F&M BANK CORP - Quarter Report: 2011 March (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 10-Q
þ | Quarterly report Under Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2011.
o | 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 | (I.R.S. Employer | |
Incorporation or Organization) | Identification No.) |
P. O. Box 1111
Timberville, Virginia 22853
(Address of Principal Executive Offices) (Zip Code)
Timberville, Virginia 22853
(Address of Principal Executive Offices) (Zip Code)
(540) 896-8941
(Registrants Telephone Number, Including Area Code)
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 þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
website, if any, every Interactive Data File required to be submitted and posted 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 and post such files. Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, a non-accelerated filer, or a smaller reporting company. See definition of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act. (Check one)
Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting Company þ | |||
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Act). Yes o No þ
State the number of shares outstanding of each of the registrants classes of common stock, as
of the latest practicable date.
Class | Outstanding at May 4, 2011 | |
Common Stock, par value - $5 | 2,487,572 shares |
F & M BANK CORP.
Index
Table of Contents
Part I Financial Information
Item 1 Financial Statements
F & M BANK CORP.
Consolidated Statements of Income
(In Thousands of Dollars Except per Share Amounts)
(Unaudited)
(In Thousands of Dollars Except per Share Amounts)
(Unaudited)
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Interest income |
||||||||
Interest and fees on loans held for investment |
$ | 6,369 | $ | 6,473 | ||||
Interest and fees on loans held for sale |
97 | 155 | ||||||
Interest on federal funds sold |
18 | 13 | ||||||
Interest on interest bearing deposits |
8 | 5 | ||||||
Dividends on equity securities |
34 | 48 | ||||||
Interest on debt securities |
67 | 113 | ||||||
Total interest income |
6,593 | 6,807 | ||||||
Interest expense |
||||||||
Interest on demand deposits |
431 | 458 | ||||||
Interest on savings accounts |
47 | 46 | ||||||
Interest on time deposits over $100,000 |
300 | 416 | ||||||
Interest on time deposits |
627 | 848 | ||||||
Total interest on deposits |
1,405 | 1,768 | ||||||
Interest on short-term debt |
5 | 7 | ||||||
Interest on long-term debt |
622 | 629 | ||||||
Total Interest Expense |
2,032 | 2,404 | ||||||
Net interest income |
4,561 | 4,403 | ||||||
Provision for loan losses |
1,100 | 900 | ||||||
Net interest income after provision for loan losses |
3,461 | 3,503 | ||||||
Noninterest income |
||||||||
Service charges |
240 | 305 | ||||||
Insurance and other commissions |
72 | 81 | ||||||
Other |
392 | 270 | ||||||
Income on bank owned life insurance |
87 | 73 | ||||||
Gain on the sale of securities |
| 30 | ||||||
Total noninterest income |
791 | 759 | ||||||
Noninterest expense |
||||||||
Salaries |
1,325 | 1,317 | ||||||
Employee benefits |
446 | 420 | ||||||
Occupancy expense |
135 | 148 | ||||||
Equipment expense |
149 | 146 | ||||||
Intangible amortization |
46 | 69 | ||||||
FDIC insurance assessment |
283 | 282 | ||||||
Other |
888 | 764 | ||||||
Total noninterest expense |
3,272 | 3,146 | ||||||
Income before income taxes |
980 | 1,116 | ||||||
Income tax expense |
295 | 357 | ||||||
Consolidated net income |
685 | 759 | ||||||
Net (income) loss Noncontrolling interest |
1 | (3 | ) | |||||
Net Income F & M Bank Corp |
$ | 686 | $ | 756 | ||||
Per share data |
||||||||
Net income |
$ | .29 | $ | .33 | ||||
Cash dividends |
$ | .15 | $ | .15 | ||||
Weighted average shares outstanding |
2,326,848 | 2,295,643 |
See notes to unaudited consolidated financial statements
2
Table of Contents
F & M BANK CORP.
Consolidated Balance Sheets
(In Thousands of Dollars Except per Share Amounts)
(In Thousands of Dollars Except per Share Amounts)
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
(Unaudited) | (Audited) | |||||||
Assets |
||||||||
Cash and due from banks |
$ | 5,840 | $ | 4,586 | ||||
Federal funds sold |
17,520 | 16,338 | ||||||
Cash and cash equivalents |
23,360 | 20,924 | ||||||
Interest bearing deposits in banks |
2,673 | 2,927 | ||||||
Securities: |
||||||||
Held to maturity fair value of $109,000 in 2011 and 2010 (note 2) |
109 | 109 | ||||||
Available for sale (note 2) |
17,026 | 15,247 | ||||||
Other investments |
8,673 | 8,789 | ||||||
Loans held for sale |
23,683 | 23,764 | ||||||
Loans held for investment (note 3) |
452,731 | 445,147 | ||||||
Less allowance for loan losses (note 4) |
(6,095 | ) | (5,786 | ) | ||||
Net loans held for investment |
446,636 | 439,361 | ||||||
Other real estate owned |
2,765 | 1,513 | ||||||
Bank premises and equipment, net |
6,490 | 6,792 | ||||||
Interest receivable |
1,682 | 2,001 | ||||||
Core deposit intangible |
| 46 | ||||||
Goodwill |
2,670 | 2,670 | ||||||
Bank owned life insurance |
6,956 | 6,883 | ||||||
Other assets |
8,572 | 7,829 | ||||||
Total assets |
$ | 551,295 | $ | 538,855 | ||||
Liabilities |
||||||||
Deposits: |
||||||||
Noninterest bearing |
$ | 63,754 | $ | 58,497 | ||||
Interest bearing: |
||||||||
Demand |
97,843 | 94,091 | ||||||
Money market accounts |
22,690 | 22,798 | ||||||
Savings |
37,653 | 35,760 | ||||||
Time deposits over $100,000 |
78,914 | 80,060 | ||||||
All other time deposits |
135,853 | 133,845 | ||||||
Total deposits |
436,707 | 425,051 | ||||||
Short-term debt |
5,148 | 5,355 | ||||||
Accrued liabilities |
6,238 | 7,241 | ||||||
Subordinated debt |
10,191 | 9,944 | ||||||
Long-term debt |
48,012 | 49,035 | ||||||
Total liabilities |
506,296 | 496,626 | ||||||
Stockholders Equity |
||||||||
Common stock, $5 par value, 6,000,000 shares authorized,
2,487,197 and 2,306,086 shares issued and outstanding
in 2011 and 2010, respectively |
12,436 | 11,530 | ||||||
Retained earnings |
32,622 | 30,837 | ||||||
Noncontrolling interest |
154 | 186 | ||||||
Accumulated other comprehensive income (loss) |
(213 | ) | (324 | ) | ||||
Total stockholders equity |
44,999 | 42,229 | ||||||
Total liabilities and stockholders equity |
$ | 551,295 | $ | 538,855 | ||||
See notes to unaudited consolidated financial statements
3
Table of Contents
F & M BANK CORP.
Consolidated Statements of Cash Flows
(In Thousands of Dollars)
(Unaudited)
(In Thousands of Dollars)
(Unaudited)
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 686 | $ | 756 | ||||
Net change Noncontrolling interest |
(32 | ) | (23 | ) | ||||
Adjustments to reconcile net income to net
cash provided by operating activities: |
||||||||
Depreciation |
157 | 163 | ||||||
Amortization (accretion) of security premiums (discounts), net |
16 | 15 | ||||||
Net (increase) decrease in loans held for sale |
81 | 9,015 | ||||||
Provision for loan losses |
1,100 | 900 | ||||||
Intangible amortization |
46 | 69 | ||||||
(Increase) decrease in interest receivable |
319 | 127 | ||||||
(Increase) decrease in other assets |
(1,061 | ) | (1,362 | ) | ||||
Gain on sale of fixed assets |
(83 | ) | | |||||
Increase (decrease) in accrued expenses |
(797 | ) | 375 | |||||
Gain on security transactions |
| (30 | ) | |||||
Amortization of limited partnership investments |
116 | 103 | ||||||
Income from life insurance investment |
(73 | ) | (71 | ) | ||||
Net adjustments |
(179 | ) | 9,281 | |||||
Net cash provided by operating activities |
475 | 10,037 | ||||||
Cash flows from investing activities |
||||||||
Purchase of investments available for sale |
(6,044 | ) | (7,048 | ) | ||||
Proceeds from sales of investments available for sale |
| 853 | ||||||
Proceeds from maturity of investments available for sale |
4,402 | 6,677 | ||||||
Net increase in loans held for investment |
(11,059 | ) | (7,096 | ) | ||||
Proceeds from the sale of other real estate owned |
1,433 | | ||||||
Proceeds from the sale of fixed assets |
270 | | ||||||
Purchase of property and equipment |
(41 | ) | (28 | ) | ||||
Net (increase) decrease in interest bearing bank deposits |
254 | (5,145 | ) | |||||
Net cash used in investing activities |
(10,785 | ) | (11,787 | ) | ||||
Cash flows from financing activities |
||||||||
Net change in demand and savings deposits |
10,793 | 6,844 | ||||||
Net change in time deposits |
862 | (11,191 | ) | |||||
Net change in short-term debt |
(207 | ) | (4,565 | ) | ||||
Cash dividends paid |
(328 | ) | (332 | ) | ||||
Proceeds from rights offering |
2,381 | | ||||||
Proceeds from issuance of common stock |
22 | 31 | ||||||
Proceeds of long-term debt |
247 | 7,250 | ||||||
Repayment of long-term debt |
(1,024 | ) | (7,433 | ) | ||||
Net cash provided (used) by financing activities |
12,746 | (9,396 | ) | |||||
Net Increase (Decrease) in Cash and Cash Equivalents |
2,436 | (11,146 | ) | |||||
Cash and cash equivalents, beginning of period |
20,924 | 23,640 | ||||||
Cash and cash equivalents, end of period |
$ | 23,360 | $ | 12,494 | ||||
Supplemental disclosure |
||||||||
Cash paid for: |
||||||||
Interest expense |
$ | 2,014 | $ | 7,753 | ||||
Income taxes |
| | ||||||
Transfers from loans to Other Real Estate Owned |
2,685 | 939 |
See notes to unaudited consolidated financial statements
4
Table of Contents
F & M BANK CORP.
