10-Q 1 fmbm_10q.htm FORM 10-Q fmbm_10q.htm

 

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 September 30, 2022.

 

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

 

Commission File Number: 000-13273

 

F&M BANK CORP.

 

Virginia

 

54-1280811

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

 

P. O. Box 1111

Timberville, Virginia 22853

(Address of Principal Executive Offices) (Zip Code)

 

(540) 896-8941

(Registrant’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 November 7, 2022

Common Stock, par value ‑ $5

 

3,454,455 shares

 

 

 

 

F & M BANK CORP.

 

Index

 

 

 

 

 

Page

 

 

 

 

 

 

Part I

Financial Information

 

3

 

 

 

 

 

 

Item 1.

Financial Statements

 

3

 

 

 

 

 

 

 

Consolidated Balance Sheets – September 30, 2022 and December 31, 2021

 

3

 

 

 

 

 

 

 

Consolidated Statements of Income – Three Months Ended September 30, 2022 and 2021

 

4

 

 

 

 

 

 

 

Consolidated Statements of Income – Nine Months Ended September 30, 2022 and 2021

 

5

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive (Loss) Income – Three and Nine Months Ended September 30, 2022 and 2021

 

6

 

 

 

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity – Three and Nine Months Ended September 30, 2022 and 2021

 

7

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows – Nine Months Ended September 30, 2022 and 2021

 

9

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements

 

10

 

 

 

 

 

 

Item 2.

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

 

36

 

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

46

 

 

 

 

 

 

Item 4.

Controls and Procedures

 

46

 

 

 

 

 

 

Part II

Other Information

 

47

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

47

 

 

 

 

 

 

Item 1a.

Risk Factors

 

47

 

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

47

 

 

 

 

 

 

Item 3.

Defaults upon Senior Securities

 

47

 

 

 

 

 

 

Item 4.

Mine Safety Disclosures

 

47

 

 

 

 

 

 

Item 5.

Other Information

 

47

 

 

 

 

 

 

Item 6.

Exhibits

 

47

 

 

 

 

 

 

Signatures

 

48

 

 

 

 

 

 

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)

 

 

 

September 30,

 

 

December 31,

 

 

 

2022

 

 

2021*

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Cash and due from banks

 

$17,305

 

 

$8,516

 

Money market funds and interest-bearing deposits in other banks

 

 

312

 

 

 

2,938

 

Federal funds sold

 

 

12,695

 

 

 

76,667

 

Cash and cash equivalents

 

 

30,312

 

 

 

88,121

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

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

 

 

125

 

 

 

125

 

Available for sale, at fair value

 

 

430,460

 

 

 

403,882

 

Other investments

 

 

9,709

 

 

 

9,210

 

Loans held for sale, at fair value

 

 

3,310

 

 

 

4,887

 

Loans held for investment, net of deferred fees and costs

 

 

699,592

 

 

 

662,421

 

Less: allowance for loan losses

 

 

(7,513)

 

 

(7,748)

Net loans held for investment

 

 

692,079

 

 

 

654,673

 

 

 

 

 

 

 

 

 

 

Bank premises and equipment, net

 

 

18,933

 

 

 

17,063

 

Bank premises held for sale

 

 

300

 

 

 

300

 

Interest receivable

 

 

3,660

 

 

 

3,117

 

Goodwill

 

 

3,082

 

 

 

3,082

 

Bank owned life insurance

 

 

23,381

 

 

 

22,878

 

Other assets         

 

 

21,298

 

 

 

12,004

 

Total Assets

 

$1,236,649

 

 

$1,219,342

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest bearing

 

$300,394

 

 

$280,993

 

Interest bearing

 

 

817,000

 

 

 

799,302

 

Total deposits

 

 

1,117,394

 

 

 

1,080,295

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

 

30,000

 

 

 

-

 

Long-term debt

 

 

6,879

 

 

 

21,772

 

Other liabilities

 

 

16,699

 

 

 

16,819

 

Total liabilities

 

 

1,170,972

 

 

 

