V irginia | 54-1280811 |
(State or other jurisdiction of | (I.R.S. Employer Identification No.) |
incorporation or organization) |
Large accelerated filer
o
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Accelerated filer
o
Smaller reporting Company
þ
|
Page | |||||
PART I | |||||
Item 1 |
Business
|
2 | |||
Item 1A |
Risk Factors
|
6 | |||
Item 1B |
Unresolved Staff Comments
|
11 | |||
Item 2 |
Properties
|
11 | |||
Item 3 |
Legal Proceedings
|
12 | |||
Item 4 |
Mine Safety Disclosures
|
12 | |||
PART II | |||||
Item 5 |
Market for Registrant’s Common Equity, and Related Stockholder Matters
and Issuer Purchases of
Equity Securities
|
12 | |||
Item 6 |
Selected Financial Data
|
15 | |||
Item 7 |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
16 | |||
Item 8 |
Financial Statements and Supplementary Data
|
37 | |||
Item 9 |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
79 | |||
Item 9A |
Controls and Procedures
|
79 | |||
Item 9B |
Other Information
|
79 | |||
PART III | |||||
Item 10 |
Directors and Executive Officers
and Corporate Governance
|
80 | |||
Item 11 |
Executive Compensation
|
80 | |||
Item 12 |
Security Ownership of Certain Beneficial Owners and Management
and Related Stockholder Matters
|
80 | |||
Item 13 |
Certain Relationships and Related Transactions
and Director Independence
|
80 | |||
Item 14 |
Principal Accounting Fees and Services
|
80 | |||
PART IV | |||||
Item 15 |
Exhibits and Financial Statement Schedules
|
81 | |||
Signatures
|
82 |
●
|
Changes in the quality or composition of our loan or investment portfolios, including adverse developments in borrower industries, declines in real estate values in our markets, or in the repayment ability of individual borrowers or issuers;
|
●
|
The strength of the economy in our target market area, as well as general economic, market, or business conditions;
|
●
|
An insufficient allowance for loan losses as a result of inaccurate assumptions;
|
●
|
Our ability to maintain our “well-capitalized” regulatory status;
|
●
|
Changes in the interest rates affecting our deposits and our loans;
|
●
|
Changes in our competitive position, competitive actions by other financial institutions and the competitive nature of the financial services industry and our ability to compete effectively against other financial institutions in our banking markets;
|
●
|
Our ability to manage growth;
|
●
|
Our potential growth, including our entrance or expansion into new markets, the opportunities that may be presented to and pursued by us and the need for sufficient capital to support that growth;
|
●
|
Our exposure to operational risk;
|
●
|
Our ability to raise capital as needed by our business;
|
●
|
Changes in laws, regulations and the policies of federal or state regulators and agencies; and
|
●
|
Other circumstances, many of which are beyond our control.
|
●
|
excessive upfront points and fees (those exceeding 3% of the total loan amount, less “bona fide discount points” for prime loans);
|
●
|
interest-only payments;
|
●
|
negative-amortization; and
|
●
|
terms longer than 30 years.
|
Timberville Branch and Administrative Offices
205 South Main Street
Timberville, VA 22853
|
Elkton Branch
127 West Rockingham Street
Elkton, VA 22827
|
|||
Broadway Branch
126 Timberway
Broadway, VA 22815
|
Port Road Branch
1085 Port Republic Road
Harrisonburg, VA 22801
|
|||
Bridgewater Branch
100 Plaza Drive
Bridgewater, VA 22812
|
Edinburg Branch
120 South Main Street
Edinburg, VA 22824
|
|||
Woodstock Branch
161 South Main Street
Woodstock, VA 22664
|
Crossroads Branch
80 Cross Keys Road
Harrisonburg, VA 22801
|
|||
Luray Branch
700 East Main Street
Luray, VA 22835
|
Dealer Finance Division
4759 Spotswood Trail
Penn Laird, VA 22846
|
|||
Fishersville Loan Production Office
1842 Jefferson Hwy
Fishersville, VA 22939
|
Harrisonburg Office
2040 Deyerle Avenue
Suite 107
Harrisonburg, VA 22801
|
Woodstock Office
161 South Main Street
Woodstock, VA 22664
|
Period Ending
|
||||||||||||||||||||||||
Index
|
12/31/08
|
12/31/09
|
12/31/10
|
12/31/11
|
12/31/12
|
12/31/13
|
||||||||||||||||||
F & M Bank Corp.
|
100.00 | 78.51 | 51.45 | 50.45 | 58.49 | 73.83 | ||||||||||||||||||
Russell 2000
|
100.00 | 127.17 | 161.32 | 154.59 | 179.86 | 249.69 | ||||||||||||||||||
SNL Bank
|
100.00 | 98.97 | 110.90 | 85.88 | 115.90 | 159.12 |
2013
|
2012
|
|||||||||||||||||||||||
Stock Price Range
|
Per Share
|
Stock Price Range
|
Per Share
|
|||||||||||||||||||||
Quarter
|
Low
|
High
|
Dividends Declared
|
Low
|
High
|
Dividends Declared
|
||||||||||||||||||
1
st
|
15.00 | 17.73 | $ | .17 | 13.61 | 15.49 | $ | .16 | ||||||||||||||||
2
nd
|
17.00 | 18.25 | .17 | 15.05 | 18.74 | .16 | ||||||||||||||||||
3
rd
|
16.98 | 18.15 | .17 | 15.00 | 16.75 | .16 | ||||||||||||||||||
4
th
|
16.90 | 19.00 | .17 | 14.90 | 16.74 | .16 | ||||||||||||||||||
Total
|
$ | .68 | $ | .64 | ||||||||||||||||||||
(Dollars in thousands, except per share data)
|
2013
|
2012
|
2011
|
2010
|
2009
|
|||||||||||||||
Income Statement Data:
|
||||||||||||||||||||
Interest and Dividend Income
|
$ | 25,966 | $ | 27,225 | $ | 27,680 | $ | 27,870 | $ | 27,516 | ||||||||||
Interest Expense
|
4,773 | 6,294 | 7,719 | 9,005 | 10,182 | |||||||||||||||
Net Interest Income
|
21,193 | 20,931 | 19,961 | 18,865 | 17,334 | |||||||||||||||
Provision for Loan Losses
|
3,775 | 4,200 | 4,000 | 4,300 | 4,210 | |||||||||||||||
Net Interest Income after Provision for Loan Losses
|
17,418 | 16,731 | 15,961 | 14,565 | 13,124 | |||||||||||||||
Noninterest Income
|
3,925 | 3,627 | 3,118 | 3,249 | 3,111 | |||||||||||||||
Securities Gains (Losses)
|
- | - | 1,024 | 349 | (1,754 | ) | ||||||||||||||
Noninterest Expenses
|
14,720 | 13,362 | 12,892 | 12,741 | 12,188 | |||||||||||||||
Income before Income Taxes
|
6,623 | 6,996 | 7,211 | 5,422 | 2,293 | |||||||||||||||
Income Tax Expense
|
1,907 | 2,095 | 2,523 | 1,681 | 339 | |||||||||||||||
Net Income
|
$ | 4,716 | $ | 4,901 | $ | 4,688 | $ | 3,741 | $ | 1,954 | ||||||||||
Per Share Data:
|
||||||||||||||||||||
Net Income
|
$ | 1.88 | $ | 1.96 | $ | 1.91 | $ | 1.63 | $ | .85 | ||||||||||
Dividends Declared
|
.68 | .64 | .60 | .60 | .76 | |||||||||||||||
Book Value
|
21.56 | 19.76 | 18.53 | 18.31 | 16.99 | |||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Assets
|
$ | 552,788 | $ | 596,904 | $ | 566,734 | $ | 538,855 | $ | 539,223 | ||||||||||
Loans Held for Investment
|
478,453 | 465,819 | 451,570 | 445,147 | 434,403 | |||||||||||||||
Loans Held for Sale
|
3,804 | 77,207 | 60,543 | 23,764 | 31,168 | |||||||||||||||
Securities
|
38,486 | 18,807 | 22,108 | 24,144 | 26,220 | |||||||||||||||
Deposits
|
464,149 | 453,796 | 435,947 | 425,051 | 420,643 | |||||||||||||||
Short-Term Debt
|
3,423 | 34,597 | 18,539 | 5,355 | 9,085 | |||||||||||||||
Long-Term Debt
|
21,691 | 47,905 | 57,298 | 58,979 | 63,096 | |||||||||||||||
Stockholders’ Equity
|
54,141 | 49,384 | 46,180 | 42,229 | 39,002 | |||||||||||||||
Average Shares Outstanding
|
2,504 | 2,496 | 2,450 | 2,299 | 2,292 | |||||||||||||||
Financial Ratios:
|
||||||||||||||||||||
Return on Average Assets
1
|
.82 | % | .86 | % | .84 | % | .69 | % | .38 | % | ||||||||||
Return on Average Equity
1
|
9.11 | % | 10.26 | % | 10.41 | % | 9.22 | % | 5.10 | % | ||||||||||
Net Interest Margin
|
4.02 | % | 3.95 | % | 3.87 | % | 3.77 | % | 3.70 | % | ||||||||||
Efficiency Ratio
2
|
58.15 | % | 54.03 | % | 55.43 | % | 57.23 | % | 57.74 | % | ||||||||||
Dividend Payout Ratio
|
36.17 | % | 32.65 | % | 31.41 | % | 36.81 | % | 89.18 | % | ||||||||||
Capital and Credit Quality Ratios:
|
||||||||||||||||||||
Average Equity to Average Assets
1
|
9.00 | % | 8.35 | % | 8.14 | % | 7.46 | % | 7.37 | % | ||||||||||
Allowance for Loan Losses to Loans
3
|
1.71 | % | 1.75 | % | 1.54 | % | 1.30 | % | .88 | % | ||||||||||
Nonperforming Loans to Total Assets
4
|
2.28 | % | 2.24 | % | 2.61 | % | 2.94 | % | 1.42 | % | ||||||||||
Nonperforming Assets to Total Assets
5
|
2.75 | % | 2.73 | % | 3.15 | % | 3.22 | % | 1.52 | % | ||||||||||
Net Charge-offs to Total Loans
3
|
.78 | % | .64 | % | .63 | % | .53 | % | .59 | % |
2
|
The Efficiency Ratio equals noninterest expenses divided by the sum of tax equivalent net interest income and noninterest income. Noninterest expenses exclude intangible asset amortization. Noninterest income excludes gains (losses) on securities transactions
.
|
3
|
Calculated based on Loans Held for Investment, excludes Loans Held for Sale.
|
4
|
Calculated based on 90 day past due and non-accrual to Total Assets.
|
●
|
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.
|
2013
|
2012
|
|||||||
to 2012
|
to 2011
|
|||||||
Prior Year Net Income Per Share
|
$ | 1.96 | $ | 1.91 | ||||
Change from differences in:
|
||||||||
Net interest income
|
.10 | .39 | ||||||
Provision for credit losses
|
.17 | (.08 | ) | |||||
Noninterest income, excluding securities gains
|
.12 | .20 | ||||||
Securities gains
|
- | (.41 | ) | |||||
Noninterest expenses
|
(.54 | ) | (.19 | ) | ||||
Income taxes
|
.07 | .17 | ||||||
Effect of rights offering
|
- | (.03 | ) | |||||
Total Change
|
(.08 | ) | .05 | |||||
Net Income Per Share
|
$ | 1.88 | $ | 1.96 |
1
|
Income and yields are presented on a tax-equivalent basis using the applicable federal income tax rate.
|
2
|
Interest income on loans includes loan fees.
|
3
|
Average balance information is reflective of historical cost and has not been adjusted for changes in market value.
|
4
|
Includes nonaccrual loans.