Consolidated Statements of Changes in Stockholders Equity
(In Thousands of Dollars)
(Unaudited)
(In Thousands of Dollars)
(Unaudited)
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Balance, beginning of period |
$ | 42,229 | $ | 39,002 | ||||
Comprehensive income |
||||||||
Net income F & M Bank Corp |
686 | 756 | ||||||
Net income Noncontrolling interest |
(1 | ) | 3 | |||||
Minority Interest Contributed Capital (Distributions) |
(31 | ) | (26 | ) | ||||
Prepaid pension adjustment |
(52 | ) | | |||||
Net change in unrealized appreciation on
securities available for sale, net of taxes |
111 | 485 | ||||||
Total comprehensive income |
713 | 1,218 | ||||||
Issuance of common stock |
22 | 31 | ||||||
Issuance of common stock rights offering |
2,381 | | ||||||
Dividends declared |
(346 | ) | (344 | ) | ||||
Balance, end of period |
$ | 44,999 | $ | 39,907 | ||||
See notes to unaudited consolidated financial statements
5
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Note 1. Accounting Principles
The consolidated financial statements include the accounts of F & M Bank Corp. and its
subsidiaries (the Company). Significant intercompany accounts and transactions have been
eliminated in consolidation.
The consolidated financial statements conform to accounting principles generally accepted in
the United States of America and to general industry practices. In the opinion of management, the
accompanying unaudited consolidated financial statements contain all adjustments (consisting of
only normal recurring accruals) necessary to present fairly the financial position as of March 31,
2011 and the results of operations for the three month periods ended March 31, 2011 and March 31,
2010. The notes included herein should be read in conjunction with the notes to financial
statements included in the 2010 annual report to stockholders of F & M Bank Corp.
The Company does not expect the anticipated adoption of any newly issued accounting standards
to have a material impact on future operations or financial position.
Comprehensive Income
Accounting principles generally require that recognized revenue, expenses, gains and losses be
included in net income. Certain changes in assets and liabilities, such as unrealized gains and
losses on available for sale securities and gains or losses on certain derivative contracts, are
reported as a separate component of the equity section of the balance sheet. Such items, along with
operating net income, are components of comprehensive income.
The components of comprehensive income and related tax effects are as follows:
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Changes in: |
||||||||
Net Income: |
||||||||
Net Income F & M Bank Corp |
$ | 686 | $ | 756 | ||||
Net Income Noncontrolling Interest |
(1 | ) | 3 | |||||
Minority Interest Contributed Capital (Distributions) |
(31 | ) | (26 | ) | ||||
654 | 733 | |||||||
Prepaid pension adjustment |
(52 | ) | | |||||
Unrealized holding gains on available-for-sale securities: |
168 | 765 | ||||||
Reclassification adjustment for gains realized in income |
| (30 | ) | |||||
Net unrealized gains |
168 | 735 | ||||||
Tax effect |
57 | 250 | ||||||
Unrealized holding gain, net of tax |
111 | 485 | ||||||
Comprehensive income |
$ | 713 | $ | 1,218 | ||||
Subsequent Events
In preparing these financial statements, the Company has evaluated events and transactions for
potential recognition or disclosure through the date the financial statements were issued.
6
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 1. Accounting Principles, continued
Loans
Loans are carried on the balance sheet net of any unearned interest and the allowance for loan
losses. Interest income on loans is determined using the effective interest method on the daily
amount of principal outstanding except where serious doubt exists as to collectibility of the loan,
in which case the accrual of income is discontinued.
Allowance for Loan Losses
The provision for loan losses charged to operations is an amount sufficient to bring the allowance
for loan losses to an estimated balance that management considers adequate to absorb potential
losses in the portfolio. Loans are charged against the allowance when management believes the
collectibility of the principal is unlikely. Recoveries of amounts previously charged-off are
credited to the allowance. Managements determination of the adequacy of the allowance is based on
an evaluation of the composition of the loan portfolio, the value and adequacy of collateral,
current economic conditions, historical loan loss experience, and other risk factors. Management
believes that the allowance for loan losses is adequate. While management uses available
information to recognize losses on loans, future additions to the allowance may be necessary based
on changes in economic conditions, particularly those affecting real estate values. In addition,
regulatory agencies, as an integral part of their examination process, periodically review the
Companys allowance for loan losses. Such agencies may require the Company to recognize additions
to the allowance based on their judgments about information available to them at the time of their
examination.
A loan is considered impaired when, based on current information and events, it is probable that
the Company will be unable to collect the scheduled payments of principal or interest when due
according to the contractual terms of the loan agreement. Factors considered by management in
determining impairment include payment status, collateral value, and the probability of collecting
scheduled principal and interest payments when due. Loans that experience insignificant payment
delays and payment shortfalls generally are not classified as impaired. Management determines the
significance of payment delays and payment shortfalls on a case-by-case basis, taking into
consideration all of the circumstances surrounding the loan and the borrower, including the length
of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the
shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan
basis for commercial and construction loans by either the present value of expected future cash
flows discounted at the loans effective interest rate, the loans obtainable market price, or the
fair value of the collateral if the loan is collateral dependent.
7
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 2. Investment Securities
The amounts at which investment securities are carried in the consolidated balance
sheets and their approximate market values at March 31, 2011 and December 31, 2010 are as follows:
2011 | 2010 | |||||||||||||||
Market | Market | |||||||||||||||
Cost | Value | Cost | Value | |||||||||||||
Securities held to maturity |
||||||||||||||||
U. S. Treasury and agency obligations |
$ | 109 | $ | 109 | $ | 109 | $ | 109 | ||||||||
Total |
$ | 109 | $ | 109 | $ | 109 | $ | 109 | ||||||||
March 31, 2011 | ||||||||||||||||
Unrealized | Market | |||||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Securities available for sale |
||||||||||||||||
Government sponsored enterprises |
$ | 10,001 | $ | | $ | 17 | $ | 9,984 | ||||||||
Equity securities |
2,666 | 889 | 36 | 3,519 | ||||||||||||
Mortgage-backed securities |
3,322 | 204 | 3 | 3,523 | ||||||||||||
Total |
$ | 15,989 | $ | 1,093 | $ | 56 | $ | 17,026 | ||||||||
December 31, 2010 | ||||||||||||||||
Unrealized | Market | |||||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
Securities available for sale |
||||||||||||||||
Government sponsored enterprises |
$ | 7,997 | $ | 7 | $ | 3 | $ | 8,001 | ||||||||
Equity securities |
2,643 | 711 | 39 | 3,315 | ||||||||||||
Mortgage-backed securities |
3,724 | 209 | 2 | 3,931 | ||||||||||||
Total |
$ | 14,364 | $ | 927 | $ | 44 | $ | 15,247 | ||||||||
The amortized cost and fair value of securities at March 31, 2011, by contractual
maturity are shown below. 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 |
$ | 109 | $ | 109 | $ | 255 | $ | 253 | ||||||||
Due after one year through five years |
| | 10,001 | 9,984 | ||||||||||||
Due after five years |
| | 3,067 | 3,270 | ||||||||||||
109 | 109 | 13,323 | 13,507 | |||||||||||||
Marketable equities |
| | 2,666 | 3,519 | ||||||||||||
Total |
$ | 109 | $ | 109 | $ | 15,989 | $ | 17,026 | ||||||||
There were no sales of debt securities during the three month periods ending March
31, 2011 and 2010. Following is a table reflecting gains and losses on sales of equity securities:
Three Months Ended | ||||||||
March 31, 2011 | March 31, 2010 | |||||||
Gains |
$ | | $ | 114 | ||||
Losses |
| (84 | ) | |||||
Net Gains |