1,118,886

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Common stock, $5 par value, 6,000,000 shares authorized, 200,000 designated, 3,453,799 and 3,430,175 shares issued and outstanding (26,767 and 15,869 unvested restricted shares)

 

 

17,135

 

 

 

17,071

 

Additional paid in capital – common stock

 

 

10,467

 

 

 

10,127

 

Retained earnings

 

 

82,279

 

 

 

78,350

 

Accumulated other comprehensive loss

 

 

(44,204)

 

 

(5,092)

Total stockholders’ equity

 

 

65,677

 

 

 

100,456

 

Total liabilities and stockholders’ equity

 

$1,236,649

 

 

$1,219,342

 

 

*2021 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

 

 

 

September 30,

 

Interest and Dividend income

 

2022

 

 

2021

 

Interest and fees on loans held for investment

 

$8,881

 

 

$8,201

 

Interest and fees on loans held for sale

 

 

29

 

 

 

24

 

Interest from money market funds and federal funds sold

 

 

48

 

 

 

55

 

Interest on debt securities

 

 

2,054

 

 

 

775

 

Total interest and dividend income

 

 

11,012

 

 

 

9,055

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Total interest on deposits

 

 

1,378

 

 

 

851

 

Interest from short-term debt

 

 

158

 

 

 

-

 

Interest from long-term debt

 

 

345

 

 

 

238

 

Total interest expense

 

 

1,881

 

 

 

1,089

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

9,131

 

 

 

7,966

 

 

 

 

 

 

 

 

 

 

Provision for (Recovery of) Loan Losses

 

 

-

 

 

 

(235)

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

 

 

9,131

 

 

 

8,201

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

255

 

 

 

300

 

Investment services and insurance income, net

 

 

190

 

 

 

210

 

Mortgage banking income, net

 

 

328

 

 

 

1,176

 

Title insurance income

 

 

376

 

 

 

556

 

Income on bank owned life insurance

 

 

178

 

 

 

169

 

Low income housing partnership losses

 

 

(205)

 

 

(215)

ATM and check card fees

 

 

628

 

 

 

595

 

Other operating income

 

 

263

 

 

 

165

 

Total noninterest income

 

 

2,013

 

 

 

2,956

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries

 

 

3,924

 

 

 

3,655

 

Employee benefits

 

 

1,131

 

 

 

1,047

 

Occupancy expense

 

 

342

 

 

 

295

 

Equipment expense

 

 

280

 

 

 

292

 

FDIC insurance assessment

 

 

215

 

 

 

105

 

OREO expense, net

 

 

59

 

 

 

-

 

Advertising expense

 

 

193

 

 

 

221

 

Legal and professional fees

 

 

189

 

 

 

267

 

ATM and check card fees

 

 

321

 

 

 

276

 

Telecommunication and data processing expense

 

 

619

 

 

 

613

 

Directors fees

 

 

131

 

 

 

111

 

Bank franchise tax

 

 

124

 

 

 

180

 

Other operating expenses

 

 

1,075

 

 

 

1,439

 

Total noninterest expense

 

 

8,603

 

 

 

8,501

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,541

 

 

 

2,656

 

Income tax expense

 

 

237

 

 

 

319

 

Net Income

 

$2,304

 

 

$2,337

 

Dividends paid/accumulated on preferred stock

 

 

-

 

 

 

65

 

Net income available to common stockholders

 

$2,304

 

 

$2,272

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

Net income – basic

 

$0.67

 

 

$0.71

 

Net income – diluted

 

$0.67

 

 

$0.66

 

Cash dividends on common stock

 

 

0.26

 

 

 

0.26

 

Weighted average common shares outstanding – basic

 

 

3,453,767

 

 

 

3,210,577

 

Weighted average common shares outstanding – diluted

 

 

3,453,767

 

 

 

3,415,904

 

 

See Notes to Consolidated Financial Statements

 

 
4

Table of Contents

 

F & M BANK CORP.

