Staunton, Waynesboro and Winchester in western Virginia. The local economy benefits from a variety of businesses including agri-business, manufacturing, service businesses and several universities and colleges.  The Bank is an active residential mortgage and residential construction lender and generally makes commercial loans to small and mid-size businesses and farms within its primary service area.  There are no loan concentrations as defined by regulatory guidelines.The Bank also makes automobile and recreational vehicle loans through its Dealer Finance division.

 

Loans Held for Investment of $659,560 decreased $2,861 on$756.9 million increased $13.3 million during the three months ended March 31, 20222023 compared to $662,421$743.6 million at December 31, 2021. Net2022.  As a percentage of PPP,average earning assets, average loans grew $3,014 or 0.46% since Decemberwere 64.9% for the quarter ended March 31, 2021. Loan growth in2023, compared with 56.5% for the home equity – open end and dealer finance segments of the portfolio were offset by declines in construction, commercial real estate and PPP segments.quarter ended March 31, 2022.

 

Loans Held for Sale totaled $2,479$1.2 million on March 31, 2022,2023, a decrease of $2,408$131 thousand compared to $4,887$1.4 million at December 31, 2021. At March 31, 2022 this balance was2022.  Loans Held for Sale consists of F&M mortgageMortgage loans, which are typically subject to changes in interest rates, seasonal fluctuations, and refinance activity. Most of the mortgage loans held for sale have been precommitted to investors, which minimizes the interest rate risk.

Provision for Credit Losses

The provision for credit losses represents the amount of expense charged to current earnings to fund the allowance for credit losses and the reserve for unfunded commitments. The amount of the allowance for credit losses is based on many factors which reflect management’s assessment of the risk in the loan portfolio. Those factors include historical losses based on internal and peer data, economic conditions and trends, the value and adequacy of collateral, volume and mix of the portfolio, performance of the portfolio, and internal loan processes of the Company and Bank. The amount of the reserve for unfunded commitments considers the probability that those commitment will fund.

Management has developed a comprehensive analytical process to monitor the adequacy of the allowance for credit losses. The process and guidelines were developed utilizing, among other factors, the guidance from federal banking regulatory agencies, relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, loan concentrations, credit quality, or term as well as for changes in environmental conditions, such as changes in unemployment rates, property values or other relevant factors. Refer to additional detail regarding these forecasts in the “Allowance for Credit Losses - Loans" section of Note 1 to the Consolidated Financial Statements.

The results of this process, in combination with conclusions of the Bank’s outside consultants’ review of the risk inherent in the loan portfolio, support management’s assessment as to the adequacy of the allowance at the balance sheet date. Please refer to the discussion under “Critical Accounting Policies” above and in Note 1 to the Consolidated Financial Statements for an overview of the methodology management employs on a quarterly basis to assess the adequacy of the allowance and the provisions charged to expense. Also, refer to the table on page 25 which reflects activity in the allowance for credit losses.

44

Table of Contents

At March 31, 2023, the allowance for credit losses on loans (“ACLL”) reflected a day one CECL impact of $777 thousand which was charged to retained earnings, and $167 thousand in net charge-offs during the first quarter. The provision for credit losses was $0 for the first quarter of 2023, compared to a recovery of loan losses of $450 thousand for first quarter last year. There was no provision for credit losses in the first quarter 2023 because the growth in the portfolio was offset by a decrease in the quantitative factors. Collateral values are stable in the Company’s market, so the factor for real estate values on collateral dependent loans was decreased. Additionally, the avian flu cases in the fourth quarter did not spread through our market area and affect our agricultural loans and loans secured by farmland.

Nonperforming Assets

 

Nonperforming loans include nonaccrual loans and loans 90 days or more past due.   Nonaccrual loans are loans on which interest accruals have been suspended or discontinued permanently.  Nonperforming loans totaled $4,751$1.8 million on March 31, 20222023 compared to $5,465$2.3 million at December 31, 2021. The decrease in nonperforming loans from year end is primarily due to one loan paying off, one loan moving to accrual status, and amortization. Although the potential exists for loan losses beyond what is currently provided for in the allowance for loan losses, management believes the Bank is generally well secured and continues to actively work with its customers to effect payment.2022. 