$ | | $ | 30 | ||||
8
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 2. Investment Securities, continued
Securities Impairment
The Company follows the guidance in ASC 320-10 and Staff Accounting Bulletin (SAB) Topic 5M,
Other Than Temporary Impairment in evaluating if these impairments are temporary or other than
temporary in nature. This determination is made on an investment by investment basis and includes
all available evidence at the time of the determination including the following:
| The length of time of impairment; | ||
| The extent of the impairment relative to the cost of the investment; | ||
| Recent volatility in the market value of the investment; | ||
| The financial condition and near-term prospects of the issuer, including any specific events which may impair the earnings potential of the issuer; or | ||
| The intent and ability of the Company to hold its investment for a period of time sufficient to allow for any anticipated recovery in market value. |
The following description provides our policies/procedures for the evaluation for Other Than
Temporary Impairment (OTTI):
| We begin our evaluation using a default position that OTTI has occurred and then use all available evidence to determine whether prospects for the individual security are sufficient to support temporary impairment at the date of the SEC filing. This evaluation will be conducted at each filing date. | ||
| For purposes of determining OTTI, the security value recovery period will be projected for a maximum of a two year holding period. This will be the maximum; a shorter period may be used when there are particular conditions related to the individual security which make recovery unlikely. | ||
| The primary focus in determining whether a security is OTTI, and projecting potential recovery, is the prospects for the individual security, rather than broad market indices. All available evidentiary material is considered, including the Companys public filings with the SEC, press releases, analyst reports, etc. | ||
| Secondary consideration is given to historic returns, but only to the extent that this evidence is instructive in determining whether the individual security has shown a history of outperforming (or underperforming) the market (or industry) in prior economic cycles. These factors are only considered when the declines in value are not limited to the individual security, but were prevalent over the broader market. This measure is considered to aid in determining whether OTTI should be recognized earlier, rather than later (ie. a security which underperforms relative to the industry or market will result in early recognition of OTTI). In no event will OTTI recognition be delayed beyond the two year projection period. | ||
| OTTI may be recognized as early as quarter 1, regardless of holding period projections, when there are specific factors relative to the security which make recovery unlikely. These factors could include evidence contained in the aforementioned SEC filings, press releases, analyst reports, but may also be based on the severity of the impairment. | ||
| Situations where a security has declined in value more rapidly than the industry (or market), absent strong evidence supporting prospects for recovery, will result in OTTI being recognized in quarter 1 or quarter 2 rather than continuing to evaluate the security over several quarters, based on holding period projections. | ||
| Declines determined to be other than temporary are charged to operations; there were none for the quarters ended March 31, 2011 or March 31, 2010. |
9
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 2. Investment Securities, continued
The fair value and gross unrealized losses for securities, segregated by the length of time
that individual securities have been in a continuous gross unrealized loss position, at March 31,
2011 and December 31, 2010 were as follows (dollars in thousands):
Less than 12 Months | More than 12 Months | Total | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
March 31, 2011 |
||||||||||||||||||||||||
Government
sponsored
Enterprises |
$ | 3,976 | $ | (17 | ) | $ | | $ | | $ | 3,976 | $ | (17 | ) | ||||||||||
Mortgage backed Obligations |
| | 253 | (3 | ) | 253 | (3 | ) | ||||||||||||||||
Marketable equities |
129 | (36 | ) | | | 129 | (36 | ) | ||||||||||||||||
Total |
$ | 4,105 | $ | (53 | ) | $ | 253 | $ | (3 | ) | $ | 4,358 | $ | (56 | ) | |||||||||
December 31, 2010 |
||||||||||||||||||||||||
Government
sponsored
Enterprises |
$ | 2,004 | $ | (3 | ) | $ | | $ | | $ | 2,004 | $ | (3 | ) | ||||||||||
Mortgage backed Obligations |
| | 260 | (2 | ) | 260 | (2 | ) | ||||||||||||||||
Marketable equities |
| | 575 | (39 | ) | 575 | (39 | ) | ||||||||||||||||
Total |
$ | 2,004 | $ | (3 | ) | $ | 835 | $ | (41 | ) | $ | 2,839 | $ | (44 | ) | |||||||||
Note 3. Loans Held for Investment
Loans outstanding at March 31, 2011 and December 31, 2010 are summarized as follows:
2011 | 2010 | |||||||
Real Estate |
||||||||
Construction |
$ | 74,047 | $ | 79,337 | ||||
Residential |
204,008 | 202,420 | ||||||
Commercial and agricultural |
153,869 | 141,253 | ||||||
Consumer loans to individuals |
18,127 | 19,042 | ||||||
Credit cards |
2,639 | 2,771 | ||||||
Other |
41 | 324 | ||||||
Total |
$ | 452,731 | $ | 445,147 | ||||
10
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 3. Loans Held for Investment, continued
The following is a summary of information pertaining to impaired loans (in thousands): |
Unpaid | Average | Interest | ||||||||||||||||||
Recorded | Principal | Related | Recorded | Income | ||||||||||||||||
March 31, 2011 | Investment | Balance | Allowance | Investment | Recognized | |||||||||||||||
Impaired loans without a valuation
allowance |
||||||||||||||||||||
Real Estate |
$ | 5,302 | $ | 5,302 | $ | | $ | 5,491 | $ | 49 | ||||||||||
Commerical |
2,177 | 2,177 | | 1,533 | 5 | |||||||||||||||
Home Equity |
1,122 | 1,122 | | 898 | 11 | |||||||||||||||
Other |
202 | 202 | | 225 | 3 | |||||||||||||||
8,803 | 8,803 | | 8,147 | 68 | ||||||||||||||||
Impaired loans with a valuation allowance |
||||||||||||||||||||
Real Estate |
5,952 | 5,952 | 711 | 6,447 | 42 | |||||||||||||||
Commerical |
305 | 305 | 72 | 727 | | |||||||||||||||
Home Equity |
305 | 305 | 109 | 372 | | |||||||||||||||
Other |
1,057 | 1,057 | 521 | 532 | | |||||||||||||||
7,619 | 7,619 | 1,413 | 8,078 | 42 | ||||||||||||||||
Total impaired loans |
$ | 16,422 | $ | 16,422 | $ | 1,413 | $ | 16,225 | $ | 110 | ||||||||||
The Recorded Investment is defined as the principal balance, net of deferred fees, less
principal payments and charge-offs.
Unpaid | Average | Interest | ||||||||||||||||||
Recorded | Principal | Related | Recorded | Income | ||||||||||||||||
December 31, 2010 | Investment | Balance | Allowance | Investment | Recognized | |||||||||||||||
Impaired loans without a valuation
allowance |
||||||||||||||||||||
Real Estate |
$ | 5,680 | $ | 5,680 | $ | | $ | 2,015 | $ | 84 | ||||||||||
Commerical |
888 | 888 | | 606 | 19 | |||||||||||||||
Home Equity |
673 | 673 | | 260 | 5 | |||||||||||||||
Other |
247 | 247 | | 292 | | |||||||||||||||
7,488 | 7,488 | | 3,173 | 108 | ||||||||||||||||
Impaired loans with a valuation allowance |
||||||||||||||||||||
Real Estate |
6,942 | 6,942 | 1,003 | 2,881 | 211 | |||||||||||||||
Commerical |
1,149 | 1,149 | 161 | 5,013 | 17 | |||||||||||||||
Home Equity |
439 | 439 | 118 | 333 | 11 | |||||||||||||||
Other |
7 | 7 | 1 | 5 | 12 | |||||||||||||||
8,537 | 8,537 | 1,283 | 8,232 | 251 | ||||||||||||||||
Total impaired loans |
$ | 16,025 | $ | 16,025 | $ | 1,283 | $ | 11,405 | $ | 359 | ||||||||||
11
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 4. Allowance for Loan Losses
A summary of transactions in the allowance for loan losses follows:
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Balance, beginning of period |
$ | 5,786 | $ | 3,836 | ||||
Provisions charged to operating expenses |
1,100 | 900 | ||||||
Loan losses: |
||||||||
Commercial |
(310 | ) | (80 | ) | ||||
Consumer |
(46 | ) | (119 | ) | ||||
Real Estate |
(477 | ) | (35 | ) | ||||
Home Equity |
| (19 | ) | |||||
Total Loan Losses |
(833 | ) | (253 | ) | ||||
Recoveries: |
||||||||
Commercial |
16 | | ||||||
Consumer |
18 | 27 | ||||||
Real Estate |
8 | | ||||||
Total recoveries |
42 | 27 | ||||||
Net loan losses |
(791 | ) | (226 | ) | ||||
Balance, End of Period |
$ | 6,095 | $ | 4,510 | ||||
Allowance for Loan Losses and Recorded Investment in Loan Receivables (in thousands)
Real | Home | Credit | ||||||||||||||||||||||||||