Consolidated Statements of Income

(Dollars in thousands)

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

Interest and Dividend income

 

2022

 

 

2021

 

Interest and fees on loans held for investment

 

$24,384

 

 

$24,588

 

Interest and fees on loans held for sale

 

 

90

 

 

 

161

 

Interest from money market funds and federal funds sold

 

 

87

 

 

 

99

 

Interest on debt securities

 

 

5,521

 

 

 

1,772

 

Total interest and dividend income

 

 

30,082

 

 

 

26,620

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Total interest on deposits

 

 

3,060

 

 

 

2,464

 

Interest from short-term debt

 

 

204

 

 

 

-

 

Interest from long-term debt

 

 

628

 

 

 

762

 

Total interest expense

 

 

3,892

 

 

 

3,226

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

26,190

 

 

 

23,394

 

 

 

 

 

 

 

 

 

 

Provision for (Recovery of) Loan Losses

 

 

150

 

 

 

(2,210)

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

 

 

26,040

 

 

 

25,604

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

836

 

 

 

839

 

Investment services and insurance income, net

 

 

639

 

 

 

736

 

Mortgage banking income, net

 

 

1,707

 

 

 

3,874

 

Title insurance income

 

 

1,215

 

 

 

1,607

 

Income on bank owned life insurance

 

 

522

 

 

 

502

 

Low-income housing partnership losses

 

 

(613)

 

 

(646)

ATM and check card fees

 

 

1,823

 

 

 

1,715

 

Loss on sale of securities

 

 

(97)

 

 

-

 

Other operating income

 

 

735

 

 

 

770

 

Total noninterest income

 

 

6,767

 

 

 

9,397

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries

 

 

11,526

 

 

 

10,540

 

Employee benefits

 

 

3,556

 

 

 

3,319

 

Occupancy expense

 

 

1,028

 

 

 

933

 

Equipment expense

 

 

880

 

 

 

888

 

FDIC insurance assessment

 

 

496

 

 

 

309

 

OREO expense, net

 

 

59

 

 

 

-

 

Advertising expense

 

 

599

 

 

 

554

 

Legal and professional fees

 

 

612

 

 

 

712

 

ATM and check card fees

 

 

954

 

 

 

827

 

Telecommunication and data processing expense

 

 

2,205

 

 

 

1,735

 

Directors fees

 

 

424

 

 

 

369

 

Bank franchise tax

 

 

456

 

 

 

532

 

Impairment of long-lived assets

 

 

-

 

 

 

171

 

Other operating expenses

 

 

3,111

 

 

 

3,742

 

Total noninterest expense

 

 

25,906

 

 

 

24,631

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

6,901

 

 

 

10,370

 

Income tax expense

 

 

280

 

 

 

1,012

 

Net Income

 

$6,621

 

 

$9,358

 

Dividends paid/accumulated on preferred stock

 

 

-

 

 

 

196

 

Net income available to common stockholders

 

$6,621

 

 

$9,162

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

Net income – basic

 

$1.92

 

 

$2.86

 

Net income – diluted

 

$1.92

 

 

$2.72

 

Cash dividends on common stock

 

 

0.78

 

 

 

0.78

 

Weighted average common shares outstanding – basic

 

 

3,447,470

 

 

 

3,207,916

 

Weighted average common shares outstanding – diluted

 

 

3,447,470

 

 

 

3,436,034

 

 

See Notes to Consolidated Financial Statements

 

 
5

Table of Contents

 

F & M BANK CORP.

Consolidated Statements of Comprehensive (Loss) Income

(Dollars in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

Three Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$6,621

 

 

$9,358

 

 

$2,304

 

 

$2,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding (losses) on available-for sale securities

 

 

(49,606)

 

 

(1,129)

 

 

(9,879)

 

 

(72)

Tax effect

 

 

10,417

 

 

 

237

 

 

 

2,075

 

 

 

15

 

Unrealized holding (losses), net of tax

 

 

(39,189)

 

 

(892)

 

 

(7,804)

 

 

(57)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications adjustment for losses included in net income

 

 

97

 

 

 

-

 

 

 

-

 

 

 

-

 

Tax effect

 

 

20

 

 

 

-

 

 

 

-

 

 

 

-

 

Realized losses on sale of available-for sale securities, net

 

 

77

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive (loss)

 

 

(39,112)

 

 

(892)

 

 

(7,804)

 

 

(57)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive (loss) income

 

$(32,491)

 

$8,466

 

 

$(5,500)

 

$2,280

 

 

See Notes to Consolidated Financial Statements

 

 
6

Table of Contents

 

F & M BANK CORP.