 

A summary of credit ratios for nonaccrual loans is as follows (in(dollars in thousands):

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Allowance for loan losses

 

$7,389

 

 

$7,748

 

Nonaccrual loans

 

$4,751

 

 

$5,465

 

Total Loans

 

$659,560

 

 

$662,421

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to Total Loans

 

 

1.12%

 

 

1.17%

Nonaccrual Loans to Total Loans

 

 

0.72%

 

 

0.83%

Allowance for loan losses to Nonaccrual loans

 

 

155.53%

 

 

141.77%

35

Table of Contents

 

 

March 31, 2023

 

 

December 31, 2022

 

Allowance for credit losses on loans

 

$8,546

 

 

$7,936

 

Nonperforming loans

 

$1,782

 

 

$2,262

 

Total loans

 

$756,920

 

 

$743,604

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans

 

 

1.13%

 

 

1.07%

Nonperforming loans to total loans

 

 

0.24%

 

 

0.30%

Coverage ratio, allowance for credit losses to nonperforming loans

 

 

479.57%

 

 

350.84%

 

Item 2. Management’s DiscussionDeposits and Analysis of Financial Condition and Results of Operations (dollars in thousands) (Continued)

Allowance for Loan LossesOther Borrowings

 

The allowance for loan losses provides for the risk that borrowers will be unable to repay their obligations. The risk associated with real estate and installment notes to individuals is based upon employment, the local and national economies and consumer confidence, and the value of the underlying collateral. All of these affect the ability of borrowers to repay indebtedness. The risk associated with commercial lending is substantially based on the strength of the local and national economies.

Management evaluates the allowance for loan losses on a quarterly basis in light of national and local economic trends, changes in the nature and volume of the loan portfolio and trends in past due and criticized loans. Specific factors evaluated include loan review reports, past due reports, historical loan loss experience and changes in the financial strength of individual borrowers that have been included on the Bank’s watch list or schedule of classified loans.

In evaluating the portfolio, loans are segregated by segment with identified potential losses, pools of loans by type, with separate weighting for past dues and a general allowance based on a variety of criteria. Loans with identified potential losses include examiner and bank classified loans. Classified relationships in excess of $500,000 and loans identified as troubled debt restructurings are reviewed individually for impairment under ASC 310. A variety of factors are considered when reviewing these credits, including borrower cash flow, payment history, fair value of collateral, company management, industry, and economic factors. Loans that are not reviewed for impairment are categorized by call report code and an estimate is calculated based on actual loss experience over the last three years.

A general allowance for inherent losses has been established to reflect other unidentified losses within the portfolio. The general allowance is calculated using nine qualitative factors identified in the 2006 Interagency Policy Statement on the allowance for loan losses. The general allowance assists in managing recent changes in portfolio risk that may not be captured in individually impaired loans, or in the homogeneous pools based on loss histories. The Board approves the loan loss provision for each quarter based on this evaluation.

The allowance for loan losses of $7,389 at March 31, 2022 is equal to 1.12% of loans held for investment. This compares to an allowance of $7,748, or 1.17% at December 31, 2021.

Due to increasing interest rates, loan portfolio growth over the last 12 months, and deteriorating economic conditions, the qualitative reserve increased. This was offset by improvements in the unemployment rate, a decrease in historical loss rates and paydowns on individually impaired loans. The Company is monitoring the economic effects of increased inflation, building costs, and used car prices, as well as a rising interest rate environment. The Company continues to manage the classified, past due and non-performing loans, which are all at lower levels than December 31, 2021, Classified loans (internally rated substandard or watch) decreased from a total of $43,230 at December 31, 2021 to $40,313 at March 31, 2022, past due loans on accrual decreased from $3,226 at December 31, 2021 to $2,414 at March 31, 2022, and non-performing loans decreased from $5,508 at December 31, 2021 to $4,805 at March 31, 2022. Management is closely monitoring the effects of economic conditions on the loan portfolio and makes adjustments to specific reserves, the environmental factors and the provision for loan losses as necessary.