|
2013 Compared to 2012
|
2012 Compared to 2011
|
|||||||||||||||||||||||
Increase (Decrease)
|
Increase (Decrease)
|
|||||||||||||||||||||||
Due to Change
|
Increase
|
Due to Change
|
Increase
|
|||||||||||||||||||||
in Average:
|
Or
|
in Average:
|
or
|
|||||||||||||||||||||
Volume
|
Rate
|
(Decrease)
|
Volume
|
Rate
|
(Decrease)
|
|||||||||||||||||||
Interest income
|
||||||||||||||||||||||||
Loans held for investment
|
$ | 882 | $ | (1,068 | ) | $ | (186 | ) | $ | 154 | $ | (871 | ) | $ | (717 | ) | ||||||||
Loans held for sale
|
(1,009 | ) | (79 | ) | (1,088 | ) | 534 | (129 | ) | 405 | ||||||||||||||
Investment securities
|
||||||||||||||||||||||||
Taxable
|
(60 | ) | 45 | (15 | ) | 88 | (138 | ) | (50 | ) | ||||||||||||||
Partially taxable
|
- | (1 | ) | (1 | ) | (82 | ) | (6 | ) | (88 | ) | |||||||||||||
Tax exempt
|
- | - | - | - | - | - | ||||||||||||||||||
Interest bearing deposits in banks
|
(1 | ) | - | (1 | ) | (15 | ) | (9 | ) | (24 | ) | |||||||||||||
Federal funds sold
|
25 | - | 25 | (3 | ) | (1 | ) | (4 | ) | |||||||||||||||
Total Interest Income
|
(163 | ) | (1,103 | ) | (1,266 | ) | 676 | (1,154 | ) | (478 | ) | |||||||||||||
Interest expense
|
||||||||||||||||||||||||
Deposits
|
||||||||||||||||||||||||
Demand
|
(7 | ) | (396 | ) | (403 | ) | 24 | (428 | ) | (404 | ) | |||||||||||||
Savings
|
30 | (93 | ) | (63 | ) | 34 | (43 | ) | (9 | ) | ||||||||||||||
Time deposits
|
(281 | ) | (332 | ) | (613 | ) | (17 | ) | (645 | ) | (662 | ) | ||||||||||||
Short-term debt
|
(27 | ) | (1 | ) | (28 | ) | 18 | (6 | ) | 12 | ||||||||||||||
Long-term debt
|
(661 | ) | 247 | (414 | ) | (40 | ) | (321 | ) | (361 | ) | |||||||||||||
Total Interest Expense
|
(946 | ) | (575 | ) | (1,521 | ) | 19 | (1,443 | ) | (1,424 | ) | |||||||||||||
Net Interest Income
|
$ | 783 | $ | (528 | ) | $ | 255 | $ | 657 | $ | 289 | $ | 946 | |||||||||||
GAAP Financial Measurements:
(Dollars in thousands).
|
2013
|
2012
|
2011
|
|||||||||
Interest Income – Loans
|
$ | 25,718 | $ | 26,984 | $ | 27,295 | ||||||
Interest Income - Securities and Other Interest-Earnings Assets
|
248 | 240 | 384 | |||||||||
Interest Expense – Deposits
|
3,242 | 4,321 | 5,396 | |||||||||
Interest Expense - Other Borrowings
|
1,531 | 1,973 | 2,322 | |||||||||
Total Net Interest Income
|
21,193 | 20,930 | 19,961 | |||||||||
Non-GAAP Financial Measurements:
|
||||||||||||
Add: Tax Benefit on Tax-Exempt Interest Income – Loans
|
89 | 97 | 98 | |||||||||
Add: Tax Benefit on Tax-Exempt Interest Income - Securities and Other Interest-Earnings Assets
|
- | - | 22 | |||||||||
Total Tax Benefit on Tax-Exempt Interest Income
|
89 | 97 | 120 | |||||||||
Tax-Equivalent Net Interest Income
|
$ | 21,282 | $ | 21,027 | $ | 20,081 |
(
Dollars in thousands)
|
2013
|
2012
|
2011
|
|||||||||
Available for Sale
1
|
||||||||||||
U.S. Treasury, Agency and Government Sponsored Enterprises (GSE)
|
$ | 29,065 | $ | 7,031 | $ | 11,064 | ||||||
Municipal
|
||||||||||||
Mortgage-backed
2
|
1,201 | 1,647 | 2,063 | |||||||||
Corporate bonds
|
- | - | - | |||||||||
Marketable equity securities
|
- | - | - | |||||||||
Total
|
30,266 | 8,678 | 13,127 | |||||||||
Held to Maturity
|
||||||||||||
U.S. Treasury and Agency
|
106 | 107 | 108 | |||||||||
Total
|
106 | 107 | 108 | |||||||||
Other Equity Investments
|
8,114 | 10,022 | 8,872 | |||||||||
Total Securities
|
$ | 38,486 | $ | 18,807 | $ | 22,107 |
Less
|
One to
|
Five to
|
Over
|
||||||||||||||||||||||||||||||||||
Than one Year
|
Five Years
|
Ten Years
|
Ten Years
|
||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Total
|
Yield
|
|||||||||||||||||||||||||||
Debt Securities Available for Sale
|
|||||||||||||||||||||||||||||||||||||
U.S. Treasury, Agency & GSE
|
$ | 20,000 | .50 | % | $ | 9,065 | .79 | % | $ | - | $ | - |
|
$ | 29,065 | .59 | % | ||||||||||||||||||||
Municipal
|
|
||||||||||||||||||||||||||||||||||||
Mortgage-backed
|
1,201 | 2.28 | % | 1,201 | 2.28 | % | |||||||||||||||||||||||||||||||
Corporate bonds
|
|||||||||||||||||||||||||||||||||||||
Total
|
$ | 20,000 | .50 | % | $ | 9,065 | .79 | % | $ | - | $ | 1,201 | 2.28 | % | $ | 30,266 | .66 | % | |||||||||||||||||||
Debt Securities Held to Maturity
|
|||||||||||||||||||||||||||||||||||||
U.S. Treasury & Agency
|
$ | 106 | 1.00 | % | $ | 106 | 1.00 | % | |||||||||||||||||||||||||||||
Total
|
$ | 106 | 1.00 | % | $ | 106 | 1.00 | % |
December 31
|
||||||||||||||||||||
(Dollars in thousands)
|
2013
|
2012
|
2011
|
2010
|
2009
|
|||||||||||||||
Real estate – mortgage
|
$ | 212,630 | $ | 204,812 | $ | 193,280 | $ | 190,162 | $ | 180,990 | ||||||||||
Real estate – construction
|
68,512 | 71,251 | 72,224 | 79,337 | 86,320 | |||||||||||||||
Consumer installment
|
30,643 | 15,753 | 13,015 | 19,043 | 19,247 | |||||||||||||||
Commercial
|
135,835 | 147,089 | 141,014 | 121,490 | 115,638 | |||||||||||||||
Agricultural
|
16,265 | 14,099 | 15,985 | 19,761 | 19,355 | |||||||||||||||
Multi-family residential
|
11,797 | 9,357 | 13,157 | 12,259 | 10,391 | |||||||||||||||
Credit cards
|
2,680 | 2,788 | 2,812 | 2,771 | 2,356 | |||||||||||||||
Other
|
91 | 670 | 83 | 324 | 106 | |||||||||||||||
Total Loans
|
$ | 478,453 | $ | 465,819 | $ | 451,570 | $ | 445,147 | $ | 434,403 |
Less Than
|
1-5 |
Over
|
||||||||||||||
(Dollars in thousands)
|
1 Year
|
Years
|
5 Years
|
Total
|
||||||||||||
Commercial and
|
||||||||||||||||
agricultural loans
|
$ | 54,889 | $ | 93,301 | $ | 3,910 | $ | 152,100 | ||||||||
Multi-family residential
|
2,555 | 8,559 | 683 | 11,797 | ||||||||||||
Real Estate – mortgage
|
89,119 | 115,775 | 7,736 | 212,630 | ||||||||||||
Real Estate – construction
|
57,238 | 10,364 | 910 | 68,512 | ||||||||||||
Consumer – installment/other
|
8,308 | 24,995 | 111 | 33,414 | ||||||||||||
Total
|
$ | 212,109 | $ | 252,994 | $ | 13,350 | $ | 478,453 | ||||||||
Loans with predetermined rates
|
$ | 26,749 | $ | 44,270 | $ | 9,536 | $ | 80,555 | ||||||||
Loans with variable or
|
||||||||||||||||
adjustable rates
|
185,360 | 208,724 | 3,814 | 397,898 | ||||||||||||
Total
|
$ | 212,109 | $ | 252,994 | $ | 13,350 | $ | 478,453 |
(Dollars in thousands)
|
December 31, 2013
|
September 30, 2013
|
June 30, 2013
|
March 31, 2013
|
December 31, 2012
|
|||||||||||||||
Nonaccrual Loans:
|
||||||||||||||||||||
Real Estate
|
$ | 9,963 | $ | 9,590 | $ | 11,026 | $ | 8,164 | $ | 9,611 | ||||||||||
Commercial
|
1,890 | 2,272 | 2,355 | 2,690 | 2,914 | |||||||||||||||
Home Equity
|
402 | 434 | 471 | 474 | 740 | |||||||||||||||
Other
|
- | 20 | 34 | 108 | 121 | |||||||||||||||
Loans past due 90 days or more:
|
||||||||||||||||||||
Real Estate
|
246 | - | - | 172 | - | |||||||||||||||
Commercial
|
4 | - | - | 74 | - | |||||||||||||||
Home Equity
|
61 | 10 | - | - | - | |||||||||||||||
Other
|
16 | 12 | 2 | 3 | - | |||||||||||||||
Total Nonperforming loans
|
$ | 12,582 | $ | 12,338 | $ | 13,888 | $ | 11,685 | $ | 13,386 | ||||||||||
Nonperforming loans as a percentage of loans held for investment
|
2.63 | % | 2.57 | % | 2.95 | % | 2.51 | % | 2.87 | % | ||||||||||
Net Charge Offs to Total Loans Held for Investment
(1)
|
.78 | % | .59 | % | .44 | % | .17 | % | .64 | % | ||||||||||
Allowance for loan and lease losses to nonperforming loans
|
65.05 | % | 67.59 | % | 58.25 | % | 70.68 | % | 60.91 | % |
(Dollars in thousands)
|
2013
|
2012
|
2011
|
2010
|
2009
|
|||||||||||||||
Balance at beginning of period
|
$ | 8,154 | $ | 6,937 | $ | 5,786 | $ | 3,836 | $ | 2,189 | ||||||||||
Provision charged to expenses
|
3,775 | 4,200 | 4,000 | 4,300 | 4,210 | |||||||||||||||
Loan losses:
|
||||||||||||||||||||
Construction/land development
|
2,127 | 1,480 | 1,263 | 249 | 677 | |||||||||||||||
Farmland
|
- | - | - | 3 | - | |||||||||||||||
Real Estate
|
173 | 482 | 474 | 181 | 267 | |||||||||||||||
Multi-family
|
- | - | - | 958 | - | |||||||||||||||
Commercial Real Estate
|
201 | 424 | 381 | 346 | 395 | |||||||||||||||
Home Equity – closed end
|
159 | 69 | 222 | 200 | 16 | |||||||||||||||
Home Equity – open end
|
68 | - | 83 | - | - | |||||||||||||||
Commercial & Industrial – Non Real Estate
|
986 | 776 | 423 | 332 | 1,096 | |||||||||||||||
Consumer
|
173 | 45 | 90 | 117 | 117 | |||||||||||||||
Dealer Finance
|
17 | - | - | - | - | |||||||||||||||
Credit Cards
|
121 | 71 | 106 | 97 | 71 | |||||||||||||||
Total loan losses
|
4,025 | 3,347 | 3,042 | 2,483 | 2,639 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Construction/land development
|
40 | 192 | - | - | - | |||||||||||||||
Farmland
|
- | 3 | - | - | - | |||||||||||||||
Real Estate
|
- | - | 8 | 2 | 6 | |||||||||||||||
Multi-family
|
- | - | 48 | 52 | - | |||||||||||||||
Commercial Real Estate
|
42 | 48 | 16 | 2 | - | |||||||||||||||
Home Equity – closed end
|
- | - | 3 | - | - | |||||||||||||||
Home Equity – open end
|
29 | - | 27 | - | - | |||||||||||||||
Commercial & Industrial – Non Real Estate
|
127 | 62 | 24 | - | - | |||||||||||||||
Consumer
|
14 | 27 | 42 | 56 | 36 | |||||||||||||||
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
Credit Cards
|
28 | 32 | 25 | 21 | 34 | |||||||||||||||
Total recoveries
|
280 | 364 | 193 | 133 | 76 | |||||||||||||||
Net loan losses
|
(3,745 | ) | (2,983 | ) | (2,849 | ) | (2,350 | ) | (2,563 | ) | ||||||||||
Balance at end of period
|
$ | 8,184 | $ | 8,154 | $ | 6,937 | $ | 5,786 | $ | 3,836 | ||||||||||
Allowance for loan losses as a
|
||||||||||||||||||||
percentage of loans
|
1.71 | % | 1.75 | % | 1.54 | % | 1.30 | % | .88 | % | ||||||||||
Net loan losses to loans outstanding
|
.78 | % | .64 | % | .63 | % | .53 | % | .59 | % |
December 31,
|
||||||||||||||||||||||||
2013
|
2012
|
2011
|
||||||||||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||||||||
Noninterest-bearing
|
$ | 90,170 | $ | 75,983 | $ | 68,141 | ||||||||||||||||||
Interest-bearing:
|
||||||||||||||||||||||||
Interest Checking
|
$ | 120,482 | .66 | % | $ | 121,209 | .99 | % | $ | 119,453 | 1.34 | % | ||||||||||||
Savings Accounts
|
52,714 | .23 | % | 45,120 | .40 | % | 38,248 | .50 | % | |||||||||||||||
Time Deposits:
|
||||||||||||||||||||||||
CDARS
|
8,581 | .53 | % | 10,339 | .69 | % | 22,775 | 1.04 | % | |||||||||||||||
$100,000 or more
|
69,130 | .87 | % | 67,562 | 1.01 | % | 73,299 | 1.59 | % | |||||||||||||||
Less than $100,000
|
121,075 | 1.39 | % | 136,244 | 1.61 | % | 119,090 | 1.85 | % | |||||||||||||||
Total Interest-bearing
|
371,982 | 1.17 | % | 380,474 | 1.14 | % | 372,865 | 1.45 | % | |||||||||||||||
Total deposits
|
$ | 462,152 | .70 | % | $ | 456,457 | .95 | % | $ | 441,006 | 1.22 | % |
(Actual Dollars in thousands)
|
2013
|
2012
|
||||||
Less than 3 months
|
$ | 14,360 | $ | 10,225 | ||||
3 to 6 months
|