Condensed Consolidated Statements of Changes in Stockholders’ Equity

(Dollars in thousands)

(Unaudited)

 

Three Months Ended September 30, 2022 and 2021.

 

 

 

Preferred

Stock

 

 

Common

Stock

 

 

Additional

Paid in

Capital

 

 

Retained

Earnings

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2021

 

$4,558

 

 

$16,047

 

 

$7,034

 

 

$76,425

 

 

$(3,852)

 

$100,212

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,337

 

 

 

-

 

 

 

2,337

 

Other comprehensive (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(57)

 

 

(57)

Dividends on preferred stock ($.32 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(65)

 

 

-

 

 

 

(65)

Dividends on common stock ($.26 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(839)

 

 

-

 

 

 

(839)

Common stock issued (2,235 shares)

 

 

-

 

 

 

11

 

 

 

53

 

 

 

-

 

 

 

-

 

 

 

64

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

26

 

 

 

-

 

 

 

-

 

 

 

26

 

Balance, September 30, 2021

 

$4,558

 

 

$16,058

 

 

$7,113

 

 

$77,858

 

 

$(3,909)

 

$101,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2022

 

$-

 

 

$17,121

 

 

$10,351

 

 

$80,878

 

 

$(36,400)

 

$71,950

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,304

 

 

 

-

 

 

 

2,304

 

Other comprehensive (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,804)

 

 

(7,804)

Dividends on common stock ($.26 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(903)

 

 

-

 

 

 

(903)

Common stock issued (2,877 shares)

 

 

-

 

 

 

14

 

 

 

55

 

 

 

-

 

 

 

-

 

 

 

69

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

61

 

 

 

-

 

 

 

-

 

 

 

61

 

Balance, September 30, 2022

 

$-

 

 

$17,135

 

 

$10,467

 

 

$82,279

 

 

$(44,204)

 

$65,677

 

 

See Notes to Consolidated Financial Statements

 

 
7

Table of Contents

 

F & M BANK CORP.

Condensed Consolidated Statements of Changes in Stockholders’ Equity

(Dollars in thousands)

(Unaudited)

 

Nine Months Ended September 30, 2022 and 2021.

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,358

 

 

 

-

 

 

 

9,358

 

Other comprehensive (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(892)

 

 

(892)

Dividends on preferred stock ($.96 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(196)

 

 

-

 

 

 

(196)

Dividends on common stock ($.78 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,509)

 

 

-

 

 

 

(2,509)

Common stock issued (6,870 shares)

 

 

-

 

 

 

37

 

 

 

157

 

 

 

-

 

 

 

-

 

 

 

191

 

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

 

 

-

 

 

 

7

 

 

 

29

 

 

 

-

 

 

 

-

 

 

 

36

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

61

 

 

 

-

 

 

 

-

 

 

 

61

 

Balance, September 30, 2021

 

$4,558

 

 

$16,058

 

 

$7,113

 

 

$77,858

 

 

$(3,909)

 

$101,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

$-

 

 

$17,071

 

 

$10,127

 

 

$78,350

 

 

$(5,092)

 

$100,456

 

Net Income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,621

 

 

 

-

 

 

 

6,621

 

Other comprehensive (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(39,112)

 

 

(39,112)

Dividends on common stock ($.78 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,692)

 

 

-

 

 

 

(2,692)

Common stock issued (7,661 shares)

 

 

-

 

 

 

38

 

 

 

175

 

 

 

-

 

 

 

-

 

 

 

213

 

Common stock issued for Stock-based Compensation (1,145 shares)

 

 

-

 

 

 

26

 

 

 

30

 

 

 

-

 

 

 

-

 

 

 

56

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

135

 

 

 

-

 

 

 

-

 

 

 

135

 

Balance, September 30, 2022

 

$-

 

 

$17,135

 

 

$10,467

 

 

$82,279

 

 

$(44,204)

 

$65,677

 

 

See Notes to Consolidated Financial Statements

 

 
8

Table of Contents

 

F & M BANK CORP.