Deposits and Other Borrowings

The Company’sCompany's main source of funding is comprised of deposits received from individuals, governmental entities and businesses located within the Company’sCompany's service area.  Deposit accounts include demand deposits, savings, money market, and certificates of deposit.  Total deposits were $1.11 billion and $1.08 billion at March 31, 2022 have increased $32,000 since2023 and December 31, 2021.2022 respectively.  Noninterest bearing deposits increased $17,683decreased $9.5 million while interest bearing deposits increased $14,317. The increase in$31.4 million. Total deposits is dueincreased $21.9 million from the end of 2022, as the Bank was able to a focusattract deposits by offering higher rates on money market and time deposit growth as an organization as well as excess funds that customers are holding due to the pandemic. accounts and opening insured cash sweep (“ICS”) accounts for new and existing customers.  

The Bank participates in the CDARS (Certificate of Deposit Account Registry Service) and ICS (Insured Cash Sweep) programs.  These programs, CDARS for certificates of deposit and ICS for demand and savings, allow the Bank to accept customer deposits in excess of FDIC limits and through reciprocal agreements with other network participating banks by offering FDIC insurance up to as much as $50 million in deposits.  At March 31, 20222023 and December 31, 20212022 the Company had a total of $257$241 thousand in CDARS accounts; and, $95,976$97.1 million and $94,948$77.6 million in ICS accounts, respectively.

36

Table of Contents

Item 2. Management’s Discussion and Analysis  At March 31, 2023, 11.45% of Financial Condition and Results of Operations (dollars in thousands) (Continued)the Company’s total deposits were uninsured deposits.

 

Short-term borrowings

 

The Company utilizes short-term debt such as Federal funds purchased and FHLB short termshort-term borrowings to provide liquidity.  Federal funds purchased are unsecured overnight borrowings from other financial institutions. FHLB short termshort-term debt, which is secured by the loan portfolio, can be a daily rate variable loan that acts as a line of credit or a fixed rate advance, depending on the needs of the Company. With the growth in depositsThere were $55.0 million and excess liquidity, the Company has not utilized the short-term debt facilities for 2021 or 2022.

Long-term borrowings

The Company’s subsidiary bank borrows funds on a fixed rate basis as needed. These borrowings are used to support the Bank’s lending program and allow the Bank to manage interest rate risk by laddering maturities and matching funding terms to the terms$70.0 million of various types in the loan portfolio. FHLB long term advances totaled $10,000 onat March 31, 2022,2023 and December 31, 2021.2022, respectively. The increase in deposits allowed us to reduce the FHLB advances during the first quarter of 2023.

Long-term borrowings

 

On July 29, 2020, the Company sold and issued to certainan institutional accredited investors $5,000 in aggregate principal amount of 5.75% fixed rated subordinated notes due July 31, 2027 (the “2027 Notes”) and $7,000investor $7.0 million in aggregate principal amount of 6.00% fixed to floating rate subordinated notes due July 31, 2030 (the “2030 Notes”).2030. The 2027 Notes will bear interest at 5.75% per annum, payable semi-annually in arrears. Beginning on July 31, 2022 through maturity, the 2027 Notes may be redeemed, at the Company’s option, on any scheduled interest payment date. The 2027 Notes will mature on July 31, 2027. The 2030 Notesnote will initially bear interest at 6.00% per annum, beginning July 29, 2020 to but excluding July 31, 2025, payable semi-annually in arrears. From and including July 31, 2025 through July 30, 2030, or up to an early redemption date, the interest rate shallwill reset quarterly to an interest rate per annum equal to the then current three-month SOFR plus 593 basis points, payable quarterly in arrears. Beginning on July 31, 2025 through maturity, the 2030 Notesnote may be redeemed, at the Company’s option, on any scheduled interest payment date. The 2030 Notesnote will mature on July 31, 2030.  The subordinated notes,note, net of issuance costs totaled $11,780$6.9 million at March 31, 2022.2023.

 

45

Table of Contents

Capital

 

The Company seeksand the Bank are subject to maintainvarious regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by regulators that, if undertaken, could have a strongdirect material effect on the Company’s and the Bank’s financial statements. Under capital baseadequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts, and classification are also subject to expand facilities, promote public confidence, support current operationsqualitative judgments by the regulators about components, risk weightings, and grow at a manageable level.other factors.