5,485 | 7,541 | ||||||
6 to 12 months
|
15,219 | 20,234 | ||||||
1 year to 5 years
|
34,610 | 30,585 | ||||||
Total
|
$ | 69,674 | $ | 68,585 |
December 31, 2013
|
||||||||||||||||||||
One Year
|
Three Years
|
|||||||||||||||||||
Less than
|
Through
|
Through
|
More than
|
|||||||||||||||||
One Year
|
Three Years
|
Five Years
|
Five Years
|
Total
|
||||||||||||||||
Securities sold under agreements to repurchase
|
$ | 3,423 | - | - | - | $ | 3,423 | |||||||||||||
FHLB Short term advances
|
- | - | - | - | - | |||||||||||||||
Federal Funds Purchased
|
- | - | - | - | - | |||||||||||||||
FHLB long term advances
|
11,500 | - | - | - | 11,500 | |||||||||||||||
Subordinated Debt
|
- | - | 3,578 | 6,613 | 10,191 | |||||||||||||||
Total
|
$ | 14,923 | $ | - | $ | 3,578 | $ | 6,613 | $ | 25,114 |
1-90 | 91-365 | 1-5 |
Over 5
|
Not
|
||||||||||||||||||||
(Dollars in thousands)
|
Days |
Days
|
Years
|
Years
|
Classified
|
Total
|
||||||||||||||||||
Rate Sensitive Assets:
|
||||||||||||||||||||||||
Loans held for investment
|
$ |
132,381
|
$ |
77,048
|
$ |
252,994
|
$ |
13,350
|
$ | - | $ |
475,773
|
||||||||||||
Loans held for sale
|
3,804
|
- | - | - | - |
3,804
|
||||||||||||||||||
Federal Funds Sold
|
2
|
- | - | - | - |
2
|
||||||||||||||||||
Investments securities
|
20,000
|
106
|
9,065
|
1,201
|
- |
30,372
|
||||||||||||||||||
Credit Cards
|
2,680
|
- | - | - | - |
2,680
|
||||||||||||||||||
Interest bearing bank deposits
|
708 | - | - | - | - | 708 | ||||||||||||||||||
Total
|
159,575
|
77,154
|
262,059
|
14,551
|
- |
513,339
|
||||||||||||||||||
Rate Sensitive Liabilities:
|
||||||||||||||||||||||||
Interest bearing demand deposits
|
- |
30,960
|
67,984
|
18,512
|
- |
117,456
|
||||||||||||||||||
Savings
|
- |
11,659
|
34,975
|
11,658
|
- |
58,292
|
||||||||||||||||||
Certificates of deposit
$100,000 and over
|
14,360
|
20,704
|
34,610
|
- | - |
69,674
|
||||||||||||||||||
Other certificates of deposit
|
19,946 | 45,400 | 60,984 | - | - | 126,330 | ||||||||||||||||||
Total Deposits
|
34,306
|
108,723
|
198,553
|
30,170
|
- |
371,752
|
||||||||||||||||||
Short-term debt
|
3,423
|
- | - | - | - |
3,423
|
||||||||||||||||||
Long-term debt
|
4,000 | 7,500 | 3,578 | 6,613 | - | 21,691 | ||||||||||||||||||
Total
|
41,729
|
116,223
|
202,131
|
36,783
|
- |
396,866
|
||||||||||||||||||
Discrete Gap
|
117,846
|
(39,069
|
) |
59,928
|
(22,232
|
) |
116,473
|
|||||||||||||||||
Cumulative Gap
|
117,846
|
78,777
|
138,705
|
116,473
|
||||||||||||||||||||
As a % of Earning Assets
|
22.96
|
% |
15.35
|
% |
27.02
|
% |
22.69
|
% |
●
|
In preparing the above table, no assumptions are made with respect to loan prepayments or deposit run off. Loan principal payments are included in the earliest period in which the loan matures or can be repriced. 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 on deposits which have no stated maturity dates were derived from guidance contained in FDICIA 305.
|
2012 | ||||||||||||||||||||
(Dollars in thousands)
|
Fourth
|
Third
|
Second
|
First
|
Total
|
|||||||||||||||
Interest and Dividend Income
|
$ | 6,400 | $ | 6,458 | $ | 6,509 | $ | 6,599 | $ | 25,966 | ||||||||||
Interest Expense
|
1,073 | 1,194 | 1,228 | 1,278 | 4,773 | |||||||||||||||
Net Interest Income
|
5,327 | 5,264 | 5,281 | 5,321 | 21,193 | |||||||||||||||
Provision for Loan Losses
|
750 | 1,000 | 1,125 | 900 | 3,775 | |||||||||||||||
Net Interest Income after Provision,
|
||||||||||||||||||||
For Loan Losses
|
4,577 | 4,264 | 4,156 | 4,421 | 17,418 | |||||||||||||||
Non-Interest Income
|
939 | 1,026 | 1,094 | 866 | 3,925 | |||||||||||||||
Non-Interest Expense
|
3,890 | 3,662 | 3,565 | 3,603 | 14,720 | |||||||||||||||
Income before taxes
|
1,626 | 1,628 | 1,685 | 1,684 | 6,623 | |||||||||||||||
Income Tax Expense
|
442 | 445 | 552 | 468 | 1,907 | |||||||||||||||
Net Income
|
$ | 1,184 | $ | 1,183 | $ | 1,133 | $ | 1,216 | $ | 4,716 | ||||||||||
Net Income Per Share
|
$ | .47 | $ | .47 | $ | .45 | $ | .49 | $ | 1.88 |
2011 | ||||||||||||||||||||
(Dollars in thousands)
|
Fourth
|
Third
|
Second
|
First
|
Total | |||||||||||||||
Interest and Dividend Income
|
$ | 6,984 | $ | 7,026 | $ | 6,522 | $ | 6,693 | $ | 27,225 | ||||||||||
Interest Expense
|
1,402 | 1,573 | 1,623 | 1,696 | 6,294 | |||||||||||||||
Net Interest Income
|
5,582 | 5,453 | 4,899 | 4,997 | 20,931 | |||||||||||||||
Provision for Loan Losses
|
1,500 | 900 | 900 | 900 | 4,200 | |||||||||||||||
Net Interest Income after Provision,
|
||||||||||||||||||||
For Loan Losses
|
4,082 | 4,553 | 3,999 | 4,097 | 16,731 | |||||||||||||||
Non-Interest Income
|
960 | 995 | 909 | 763 | 3,627 | |||||||||||||||
Non-Interest Expense
|
3,333 | 3,464 | 3,314 | 3,251 | 13,362 | |||||||||||||||
Income before taxes
|
1,709 | 2,084 | 1,594 | 1,609 | 6,996 | |||||||||||||||
Income Tax Expense
|
465 | 702 | 454 | 474 | 2,095 | |||||||||||||||
Net Income
|
$ | 1,244 | $ | 1,382 | $ | 1,140 | $ | 1,135 | $ | 4,901 | ||||||||||
Net Income Per Share
|
$ | .48 | $ | .56 | $ | .46 | $ | .46 | $ | 1.96 |
2013
|
2012
|
|||||||
Assets
|
||||||||
Cash and due from banks (notes 3 and 15)
|
$ | 5,834,596 | $ | 7,960,633 | ||||
Money market funds
|
708,049 | 1,035,581 | ||||||
Federal funds sold
|
2,000 | - | ||||||
Cash and cash equivalents
|
6,544,645 | 8,996,214 | ||||||
Interest bearing deposits (note 15)
|
- | 248,000 | ||||||
Securities:
|
||||||||
Held to maturity - fair value of $106,387 and $107,234 in 2013 and 2012, respectively (note 4)
|
106,387 | 107,234 | ||||||
Available for sale (note 4)
|
30,265,781 | 8,678,001 | ||||||
Other investments (note 4)
|
8,113,600 | 10,021,938 | ||||||
Loans held for sale
|
3,804,425 | 77,206,517 | ||||||
Loans held for investment (notes 5)
|
478,453,008 | 465,819,073 | ||||||
Less allowance for loan losses (note 6)
|
(8,184,376 | ) | (8,154,074 | ) | ||||
Net Loans Held for Investment
|
470,268,632 | 457,664,999 | ||||||
Other real estate owned (note 9)
|
2,628,418 | 2,883,947 | ||||||
Bank premises and equipment, net (note 8)
|
6,525,057 | 6,445,061 | ||||||
Interest receivable
|
1,498,112 | 1,702,847 | ||||||
Goodwill (note 23)
|
2,669,517 | 2,669,517 | ||||||
Bank owned life insurance (note 24)
|
12,121,772 | 11,662,106 | ||||||
Other assets
|
8,241,821 | 8,617,754 | ||||||
Total Assets
|
$ | 552,788,167 | $ | 596,904,135 | ||||
Liabilities
|
||||||||
Deposits: (note 10)
|
||||||||
Noninterest bearing
|
$ | 92,396,921 | $ | 84,749,470 | ||||
Interest bearing:
|
||||||||
Demand
|
92,562,273 | 95,366,552 | ||||||
Money market accounts
|
24,894,002 | 24,559,248 | ||||||
Savings
|
58,292,273 | 47,602,255 | ||||||
Time deposits over $100,000
|
69,673,722 | 68,585,313 | ||||||
All other time deposits
|
126,330,053 | 132,932,701 | ||||||
Total Deposits
|
464,149,244 | 453,795,539 | ||||||
Short-term debt (note 11)
|
3,423,078 | 34,597,352 | ||||||
Accrued liabilities
|
9,383,610 | 11,221,998 | ||||||
Subordinated debt (note 12)
|
10,191,000 | 10,191,000 | ||||||
Long-term debt (note 12)
|
11,500,000 | 37,714,286 | ||||||
Total Liabilities
|
498,646,932 | 547,520,175 | ||||||
Commitments and Contingencies (note 16)
|
||||||||
Stockholders’ Equity (Note 22)
|
||||||||
Common stock $5 par value, 6,000,000 shares authorized, 2,511,735 and
|
||||||||
2,499,544 shares issued and outstanding for 2013 and 2012, respectively
|
12,558,675 | 12,497,720 | ||||||
Retained earnings (note 19)
|
42,089,165 | 38,926,779 | ||||||
Noncontrolling interest
|
418,228 | 362,131 | ||||||
Accumulated other comprehensive income (loss)
|
(924,833 | ) | (2,402,670 | ) | ||||
Total Stockholders' Equity
|
54,141,235 | 49,383,960 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 552,788,167 | $ | 596,904,135 |
2013
|
2012
|
2011
|
||||||||||
Interest and Dividend Income
|
||||||||||||
Interest and fees on loans held for investment
|
$ | 25,070,039 | $ | 25,247,444 | $ | 25,964,303 | ||||||
Interest on loans held for sale
|
647,622 | 1,736,361 | 1,331,055 | |||||||||
Interest on deposits and federal funds sold
|
54,679 | 30,363 | 58,385 | |||||||||
Interest on debt securities
|
193,244 | 210,371 | 193,554 | |||||||||
Dividends on equity securities
|
- | - | 132,882 | |||||||||
Total Interest and Dividend Income
|
25,965,584 | 27,224,539 | 27,680,179 | |||||||||
Interest Expense
|
||||||||||||
Interest on demand deposits
|
791,245 | 1,194,567 | 1,598,793 | |||||||||
Interest on savings deposits
|
119,020 | 182,479 | 191,428 | |||||||||
Interest on time deposits over $100,000
|
781,950 | 908,389 | 1,163,079 | |||||||||
Interest on all other time deposits
|
1,549,273 | 2,035,900 | 2,443,329 | |||||||||
Total interest on deposits
|
3,241,488 | 4,321,335 | 5,396,629 | |||||||||
Interest on short-term debt
|
23,956 | 51,380 | 40,288 | |||||||||
Interest on long-term debt
|
1,507,299 | 1,921,356 | 2,281,734 | |||||||||
Total Interest Expense
|
4,772,743 | 6,294,071 | 7,718,651 | |||||||||
Net Interest Income
|
21,192,841 | 20,930,468 | 19,961,528 | |||||||||
Provision for Loan losses
(note 6)
|
3,775,000 | 4,200,000 | 4,000,000 | |||||||||
Net Interest Income After Provision for Loan Losses
|
17,417,841 | 16,730,468 | 15,961,528 | |||||||||
Noninterest Income
|
||||||||||||
Service charges on deposit accounts
|
1,117,910 | 1,168,221 | 1,102,909 | |||||||||
Insurance and other commissions
|
868,464 | 868,965 | 548,548 | |||||||||
Other operating income
|
1,537,397 | 1,254,490 | 1,173,371 | |||||||||
Income on bank owned life insurance
|
508,658 | 481,681 | 353,367 | |||||||||
Gain on the sale of securities (note 4)
|
- | - | 1,024,539 | |||||||||
Total Noninterest Income
|
4,032,429 | 3,773,357 | 4,202,734 | |||||||||
Noninterest Expenses
|
||||||||||||
Salaries
|
6,524,515 | 5,823,204 | 5,537,557 | |||||||||
Employee benefits (note 14)
|
2,146,871 | 1,972,835 | 1,790,665 | |||||||||
Occupancy expense
|
606,935 | 553,655 | 543,220 | |||||||||
Equipment expense
|
547,948 | 549,564 | 593,483 | |||||||||
Amortization of intangibles (notes 2 and 23)
|
- | - | 45,771 | |||||||||
FDIC insurance assessment
|
704,103 | 706,673 | 771,696 | |||||||||
Other real estate owned expenses
|
214,832 | 303,802 | 210,345 | |||||||||
Other operating expenses
|
3,974,791 | 3,451,645 | 3,399,081 | |||||||||
Total Noninterest Expenses
|
14,719,995 | 13,361,378 | 12,891,818 | |||||||||
Income before Income Taxes
|
6,730,275 | 7,142,447 | 7,272,444 | |||||||||
Income Tax Expense
(note 13)
|
1,907,297 | 2,095,397 | 2,522,728 | |||||||||
Consolidated Net Income
|
4,822,978 | 5,047,050 | 4,749,716 | |||||||||
Net Income - Noncontrolling interest
|
(107,185 | ) | (145,966 | ) | (61,525 | ) | ||||||
Net Income-F & M Bank Corp.