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

 

$6,621

 

 

$9,358

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

833

 

 

 

891

 

Amortization of intangibles

 

 

28

 

 

 

53

 

Amortization of securities

 

 

19,173

 

 

 

739

 

Proceeds from loans held for sale originated

 

 

116,448

 

 

 

170,129

 

Loans held for sale originated

 

 

(112,954)

 

 

(155,044)

Gain on sale of loans held for sale originated

 

 

(1,917)

 

 

(4,388)

Provision for (Recovery of) loan losses

 

 

150

 

 

 

(2,210)

(Increase) decrease in interest receivable

 

 

(543)

 

 

148

 

Decrease (increase) in deferred taxes

 

 

9,179

 

 

 

(138)

(Decrease) in taxes payable

 

 

-

 

 

 

(469)

Decrease in other assets

 

 

1,039

 

 

 

2,040

 

(Decrease) in accrued expenses

 

 

(9,244)

 

 

(1,609)

Amortization of limited partnership investments

 

 

613

 

 

 

658

 

Amortization of debt issuance costs

 

 

107

 

 

 

24

 

Income from life insurance investment

 

 

(522)

 

 

(502)

Loss on the sale of investment securities

 

 

97

 

 

 

-

 

(Gain) on the sale of fixed assets

 

 

(10)

 

 

-

 

Stock-based compensation expense

 

 

135

 

 

 

61

 

Loss on sale and valuation adjustments for other real estate owned and bank premises held for sale

 

 

59

 

 

 

171

 

 Net cash provided by operating activities

 

 

29,292

 

 

 

19,912

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Purchase of investments available for sale and other investments

 

 

(108,057)

 

 

(179,735)

Proceeds from maturity of investments available for sale

 

 

4,000

 

 

 

13,321

 

Proceeds from the sale of investments available for sale

 

 

8,699

 

 

 

-

 

(Investment in) proceeds from the redemption of restricted stock, net

 

 

(891)

 

 

790

 

(Investment in) limited partnership

 

 

(220)

 

 

-

 

Net (increase) decrease in loans held for investment

 

 

(37,753)

 

 

5,664

 

Net decrease in loans held for sale participations

 

 

-

 

 

 

44,372

 

Proceeds from the sale of fixed assets

 

 

27

 

 

 

150

 

Net purchase of property and equipment

 

 

(2,720)

 

 

(496)

Proceeds from the sale of other real estate owned

 

 

138

 

 

 

 

 

Proceeds from life insurance benefits

 

 

-

 

 

 

421

 

Cash received in branch acquisition (net of cash paid)

 

 

-

 

 

 

13,946

 

Net cash (used in) investing activities

 

 

(136,777)

 

 

(101,567)

Cash flows from financing activities

 

 

 

 

 

 

 

 

Net change in deposits

 

 

37,099

 

 

 

197,764

 

Net change in short-term debt

 

 

30,000

 

 

 

-

 

Dividends paid in cash

 

 

(2,692)

 

 

(2,705)

Proceeds from issuance of common stock

 

 

269

 

 

 

227

 

Repayments of long-term debt

 

 

(15,000)

 

 

(11,462)

Net cash provided by financing activities

 

 

49,676

 

 

 

183,824

 

Net (decrease) increase in Cash and Cash Equivalents

 

 

(57,809)

 

 

102,169

 

Cash and cash equivalents, beginning of period

 

 

88,121

 

 

 

78,408

 

Cash and cash equivalents, end of period

 

$30,312

 

 

$180,577

 

Supplemental Cash Flow information:

 

 

 

 

 

 

 

 

Cash paid for: Interest

 

$4,031

 

 

$3,578

 

Taxes

 

$-

 