 

At March 31, 2022, the Bank had Common Equity Tier IQuantitative measures established by regulation to ensure capital of 13.72% of risked weighted assets, Tier I capital of 13.72% of risk weighted assets and combined Tier I and II capital of 14.70% of risk weighted assets. Regulatory minimums at this date were 4.5%, 6% and 8%, respectively. At December 31, 2021, the Bank had Common Equity Tier I capital of 13.95% of risk weighted assets, Tier I capital of 13.95% of risk weighted assets and combined Tier I and II capital of 15.00% of risk weighted assets. The Bank has maintained capital levels far above the minimum requirements. In the unlikely event that such capital levels are not met, regulatory agencies are empowered toadequacy require the Bank to raise additionalmaintain capital and/in order to meet certain capital ratios to be considered adequately capitalized or reallocate present capital.well capitalized under the regulatory framework for prompt corrective action. As of the most recent formal notification from the Federal Reserve, the Bank was categorized as “well capitalized.” There are no conditions or events since that notification that management believes have changed the Bank’s categorization.

 

In addition,Final comprehensive regulatory capital rules for U.S. banking organizations pursuant to the regulatory agencies have issued guidelines requiringcapital framework of the maintenanceBasel Committee on Banking Supervision, generally referred to as “Basel III,” became effective for the Bank on January 1, 2015, subject to phase-in periods for certain of their components and other provisions. Beginning January 1, 2016, Basel III implemented a requirement for all banking organizations to maintain a capital leverage ratio. The leverage ratio is computed by dividing Tier I capital by average total assets. The regulators have established a minimumconservation buffer of 4% for this ratio but can increase2.5% above the minimum requirement based upon an institution’s overall financial condition.risk-based capital requirements, which fully phased in by January 1, 2019, in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively comprised of common equity Tier 1 capital, and it applies to each of the three risk-based capital ratios but not to the leverage ratio. At March 31, 2022,2023, the Bank reported a leverageis in compliance with the capital conservation buffer requirement and exceeded the minimum common equity Tier 1, Tier 1, and total capital ratio, inclusive of 8.47%the fully phased-in capital conservation buffer, of 7.00%, compared to 8.62% at December 31, 2021. 8.50%, and 10.50%, respectively, and the Bank qualified as “well capitalized” for purposes of the federal bank regulatory prompt corrective action regulations.  

The Bank’s leverage ratio was substantially above8.28%, its common equity Tier 1 and Tier 1 capital ratios were both 12.21%, its total capital ratio was 13.18% and the minimum. The Bank also reported a capital conservation buffer of 6.70%was 5.18% at March 31, 2022 and 7.00% at December 31, 2021. The capital conservation buffer is designed to strengthen an institution’s financial resilience during economic cycles. Financial institutions are required to maintain a minimum buffer as required by the Basel III final rules in order to avoid restrictions on capital distributions and other payments.2023.

 

In February 2019, the U.S. federal bank regulatory agencies approved a final rule modifying their regulatory capital rules and providing an option to phase-in over a three-year period the Day 1 adverse regulatory capital effects of the CECL accounting standard. Additionally, in March 2020, the U.S. Federal bank regulatory agencies issued an interim final rule that provides banking organizations an option to delay the estimated CECL impact on regulatory capital for an additional two years for a total transition period of up to five years. The final rule was adopted and became effective in September 2020. The Company implemented the CECL model commencing January 1, 2023, and elected not to phase in the effect of CECL on regulatory capital.

Liquidity

 

Liquidity is therepresents an institution’s ability to meet present and future financial obligations through either the sale or maturity of existing assets or the acquisition of additional funds through liability management. LiquidThe Company’s most liquid assets includeare unrestricted cash interest-bearing deposits with banks,and cash equivalents, federal funds sold, investmentsloans held for sale, and loans maturing withinunpledged available for sale investment securities. Our primary source of funding is deposits. If additional liquidity is needed or otherwise desired as part of our liquidity management strategy, we have additional sources of liquidity that can be accessed, including FHLB advances, federal fund lines, the Federal Reserve’s lending programs and brokered deposits, as well as loan and investment securities sales.