March 31, 2011 | Commercial | Estate | Equity | Cards | Consumer | Unallocated | Total | |||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||
Beginning Balance |
$ | 1,724 | $ | 1,814 | $ | 407 | $ | 59 | $ | 111 | $ | 1,671 | $ | 5,786 | ||||||||||||||
Charge-offs |
(310 | ) | (477 | ) | | (35 | ) | (11 | ) | | (833 | ) | ||||||||||||||||
Recoveries |
16 | 8 | | 10 | 8 | | 42 | |||||||||||||||||||||
Provision |
266 | 145 | 18 | 30 | 541 | 100 | 1,100 | |||||||||||||||||||||
Ending Balance |
$ | 1,696 | $ | 1,490 | $ | 425 | $ | 64 | $ | 649 | $ | 1,771 | $ | 6,095 | ||||||||||||||
Ending Balance: |
||||||||||||||||||||||||||||
Individually evaluated for
impairment (specific reserve) |
72 | 711 | 108 | | 522 | | 1,413 | |||||||||||||||||||||
Ending Balance: |
||||||||||||||||||||||||||||
Collectively evaluated for impairment |
1,624 | 779 | 317 | 64 | 127 | 1,771 | 4,682 | |||||||||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||
Ending balance |
$ | 153,869 | $ | 223,112 | $ | 54,943 | $ | 2,639 | $ | 18,168 | $ | | $ | 452,731 | ||||||||||||||
Ending balance: |
||||||||||||||||||||||||||||
Individually evaluated for impairment |
$ | 15,477 | $ | 17,037 | $ | 1,176 | $ | | $ | 1,075 | $ | | $ | 34,765 | ||||||||||||||
Ending Balance: |
||||||||||||||||||||||||||||
Collectively evaluated for impairment |
$ | 138,392 | $ | 206,075 | $ | 53,767 | $ | 2,639 | $ | 17,093 | $ | | $ | 417,966 |
12
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 4. Allowance for Loan Losses, continued
Allowance for Loan Losses and Recorded Investment in Loan Receivables (in thousands), continued
Real | Home | Credit | ||||||||||||||||||||||||||
December 31, 2010 | Commercial | Estate | Equity | Cards | Consumer | Unallocated | Total | |||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||
Ending Balance |
$ | 1,724 | $ | 1,814 | $ | 407 | $ | 59 | $ | 111 | $ | 1,671 | $ | 5,786 | ||||||||||||||
Ending Balance: |
||||||||||||||||||||||||||||
Individually evaluated for
impairment (specific reserve) |
161 | 1,003 | 118 | | 1 | | 1,283 | |||||||||||||||||||||
Ending Balance: |
||||||||||||||||||||||||||||
Collectively evaluated for impairment |
1,563 | 811 | 289 | 59 | 110 | 1,671 | 4,503 | |||||||||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||
Ending balance |
$ | 153,511 | $ | 214,906 | $ | 54,593 | $ | 2,771 | $ | 19,366 | $ | | $ | 445,147 | ||||||||||||||
Ending balance: |
||||||||||||||||||||||||||||
Individually evaluated for impairment |
$ | 12,406 | $ | 16,806 | $ | 1,538 | $ | | $ | 1,099 | $ | | $ | 31,849 | ||||||||||||||
Ending Balance: |
||||||||||||||||||||||||||||
Collectively evaluated for impairment |
$ | 141,105 | $ | 198,100 | $ | 53,055 | $ | 2,771 | $ | 18,267 | $ | | $ | 413,298 |
Aging of Past Due Loans Receivable (in thousands) as of March 31, 2011
Greater | ||||||||||||||||||||||||||||||||
than 90 | ||||||||||||||||||||||||||||||||
Days | Recorded | |||||||||||||||||||||||||||||||
30-59 | 60-89 | (excluding | Non- | Investment | ||||||||||||||||||||||||||||
Days Past | Days | non- | Total Past | Accrual | Total Loan | > 90 Days | ||||||||||||||||||||||||||
due | Past Due | accrual) | Due | Loans | Current | Receivable | & Accruing | |||||||||||||||||||||||||
Commercial |
$ | 2,109 | $ | 592 | $ | 255 | $ | 2,956 | $ | 5,454 | $ | 145,459 | $ | 153,869 | $ | 255 | ||||||||||||||||
Real Estate |
11,095 | 5,499 | 1,466 | 18,060 | 5,628 | 199,424 | 223,112 | 1,466 | ||||||||||||||||||||||||
Home Equity |
544 | 824 | 411 | 1,779 | 675 | 52,488 | 54,942 | 411 | ||||||||||||||||||||||||
Credit Cards |
22 | 2 | | 24 | | 2,615 | 2,639 | | ||||||||||||||||||||||||
Consumer |
127 | 68 | 21 | 216 | 1,107 | 16,846 | 18,169 | 21 | ||||||||||||||||||||||||
Total |
$ | 13,897 | $ | 6,985 | $ | 2,153 | $ | 23,035 | $ | 12,864 | $ | 416,832 | $ | 452,731 | $ | 2,153 | ||||||||||||||||
13
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 4. Allowance for Loan Losses, continued
Aging of Past Due Loans Receivable (in thousands) as of December 31, 2010
Greater | ||||||||||||||||||||||||||||||||
than 90 | ||||||||||||||||||||||||||||||||
Days | Recorded | |||||||||||||||||||||||||||||||
30-59 | 60-89 | (excluding | Total | Non- | Investment > | |||||||||||||||||||||||||||
Days Past | Days | non- | Past | Accrual | Total Loan | 90 Days & | ||||||||||||||||||||||||||
due | Past Due | accrual) | Due | Loans | Current | Receivable | Accruing | |||||||||||||||||||||||||
Commercial |
$ | 756 | $ | 382 | $ | 4,581 | $ | 5,719 | $ | 1,656 | $ | 146,137 | $ | 153,512 | $ | 4,581 | ||||||||||||||||
Real Estate |
6,303 | 1,395 | 3,021 | 10,719 | 5,189 | 198,998 | 214,906 | 3,021 | ||||||||||||||||||||||||
Home Equity |
1,302 | 595 | 588 | 2,485 | 715 | 51,392 | 54,592 | 588 | ||||||||||||||||||||||||
Credit Cards |
19 | 6 | | 25 | | 2,746 | 2,771 | | ||||||||||||||||||||||||
Consumer |
1,240 | 67 | 54 | 1,361 | 30 | 17,975 | 19,366 | 54 | ||||||||||||||||||||||||
Total |
$ | 9,620 | $ | 2,445 | $ | 8,244 | $ | 20,309 | $ | 7,590 | $ | 417,248 | $ | 445,147 | $ | 8,244 |
Credit quality indicators as of March 31, 2011
Corporate Credit Exposure
Credit Risk Profile by Creditworthiness Category
Credit Risk Profile by Creditworthiness Category
MARCH 31, 2011 | ||||||||||||
Real Estate | Commercial | Home Equity | ||||||||||
Grade 1 - Minimal Risk |
$ | 67,006 | $ | 168,296 | $ | | ||||||
Grade 2 - Modest Risk |
1,212,780 | 3,214,402 | 456,188 | |||||||||
Grade 3 - Average Risk |
27,482,287 | 16,808,584 | 7,487,518 | |||||||||
Grade 4 - Acceptable Risk |
107,296,051 | 73,218,493 | 38,115,952 | |||||||||
Grade 5 - Marginally Acceptable |
46,571,773 | 39,120,506 | 5,484,020 | |||||||||
Grade 6 - Watch |
20,308,512 | 5,460,797 | 1,455,899 | |||||||||
Grade 7 - Substandard |
20,172,363 | 15,534,703 | 1,942,867 | |||||||||
Grade 8 - Doubtful |
| 344,142 | | |||||||||
Total |
$ | 223,110,772 | $ | 153,869,923 | $ | 54,942,444 | ||||||
Consumer Credit Exposure
Credit Risk Profile Based on Payment Activity
Credit Risk Profile Based on Payment Activity
Credit Cards | Consumer | |||||||
Performing |
$ | 2,639,288 | $ | 18,147,339 | ||||
Non performing |
| 21,383 | ||||||
Total |
$ | 2,639,288 | $ | 18,168,722 | ||||
See following page for description of loan grades.
14
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 4. Allowance for Loan Losses, continued
Credit quality indicators as of December 31, 2010 |
Corporate Credit Exposure
Credit Risk Profile by Creditworthiness Category
Credit Risk Profile by Creditworthiness Category
DECEMBER 31, 2010 | ||||||||||||
Real Estate | Commercial | Home Equity | ||||||||||
Grade 1 - Minimal Risk |
$ | 69,231 | $ | 174,582 | $ | | ||||||
Grade 2 - Modest Risk |
817,827 | 1,678,841 | 574,374 | |||||||||
Grade 3 - Average Risk |
30,041,586 | 16,254,057 | 7,942,935 | |||||||||
Grade 4 - Acceptable Risk |
107,027,580 | 77,472,242 | 37,848,295 | |||||||||
Grade 5 - Marginally Acceptable |
40,163,358 | 40,908,350 | 5,473,349 | |||||||||
Grade 6 - Watch |
16,785,371 | 7,781,021 | 904,542 | |||||||||
Grade 7 - Substandard |
19,718,886 | 8,639,726 | 1,849,301 | |||||||||
Grade 8 - Doubtful |
281,678 | 602,691 | | |||||||||
Total |
$ | 214,905,517 | $ | 153,511,510 | $ | 54,592,796 | ||||||
Consumer Credit Exposure
Credit Risk Profile Based on Payment Activity
Credit Risk Profile Based on Payment Activity
Credit Cards | Consumer | |||||||
Performing |
$ | 2,770,826 | $ | 19,311,799 | ||||
Non performing |
| 54,779 | ||||||
Total |
$ | 2,770,826 | $ | 19,366,578 | ||||
Description of loan grades: |
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: Borrowers cash flow is adequate to cover debt service; however, unusual expenses or capital expenses must by 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. |
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. |
15
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 4. Allowance for Loan Losses, continued
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 managements 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. |
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 Doubtful: The loan has 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. |
Note 5. Employee Benefit Plan
The Bank has a qualified noncontributory defined benefit pension plan that covers
substantially all of its employees. The benefits are primarily based on years of service and
earnings. The Bank contributed $1 million to the plan in the first quarter of 2011 and does not
anticipate additional contributions for the 2011 plan year. The following is a summary of net
periodic pension costs for the three-month periods ended March 31, 2011 and 2010.