|
$ | 4,715,793 | $ | 4,901,084 | $ | 4,688,191 | ||||||
Per Share Data
|
||||||||||||
Net Income
|
1.88 | 1.96 | 1.91 | |||||||||
Cash Dividends
|
.68 | .64 | .60 | |||||||||
Average Common Shares Outstanding
|
2,504,015 | 2,496,300 | 2,449,864 |
|
Years Ended December 31,
|
|||||||||||
2013
|
2012
|
2011
|
||||||||||
Net Income:
|
||||||||||||
Net income – F & M Bank Corp
|
$ | 4,715,793 | $ | 4,901,084 | $ | 4,688,191 | ||||||
Net income attributable to noncontrolling interest
|
107,185 | 145,966 | 61,525 | |||||||||
Total net income
|
4,822,978 | 5,047,050 | 4,749,716 | |||||||||
Other comprehensive income (loss):
|
||||||||||||
Prior Year Prepaid Pension Adjustment
|
- | - | (52,093 | ) | ||||||||
Pension plan adjustment
|
2,314,274 | (557,609 | ) | (1,677,486 | ) | |||||||
Tax effect
|
(786,853 | ) | 189,587 | 570,346 | ||||||||
Pension plan adjustment, net of tax
|
1,527,421 | (368,022 | ) | (1,107,140 | ) | |||||||
Unrealized holding gains (losses)
|
||||||||||||
on available-for-sale securities
|
(75,127 | ) | 26,470 | 84,125 | ||||||||
Other than temporary impairment losses
|
- | - | - | |||||||||
Reclassification adjustment for gains realized in income
|
- | - | (1,024,539 | ) | ||||||||
Net unrealized gains (losses)
|
(75,127 | ) | 26,470 | (940,414 | ) | |||||||
Tax effect
|
25,543 | (9,000 | ) | 319,741 | ||||||||
Unrealized holding gain (losses), net of tax
|
(49,584 | ) | 17,470 | (620,673 | ) | |||||||
Total comprehensive income
|
$ | 6,300,815 | $ | 4,696,498 | $ | 2,969,810 |
|
Accumulated
|
|||||||||||||||||||
Other
|
||||||||||||||||||||
Comprehensive
|
||||||||||||||||||||
Common
|
Retained
|
Noncontrolling
|
Income
|
|||||||||||||||||
Stock
|
Earnings
|
Interest
|
(Loss)
|
Total
|
||||||||||||||||
Balance December 31, 2010
|
11,530,430 | 30,837,090 | 186,133 | (324,305 | ) | 42,229,348 | ||||||||||||||
Net income
|
4,688,191 | 61,525 | 4,749,716 | |||||||||||||||||
Prepaid pension adjustment
|
(52,093 | ) | (52,093 | ) | ||||||||||||||||
Other comprehensive income (loss)
|
(1,727,813 | ) | (1,727,813 | ) | ||||||||||||||||
Minority Interest Contributed Capital (Distributions)
|
(31,493 | ) | (31,493 | ) | ||||||||||||||||
Dividends on common stock
|
(1,466,271 | ) | (1,466,271 | ) | ||||||||||||||||
Stock issued (186,630 shares)
|
933,150 | 1,545,175 | - | - | 2,478,325 | |||||||||||||||
Balance December 31, 2011
|
12,463,580 | 35,552,092 | 216,165 | (2,052,118 | ) | 46,179,719 | ||||||||||||||
Net income
|
4,901,084 | 145,966 | 5,047,050 | |||||||||||||||||
Other comprehensive income (loss)
|
(350,552 | ) | (350,552 | ) | ||||||||||||||||
Dividends on common stock
|
(1,597,673 | ) | (1,597,673 | ) | ||||||||||||||||
Stock issued (6,828 shares)
|
34,140 | 71,276 | - | - | 105,416 | |||||||||||||||
Balance December 31, 2012
|
$ | 12,497,720 | $ | 38,926,779 | $ | 362,131 | $ | (2,402,670 | ) | $ | 49,383,960 | |||||||||
Net income
|
4,715,793 | 107,185 | 4,822,978 | |||||||||||||||||
Prepaid pension adjustment
|
||||||||||||||||||||
Other comprehensive income (loss)
|
1,477,837 | 1,477,837 | ||||||||||||||||||
Minority Interest Contributed Capital (Distributions)
|
(51,088 | ) | (51,088 | ) | ||||||||||||||||
Dividends on common stock
|
(1,705,881 | ) | (1,705,881 | ) | ||||||||||||||||
Stock issued (12,141 shares)
|
60,955 | 152,474 | - | - | 213,429 | |||||||||||||||
Balance December 31, 2013
|
$ | 12,558,675 | $ | 42,089,165 | $ | 418,228 | $ | (924,833 | ) | $ | 54,141,235 |
|
2013
|
2012
|
2011
|
|||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net income
|
$ | 4,715,793 | $ | 4,901,084 | $ | 4,688,191 | ||||||
Adjustments to reconcile net income to net cash
|
||||||||||||
provided by (used in) operating activities:
|
||||||||||||
(Gain) loss on the sale of securities
|
- | - | (1,024,539 | ) | ||||||||
Other than temporary impairment losses
|
- | - | - | |||||||||
Depreciation
|
581,625 | 597,920 | 607,140 | |||||||||
Amortization (Accretion) of securities
|
45,416 | 74,190 | 71,855 | |||||||||
Loans held for sale originated
|
79,778,381 | 76,622,865 | 54,894,308 | |||||||||
Sale of loans held for sale originated
|
(71,169,362 | ) | (81,529,577 | ) | (55,435,746 | ) | ||||||
Provision for loan losses
|
3,775,000 | 4,200,000 | 4,000,000 | |||||||||
Benefit (expense) for deferred taxes
|
(568,858 | ) | 494,733 | (1,392,538 | ) | |||||||
Decrease in interest receivable
|
204,735 | 113,014 | 185,365 | |||||||||
(Increase) decrease in other assets
|
(967,516 | ) | 1,729,648 | (765,002 | ) | |||||||
Increase (decrease) in accrued expenses
|
1,731,973 | 528,576 | 2,523,711 | |||||||||
Amortization of limited partnership investments
|
581,737 | 550,989 | 465,870 | |||||||||
Loss on sale of other real estate owned
|
97,155 | 200,865 | 128,040 | |||||||||
Amortization of intangibles
|
- | - | 45,771 | |||||||||
Gain on sale of property and equipment
|
- | - | (89,409 | ) | ||||||||
Income from life insurance investment
|
(508,658 | ) | (481,681 | ) | (295,899 | ) | ||||||
Net Cash Provided by Operating Activities
|
18,297,421 | 8,002,626 | 8,607,118 | |||||||||
Cash Flows from Investing Activities
|
||||||||||||
(Increase) decrease in interest bearing bank deposits
|
248,000 | (95,585 | ) | 1,738,982 | ||||||||
Purchase of bank owned life insurance
|
- | (4,063,687 | ) | - | ||||||||
Proceeds from maturities of securities available for sale
|
10,712,508 | 20,647,760 | 19,875,231 | |||||||||
Proceeds from sales of securities available for sale
|
- | - | 4,191,425 | |||||||||
Purchases of securities available for sale
|
(31,093,384 | ) | (17,946,019 | ) | (22,395,643 | ) | ||||||
Net increase in loans held for investment
|
(17,149,156 | ) | (18,806,297 | ) | (12,720,338 | ) | ||||||
Net (increase) decrease in loans held for sale participations
|
64,793,073 | (11,756,993 | ) | (36,237,137 | ) | |||||||
Net purchase of property and equipment
|
(661,621 | ) | (565,898 | ) | (202,320 | ) | ||||||
Proceeds from sale of other real estate owned
|
928,897 | 1,564,272 | 1,802,034 | |||||||||
Net Cash Provided By ( Used in) Investing Activities
|
27,778,317 | (31,022,447 | ) | (43,947,766 | ) | |||||||
Cash Flows from Financing Activities
|
||||||||||||
Net change in demand and savings deposits
|
15,867,944 | 19,689,196 | 21,442,181 | |||||||||
Net change in time deposits
|
(5,514,239 | ) | (1,840,280 | ) | (10,546,315 | ) | ||||||
Net change in short-term debt
|
(31,174,274 | ) | 16,058,389 | 13,183,971 | ||||||||
Dividends paid in cash
|
(1,705,881 | ) | (1,597,673 | ) | (1,466,271 | ) | ||||||
Proceeds from long-term debt
|
- | - | 5,999,000 | |||||||||
Proceeds for issuance of subordinated debt
|
- | - | 247,000 | |||||||||
Payments to repurchase common stock
|
- | - | - | |||||||||
Proceeds from issuance of common stock
|
213,429 | 105,416 | 2,478,325 | |||||||||
Repayments of long-term debt
|
(26,214,286 | ) | (9,392,857 | ) | (7,927,321 | ) | ||||||
Net Cash Provided by (Used in) Financing Activities
|
(48,527,307 | ) | 23,022,191 | 23,410,570 | ||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
(2,451,569 | ) | 2,370 | (11,930,078 | ) | |||||||
Cash and Cash Equivalents, Beginning of Year
|
8,996,214 | 8,993,844 | 20,923,922 | |||||||||
Cash and Cash Equivalents, End of Year
|
$ | 6,544,645 | $ | 8,996,214 | $ | 8,993,844 | ||||||
Supplemental Disclosure:
|
||||||||||||
Cash paid for:
|
||||||||||||
Interest expense
|
$ | 6,500,592 | $ | 6,245,244 | $ | 10,308,998 | ||||||
Income taxes
|
800,000 | 1,700,000 | 1,600,000 | |||||||||
Transfers from loans to other real estate owned
|
1,337,890 | 1,972,032 | 2,963,814 | |||||||||
Noncash exchange of other real estate owned
|
(569,245 | ) | (567,171 | ) | 484,532 | |||||||
The amortized cost and fair value of securities held to maturity are as follows:
|
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
December 31, 2013
|
||||||||||||||||
U. S. Treasuries
|
$
|
106,387 |
$
|
-
|
$
|
-
|
$
|
106,387 | ||||||||
December 31, 2012
|
||||||||||||||||
U. S. Treasuries
|
$
|
107,234 |
$
|
-
|
$
|
-
|
$
|
107,234 |
|
The amortized cost and fair value of securities available for sale are as follows:
|
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
December 31, 2013
|
||||||||||||||||
Government sponsored enterprises
|
$
|
29,075,893 |
$
|
11,460 |
$
|
22,253
|
$
|
29,065,100 | ||||||||
Mortgage-backed obligations of federal agencies
|
1,208,533 | - |
7,852
|
1,200,681 | ||||||||||||
Marketable equities
|
-
|
-
|
-
|
-
|
||||||||||||
Corporate bonds
|
-
|
-
|
-
|
-
|
||||||||||||
Total Securities Available for Sale
|
$
|
30,284,426 |
$
|
11,460 |
$
|
30,105
|
$
|
30,265,781 | ||||||||
December 31, 2012
|
||||||||||||||||
Government sponsored enterprises
|
$
|
7,012,432 |
$
|
18,780 |
$
|
482 |
$
|
7,030,730 | ||||||||
Mortgage-backed obligations of federal agencies
|
1,609,086 |
38,185
|
-
|
1,647,271 | ||||||||||||
Marketable equities
|
-
|
-
|
-
|
-
|
||||||||||||
Corporate bonds
|
-
|
-
|
-
|
-
|
||||||||||||
Total Securities Available for Sale
|
$
|
8,621,518 |
$
|
56,965 |
$
|
482 |
$
|
8,678,001 |
Securities Held to Maturity
|
Securities Available for Sale
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
Due in one year or less
|
$
|
106,387
|
$
|
106,387