As of March 31, 2023, the Bank had total credit availability with the FHLB of $373.5 million, or 30% of total assets, and $161.1 million in lendable collateral. At March 31, 2023, we had $55.0 million in FHLB term borrowings and a $15.0 million letter of credit to provide collateral for our public deposits, which leaves $91.1 million in available lendable collateral. In March 2023, the Federal Reserve established the Bank Term Funding Program (“BTFP”) to provide any U.S. federally insured depository institution, including the Bank, with a line a credit equal to the par value of securities pledged to the BTFP. Advances from the BTFP may be requested by the Bank for up to one year.year until March 31, 2024. The Company’s abilityBank did not pledge securities to, obtain deposits and purchase funds at favorable rates determines its liquidity exposure. or borrow from, the BTFP during the first quarter 2023.

As a result of the Company’s management ofMarch 31, 2023, liquid assets totaled $420.8 million or 33.6% of total assets. When combined with our unused borrowing capacity, the combined readily available liquidity was approximately $511.8 million, with a coverage ratio of 405% to uninsured and the ability to generate liquidity through liability funding, management believes that the Company maintains overall liquidity sufficient to satisfy its depositors’ requirements and meet its customers’ credit needs.uncollateralized deposits.

 

 
3746

Table of Contents

 

Item 2. Management’s DiscussionThe Bank has a Funding and AnalysisLiquidity Risk Management policy that limits the amount of Financial Conditionshort-term and Resultslong-term alternative funding to no more than 25% of Operationstotal assets. At March 31, 2023, total wholesale funding was $71.3 million or 5.69% of total assets.

Interest Rate Sensitivity

Market risk is the sensitivity of a financial institution’s earnings or the economic value of its capital to adverse changes in interest rates, exchange rates, and equity prices. The Company’s primary component of market risk is interest rate volatility. Interest rate fluctuations impact the amount of interest income and expense the Bank pays or receives on the majority of their assets. Rapid changes in short-term interest rates may lead to volatility in net interest income resulting in additional interest rate risk to the extent that imbalances exist between the maturities or repricing of interest-bearing liabilities and interest earning assets.

The Company manages interest rate risk through an asset and liability committee (“ALCO”) composed of members of its Board of Directors and executive management. The ALCO is responsible for monitoring and managing the Company’s interest rate risk and establishing policies to monitor and limit exposure to this risk. The Company’s Board of Directors reviews and approves the guidelines established by ALCO.

Management uses simulation analysis to measure the sensitivity of net interest income to changes in interest rates. The model calculates an earnings estimate based on current and projected balances and rates. This method is subject to the accuracy of the assumptions that underlie the process, but it provides an additional analysis of the sensitivity of the earnings to changes in interest rates to static gap analysis. Assumptions used in the model rates are derived from historical trends, peer analysis, and management’s outlook, and include loans and deposit growth rates and projected yields and rates. All maturities, calls, and prepayments in the securities portfolio are assumed to be reinvested in like instruments. Mortgage loans and mortgage-backed securities prepayment assumptions are based on industry estimates of prepayment speeds for portfolios with similar coupon ranges and seasoning. Different interest rate scenarios and yield curves are used to measure the sensitivity of earnings to changing interest rates. Interest rates on different assets and liability accounts move differently when the prime rate changes and is reflected in different rate scenarios.

The following table represents interest rate sensitivity on the Company’s net interest income using different rate scenarios:

Change in Prime Rate

% Change in Net Interest Income

+ 300 basis points

24.8%

+ 200 basis points

16.9%

+ 100 basis points

8.7%

- 100 basis points

-2.8%

- 200 basis points

-6.6%

- 300 basis points

-11.0%

- 400 basis points

-20.9%

Market value simulation is used to calculate the estimated fair value of assets and liabilities over different interest rate environments. Market values are calculated based on discounted cash flow analysis. The net market value is the market value of all assets minus the market value of all liabilities. The change in net market value over different rate environments is an indication of the longer-term repricing risk in the balance sheet. The same assumptions are used in the market value simulation as in the earnings simulation.