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Service cost |
$ | 111,355 | $ | 96,979 | ||||
Interest cost |
80,378 | 79,250 | ||||||
Expected return on plan assets |
(126,109 | ) | (120,427 | ) | ||||
Amortization of net obligation at transition |
| | ||||||
Amortization of prior service cost |
(1,943 | ) | (1,325 | ) | ||||
Amortization of net (gain) or loss |
15,961 | 16,378 | ||||||
Net periodic benefit cost |
$ | 79,642 | $ | 70,855 | ||||
16
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 6. Fair Value
Accounting Standards Codification (ASC) 820, defines fair value, establishes a
framework for measuring fair value, establishes a three-level valuation hierarchy for disclosure of
fair value measurement and enhances disclosure requirements for fair value measurements. The
valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or
liability as of the measurement date. The three levels are defined as follows:
Level 1 - Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
Level 2 - Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
Level 3 - Inputs to the valuation methodology are unobservable and significant to the fair value measurement |
The following sections provide a description of the valuation methodologies used for
instruments measured at fair value, as well as the general classification of such instruments
pursuant to the valuation hierarchy:
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.
Impaired Loans: ASC 820 applies to loans measured for impairment using the practical
expedients permitted by ASC 310 including impaired loans measured at an observable market price (if
available), or at the fair value of the loans collateral (if the loan is collateral dependent).
Fair value of the loans collateral, when the loan is dependent on collateral, is determined by
appraisals or independent valuation which is then adjusted for the cost related to liquidation of
the collateral.
Other Real Estate Owned: Certain assets such as other real estate owned (OREO) are measured at
the lower of carrying amount or fair value less cost to sell. We believe that the fair value
component in its valuation follows the provisions of ASC 820.
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The table below presents the recorded amount of assets and liabilities measured at
fair value on a recurring basis.
March 31, 2011 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government sponsored enterprises |
$ | 9,984 | $ | | $ | 9,984 | ||||||||||
Mortgage-backed obligations of federal agencies |
3,523 | | 3,523 | |||||||||||||
Marketable Equities |
3,519 | 3,519 | | |||||||||||||
Investment securities available for sale |
$ | 17,026 | $ | 3,519 | $ | 13,507 | ||||||||||
Total assets at fair value |
$ | 17,026 | $ | 3,519 | $ | 13,507 | ||||||||||
Total liabilities at fair value |
$ | | $ | | $ | | ||||||||||
17
Table of Contents
F & M BANK CORP.
Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 6. Fair Value, continued
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The table below presents the recorded amount of assets and liabilities measured at
fair value on a recurring basis.
December 31, 2010 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government sponsored enterprises |
$ | 8,001 | $ | | $ | 8,001 | ||||||||||
Mortgage-backed obligations of federal agencies |
3,931 | | 3,931 | |||||||||||||
Marketable Equities |
3,315 | 3,315 | | |||||||||||||
Investment securities available for sale |
$ | 15,247 | $ | 3,315 | $ | 11,932 | ||||||||||
Total assets at fair value |
$ | 15,247 | $ | 3,315 | $ | 11,932 | ||||||||||
Total liabilities at fair value |
$ | | $ | | $ | | ||||||||||
Assets and Liabilities Recorded at Fair Value on a Non-recurring Basis
The table below presents the recorded amount of assets and liabilities measured at
fair value on a non-recurring basis.
March 31, 2011 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Loans Held for Sale |
$ | 23,683 | $ | 23,683 | ||||||||||||
Other Real Estate Owned |
2,765 | 2,765 | ||||||||||||||
Real Estate |
5,240 | 5,240 | ||||||||||||||
Commercial |
233 | 233 | ||||||||||||||
Consumer |
536 | 536 | ||||||||||||||
Home Equity |
197 | 197 | ||||||||||||||
Impaired loans |
6,206 | 6,206 | ||||||||||||||
Total assets at fair value |
$ | 32,654 | $ | 32,654 | ||||||||||||
Total liabilities at fair value |
December 31, 2010 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Loans Held for Sale |
$ | 23,764 | $ | 23,764 | ||||||||||||
Other Real Estate Owned |
1,513 | 1,513 | ||||||||||||||
Real Estate |
5,938 | 5,938 | ||||||||||||||
Commercial |
988 | 988 | ||||||||||||||
Consumer |
7 | 7 | ||||||||||||||
Home Equity |
321 | 321 | ||||||||||||||
Impaired loans |
7,254 | 7,254 | ||||||||||||||
Total assets at fair value |
$ | 32,531 | $ | 32,531 | ||||||||||||
Total liabilities at fair value |
There were no significant transfers between levels 1 and 2.
18
Table of Contents
F & M BANK CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Disclosures About Fair Value of Financial Instruments
ASC 825 Financial Instruments defines the fair value of a financial instrument as the amount
at which a financial instrument could be exchanged in a current transaction between willing
parties, other than in a forced liquidation or sale. As the majority of the Banks financial
instruments lack an available trading market, significant estimates, assumptions and present value
calculations are required to determine estimated fair value. Estimated fair value and the carrying
value of financial instruments at March 31, 2011 and December 31, 2010 are as follows (in
thousands):
March 31, 2011 | December 31, 2010 | |||||||||||||||
Estimated | Carrying | Estimated | Carrying | |||||||||||||
Fair Value | Value | Fair Value | Value | |||||||||||||
Financial Assets |
||||||||||||||||
Cash |
$ | 5,840 | $ | 5,840 | $ | 4,586 | $ | 4,586 | ||||||||
Interest bearing deposits |
2,673 | 2,673 | 2,927 | 2,927 | ||||||||||||
Federal funds sold |
17,520 | 17,520 | 16,338 | 16,338 | ||||||||||||
Securities available for sale |
17,026 | 17,026 | 15,247 | 15,247 | ||||||||||||
Securities held to maturity |
109 | 109 | 109 | 109 | ||||||||||||
Other investments |
8,673 | 8,673 | 8,789 | 8,789 | ||||||||||||
Loans |
485,911 | 452,731 | 475,166 | 445,147 | ||||||||||||
Loans held for sale |
23,683 | 23,683 | 23,764 | 23,764 | ||||||||||||
Bank owned life insurance |
6,956 | 6,956 | 6,883 | 6,883 | ||||||||||||
Accrued interest receivable |
1,682 | 1,682 | 2,001 | 2,001 | ||||||||||||
Financial Liabilities |
||||||||||||||||
Demand Deposits: |
||||||||||||||||
Non-interest bearing |
63,754 | 63,754 | 58,497 | 58,497 | ||||||||||||
Interest bearing |
120,533 | 120,533 | 116,889 | 116,889 | ||||||||||||
Savings deposits |
37,653 | 37,653 | 35,760 | 35,760 | ||||||||||||
Time deposits |
216,810 | 214,767 | 216,199 | 213,905 | ||||||||||||
Short-term debt |
5,148 | 5,148 | 5,355 | 5,355 | ||||||||||||
Subordinated debt |
10,191 | 10,191 | 9,944 | 9,944 | ||||||||||||
Long-term debt |
51,099 | 48,012 | 51,566 | 49,035 |
The carrying value of cash and cash equivalents, other investments, deposits with no stated
maturities, short-term borrowings, and accrued interest approximate fair value. The fair value of
securities was calculated using the most recent transaction price or a pricing model, which takes
into consideration maturity, yields and quality. The remaining financial instruments were valued
based on the present value of estimated future cash flows, discounted at various rates in effect
for similar instruments entered into as of the end of each respective period shown above.
19
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations
F & M Bank Corp. (Company) incorporated in Virginia in 1983, is a one-bank 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) and Farmers & Merchants Financial Services (FMFS) are wholly-owned subsidiaries of
the Bank. The Bank also holds a majority ownership in VBS Mortgage LLC (VBS).
The Bank is a full service commercial bank offering a wide range of banking and financial
services through its nine branch offices. TEB reinsures credit life and accident and health
insurance sold by the Bank in connection with its lending activities. FMFS provides title
insurance, brokerage services and property/casualty insurance to customers of the Bank. VBS
originates conventional and government sponsored mortgages through their offices in Harrisonburg
and Woodstock. VBS began operating its Woodstock office in February 2010 in space leased from
Farmers & Merchants Bank.
The Companys primary trade area services customers in Rockingham County, Shenandoah County,
Page County and the northern part of Augusta County.
Managements 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.
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 and 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.
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: 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, and
consumer spending and savings habits.
We do not update any forward-looking statements that may be made from time to time by or on
behalf of the Company.
20
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
Critical Accounting Policies
General
The Companys financial statements are prepared in accordance with accounting principles
generally accepted in the United States (GAAP). The financial information contained 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. A variety of factors could
affect the ultimate value that is obtained either when earning income, recognizing an expense,
recovering an asset or relieving a liability. The Company uses historical loss factors as one
factor in determining the inherent loss that may be present in its loan portfolio. Actual losses
could differ significantly from the historical factors that are used. The fair value of the
investment portfolio is based on period end valuations but changes daily with the market. In
addition, GAAP itself may change from one previously acceptable method to another method. Although
the economics of these transactions would be the same, the timing of events that would impact these
transactions could change.