 

$2,012

 

Supplemental non-cash disclosures:

 

 

 

 

 

 

 

 

Change in unrealized (loss) on securities available for sale

 

$(49,509)

 

$(1,129)

Transfer from loans to other real estate owned

 

$197

 

 

$-

 

 

 

 

 

 

 

 

 

 

Branch purchase:

 

 

 

 

 

 

 

 

Tangible assets acquired (net of cash received)

 

$-

 

 

$61

 

Identifiable intangible assets acquired

 

$-

 

 

$73

 

Liabilities assumed

 

$-

 

 

$14,044

 

 

See Notes to Consolidated Financial Statements

 

 
9

Table of Contents

 

Notes to the Consolidated Financial Statements

 

Note 1. Summary of Significant Accounting Policies

 

Principles of Consolidation

 

The accompanying unaudited consolidated financial statements include the accounts of Farmers & Merchants Bank, TEB Life Insurance Company, Farmers & Merchants Financial Services, Inc., VBS Mortgage, LLC (dba F&M Mortgage), and VSTitle, LLC and were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for 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 and nine months ended September 30, 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.

 

Nature 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 Presentation

 

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 estimates that are 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.

 

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.

 

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.

 

 
10

Table of Contents

 

Note 1. Summary of Significant Accounting Policies, continued

 

Earnings per Share, continued

 

Net income 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 stockholders for the periods presented (dollars in thousands):

 

 

 

For the Nine

months ended

 

 

For the Three

months ended

 

 

For the Nine

months ended

 

 

For the Three

months ended

 

 

 

September 30, 2022

 

 

September 30, 2022

 

 

September 30, 2021

 

 

September 30, 2021

 

Earnings available to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$6,621

 

 

$2,304

 

 

$9,358

 

 

$2,337

 

Preferred stock dividends

 

 

-

 

 

 

-

 

 

 

196

 

 

 

65

 

Net income available to common stockholders

 

$6,621

 

 

$2,304

 

 

$9,162

 

 

$2,272

 

 

The following table shows the effect of dilutive preferred stock conversion on the Company’s earnings per share for the periods indicated (dollars in thousands):

 

 

 

Nine months ended September 30, 2022

 

 

Nine months ended September 30, 2021

 

 

 

Income

 

 

Weighted

Average

Shares

 

 

Per Share

Amounts

 

 

Income

 

 

Weighted

Average

Shares

 

 

Per Share

Amounts

 

Basic EPS

 

$6,621

 

 

 

3,447,470

 

 

$1.92

 

 

$9,162

 

 

 

3,207,916

 

 

$2.86

 

Effect of Dilutive Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

196

 

 

 

228,118

 

 

 

(0.14)

Diluted EPS

 

$6,621

 

 

 

3,447,470

 

 

$1.92

 

 

$9,358

 

 

 

3,436,034

 

 

$2.72

 

 

 

 

Three months ended September 30, 2022

 

 

Three months ended September 30, 2021

 

 

 

Income

 

 

Weighted

Average

Shares

 

 

Per Share

Amounts

 

 

Income

 

 

Weighted

Average

Shares

 

 

Per Share

Amounts

 

Basic EPS

 

$2,304

 

 

 

3,453,767

 

 

$0.67

 

 

$2,272

 

 

 

3,210,577

 

 

$0.71

 

Effect of Dilutive Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

65

 

 

 

205,327

 

 

 

(0.05)

Diluted EPS

 

$2,304

 

 

 

3,453,767

 

 

$0.67

 

 

$2,337

 

 

 

3,415,904

 

 

$0.66

 

 

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 September 30, 2022 and December 31, 2021 are as follows (dollars in thousands):

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Treasuries

 

$125

 

 

$-

 

 

$-

 

 

$125

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Treasuries

 

$125

 

 

$-

 

 

$-

 

 

$125

 

 

 
11

Table of Contents

 

Note 2. Investment Securities, continued

 

The amortized cost and fair value of securities available for sale are as follows (dollars in thousands):

 

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair

Value

 

September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government treasuries

 

$49,793

 