The following table reflects the change in net market value over different rate environments (dollars in thousands) (Continued):

 

Liquidity, continued

Change in Prime Rate

$ Change in Net Market Value

+ 300 basis points

$702

+ 200 basis points

-$633

+ 100 basis points

-$1,153

- 100 basis points

-$6,711

- 200 basis points

-$14,548

- 300 basis points

-$22,402

- 400 basis points

-$35,100

 

Additional sources of liquidity available toPrudent balance sheet management requires processes that monitor and protect the Company include, but are not limited to, loan repayments,against unanticipated or significant changes in the ability to obtain deposits through the adjustment of interest rates and the purchasing of federal funds. To further meet its liquidity needs, the Company’s subsidiary bank also maintains a line of credit with its primary correspondent financial institution and with Pacific Coast Bankers Bank, Zions Bank, and FNBB. The Bank also has a line of credit with the Federal Home Loan Bank of Atlanta that allows for secured borrowings. Additionally, the Bank can utilize the Federal Reserve Discount Window.

Interest Rate Sensitivity

In conjunction with maintaining a satisfactory level of liquidity, management must also control the degree ofmarket interest rates. Net interest income stability should be maintained in changing rate environments by ensuring that interest rate risk assumed on the balance sheet. Managing this risk involves regular monitoring of interest sensitiveis kept to an acceptable level. The ability to reprice our interest-sensitive assets relative to interest sensitiveand liabilities over specificvarious time intervals. The Company monitors its interest rate sensitivity periodically and makes adjustments as needed. There are no off-balance sheet items that will impair future liquidity.

Effectintervals is of Newly Issued Accounting Standards

In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the U.S. Securities and Exchange Commission (SEC) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently assessing the impact that ASU 2016-13 will have on its consolidated financial statements and has created a CECL model to run parallel for 2022. All data has been archived under the current model.

Effective November 25, 2019, the SEC adopted Staff Accounting Bulletin (SAB) 119. SAB 119 updated portions of SEC interpretative guidance to align with FASB ASC 326, “Financial Instruments – Credit Losses.” It covers topics including (1) measuring current expected credit losses; (2) development, governance, and documentation of a systematic methodology; (3) documenting the results of a systematic methodology; and (4) validating a systematic methodology.

In March 2020, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. Subsequently, in January 2021, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2021-01 “Reference Rate Reform (Topic 848): Scope.” This ASU clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. An entity may elect to apply ASU No. 2021-01 on contract modifications that change the interest rate used for margining, discounting, or contract price alignment retrospectively as of any date from the beginning of the interim period that includes March 12, 2020, or prospectively to new modifications from any date within the interim period that includes or is subsequent to January 7, 2021, up to the date that financial statements are available to be issued. An entity may elect to apply ASU No. 2021-01 to eligible hedging relationships existing as of the beginning of the interim period that includes March 12, 2020, and to new eligible hedging relationships entered into after the beginning of the interim period that includes March 12, 2020.critical importance.

 

 
3847

Table of Contents

 

Item 2. Management’s DiscussionThe Company uses a variety of traditional and Analysison-balance-sheet tools to manage our interest rate risk. Gap analysis, which monitors the “gap” between interest-sensitive assets and liabilities, is one such tool. In addition, we use simulation modeling to forecast future balance sheet and income statement behavior. By studying the effects on net interest income of Financial Conditionrising, stable, and Resultsfalling interest rate scenarios, the Company can position itself to take advantage of Operations (dollars in thousands) (Continued)anticipated interest rate movement, and protect us from unanticipated rate movements, by understanding the dynamic nature of our balance sheet components.

 

Effect of Newly Issued Accounting Standards, continued

The Company is preparing loan agreements, otherAn asset-sensitive balance sheet structure implies that assets, such as loans and securities, will reprice faster than SWAP loans, to transition from LIBOR by the end of second quarter 2022. The SWAP loans have amended Rate Protection Agreements executed by the borrower in preparation to transition from LIBOR by the swap holder.