Allowance for Loan Losses
The allowance for loan losses is an estimate of the losses that may be sustained in 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 on 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. For further discussion refer to page 25
in the Management Discussion & Analysis.
Goodwill and Intangibles
ASC 805 Business Combinations and ASC 350 Intangibles require that the purchase method of
accounting be used for all business combinations initiated after June 30, 2001. Additionally, it
further clarifies the criteria for the initial recognition and measurement of intangible assets
separate from goodwill. ASC 350 prescribes the accounting for goodwill and intangible assets
subsequent to initial recognition. The provisions of ASC 350 discontinue the amortization of
goodwill and intangible assets with indefinite lives. Instead, these assets will be subject to at
least an annual impairment review and more frequently if certain impairment indicators are in
evidence. ASC 350 also requires that reporting units be identified for the purpose of assessing
potential future impairments of goodwill.
Core deposit intangibles are amortized on a straight-line basis over ten years. The Company
adopted ASC 350 on January 1, 2002 and determined that the core deposit intangible will continue to
be amortized over the estimated useful life.
Securities Impairment
For a complete discussion of securities impairment see Note 2 of the Notes to
Consolidated Financial Statements.
Overview
Net income for the three months ended March 31, 2011 was $686,000 or $.29 per share, compared
to $756,000 or $.33 in the same period in 2010, a decrease of 9.26%. During the three months ended
March 31, 2011, noninterest income, exclusive of securities transactions, increased 8.50% and
noninterest expense also increased 4.01% during the same period. Net income from Bank operations
adjusted for income or loss from Parent activities is as follows:
In thousands | 2011 | 2010 | ||||||
Net Income from Bank Operations |
$ | 771 | $ | 799 | ||||
Income or loss from Parent Company Activities |
(85 | ) | (43 | ) | ||||
Net Income for the three months ended March 31 |
$ | 686 | $ | 756 | ||||
21
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
Core operating earnings, (exclusive of gains or losses on the Parents equity
portfolio and historic rehabilitation credits related to the investment in low income housing
projects) totaled $694,000 in 2011 and $748,000 in 2010, a decrease of 7.22%. Income from core
operations decreased in 2011 primarily due to the increase in the provision for loan losses and
increased legal fees related to problem loans and the rights offering. A reconciliation of core
earnings follows:
In thousands | 2011 | 2010 | ||||||
Net Income |
$ | 686 | $ | 756 | ||||
Non-recurring Tax Items |
8 | 11 | ||||||
Non-recurring Securities Transactions, net of tax |
| (19 | ) | |||||
Core Earnings for the three months ended March 31 |
$ | 694 | $ | 748 | ||||
Management and the Board of Directors use Core Earnings (a non-GAAP financial measure) in a
variety of ways, including comparing various operating units (branches) to prior periods,
establishing goals and incentive plans that are based on Core Earnings.
Results of Operations
As shown in Table I, the 2011 year to date tax equivalent net interest income increased
$147,000 or 3.31% compared to the same period in 2010. The yield on earning assets decreased .25%,
while the cost of funds decreased .32% compared to the same period in 2010. The Federal Reserve
has continued to maintain short-term interest rates at historically low levels. Longer term rates
are also at historical lows due to the sluggish economy and Federal Reserve monetary policy.
Yields on assets and costs of liabilities continue to reprice at lower levels due to the current
monetary policy described above.
The Interest Sensitivity Analysis on page 30 indicates the Company is in an asset sensitive
position in the one year time horizon. The decrease in rates and asset growth has resulted in a .08% increase in the net interest margin compared to the same period in 2010. A schedule of the net
interest margin for the three month periods ended March 31, 2011 and 2010 can be found in Table I
on page 29.
Noninterest income, exclusive of securities transactions, increased $62,000 or 8.50%
through March 31, 2011 compared to the same period in 2010. Increases were due to debit card fee
income and a gain on the sale of fixed assets.
Noninterest expense increased $126,000 through three months of 2011 as compared to 2010.
Salary and benefits expense increased $34,000 (1.96%) through March 2011. This increase is due to
increases in personnel as well as salary increases and benefit increases. Exclusive of personnel
expenses, other noninterest expenses increased at an annualized rate of 6.53% in 2011 compared to
2010. The majority of the increase is due to legal expenses related to problem loans and the Rights
Offering. Operating costs continue to compare very favorably to the peer group. As stated in the
most recently available (December 31, 2010) Bank Holding Company Performance Report, the Companys
and peers noninterest expenses averaged 2.36% and 3.10% of average assets, respectively. The
Companys operating costs have always compared favorably to the peer group due to an excellent
asset to employee ratio and below average facilities costs.
22
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
(Continued)
Financial Condition
Federal Funds Sold and Interest Bearing Bank Deposits
The Companys 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 that at quarter end was benchmarked at 0% to .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. Combined balances in fed funds sold and interest bearing bank deposits have decreased due
to growth in the loan portfolio.
Securities
The Companys securities portfolio serves several purposes. Portions of the portfolio are
held to assist the Company with liquidity, asset liability management, as security for certain
public funds and repurchase agreements and for long-term growth potential.
The securities portfolio consists of investment securities commonly referred 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 market
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.
As of March 31, 2011, the market value of securities available for sale exceeded their cost by
$1,037,000. This includes increases in value in the equity securities portfolio held by the Company
and an increase in the value of government obligations held by the Bank. Management has
traditionally held debt securities (regardless of classification) until maturity and thus it does
not expect the fluctuations in value of these securities to have a direct impact on earnings.
Investments in debt securities have increased approximately $1,575,000 in 2011. The portfolio
is made up of primarily agency and mortgage-backed securities with an average portfolio life of
approximately two years. This short average life results in less portfolio volatility and positions
the Bank to redeploy assets in response to rising rates. Given the historically low interest rates,
proceeds from bond maturities and mortgage backed security pay downs have been used to support
growth in the loan portfolio. Scheduled maturities for the remainder of 2011 total $648,000 and
these bonds have an average yield of approximately 5.00%. Based on current market rates, as these
bonds mature, the funds will be reinvested at rates that are significantly lower.
In reviewing these investments as of March 31, 2011, there were no securities deemed to be
other than temporarily impaired. Management continues to re-evaluate the portfolio for impairment
on a quarterly basis.
Loan Portfolio
The Company operates in a predominately rural area that includes the counties of Rockingham,
Page and Shenandoah in the western portion of 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.
The allowance for loan losses (see subsequent section) provides for the risk that borrowers
will be unable to repay their obligations and is reviewed quarterly for adequacy. The risk
associated with real estate and installment notes to individuals is based upon employment, the
local and national economies and consumer confidence. 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.
23
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
While lending is geographically diversified within the service area, the Company does have
loan concentrations in agricultural (primarily poultry farming), construction/development, hotels,
and multifamily housing. Management and the Board of Directors review these concentrations
quarterly. The first three months of 2011 resulted in an increase of $7.6 million in the Banks
core loan portfolio.
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 $15,017,000 at March 31, 2011 compared to $15,834,000 at
December 31, 2010. Although the potential exists for loan losses, management believes the bank is
generally well secured and continues to actively work with its customers to effect payment. As of
March 31, 2011, the Company holds $2,765,000 of real estate which was acquired through foreclosure.
The following is a summary of information pertaining to risk elements and nonperforming loans
(in thousands):
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Nonaccrual Loans |
||||||||
Real Estate |
$ | 5,628 | $ | 5,189 | ||||
Commercial |
5,454 | 1,656 | ||||||
Home Equity |
675 | 715 | ||||||
Other |
1,107 | 30 | ||||||
12,864 | 7,590 | |||||||
Loans past due 90 days or more |
||||||||
Real Estate |
1,466 | 3,021 | ||||||
Commercial |
255 | 4,581 | ||||||
Home Equity |
411 | 588 | ||||||
Other |
21 | 54 | ||||||
2,153 | 8,244 | |||||||
Total Nonperforming loans |
$ | 15,017 | $ | 15,834 | ||||
Nonperforming loans as a percentage of loans held for investment |
3.32 | % | 3.56 | % | ||||
Net Charge Offs to Total Loans |
.17 | % | .53 | % | ||||
Allowance for loan and lease losses to loans held for investment |
1.35 | % | 1.30 | % | ||||
Allowance for loan and lease losses to nonperforming loans |
40.59 | % | 36.54 | % |
24
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
Allowance for Loan Losses
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 internally generated 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 Banks watch list or schedule of classified
loans.
In evaluating the portfolio, loans are segregated into loans with identified potential losses
and pools of loans by type (commercial, residential, consumer, credit cards). Loans with identified
potential losses include examiner and bank classified loans. Classified relationships in excess of
$200,000 are reviewed individually for impairment under ASC 310. A variety of factors are taken
into account when reviewing these credits including borrower cash flow, payment history, fair value
of collateral, company management, the industry in which the borrower is involved and economic
factors. Loan relationships that are determined to have no impairment are placed back into the
appropriate loan pool and reviewed under ASC 450.