|
$
|
20,000,000
|
$
|
20,000,000
|
||||||||
Due after one year through five years
|
-
|
-
|
9,075,893
|
9,065,100
|
||||||||||||
Due after five years
|
-
|
-
|
1,208,533
|
1,200,681
|
||||||||||||
Total
|
$
|
106,387
|
$
|
106,387
|
$
|
30,284,426
|
$
|
30,265,781
|
2011
|
||||
Gains
|
$
|
1,110,960
|
||
Losses
|
(86,421
|
)
|
||
Net Gains
|
$
|
1,024,539
|
Less than 12 Months
|
More than 12 Months
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
2013
|
||||||||||||||||||||||||
Government sponsored enterprises
|
$
|
4,984
|
$
|
(22
|
)
|
$
|
-
|
$
|
-
|
$
|
4,984
|
$
|
(22
|
)
|
||||||||||
Mortgage backed obligations
|
1,191
|
(8
|
) |
-
|
-
|
1,191
|
(8
|
) | ||||||||||||||||
Total
|
$
|
6,175
|
$
|
(30
|
)
|
$
|
-
|
$
|
-
|
$
|
6,175
|
$
|
(30
|
)
|
||||||||||
2012
|
||||||||||||||||||||||||
Government sponsored enterprises
|
$
|
2,000
|
$
|
(.5
|
)
|
$
|
-
|
$
|
-
|
$
|
2,000
|
$
|
(.5
|
)
|
||||||||||
Mortgage backed obligations
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
2,000
|
$
|
(.5
|
)
|
$
|
-
|
$
|
-
|
$
|
2,000
|
$
|
(.5
|
)
|
2013
|
2012
|
|||||||
Construction/Land Development
|
$ | 68,512,341 | $ | 71,251,440 | ||||
Farmland
|
13,197,398 | 12,258,884 | ||||||
Real Estate
|
154,628,068 | 144,066,274 | ||||||
Multi-Family
|
11,797,010 | 9,356,823 | ||||||
Commercial Real Estate
|
113,415,234 | 123,819,228 | ||||||
Home Equity – closed end
|
10,228,264 | 10,983,902 | ||||||
Home Equity – open end
|
47,357,787 | 49,761,711 | ||||||
Commercial & Industrial – Non-Real Estate
|
25,903,011 | 25,109,925 | ||||||
Consumer
|
10,162,457 | 12,697,877 | ||||||
Credit cards
|
2,679,718 | 2,787,915 | ||||||
Dealer Finance
|
20,571,720 | 3,725,094 | ||||||
Total
|
$ | 478,453,008 | $ | 465,819,073 |
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
December 31, 2013
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
Impaired loans without a valuation allowance:
|
||||||||||||||||||||
Construction/Land Development
|
$ | 3,960 | $ | 4,543 | $ | - | $ | 5,750 | $ | 153 | ||||||||||
Farmland
|
1,459 | 1,459 | - | 1,475 | 67 | |||||||||||||||
Real Estate
|
49 | 49 | - | 529 | 3 | |||||||||||||||
Multi-Family
|
- | - | - | - | - | |||||||||||||||
Commercial Real Estate
|
851 | 851 | - | 616 | 56 | |||||||||||||||
Home Equity – closed end
|
308 | 308 | - | 284 | 25 | |||||||||||||||
Home Equity – open end
|
- | - | - | 20 | - | |||||||||||||||
Commercial & Industrial – Non-Real Estate
|
242 | 242 | - | 64 | 12 | |||||||||||||||
Consumer
|
- | - | - | - | - | |||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
6,869 | 7,452 | - | 8,738 | 316 | ||||||||||||||||
Impaired loans with a valuation allowance
|
||||||||||||||||||||
Construction/Land Development
|
8,291 | 9,716 | 1,560 | 10,855 | 175 | |||||||||||||||
Farmland
|
- | - | - | - | - | |||||||||||||||
Real Estate
|
1,145 | 1,145 | 154 | 966 | 48 | |||||||||||||||
Multi-Family
|
- | - | - | - | - | |||||||||||||||
Commercial Real Estate
|
818 | 1,118 | 282 | 1,171 | 4 | |||||||||||||||
Home Equity – closed end
|
180 | 180 | 17 | 409 | 3 | |||||||||||||||
Home Equity – open end
|
100 | 100 | 9 | 93 | 5 | |||||||||||||||
Commercial & Industrial – Non-Real Estate
|
- | - | - | 141 | - | |||||||||||||||
Consumer
|
2 | 2 | - | 1 | 1 | |||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
10,536 | 12,261 | 2,022 | 13,636 | 236 | ||||||||||||||||
Total impaired loans
|
$ | 17,405 | $ | 19,713 | $ | 2,022 | $ | 22,374 | $ | 552 |
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
December 31, 2012
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
Impaired loans without a valuation allowance:
|
||||||||||||||||||||
Construction/Land Development
|
$ | 5,743 | $ | 5,743 | $ | - | $ | 1,493 | $ | 279 | ||||||||||
Farmland
|
1,481 | 1,481 | - | 301 | 76 | |||||||||||||||
Real Estate
|
- | - | - | 2,561 | - | |||||||||||||||
Multi-Family
|
- | - | - | - | - | |||||||||||||||
Commercial Real Estate
|
541 | 541 | - | 168 | 23 | |||||||||||||||
Home Equity – closed end
|
- | - | - | 153 | - | |||||||||||||||
Home Equity – open end
|
- | - | - | 274 | - | |||||||||||||||
Commercial & Industrial – Non-Real Estate
|
- | - | - | 56 | - | |||||||||||||||
Consumer
|
- | - | - | 135 | - | |||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
7,765 | 7,765 | - | 5,141 | 378 | ||||||||||||||||
Impaired loans with a valuation allowance
|
||||||||||||||||||||
Construction/Land Development
|
9,881 | 10,466 | 1,363 | 7,875 | 217 | |||||||||||||||
Farmland
|
- | - | - | - | - | |||||||||||||||
Real Estate
|
637 | 901 | 146 | 1,089 | 38 | |||||||||||||||
Multi-Family
|
- | - | - | - | - | |||||||||||||||
Commercial Real Estate
|
1,286 | 1,585 | 253 | 1,092 | 4 | |||||||||||||||
Home Equity – closed end
|
415 | 415 | 29 | 319 | 9 | |||||||||||||||
Home Equity – open end
|
90 | 250 | 78 | 193 | 19 | |||||||||||||||
Commercial & Industrial – Non-Real Estate
|
433 | 707 | 277 | 1,005 | - | |||||||||||||||
Consumer
|
2 | 2 | - | 13 | - | |||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
12,744 | 14,326 | 2,146 | 11,586 | 287 | ||||||||||||||||
Total impaired loans
|
$ | 20,509 | $ | 22,091 | $ | 2,146 | $ | 16,727 | $ | 665 |
December 31, 2013
(in thousands)
|
Beginning Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending Balance
|
Percentage of loans in each category to total
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Construction/Land Development
|
$ | 2,771 | $ | 2,127 | $ | 40 | $ | 3,323 | $ | 4,007 | 48.96 | % | $ | 1,560 | $ | 2,447 | ||||||||||||||||
Farmland
|
(2 | ) | - | - | - | (2 | ) | (.03 | %) | - | (2 | ) | ||||||||||||||||||||
Real Estate
|
924 | 173 | - | (351 | ) | 400 | 4.89 | % | 154 | 246 | ||||||||||||||||||||||
Multi-Family
|
(37 | ) | - | - | 37 | - | - | - | - | |||||||||||||||||||||||
Commercial Real Estate
|
1,113 | 201 | 42 | (177 | ) | 777 | 9.49 | % | 282 | 495 | ||||||||||||||||||||||
Home Equity – closed end
|
360 | 159 | - | (44 | ) | 157 | 1.92 | % | 17 | 140 | ||||||||||||||||||||||
Home Equity – open end
|
659 | 68 | 29 | (144 | ) | 476 | 5.82 | % | 9 | 467 | ||||||||||||||||||||||
Commercial & Industrial – Non-Real Estate
|
2,113 | 986 | 127 | 210 | 1,464 | 17.89 | % | - | 1,464 | |||||||||||||||||||||||
Consumer
|
51 | 173 | 14 | 264 | 156 | 1.91 | % | - | 156 | |||||||||||||||||||||||
Dealer Finance
|
72 | 17 | - | 573 | 628 | 7.68 | % | - | 628 | |||||||||||||||||||||||
Credit Cards
|
130 | 121 | 28 | 84 | 121 | 1.48 | % | - | 121 | |||||||||||||||||||||||
Unallocated
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total
|
$ | 8,154 | $ | 4,025 | $ | 280 | $ | 3,775 | $ | 8,184 | 100 | % | $ | 2,022 | $ | 6,162 |
December 31, 2012
(in thousands)
|
Beginning Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending Balance
|
Percentage of loans in each category to total
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Construction/Land Development
|
$ | 2,071 | $ | 1,481 | $ | 192 | $ | 1,989 | $ | 2,771 | 33.98 | % | $ | 1,363 | $ | 1,408 | ||||||||||||||||
Farmland
|
145 | - | 3 | (150 | ) | (2 | ) | (.02 | %) | - | (2 | ) | ||||||||||||||||||||
Real Estate
|
625 | 482 | - | 781 | 924 | 11.33 | % | 146 | 778 | |||||||||||||||||||||||
Multi-Family
|
92 | - | - | (129 | ) | (37 | ) | (.45 | %) | - | (37 | ) | ||||||||||||||||||||
Commercial Real Estate
|
2,285 | 424 | 48 | (796 | ) | 1,113 | 13.65 | % | 253 | 949 | ||||||||||||||||||||||
Home Equity – closed end
|
91 | 69 | - | 338 | 360 | 4.42 | % | 29 | 243 | |||||||||||||||||||||||
Home Equity – open end
|
867 | - | - | (208 | ) | 659 | 8.07 | % | 78 | 580 | ||||||||||||||||||||||
Commercial & Industrial – Non-Real Estate
|
457 | 776 | 62 | 2,370 | 2,113 | 25.90 | % | 277 | 1,836 | |||||||||||||||||||||||
Consumer
|
128 | 44 | 27 | (60 | ) | 51 | .65 | % | - | 51 | ||||||||||||||||||||||
Dealer Finance
|
- | - | - | 72 | 72 | .88 | % | - | 72 | |||||||||||||||||||||||
Credit Cards
|
176 | 71 | 32 | (7 | ) | 130 | 1.59 | % | - | 130 | ||||||||||||||||||||||
Unallocated
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total
|
$ | 6,937 | $ | 3,347 | $ | 364 | $ | 4,200 | $ | 8,154 | 100 | % | $ | 2,146 | $ | 6,008 |
December 31, 2013
|
Loan Receivable
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
|||||||||
Construction/Land Development
|
$ | 68,512 | $ | 14,259 | $ | 54,253 | ||||||
Farmland
|
13,197 | 1,459 | 11,738 | |||||||||
Real Estate
|
154,628 | 1,194 | 153,434 | |||||||||
Multi-Family
|
11,797 | - | 11,797 | |||||||||
Commercial Real Estate
|
113,415 | 1,969 | 111,446 | |||||||||
Home Equity – closed end
|
10,228 | 488 | 9,740 | |||||||||
Home Equity –open end
|
47,358 | 100 | 47,258 | |||||||||
Commercial & Industrial – Non-Real Estate
|
25,903 | 242 | 25,661 | |||||||||
Consumer
|
10,163 | 2 | 10,161 | |||||||||
Dealer Finance
|
20,572 | 20,572 | ||||||||||
Credit Cards
|
2,680 | - | 2,680 | |||||||||
$ | 478,453 | $ | 19,713 | $ | 458,740 | |||||||
Total
|
December 31, 2012
|
Loan Receivable
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
|||||||||
Construction/Land Development
|
$ | 71,251 | $ | 16,206 | $ | 60,787 | ||||||
Farmland
|
12,259 | 1,481 | 12,259 | |||||||||
Real Estate
|
144,066 | 901 | 143,165 | |||||||||
Multi-Family
|