In August 2020, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2020-06 “Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contractsliabilities; consequently, net interest income should be positively affected in an Entity’s Own Equity.” The ASU simplifies accounting for convertible instruments by removing major separation models required under current U.S. GAAP. Consequently, more convertible debt instrumentsincreasing interest rate environment. Conversely, a liability-sensitive balance sheet structure implies that liabilities, such as deposits, will reprice faster than assets; consequently, net interest income should be reported aspositively affected in a single liability instrument and more convertible preferred stock asdecreasing interest rate environment. At March 31, 2023, the Company had $XX.X million in assets repricing than liabilities subject to repricing in one year. This is a single equity instrument with no separate accounting for embedded conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity contracts to qualify for it. The ASU also simplifies the diluted earnings per share (EPS) calculation in certain areas. In addition, the amendment updates the disclosure requirements for convertible instruments to increase the information transparency. For public business entities, excluding smaller reporting companies, the amendments in the ASU are effective for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years. For all other entities, the standard will be effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted. The Company does not expect the adoption of ASU 2020-06 to have a material impact on its consolidated financial statements.

In May 2021, the FASB issued ASU 2021-04, “Earnings Per Share (Topic 260), Debt - Modifications and Extinguishments (Subtopic 470-50), Compensation - Stock Compensation (Topic 718), and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity – Classified Written Call Options (a consensus of the FASB Emerging Issues Task Force).” The ASU addresses how an issuer should account for modifications or an exchange of freestanding written call options classified as equityone-day position that is continually changing and is not within the scopenecessarily indicative of another Topic. Early adoption is permitted. ASU 2021-04 was effective for the Company on January 1, 2022. The adoption of ASU 2021-04 did not have a material impact on its consolidated financial statements.

Other accounting standards that have been issued by the FASB orour position at any other standards-setting bodies are not expected to have a material effect on the Company’s financial position, result of operations or cash flows.time.

 

Existence of Securities and Exchange Commission Web Site

 

The Securities and Exchange Commission (“SEC”) maintains a Web site that contains reports, proxy and information statements and other information regarding registrants, such as the Company, that file electronically with the Commission, including F & M Bank Corp.SEC and the address is (http:http: //www.sec.gov).www.sec.gov.

39

Table of Contents

TABLE I

F & M BANK CORP.

Net Interest Margin Analysis

(on a fully taxable equivalent basis)

(Dollar Amounts in Thousands)

 

 

Three Months Ended

March 31, 2022

 

 

Three Months Ended

March 31, 2021

 

 

 

Average Balance

 

 

Income/ Expense

 

 

Average Rates1

 

 

Average Balance

 

 

Income/ Expense

 

 

Average Rates1

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment2,3

 

$656,099

 

 

$7,522

 

 

 

4.65%

 

$673,744

 

 

$8,196

 

 

 

4.93%

Loans held for sale

 

 

3,683

 

 

 

29

 

 

 

3.19%

 

 

13,221

 

 

 

94

 

 

 

2.88%

Federal funds sold

 

 

64,813

 

 

 

24

 

 

 

0.15%

 

 

87,157

 

 

 

15

 

 

 

0.07%

Interest bearing deposits

 

 

2,845

 

 

 

1

 

 

 

0.14%

 

 

884

 

 

 

-

 

 

 

0.11%

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

423,751

 

 

 

1,444

 

 

 

1.38%

 

 

126,973

 

 

 

427

 

 

 

1.37%

Partially taxable4

 

 

125

 

 

 

1

 

 

 

1.62%

 

 

125

 

 

 

1

 

 

 

1.62%

Tax exempt4

 

 

10,250

 

 

 

67

 

 

 

2.65%

 

 

6,237

 

 

 

42

 

 

 

2.73%

Total earning assets

 

$1,161,566

 

 

$9,088

 

 

 

3.17%

 

$908,341

 

 

$8,775

 

 

 

3.92%

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

188,344

 

 

 

103

 

 

 

0.22%

 

 

114,699

 

 

 

44

 

 

 

0.16%

Savings

 

 

492,458

 

 

 

503

 

 

 

0.41%

 

 

347,332

 

 

 

351

 

 

 

0.41%

Time deposits

 