Loan pools are further segmented into watch list, past due over 90 days and all other loans by
type. Watch list loans include loans that are 60 days past due, and may include restructured loans,
borrowers that are highly leveraged, loans that have been upgraded from classified or loans that
contain policy exceptions (term, collateral coverage, etc.). Loss estimates on these loans reflect
the increased risk associated with these assets due to any of the above factors. The past due pools
contain loans that are currently 90 days or more past due. Loss rates assigned reflect the fact
that these loans bear a significantly higher risk of charge-off. Loss rates vary by loan type to
reflect the likelihood that collateral values will offset a portion of the anticipated losses.
The remainder of the portfolio falls into pools by type of homogenous loans that do not
exhibit any of the above described weaknesses. Loss rates are assigned based on historical loss
rates over the prior two years. A multiplier has been applied to these loss rates to reflect the
time for loans to season within the portfolio and the inherent imprecision of these estimates.
All potential losses are evaluated within a range of low to high. An unallocated reserve has
been established to reflect other unidentified losses within the portfolio. This helps to offset
the increased risk of loss associated with fluctuations in past due trends, changes in the local
and national economies, and other unusual events. The Board approves the loan loss provision for
the following quarter based on this evaluation and an effort is made to keep the actual allowance
at or above the midpoint of the range established by the evaluation process.
The allowance for loan losses of $6,095,000 at March 31, 2011 is equal to 1.35% of loans held
for investment. This compares to an allowance of $5,786,000 (1.30%) at December 31, 2010. Based on
the evaluation of the loan portfolio described above management has funded the allowance a total of
$1,100,000 in the first three months of 2011. Net charge-offs year to date totaled $791,000.
The overall level of the allowance is below its peer group average, but has been increasing in
recent quarters. Management feels a lower reserve is appropriate based on its loan loss history and
the composition of its loan portfolio. Based on historical losses, delinquency rates, collateral
values of delinquent loans and a thorough review of the loan portfolio, management is of the
opinion that the allowance for loan losses fairly states the estimated losses in the current
portfolio.
25
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
Deposits and Other Borrowings
The Companys main source of funding is comprised of deposits received from individuals,
governmental entities and businesses located within the Companys service area. Deposit accounts
include demand deposits, savings, money market and certificates of deposit. Total deposits have
increased $11,656,000 since December 31, 2010. Time deposits increased $862,000 during this period
while demand deposits and savings deposits increased $10,794,000. The increase in certificates of
deposits is a result of an increase in core time deposits. The Bank also participates in the CDARS
program. CDARS (Certificate of Deposit Account Registry Service) is a program that allows 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.
The CDARS program also allows the Bank to purchase funds through its One-Way Buy program. At
quarter end the Bank had a total of $23.7 million in CDARS funding, a decrease of $793,000 since
December 31, 2010.
Short-term debt
Short-term debt consists of federal funds purchased, commercial repurchase
agreements (repos.) and daily rate credit from the Federal Home Loan Bank (FHLB). Commercial
customers deposit operating funds into their checking account and by mutual agreement with the bank
their excess funds are swept daily into the repurchase accounts. These accounts are not considered
deposits and are not insured by the FDIC. The Bank pledges securities held in its investment
portfolio as collateral for these short-term loans. Federal funds purchased are overnight
borrowings obtained from the Banks primary correspondent bank to manage short-term liquidity
needs. Daily rate credit from the FHLB has been used to finance loans held for sale and also to
finance the increase in short-term residential and commercial construction loans.
Long-term debt
Borrowings from the Federal Home Loan Bank of Atlanta (FHLB) continue to be an
important source of funding. The Companys subsidiary bank borrows funds on a fixed rate basis.
These borrowings are used to fund loan growth and also assist the Bank in matching the maturity of
its fixed rate real estate loan portfolio with the maturity of its debt and thus reduce its
exposure to interest rate changes. Scheduled repayments totaled $773,000 through March 31, 2011.
There were no additional borrowings through March 31, 2011.
In November 2009, the Company entered into an agreement with Page Valley Bank (and several
sub-participants) to refinance a line of credit previously owed to Silverton Bank as a five year,
fixed rate, amortizing loan at 6%. At March 31, 2011 the outstanding balance was $3,750,000.
In August 2009, the Company began to issue Subordinated debt agreements with local investors
with terms of 7 to 10 years. Interest rates are fixed on the notes for the full term but vary by
maturity. Rates range from 7.0% on the 7 year note to 8.05% on the 10 year note. As of March 31,
2011 the balance outstanding was $10,191,000.
Capital
The Company seeks to maintain a strong capital base to expand facilities, promote public
confidence, support current operations and grow at a manageable level. As of March 31, 2011, the
Companys total risk based capital and leverage ratios were 14.06% and 7.93%, respectively. These
ratios are in excess of regulatory minimums. For the same period, Bank only total risk based
capital and leverage ratios were 13.12% and 7.68%, respectively.
26
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
Liquidity
Liquidity is the 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. Liquid assets include cash, interest-bearing deposits with banks, federal funds sold,
investments and loans maturing within one year. The Companys ability to obtain deposits and
purchase funds at favorable rates determines its liquidity exposure. As a result of the Companys
management of liquid assets 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.
Additional sources of liquidity available to the Company include, but are not limited to, loan
repayments, the ability to obtain deposits through the adjustment of interest rates and the
purchasing of federal funds. To further meet its liquidity needs, the Companys subsidiary bank
also maintains a line of credit with its primary correspondent financial institution. The Bank
also has a line of credit with the Federal Home Loan Bank of Atlanta that allows for secured
borrowings.
Interest Rate Sensitivity
In conjunction with maintaining a satisfactory level of liquidity, management must also
control the degree of interest rate risk assumed on the balance sheet. Managing this risk involves
regular monitoring of interest sensitive assets relative to interest sensitive liabilities over
specific 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.
As of March 31, 2011, the Company had a cumulative Gap Rate Sensitivity Ratio of 14.05% for
the one year repricing period. This generally indicates that earnings would increase in an
increasing interest rate environment as assets reprice more quickly than liabilities. However, in
actual practice, this may not be the case as balance sheet leverage, funding needs and competitive
factors within the market could dictate the need to raise deposit rates more quickly. Management
constantly monitors the Companys interest rate risk and has decided the current position is
acceptable for a well-capitalized community bank.
A summary of asset and liability repricing opportunities is shown in Table II, on page 30.
Stock Repurchase
On September 18, 2008, the Companys Board of Directors approved an increase in the number of
shares of common stock that the Company can repurchase under the share repurchase program from
150,000 to 200,000 shares. However, due to the impact on capital ratios resulting from the growth
in the balance sheet, other than temporary impairment securities write downs in 2009 and increased
funding of the allowance for loan losses, the stock repurchase plan has been suspended. There were
no stock repurchases in 2011.
Effect of Newly Issued Accounting Standards
In July 2010, the Receivables topic of the Accounting Standards Codification (ASC) was
amended by Accounting Standards Update (ASU) 2010-20 to require expanded disclosures related to a
companys allowance for credit losses and the credit quality of its financing receivables. The
amendments require the allowance disclosures to be provided on a disaggregated basis. The Company
is required to include these disclosures in their interim and annual financial statements. See
Notes and Allowance for Loan Losses section of Managements Discussion and Analysis.
Disclosures about Troubled Debt Restructurings (TDRs) required by ASU 2010-20 were deferred
by the Financial Accounting Standards Board (FASB) in ASU 2011-01 issued in January 2011. In
April 2011 the FASB issued ASU 2011-02 to assist creditors with their determination of when a
restructuring is a TDR. The determination is based on whether the restructuring constitutes a
concession and whether the debtor is experiencing financial difficulties as both events must be
present.
Disclosures related to TDRs under ASU 2010-20 will be effective for reporting periods
beginning after June 15, 2011.
27
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations (Continued)
Effect of Newly Issued Accounting Standards (continued)
In December 2010, the Intangibles topic of the ASC was amended to modify Step 1 of the
goodwill impairment test for reporting units with zero or negative carrying amounts. For those
reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is
more likely than not that a goodwill impairment exists. Any resulting goodwill impairment should be
recorded as a cumulative-effect adjustment to beginning retained earnings upon adoption.
Impairments occurring subsequent to adoption should be included in earnings. The amendment was
effective for the Company beginning January 1, 2011.
Existence of Securities and Exchange Commission Web Site
The Securities and Exchange Commission maintains a Web site that contains reports, proxy and
information statements and other information regarding registrants that file electronically with
the Commission, including F & M Bank Corp. and the address is (http: //www.sec.gov).
28
Table of Contents
TABLE I
F & M BANK CORP.