9,357 | - | 9,357 | |||||||||
Commercial Real Estate
|
123,819 | 2,128 | 122,233 | |||||||||
Home Equity – closed end
|
10,984 | 415 | 10,569 | |||||||||
Home Equity –open end
|
49,762 | 250 | 49,512 | |||||||||
Commercial & Industrial – Non-Real Estate
|
25,110 | 708 | 24,402 | |||||||||
Consumer
|
12,698 | 2 | 12,696 | |||||||||
Dealer Finance
|
3,725 | 3,725 | ||||||||||
Credit Cards
|
2,788 | - | 2,788 | |||||||||
$ | 465,819 | $ | 22,091 | $ | 451,493 | |||||||
Total
|
30-59 Days Past due
|
60-89 Days Past Due
|
Greater than 90 Days (excluding non-accrual)
|
Non-Accrual Loans
|
Total Past Due
|
Current
|
Total Loan Receivable
|
||||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||||||
Construction/Land Development
|
$ | 167 | $ | 735 | $ | - | $ | 8,556 | $ | 9,458 | $ | 59,054 | $ | 68,512 | ||||||||||||||
Farmland
|
- | - | - | - | - | 13,197 | 13,197 | |||||||||||||||||||||
Real Estate
|
4,659 | 920 | 246 | 1,407 | 7,232 | 147,396 | 154,628 | |||||||||||||||||||||
Multi-Family
|
107 | - | - | - | 107 | 11,690 | 11,797 | |||||||||||||||||||||
Commercial Real Estate
|
858 | - | - | 1,474 | 2,332 | 111,083 | 113,415 | |||||||||||||||||||||
Home Equity – closed end
|
122 | 79 | 10 | 180 | 391 | 9,837 | 10,228 | |||||||||||||||||||||
Home Equity – open end
|
549 | 39 | 51 | 222 | 861 | 46,497 | 47,358 | |||||||||||||||||||||
Commercial & Industrial – Non- Real Estate
|
148 | 20 | 4 | 416 | 588 | 25,315 | 25,903 | |||||||||||||||||||||
Consumer
|
169 | 71 | 5 | - | 245 | 9,918 | 10,163 | |||||||||||||||||||||
Dealer Finance
|
335 | 72 | 11 | - | 418 | 20,154 | 20,572 | |||||||||||||||||||||
Credit Cards
|
21 | 3 | - | - | 24 | 2,656 | 2,680 | |||||||||||||||||||||
Total
|
$ | 7,135 | $ | 1,939 | $ | 327 | $ | 12,255 | $ | 21,656 | $ | 456,797 | $ | 478,453 |
CREDIT QUALITY INDICATORS (in thousands)
|
|||||||||
AS OF DECEMBER 31, 2013
|
|||||||||
Corporate Credit Exposure
|
|||||||||
Credit Risk Profile by Creditworthiness Category
|
Grade 1 Minimal Risk
|
Grade 2 Modest Risk
|
Grade 3 Average Risk
|
Grade 4 Acceptable Risk
|
Grade 5 Marginally Acceptable
|
Grade 6 Watch
|
Grade 7 Substandard
|
Grade 8 Doubtful
|
Total
|
||||||||||||||||||||||||||||
Construction/Land Development
|
$ | - | $ | - | $ | 3,166 | $ | 25,657 | $ | 11,116 | $ | 2,946 | $ | 25,627 | $ | - | $ | 68,512 | ||||||||||||||||||
Farmland
|
69 | - | 1,406 | 5,206 | 4,816 | 143 | 1,557 | - | 13,197 | |||||||||||||||||||||||||||
Real Estate
|
- | 562 | 68,241 | 52,190 | 19,037 | 7,821 | 6,777 | - | 154,628 | |||||||||||||||||||||||||||
Multi-Family
|
- | 668 | 4,442 | 2,275 | 4,412 | - | - | - | 11,797 | |||||||||||||||||||||||||||
Commercial Real Estate
|
- | 1,897 | 18,062 | 55,350 | 21,677 | 13,406 | 3,023 | - | 113,415 | |||||||||||||||||||||||||||
Home Equity – closed end
|
- | - | 4,574 | 3,117 | 1,870 | 281 | 386 | - | 10,228 | |||||||||||||||||||||||||||
Home Equity – open end
|
- | 1,482 | 13,308 | 26,734 | 4,840 | 327 | 667 | - | 47,358 | |||||||||||||||||||||||||||
Commercial & Industrial (Non-Real Estate)
|
815 | 92 | 3,631 | 16,265 | 3,108 | 1,516 | 476 | - | 25,903 | |||||||||||||||||||||||||||
Total
|
$ | 884 | $ | 4,701 | $ | 116,830 | $ | 186,794 | $ | 70,876 | $ | 26,440 | $ | 38,513 | $ | - | $ | 445,038 |
Consumer Credit Exposure
|
||||||||
Credit Risk Profile Based on Payment Activity
|
||||||||
Credit Cards
|
Consumer
|
|||||||
Performing
|
$ | 2,680 | $ | 30,719 | ||||
Non performing
|
- | 16 | ||||||
Total
|
$ | 2,680 | $ | 30,735 |
CREDIT QUALITY INDICATORS (in thousands)
|
|||||||||
AS OF DECEMBER 31, 2012
|
|||||||||
Corporate Credit Exposure
|
|||||||||
Credit Risk Profile by Creditworthiness Category
|
Grade 1 Minimal Risk
|
Grade 2 Modest Risk
|
Grade 3 Average Risk
|
Grade 4 Acceptable Risk
|
Grade 5 Marginally Acceptable
|
Grade 6 Watch
|
Grade 7 Substandard
|
Grade 8 Doubtful
|
Total
|
||||||||||||||||||||||||||||
Construction/Land Development
|
$ | - | $ | 831 | $ | 4,400 | $ | 16,616 | $ | 15,783 | $ | 9,013 | $ | 24,608 | $ | - | $ | 71,251 | ||||||||||||||||||
Farmland
|
70 | - | 1,544 | 4,327 | 4,214 | 524 | 1,580 | - | 12,259 | |||||||||||||||||||||||||||
Real Estate
|
- | 448 | 36,342 | 69,670 | 22,413 | 6,472 | 8,721 | - | 144,066 | |||||||||||||||||||||||||||
Multi-Family
|
- | 632 | 2,185 | 1,815 | 4,725 | - | - | - | 9,357 | |||||||||||||||||||||||||||
Commercial Real Estate
|
- | 2,033 | 18,663 | 56,624 | 28,650 | 4,910 | 12,939 | - | 123,819 | |||||||||||||||||||||||||||
Home Equity – closed end
|
- | - | 2,280 | 6,198 | 1,268 | 530 | 708 | - | 10,984 | |||||||||||||||||||||||||||
Home Equity – open end
|
- | 1,460 | 15,294 | 26,595 | 4,735 | 694 | 869 | 115 | 49,762 | |||||||||||||||||||||||||||
Commercial & Industrial (Non-Real Estate)
|
- | 87 | 3,505 | 15,448 | 3,621 | 531 | 1,918 | - | 25,110 | |||||||||||||||||||||||||||
Total
|
$ | 70 | $ | 5,491 | $ | 84,213 | $ | 197,293 | $ | 85,409 | $ | 22,674 | $ | 51,343 | $ | 115 | $ | 446,608 | ||||||||||||||||||
NOTE 7
|
TROUBLED DEBT RESTRUCTURING
|
December 31, 2013
|
||||||||||||
Pre-Modification
|
Post-Modification
|
|||||||||||
Outstanding
|
Outstanding
|
|||||||||||
Number of Contracts
|
Recorded Investment
|
Recorded Investment
|
||||||||||
Troubled Debt Restructurings
|
||||||||||||
Construction/Land Development
|
1 | $ | 937 | $ | 937 | |||||||
Real Estate
|
1 | 50 | 50 | |||||||||
Commercial Real Estate
|
1 | 312 | 312 | |||||||||
Commercial & Industrial – Non- Real Estate
|
1 | 201 | 201 | |||||||||
$ | 1,500 | $ | 1,500 |
During the twelve months ended December 31, 2013, the Bank modified 4 loans that were considered to be troubled debt restructurings. These modifications include rate adjustments, revisions to amortization schedules, suspension of principal payments for a temporary period, re-advancing funds to be applied as payments to bring the loan(s) current, or any combination thereof.
|
NOTE 7
|
TROUBLED DEBT RESTRUCTURING (CONTINUED):
|
December 31, 2012
|
||||||||||||
Pre-Modification
|
Post-Modification
|
|||||||||||
Outstanding
|
Outstanding
|
|||||||||||
Number of Contracts
|
Recorded Investment
|
Recorded Investment
|
||||||||||
Troubled Debt Restructurings
|
||||||||||||
Construction/Land Development
|
1 | $ | 4,628 | $ | 4,628 | |||||||
Real Estate
|
1 | 147 | 147 | |||||||||
$ | 4,775 | $ | 4,775 |
December 31, 2012
|
||||||||||||
Pre-Modification
|
Post-Modification
|
|||||||||||
Outstanding
|
Outstanding
|
|||||||||||
Number of Contracts
|
Recorded Investment
|
Recorded Investment
|
||||||||||
Troubled Debt Restructurings that subsequently defaulted during the period:
|
||||||||||||
Real Estate
|
1 | 147 | 147 | |||||||||
$ | 147 | $ | 147 |
NOTE 8
|
BANK PREMISES AND EQUIPMENT
|
|
Bank premises and equipment as of December 31 are summarized as follows:
|
2013
|
2012
|
|||||||
Land
|
$ | 1,418,003 | $ | 1,418,003 | ||||
Buildings and improvements
|
6,771,867 | 6,717,360 | ||||||
Furniture and equipment
|
5,963,779 | 5,649,560 | ||||||
14,153,649 | 13,784,923 | |||||||
Less - accumulated depreciation
|
(7,628,592 | ) | (7,339,862 | ) | ||||
Net
|
$ | 6,525,057 | $ | 6,445,061 |
Other Real Estate Owned
(dollars in thousands)
|
||||||||
2013
|
2012
|
|||||||
Balance beginning of year
|
$ | 2,883,947 | $ | 3,074,199 | ||||
Property acquired at foreclosure
|
1,337,890 | 1,972,032 | ||||||
Capital improvements on foreclosed property
|
11,329 | 170,024 | ||||||
Sale of other real estate owned financed by Bank
|
(569,245 | ) | (567,171 | ) | ||||
Sales of foreclosed properties
|
(964,149 | ) | (1,545,191 | ) | ||||
Valuation adjustments
|
(71,354 | ) | (219,946 | ) | ||||
Balance as of December 31
|
$ | 2,628,418 | $ | 2,883,947 |
December 31,
|
||||||||
2013
|
2012
|
|||||||
Noninterest bearing demand deposits
|
$ | 92,396,921 | $ | 84,749,470 | ||||
Savings and interest bearing demand deposits:
|
||||||||
Interest checking accounts
|
117,456,275 | 119,925,800 | ||||||
Savings accounts
|
58,292,273 | 47,602,255 | ||||||
Time Deposits:
|
||||||||
Balances of less than $100,000
|
126,330,053 | 132,932,701 | ||||||
Balances of $100,000 and more
|
69,673,722 | 68,585,313 | ||||||
Total Deposits
|
$ | 464,149,244 | $ | 453,795,539 |
2014
|
$ | 99,185,070 | ||
2015
|
51,108,868 | |||
2016
|
17,159,054 | |||
2017
|
13,722,424 | |||
2018 and after
|
14,828,359 | |||
Total
|
$ | 196,003,775 |
Maximum
|
Weighted
|
|||||||||||||||||||
Outstanding
|
Outstanding
|
Average
|
Average
|
Year End
|
||||||||||||||||
at any
|
at
|
Balance
|
Interest
|
Interest
|
||||||||||||||||
Month End
|
Year End
|
Outstanding
|
Rate
|
Rate
|
||||||||||||||||
2013
|
||||||||||||||||||||
Federal funds purchased
|
$ | - | $ | - | $ | 42,838 | .01 | % | .97 | % | ||||||||||
FHLB short term
|
17,500,000 | - | 2,938,356 | .23 | % | .49 | % | |||||||||||||
Securities sold under agreements to repurchase
|
3,522,999 | 3,423,078 | 3,190,186 | .14 | % | .28 | % | |||||||||||||
Totals
|
$ | 3,423,078 | $ | 6,171,380 | .38 | % | .39 | % | ||||||||||||
2012
|
||||||||||||||||||||
Federal funds purchased
|
$ | 9,283,000 | $ | 9,283,000 | $ | 776,617 | .51 | % | .90 | % | ||||||||||
FHLB short term
|
32,500,000 | 22,500,000 | 8,088,798 | .46 | % | .37 | % | |||||||||||||