 

122,471

 

 

 

239

 

 

 

0.79%

 

 

129,142

 

 

 

400

 

 

 

1.26%

Long-term debt

 

 

21,776

 

 

 

159

 

 

 

2.96%

 

 

32,531

 

 

 

273

 

 

 

3.40%

Total interest bearing liabilities

 

$825,049

 

 

$1,004

 

 

 

0.49%

 

$623,704

 

 

$1,068

 

 

 

0.70%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

$8,084

 

 

 

 

 

 

 

 

 

 

$7,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

2.82%

 

 

 

 

 

 

 

 

 

 

3.44%

____________

1

Annualized.

2

Interest income on loans includes loan fees.

3

Loans held for investment include nonaccrual loans.

Income tax rate of 21% was used to calculate the tax equivalent income on nontaxable and partially taxable investments and loans.

Average balance information is reflective of historical cost and has not been adjusted for changes in market value annualized.

40

Table of Contents

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

Not required

 

Item 4. Controls and Procedures

 

The Company’sCompany's management, including the Chief Executive Officer and Chief Financial Officer, evaluated the Company’sCompany's disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”"Exchange Act"), as of March 31, 2022.2023. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’sCompany's disclosure controls and procedures are effective to ensure that the information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified by the SEC and that such information is accumulated and communicated to management including the Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures. The Company adopted Financial Accounting Standards Board Accounting Standards Update 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” and related updates, as described further in SEC rulesNote 2 to the consolidated interim financial statements, effective January 1, 2023. Related to the adoption of these new accounting standards, the Company modified certain internal controls and forms.designed and implemented certain new internal controls over the measurement of the allowance for credit losses on loans and the reserve for unfunded commitments and related disclosures. New internal controls related primarily to the modeling of expected credit losses on loans, including controls over critical data and other inputs and model results. There were no significantother changes in the Company’s internal controlscontrol over financial reporting that occurred during the quarterthree months ended March 31, 20222023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

48

Table of Contents

Part II Other Information

 

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

For information regarding factors that could affect the Company's results of operations, financial condition, or liquidity, see the risk factors discussed in Part I, Item 1A, of the Company’s 2022 Form 10-K. See also "Forward-Looking Statements," included in Part I, Item 2, of this Quarterly Report on Form 10-Q. There have been no material changes from the risk factors previously disclosed in the Company’s 2022 Form 10-K.

Not required

 

 

 

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

49

Table of Contents

Item 6. Exhibits

(a)

Exhibits

 

 

Item 6.  

Exhibits

31.1

(a) 

Exhibits

4.1  

Form of 2027 Subordinated Note (included as Exhibit 4.1 to the Current Report on Form 8-K filed July 31, 2020 and incorporated herein by reference).

4.2  

Form of 2030 Subordinated Note (included as Exhibit 4.2 to the Current Report on Form 8-K filed July 31, 2020 and incorporated herein by reference).

10.1  

Form of Subordinated Note Purchase Agreement (included as Exhibit 10.1 to the Current Report on Form 8-K filed July 31, 2020 and incorporated herein by reference).

31.1  

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) (filed herewith).

 

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) (filed herewith).

 

32

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 

101

The following materials from F&M Bank Corp.’s Quarterly Report on Form 10-Q for the period ended March 31, 2022,2023, formatted in Inline Extensible Business Reporting Language (iXBRL), include: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income (Loss) Income,, (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) related notes (filed herewith).

 

104 

104

The cover page from F&M Bank Corp.’s Quarterly Report on Form 10-Q for the period ended March 31, 2022,2023, formatted in Inline XBRL (included with Exhibit 101)

 

 
4150

Table of Contents

 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

F & M BANK CORP.

    
By:/s/ Mark C. HannaAubrey M. Wilkerson

 

 

Mark C. HannaAubrey M. Wilkerson

Chief Executive Officer

 

By:President and Chief Executive Officer/s/ Lisa F. Campbell

 

 

/s/ Carrie A. Comer

Carrie A. Comer

Lisa F. Campbell

Executive Vice President and Chief Financial Officer

May 13, 202215, 2023

 

 

 

 

42