Net Interest Margin Analysis
(on a fully taxable equivalent basis)
(Dollar Amounts in Thousands)
Net Interest Margin Analysis
(on a fully taxable equivalent basis)
(Dollar Amounts in Thousands)
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
March 31, 2011 | March 31, 2010 | |||||||||||||||||||||||
Income/ | Average | Income/ | Average | |||||||||||||||||||||
Average | Balance2 | Expense | Rates4 | Balance2 | Expense | Rates4 | ||||||||||||||||||
Interest income |
||||||||||||||||||||||||
Loans held for investment1,2 |
$ | 449,823 | $ | 6,392 | 5.76 | % | $ | 438,277 | $ | 6,500 | 5.93 | % | ||||||||||||
Loans held for sale |
9,978 | 97 | 3.94 | % | 15,873 | 155 | 3.91 | % | ||||||||||||||||
Federal funds sold |
32,047 | 18 | .23 | % | 23,176 | 13 | .22 | % | ||||||||||||||||
Interest bearing deposits |
2,756 | 7 | 1.03 | % | 3,040 | 4 | .53 | % | ||||||||||||||||
Investments |
||||||||||||||||||||||||
Taxable 3 |
12,499 | 75 | 2.40 | % | 12,928 | 110 | 3.40 | % | ||||||||||||||||
Partially taxable2 |
3,417 | 33 | 3.86 | % | 4,180 | 65 | 6.22 | % | ||||||||||||||||
Total earning assets |
$ | 510,520 | $ | 6,622 | 5.26 | % | $ | 497,474 | $ | 6,847 | 5.51 | % | ||||||||||||
Interest Expense |
||||||||||||||||||||||||
Demand deposits |
$ | 117,971 | $ | 431 | 1.48 | % | $ | 103,345 | $ | 458 | 1.77 | % | ||||||||||||
Savings |
36,894 | 47 | .52 | % | 33,508 | 46 | .55 | % | ||||||||||||||||
Time deposits |
215,031 | 927 | 1.75 | % | 230,585 | 1,264 | 2.19 | % | ||||||||||||||||
Short-term debt |
5,169 | 5 | .39 | % | 5,650 | 7 | .50 | % | ||||||||||||||||
Long-term debt |
58,689 | 622 | 4.30 | % | 59,939 | 629 | 4.20 | % | ||||||||||||||||
Total interest bearing liabilities |
$ | 433,754 | $ | 2,032 | 1.90 | % | $ | 433,027 | $ | 2,404 | 2.22 | % | ||||||||||||
Tax equivalent net interest income |
$ | 4,590 | $ | 4,443 | ||||||||||||||||||||
Net interest margin |
3.65 | % | 3.57 | % | ||||||||||||||||||||
1 | Interest income on loans includes loan fees. | |
2 | An incremental income tax rate of 34% was used to calculate the tax equivalent income on nontaxable and partially taxable investments and loans. The taxable equivalent adjustment was $29,000 and $40,000 for the three months ended March 31, 2011 and 2010, respectively. | |
3 | Average balance information is reflective of historical cost and has not been adjusted for changes in market value. | |
4 | Annualized. |
29
Table of Contents
TABLE II
F & M BANK CORP.
Interest Sensitivity Analysis
March 31, 2011
(In Thousands of Dollars)
Interest Sensitivity Analysis
March 31, 2011
(In Thousands of Dollars)
The following table presents the Companys interest sensitivity.
0 3 | 4 12 | 1 5 | Over 5 | Not | ||||||||||||||||||||
Months | Months | Years | Years | Classified | Total | |||||||||||||||||||
Uses of funds |
||||||||||||||||||||||||
Loans |
||||||||||||||||||||||||
Commercial |
$ | 98,021 | $ | 26,465 | $ | 98,824 | $ | 4,446 | $ | | $ | 227,756 | ||||||||||||
Installment |
9,866 | 903 | 7,391 | 8 | | 18,168 | ||||||||||||||||||
Real estate for investments |
48,188 | 15,246 | 126,093 | 14,641 | | 204,168 | ||||||||||||||||||
Real estate held for sale |
23,683 | | | | | 23,683 | ||||||||||||||||||
Credit cards |
2,639 | | | | | 2,639 | ||||||||||||||||||
Federal funds sold |
17,520 | | | | 17,520 | |||||||||||||||||||
Interest bearing bank deposits |
433 | 1,743 | 497 | | | 2,673 | ||||||||||||||||||
Investment securities |
51 | 8,186 | 2,109 | 3,270 | 3,519 | 17,135 | ||||||||||||||||||
Total |
$ | 200,401 | $ | 52,543 | $ | 234,914 | $ | 22,365 | $ | 3,519 | $ | 513,742 | ||||||||||||
Sources of funds |
||||||||||||||||||||||||
Interest bearing demand deposits |
$ | | $ | 30,913 | $ | 70,051 | $ | 19,569 | $ | | $ | 120,533 | ||||||||||||
Savings deposits |
| 7,530 | 22,592 | 7,531 | | 37,653 | ||||||||||||||||||
Certificates of deposit
$100,000 and over |
8,531 | 40,559 | 29,824 | | | 78,914 | ||||||||||||||||||
Other certificates of deposit |
12,414 | 62,918 | 60,521 | | | 135,853 | ||||||||||||||||||
Short-term borrowings |
5,148 | | | | | 5,148 | ||||||||||||||||||
Long-term borrowings |
5,024 | 7,738 | 35,250 | 10,191 | | 58,203 | ||||||||||||||||||
Total |
$ | 31,117 | $ | 149,658 | $ | 218,238 | $ | 37,291 | | $ | 436,304 | |||||||||||||
Discrete Gap |
$ | 169,284 | $ | (97,115 | ) | $ | 16,676 | $ | (14,926 | ) | $ | 3,519 | $ | 77,438 | ||||||||||
Cumulative Gap |
$ | 169,284 | $ | 72,169 | $ | 88,845 | $ | 73,919 | $ | 77,438 | ||||||||||||||
Ratio of Cumulative Gap to
Total Earning Assets |
32.95 | % | 14.05 | % | 17.29 | % | 14.39 | % | 15.07 | % |
Table II reflects the earlier of the maturity or repricing dates for various assets and
liabilities as of March 31, 2011. In preparing the above table, no assumptions were made with
respect to loan prepayments. Loan principal payments are included in the earliest period in which
the loan matures or can reprice. Principal payments on installment loans scheduled prior to
maturity are included in the period of maturity or repricing. Proceeds from the redemption of
investments and deposits are included in the period of maturity. Estimated maturities of deposits,
which have no stated maturity dates, were derived from guidance contained in FDICIA 305.
30
Table of Contents
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not Applicable
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As a result of the enactment of the Sarbanes-Oxley Act of 2002, issuers such as F & M Bank
Corp. that file periodic reports under the Securities Exchange Act of 1934 (the Act) are required
to include in those reports certain information concerning the issuers controls and procedures for
complying with the disclosure requirements of the federal securities laws. These disclosure
controls and procedures include, without limitation, controls and procedures designed to ensure
that information required to be disclosed by an issuer in the reports it files or submits under the
Act, is communicated to the issuers management, including its principal executive officer or
officers and principal financial officer or officers, or persons performing similar functions, as
appropriate to allow timely decisions regarding required disclosure.
We have established our disclosure controls and procedures to ensure that material information
related to the Company is made known to our principal executive officers and principal financial
officer on a regular basis, in particular during the periods in which our quarterly and annual
reports are being prepared. These disclosure controls and procedures consist principally of
communications between and among the Chief Executive Officer and the Chief Financial Officer, and
the other executive officers of the Company and its subsidiaries to identify any new transactions,
events, trends, contingencies or other matters that may be material to the Companys operations.
As required, we will evaluate the effectiveness of these disclosure controls and procedures on a
quarterly basis, and most recently did so as of the end of the period covered by this report.
The Companys Chief Executive Officer and Chief Financial Officer, based on their evaluation
as of the end of the period covered by this quarterly report of the Companys disclosure controls
and procedures (as defined in Rule 13(a)-14(e) of the Securities Exchange Act of 1934), have
concluded that the Companys disclosure controls and procedures are adequate and effective for
purposes of Rule 13(a)-14(e) and timely, alerting them to financial information relating to the
Company required to be included in the Companys filings with the Securities and Exchange
Commission under the Securities Exchange Act of 1934.
Changes in Internal Controls
Due to the nature of the Companys business as stewards of assets of customers; internal
controls are of the utmost importance. The Company has established procedures during the normal
course of business to reasonably ensure that fraudulent activity of either a material amount to
these results or in any amount is not occurring. In addition to these controls and review by
executive officers, the Company retains the services of an internal auditor to complete regular
audits, which examine the processes and procedures of the Company and the Bank to ensure that these
processes are reasonably effective to prevent internal or external fraud and that the processes
comply with relevant regulatory guidelines of all relevant banking authorities. The findings of the
internal auditor are presented to management of the Bank and to the Audit Committee of the Company.
31
Table of Contents
Part II Other Information
Item 1. Legal Proceedings
Not Applicable
Item 1a. Risk Factors
Not Applicable
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds Not Applicable
Item 3. Defaults Upon Senior Securities
Not Applicable
Item 4. Removed and reserved-
Item 5. Other Information
Not Applicable
Item 6. Exhibits
(a) Exhibits
3 i | Restated Articles of Incorporation of F & M Bank Corp. are incorporated by reference to Exhibits to F & M Bank Corp.s 2001 Form 10K filed March 1, 2002. | ||
3 ii | Amended and Restated Bylaws of F & M Bank Corp. are incorporated by reference to Exhibits to F & M Bank Corp.s Form 10K filed March 1, 2002. | ||
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 Sabanes-Oxley Act of 2002 (filed herewith). |
32
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. |
||||
/s/ DEAN W. WITHERS | ||||
Dean W. Withers | ||||
President and Chief Executive Officer | ||||
/s/ NEIL W. HAYSLETT | ||||
Neil W. Hayslett | ||||
Executive Vice President and Chief Financial Officer | ||||
May 13, 2011
33