Securities sold under agreements to repurchase
|
4,773,045 | 2,814,352 | 3,949,934 | .35 | % | .38 | % | |||||||||||||
Totals
|
$ | 34,597,352 | $ | 12,815,349 | .41 | % | .41 | % | ||||||||||||
2011
|
||||||||||||||||||||
Federal funds purchased
|
$ | 7,825,000 | $ | - | $ | 1,254,400 | .93 | % | - | |||||||||||
FHLB daily rate credit
|
15,000,000 | 15,000,000 | 3,191,781 | .36 | % | .36 | % | |||||||||||||
Securities sold under agreements to repurchase
|
5,691,856 | 3,538,963 | 4,398,638 | .39 | % | .39 | % | |||||||||||||
Totals
|
$ | 18,538,963 | $ | 8,844,819 | .45 | % | .38 | % |
2014
|
$ | 11,500,000 | ||
2015
|
- | |||
2016
|
956,000 | |||
2017
|
2,622,000 | |||
Thereafter
|
6,613,000 | |||
Total
|
$ | 21,691,000 |
2013
|
2012
|
2011
|
||||||||||
Current expense
|
||||||||||||
Federal
|
$ | 1,338,439 | $ | 2,590,130 | $ | 1,130,190 | ||||||
Deferred (benefit) expense
|
||||||||||||
Federal
|
636,452 | (412,621 | ) | 1,348,005 | ||||||||
State
|
(67,594 | ) | (82,112 | ) | 44,533 | |||||||
Total Deferred (benefit) expense
|
568,858 | (494,733 | ) | 1,392,538 | ||||||||
Total Income Tax Expense
|
$ | 1,907,297 | $ | 2,095,397 | $ | 2,522,728 | ||||||
Amounts in above arising from gains
|
||||||||||||
(losses) on security transactions
|
$ | 0 | $ | 0 | $ | 207,342 | ||||||
The deferred tax effects of temporary differences are as follows:
|
2013 | 2012 | 2011 | |||||||||
LIH Partnership Losses
|
$ | (72,955 | ) | $ | (44,640 | ) | $ | (43,906 | ) | |||
Securities impairment
|
- | - | 961,648 | |||||||||
Deferred Tax Asset Valuation Allowance
|
- | - | 385,496 | |||||||||
Local & Historic State Credits Recognized
|
(67,594 | ) | (82,112 | ) | 44,533 | |||||||
Provision for loan losses
|
96,159 | (224,835 | ) | (135,662 | ) | |||||||
Non-qualified deferred compensation
|
(64,140 | ) | (35,161 | ) | (50,456 | ) | ||||||
Depreciation
|
86,551 | (42,919 | ) | 51,534 | ||||||||
Other real estate owned
|
(3,746 | ) | - | - | ||||||||
Pension expense
|
84,282 | 97,067 | 231,699 | |||||||||
Goodwill tax amortization
|
64,920 | 61,424 | 61,424 | |||||||||
Secondary accrual on nonaccrual loans
|
444,482 | (223,557 | ) | (114,231 | ) | |||||||
Other
|
899 | - | 459 | |||||||||
Deferred Income Tax Expense (Benefit)
|
$ | 568,858 | $ | (494,733 | ) | $ | 1,392,538 |
Deferred Tax Assets:
|
2013
|
2012
|
||||||
Allowance for loan losses
|
$ | 1,788,360 | $ | 1,884,519 | ||||
Split Dollar Life Insurance
|
4,440 | 5,339 | ||||||
Nonqualified deferred compensation
|
527,909 | 463,769 | ||||||
Secondary accrual on nonaccrual loans
|
- | 444,482 | ||||||
Securities impairment
|
532,211 | 518,190 | ||||||
Core deposit amortization
|
298,019 | 298,019 | ||||||
State historic tax credits
|
26,432 | 28,004 | ||||||
Other real estate owned
|
3,746 | - | ||||||
Pension plan
|
470,091 | 1,256,944 | ||||||
Other
|
- | - | ||||||
Total Assets
|
$ | 3,651,208 | $ | 4,899,266 |
Deferred Tax Liabilities:
|
2013
|
2012
|
||||||
Unearned low income housing credits
|
$ | 661,841 | $ | 668,734 | ||||
Depreciation
|
363,946 | 277,395 | ||||||
Pension
|
1,423,461 | 1,339,179 | ||||||
Goodwill tax amortization
|
791,771 | 726,851 | ||||||
Securities available for sale
|
(6,339 | ) | 19,204 | |||||
Other
|
(74,926 | ) | (15,992 | ) | ||||
Total Liabilities
|
3,159,754 | 3,015,371 | ||||||
Net Deferred Tax Asset (included in Other Assets on Balance Sheet)
|
$ | 491,454 | $ | 1,883,895 |
2013
|
2012
|
2011
|
||||||||||
Tax expense at federal statutory rates
|
$ | 2,251,851 | $ | 2,378,804 | $ | 2,451,712 | ||||||
Increases (decreases) in taxes resulting from:
|
||||||||||||
State income taxes, net
|
9,229 | 6,132 | 4,714 | |||||||||
Partially exempt income
|
(44,676 | ) | (49,828 | ) | (79,063 | ) | ||||||
Tax-exempt income
|
(197,482 | ) | (188,932 | ) | (151,906 | ) | ||||||
Prior year LIH credits
|
(61,768 | ) | 97,857 | 62,289 | ||||||||
Deferred Tax Asset Valuation Allowance
|
- | - | 385,496 | |||||||||
Other
|
(49,857 | ) | (148,636 | ) | (150,514 | ) | ||||||
Total Income Tax Expense
|
$ | 1,907,297 | $ | 2,095,397 | $ | 2,522,728 | ||||||
2013
|
2012
|
2011
|
||||||||||
Change in Benefit Obligation
|
||||||||||||
Benefit obligation, beginning
|
$ | 8,931,940 | $ | 7,296,932 | $ | 5,858,283 | ||||||
Service cost
|
599,933 | 518,634 | 445,422 | |||||||||
Interest cost
|
350,314 | 327,924 | 321,515 | |||||||||
Actuarial gain (loss)
|
(1,300,094 | ) | 1,066,019 | 1,179,018 | ||||||||
Benefits paid
|
(648,525 | ) | (277,569 | ) | (507,306 | ) | ||||||
Benefit obligation, ending
|
$ | 7,933,568 | $ | 8,931,940 | $ | 7,296,932 | ||||||
Change in Plan Assets
|
||||||||||||
Fair value of plan assets, beginning
|
$ | 8,123,437 | $ | 6,760,513 | $ | 6,317,920 | ||||||
Actual return on plan assets
|
1,462,314 | 890,493 | (50,101 | ) | ||||||||
Employer contribution
|
750,000 | 750,000 | 1,000,000 | |||||||||
Benefits paid
|
(648,525 | ) | (277,569 | ) | (507,306 | ) | ||||||
Fair value of plan assets, ending
|
9,687,226 | 8,123,437 | 6,760,513 | |||||||||
Funded status at the end of the year
|
$ | 1,753,658 | $ | (808,503 | ) | $ | (536,419 | ) |
2013
|
2012
|
2011
|
||||||||||
Amount recognized in the Balance Sheet
|
||||||||||||
Accrued prepaid benefit cost
|
$ | 3,136,277 | $ | 2,888,390 | $ | 2,602,865 | ||||||
Unfunded pension benefit obligation under ASC 325-960
|
(1,382,619 | ) | (3,696,893 | ) | (3,139,284 | ) | ||||||
Amount recognized in accumulated other
|
||||||||||||
comprehensive income
|
||||||||||||
Net Gain/(Loss)
|
$ | (1,485,455 | ) | $ | (3,814,965 | ) | $ | (3,272,592 | ) | |||
Prior service cost
|
102,836 | 118,072 | 133,308 | |||||||||
Net obligation at transition
|
- | - | - | |||||||||
Amount recognized
|
(1,382,619 | ) | (3,696,893 | ) | (3,139,284 | ) | ||||||
Deferred Taxes
|
470,090 | 1,256,944 | 1,067,357 | |||||||||
Amount recognized in accumulated
|
||||||||||||
comprehensive income
|
$ | (912,529 | ) | $ | (2,439,949 | ) | $ | (2,071,927 | ) | |||
(Accrued) Prepaid benefit detail
|
||||||||||||
Benefit obligation
|
$ | (7,933,568 | ) | $ | (8,931,940 | ) | $ | (7,296,932 | ) | |||
Fair value of assets
|
9,687,226 | 8,123,437 | 6,760,513 | |||||||||
Unrecognized net actuarial loss
|
1,485,455 | 3,814,965 | 3,272,592 | |||||||||
Unrecognized transition obligation
|
||||||||||||
Unrecognized prior service cost
|
(102,836 | ) | (118,072 | ) | (133,308 | ) | ||||||
Prepaid (accrued) benefits
|
$ | 3,136,277 | $ | 2,888,390 | $ | 2,602,865 | ||||||
Components of net periodic benefit cost
|
||||||||||||
Service cost
|
$ | 599,933 | $ | 518,634 | $ | 445,422 | ||||||
Interest cost
|
350,314 | 327,924 | 321,515 | |||||||||
Expected return on plan assets
|
(636,081 | ) | (540,069 | ) | (504,436 | ) | ||||||
Amortization of prior service cost
|
(15,236 | ) | (15,236 | ) | (7,777 | ) | ||||||
Amortization of transition obligation
|
||||||||||||
Recognized net actuarial (gain) loss
|
203,183 | 173,222 | 63,845 | |||||||||
Net periodic benefit cost
|
$ | 502,113 | $ | 464,475 | $ | 318,569 | ||||||
Additional disclosure information
|
||||||||||||
Accumulated benefit obligation
|
$ | 5,474,048 | $ | 6,214,325 | $ | 5,182,301 | ||||||
Vested benefit obligation
|
$ | 5,388,808 | $ | 6,087,194 | $ | 4,924,537 | ||||||
Discount rate used for net pension cost
|
4.00 | % | 4.50 | % | 5.50 | % | ||||||
Discount rate used for disclosure
|
5.00 | % | 4.00 | % | 4.50 | % | ||||||
Expected return on plan assets
|
8.00 | % | 8.00 | % | 8.00 | % | ||||||
Rate of compensation increase
|
3.00 | % | 3.00 | % | 4.00 | % | ||||||
Average remaining service (years)
|
14 | 14 | 15 |
|
||||||||
|
2013
|
2012
|
||||||
Mutual funds - equity
|
62 | % | 62 | % | ||||
Mutual funds –fixed income
|
38 | % | 38 | % | ||||
Cash and equivalents
|
0 | % | 0 | % |
2014
|
$ | 768,279 | ||
2015
|
110,416 | |||
2016
|
134,820 | |||
2017
|
59,750 | |||
2018
|
1,225,125 | |||
2019-2023 | 4,678,165 | |||
$ | 6,976,555 |
2013
|
2012
|
|||||||
Commitments to loan money
|
$ | 103,782,380 | $ | 100,721,250 | ||||
Standby letters of credit
|
985,331 | 1,216,216 | ||||||
2014
|
$ | 97,772 | ||
2015
|
77,604 | |||
2016
|
32,940 | |||
2017
|
13,620 | |||
Thereafter
|
- |
NOTE 17
|
ON BALANCE SHEET DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES:
|
2013
|
2012
|
|||||||
Notional amount
|
$ | 91,223 | $ | 91,223 | ||||
Fair market value of contracts
|
30,741 | 15,134 | ||||||
|
Loan transactions with related parties are shown in the following schedule:
|
2013
|
2012
|
|||||||
Total loans, beginning of year
|
$ | 7,299,706 | $ | 8,195,678 | ||||
New loans
|
6,127,927 | 5,382,676 | ||||||
Relationship Change
|
702,135 | - | ||||||
Repayments
|
(6,343,710 | ) | (6,278,648 | ) | ||||
Total loans, end of year
|
$ | 7,786,058 | $ | 7,299,706 | ||||
2013
|
2012
|
|||||||||||||||
Estimated
|
Carrying
|
Estimated
|
Carrying
|
|||||||||||||
Fair Value
|
Value
|
Fair Value
|
Value
|
|||||||||||||
Financial Assets (in thousands)
|
||||||||||||||||
Loans
|
$ | 512,250 | $ | 478,453 | $ | 488,164 | $ | 465,819 | ||||||||
Financial Liabilities
|
||||||||||||||||
Time deposits
|
197,729 | 196,004 | 203,539 | 201,518 | ||||||||||||
Long-term debt
|
12,613 | 11,500 | 39,551 | 37,714 |
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.