 

$-

 

 

$3,907

 

 

$45,886

 

U.S. Government sponsored enterprises

 

 

168,468

 

 

 

-

 

 

 

15,758

 

 

 

152,710

 

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

 

 

46,374

 

 

 

-

 

 

 

4,538

 

 

 

41,836

 

Mortgage-backed obligations of federal agencies

 

 

187,064

 

 

 

173

 

 

 

24,536

 

 

 

162,701

 

Corporate debt security

 

 

30,550

 

 

 

2

 

 

 

3,225

 

 

 

27,327

 

Total Securities Available for Sale

 

$482,249

 

 

$175

 

 

$51,964

 

 

$430,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

The amortized cost and fair value of securities at September 30, 2022, 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

 

 

 

Amortized

 

 

Fair

 

 

Amortized

 

 

Fair

 

 

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

Due in one year or less

 

$125

 

 

$125

 

 

$4,830

 

 

$4,755

 

Due after one year through five years

 

 

-

 

 

 

-

 

 

 

214,351

 

 

 

197,909

 

Due after five years

 

 

-

 

 

 

-

 

 

 

102,321

 

 

 

89,274

 

Due after ten years

 

 

-

 

 

 

-

 

 

 

160,747

 

 

 

138,522

 

Total

 

$125

 

 

$125

 

 

$482,249

 

 

$430,460

 

 

The following table presents the gross realized gains and losses on and the proceeds from the sale of securities during the three and nine months ended September 30, 2022 and 2021 (dollars in thousands):

 

 

 

Three Months Ended September 30, 2022

 

 

Nine Months Ended September 30, 2022

 

Realized gains (losses):

 

 

 

 

 

 

Gross realized gains

 

$-

 

 

$-

 

Gross realized losses

 

 

-

 

 

 

(97)

Net realized (losses)

 

$-

 

 

$(97)

Proceeds from sales of securities

 

$-

 

 

$8,699

 

 

 

 

Three Months Ended September 30, 2021

 

 

Nine Months Ended September 30, 2021

 

Realized gains (losses):

 

 

 

 

 

 

Gross realized gains

 

$-

 

 

$-

 

Gross realized (losses)

 

 

-

 

 

 

-

 

Net realized (losses)

 

$-

 

 

$-

 

Proceeds from sales of securities

 

$-

 

 

$-

 

 

 
12

Table of Contents

 

Note 2. Investment Securities, continued

 

Securities held 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. One security issued by States and political subdivisions in the U.S. was in an unrealized loss position for more than 12 months. Four bank subordinated debt offerings were in a loss position for more than 12 consecutive months and totaled $3,668 thousand. The pricing services tend to not be exact on these offerings because of the marketability of the offering. The Company reviews the relevant ratios on each subordinated debt holding quarterly. Because management does not intend to sell and it is likely that management will not be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates and other market conditions, no declines are currently deemed to be other than temporary.

 

A summary of unrealized losses (in thousands) and the length of time in a continuous loss position, by security type of September 30, 2022 and December 31, 2021 were as follows:

 

 

 

Less than 12 Months

 

 

More than 12 Months

 

 

Total

 

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government treasuries

 

$23,769

 

 

$1,144

 

 

$22,118

 

 

$2,763

 

 

$45,887

 

 

$3,907

 

U.S. Government sponsored enterprises

 

 

107,258

 

 

 

8,216

 

 

 

45,452

 

 

 

7,542

 

 

 

152,710

 

 

 

15,758

 

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

 

 

31,785

 

 

 

3,133

 

 

 

10,050

 

 

 

1,405

 

 

 

41,835

 

 

 

4,538

 

Mortgage-backed obligations of federal agencies

 

 

80,149

 

 

 

10,332

 

 

 

77,922

 

 

 

14,204

 

 

 

158,071

 

 

 

24,536

 

Corporate debt security

 

 

22,657

 

 

 

2,643

 

 

 

3,668

 

 

 

582

 

 

 

26,325

 

 

 

3,225

 

Total

 

$265,618

 

 

$25,468

 

 <