|
December 31, 2013
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Government sponsored enterprises
|
$ | 29,065 | $ | - | $ | 29,065 | $ | - | ||||||||
Mortgage-backed obligations of federal agencies
|
1,201 | - | 1,201 | - | ||||||||||||
Investment securities available for sale
|
30,266 | - | 30,266 | - | ||||||||||||
Total assets at fair value
|
$ | 30,266 | $ | - | $ | 30,266 | $ | - | ||||||||
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Derivative financial instruments at fair value
|
$ | 31 | $ | - | $ | 31 | $ | - | ||||||||
December 31, 2012
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Government sponsored enterprises
|
$ | 7,031 | $ | - | $ | 7,031 | $ | - | ||||||||
Mortgage-backed obligations of federal agencies
|
1,647 | - | 1,647 | - | ||||||||||||
Investment securities available for sale
|
8,678 | - | 8,678 | - | ||||||||||||
Total assets at fair value
|
$ | 8,678 | $ | - | $ | 8,678 | $ | - | ||||||||
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Derivative financial instruments at fair value
|
$ | 15 | $ | - | $ | 15 | $ | - |
December 31, 2013
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Other Real Estate Owned
|
2,628 | - | - | 2,628 | ||||||||||||
- | - | |||||||||||||||
Construction/Land Development
|
8,156 | - | - | 8,156 | ||||||||||||
Farmland
|
- | - | - | - | ||||||||||||
Real Estate
|
991 | - | - | 991 | ||||||||||||
Multi-Family
|
- | - | - | - | ||||||||||||
Commercial Real Estate
|
836 | - | - | 836 | ||||||||||||
Home Equity – closed end
|
163 | - | - | 163 | ||||||||||||
Home Equity – open end
|
91 | - | - | 91 | ||||||||||||
Commercial & Industrial – Non-Real Estate
|
- | - | - | - | ||||||||||||
Consumer
|
2 | - | - | 2 | ||||||||||||
Credit cards
|
- | - | - | - | ||||||||||||
Dealer Finance
|
- | - | - | - | ||||||||||||
Impaired loans
|
10,239 | - | - | 10,239 | ||||||||||||
Total assets at fair value
|
$ | 12,867 | - | $ | - | 12,867 | ||||||||||
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - |
December 31, 2012
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Other Real Estate Owned
|
2,884 | - | - | 2,884 | ||||||||||||
- | - | |||||||||||||||
Construction/Land Development
|
9,100 | - | - | 9,100 | ||||||||||||
Farmland
|
- | - | - | - | ||||||||||||
Real Estate
|
756 | - | - | 756 | ||||||||||||
Multi-Family
|
- | - | - | - | ||||||||||||
Commercial Real Estate
|
1,422 | - | - | 1,422 | ||||||||||||
Home Equity – closed end
|
298 | - | - | 298 | ||||||||||||
Home Equity – open end
|
171 | - | - | 171 | ||||||||||||
Commercial & Industrial – Non-Real Estate
|
431 | - | - | 431 | ||||||||||||
Consumer
|
2 | - | - | 2 | ||||||||||||
Credit cards
|
- | - | - | - | ||||||||||||
Dealer Finance
|
- | - | - | - | ||||||||||||
Impaired loans
|
12,180 | - | - | 12,180 | ||||||||||||
Total assets at fair value
|
$ | 15,064 | - | $ | - | 15,064 | ||||||||||
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - |
|
The Company’s actual consolidated capital ratios are presented in the following table (dollars in thousands):
|
Analysis of Capital
|
Regulatory Requirements
|
|||||||||||||
At December 31,
|
Adequately
|
Well
|
||||||||||||
2013
|
2012
|
2011
|
Capitalized
|
Capitalized
|
||||||||||
Tier1 capital:
|
||||||||||||||
Common stock
|
$ | 12,559 | $ | 12,498 | $ | 12,464 | ||||||||
Retained earnings
|
42,089 | 38,927 | 35,553 | |||||||||||
Intangible assets
|
(2,670 | ) | (2,670 | ) | (2,670 | ) | ||||||||
Accumulated other comprehensive income
|
- | - | - | |||||||||||
Total Tier 1 Capital
|
$ | 51,978 | $ | 48,755 | $ | 45,347 | ||||||||
Tier 2 capital:
|
||||||||||||||
Qualifying subordinated debt
|
$ | 8,487 | $ | 9,284 | $ | 10,000 | ||||||||
Allowance for loan losses
|
5,389 | 5,716 | 5,401 | |||||||||||
Unrealized gains on AFS equity securities
|
- | - | - | |||||||||||
Total risked based capital
|
$ | 65,854 | $ | 63,755 | $ | 60,748 | ||||||||
Risk-weighted assets
|
$ | 428,349 | $ | 456,066 | $ | 431,095 | ||||||||
Capital ratios:
|
||||||||||||||
Total risk-based ratio
|
15.37 | % | 13.98 | % | 14.09 | % |
8.00%
|
10.00%
|
||||||
Tier 1 risk-based ratio
|
12.13 | % | 10.69 | % | 10.52 | % |
4.00%
|
6.00%
|
||||||
Total assets leverage ratio
|
9.37 | % | 8.29 | % | 8.03 | % |
3.00%
|
5.00%
|
Analysis of Capital
|
Regulatory Requirements
|
|||||||||||||
At December 31,
|
Adequately
|
Well
|
||||||||||||
2013
|
2012
|
2011
|
Capitalized
|
Capitalized
|
||||||||||
Tier1 capital:
|
||||||||||||||
Common stock
|
$ | 500 | $ | 500 | $ | 500 | ||||||||
Capital surplus
|
18,971 | 18,971 | 18,971 | |||||||||||
Retained earnings
|
35,361 | 32,310 | 28,358 | |||||||||||
Intangible assets
|
(2,670 | ) | (2,670 | ) | (2,670 | ) | ||||||||
Accumulated other comprehensive income
|
- | - | - | |||||||||||
Total Tier 1 Capital
|
$ | 52,162 | $ | 49,111 | $ | 45,159 | ||||||||
Tier 2 capital:
|
||||||||||||||
Qualifying subordinated debt
|
$ | 8,487 | $ | 9,284 | $ | 10,000 | ||||||||
Allowance for loan losses
|
5,384 | 5,716 | 5,396 | |||||||||||
Unrealized gains on AFS securities
|
- | - | - | |||||||||||
Total risked based capital
|
$ | 66,033 | $ | 64,111 | $ | 60,555 | ||||||||
Risk-weighted assets
|
$ | 427,957 | $ | 454,804 | $ | 430,728 | ||||||||
Capital ratios:
|
||||||||||||||
Total risk-based ratio
|
15.43 | % | 14.10 | % | 14.06 | % |
8.00%
|
10.00%
|
||||||
Tier 1 risk-based ratio
|
12.19 | % | 10.80 | % | 10.48 | % |
4.00%
|
6.00%
|
||||||
Total assets leverage ratio
|
9.41 | % | 8.36 | % | 8.00 | % |
3.00%
|
5.00%
|
2013
|
2012
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$ | 77,952 | $ | 144,136 | ||||
Investment in subsidiaries
|
54,325,282 | 49,740,095 | ||||||
Securities available for sale
|
- | - | ||||||
Limited partnership investments
|
- | 1,065,165 | ||||||
Deferred income taxes
|
- | - | ||||||
Other assets
|
8,700 | 8,503 | ||||||
Total Assets
|
$ | 54,411,934 | $ | 50,957,899 | ||||
Liabilities
|
||||||||
Long term debt
|
$ | - | $ | - | ||||
Accrued interest payable
|
- | - | ||||||
Other liabilities
|
160 | 35,582 | ||||||
Deferred income taxes
|
103,198 | 122,540 | ||||||
Due to subsidiaries
|
- | 174,170 | ||||||
Demand obligations for low income housing investment
|
167,341 | 1,241,647 | ||||||
Total Liabilities
|
$ | 270,699 | $ | 1,573,939 | ||||
Stockholders’ Equity
|
||||||||
Common stock par value $5 per share, 6,000,000
|
||||||||
shares authorized, 2,611,735 and 2,499,544 shares issued
|
||||||||
and outstanding for 2013 and 2012, respectively
|
$ | 12,558,675 | $ | 12,497,720 | ||||
Retained earnings
|
42,089,165 | 38,926,779 | ||||||
Noncontrolling interest
|
418,228 | 362,131 | ||||||
Accumulated other comprehensive income (loss)
|
(924,833 | ) | (2,402,670 | ) | ||||
Total Stockholders' Equity
|
54,141,235 | 49,383,960 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 54,411,934 | $ | 50,957,899 |
2013
|
2012
|
2011
|
||||||||||
Income
|
||||||||||||
Dividends from affiliate
|
$ | 1,550,000 | $ | 1,100,000 | $ | 930,000 | ||||||
Investment income
|
- | - | - | |||||||||
Dividend income
|
- | - | 56,742 | |||||||||
Interest Income
|
5 | 17 | 31 | |||||||||
Other than temporary impairment losses
|
- | - | - | |||||||||
Security gains (losses)
|
- | - | 467,483 | |||||||||
Other income
|
- | 350 | ||||||||||
Net limited partnership income (loss)
|
90,863 | 11,930 | (23,869 | ) | ||||||||
Total Income
|
1,640,868 | 1,112,297 | 1,430,387 | |||||||||
Expenses
|
||||||||||||
Interest expense
|
- | - | 142,317 | |||||||||
Administrative expenses
|
60,209 | 185,834 | 277,356 | |||||||||
Total Expenses
|
60,209 | 185,834 | 419,673 | |||||||||
Net income before income tax expense (benefit)
|
||||||||||||
and undistributed subsidiary net income
|
1,580,659 | 926,463 | 1,010,714 | |||||||||
Income Tax Expense (Benefit)
|
(83,880 | ) | (22,500 | ) | 396,163 | |||||||
Income before undistributed subsidiary
|
||||||||||||
net income
|
1,664,539 | 948,963 | 614,551 | |||||||||
Undistributed subsidiary net income
|
3,051,254 | 3,952,121 | 4,073,640 | |||||||||
Net Income
|
$ | 4,715,793 | $ | 4,901,084 | $ | 4,688,191 | ||||||
Retained earnings, beginning of year
|
$ | 38,926,779 | $ | 35,552,092 | $ | 30,837,090 | ||||||
Adoption of FAS 106
|
||||||||||||
Stock issuance
|
152,474 | 71,276 | 1,545,175 | |||||||||
Stock repurchase
|
- | - | - | |||||||||
Prior year prepaid pension adjustment
|
- | - | (52,093 | ) | ||||||||
Dividends on common stock
|
(1,705,881 | ) | (1,597,673 | ) | (1,466,271 | ) | ||||||
Retained Earnings, End of Year
|
$ | 42,089,165 | $ | 38,926,779 | $ | 35,552,092 |
2013
|
2012
|
2011
|
||||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net income
|
$ | 4,715,793 | $ | 4,901,084 | $ | 4,688,191 | ||||||
Adjustments to reconcile net income to net
|
||||||||||||
cash provided by operating activities:
|
||||||||||||
Undistributed subsidiary income
|
(3,051,254 | ) | (3,952,121 | ) | (4,073,640 | ) | ||||||
Loss on sale of securities
|
- | - | (467,483 | ) | ||||||||
Deferred tax (benefit) expense
|
8,577 | (18,567 | ) | (460,289 | ) | |||||||
Decrease (increase) in other assets
|
(174,367 | ) | 201,537 | 1,207,414 | ||||||||
Increase (decrease) in other liabilities
|
(1,109,728 | ) | 992,626 | (273,391 | ) | |||||||
Net change in deferred tax credits
|
(27,918 | ) | (15,727 | ) | 23,145 | |||||||
Amortization of limited partnership investments
|
65,165 | 65,164 | 98,497 | |||||||||
Net Cash Provided by Operating Activities
|
$ | 426,268 | $ | 2,173,996 | $ | 742,444 | ||||||
Cash Flows from Investing Activities
|
||||||||||||
Proceeds from sales of securities available for sale
|
$ | - | $ | - | $ | 2,466,223 | ||||||
Change in loans receivable
|
1,000,000 | - | - | |||||||||
Purchase of securities available for sale
|
- | (1,000,000 | ) | (38,245 | ) | |||||||
Net Cash Provided by (Used in) Investing Activities
|
$ | 1,000,000 | $ | (1,000,000 | ) | $ | 2,427,978 | |||||
Cash Flows from Financing Activities
|
||||||||||||
Payments on long-term debt
|
$ | - | $ | - | $ | (3,999,750 | ) | |||||
Change in short term debt
|
- | - | - | |||||||||
Payments to repurchase common stock
|
- | - | - | |||||||||
Proceeds from issuance of common stock
|
213,429 | 105,416 | 2,478,325 | |||||||||
Dividends paid in cash
|
(1,705,881 | ) | (1,597,673 | ) | (1,466,271 | ) | ||||||
Net Cash Used in Financing Activities
|
(1,492,452 | ) | (1,492,257 | ) | (2,987,696 | ) | ||||||
Net Increase (decreases) in Cash and Cash Equivalents
|
(66,184 | ) | (318,261 | ) | 182,726 | |||||||
Cash and Cash Equivalents, Beginning of Year
|
$ | 144,136 | $ | 462,397 | $ | 279,671 | ||||||
Cash and Cash Equivalents, End of Year
|
$ | 77,952 | $ | 144,136 | $ | 462,397 |
2013
|
2012
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$ | 490,225 | $ | 547,630 | ||||
Interest bearing deposits with banks
|
- | - | ||||||
Loans Receivable
|
871,674 | 532,712 | ||||||
Property and equipment, net
|
53,903 | 47,473 | ||||||
Other Assets
|
187,356 | 427,439 | ||||||
Total Assets
|
$ | 1,603,158 | $ | 1,555,254 | ||||
Liabilities
|
||||||||
Other liabilities
|
$ | 209,065 | $ | 348,150 | ||||
Total Liabilities
|
$ | 209,065 | $ | 348,150 | ||||
Equity
|
||||||||
Capital
|
$ | 219,634 | $ | 219,634 | ||||
Retained earnings
|
1,174,459 | 987,470 | ||||||
Total Equity
|
$ | 1,394,093 | $ | 1,207,104 | ||||
Total Liabilities and Equity
|
$ | 1,603,158 | $ | 1,555,254 |
2013
|
2012
|
2011
|
||||||||||
Income
|
||||||||||||
Mortgage origination income
|
$ | 2,528,108 | $ | 2,378,023 | $ | 1,635,487 | ||||||
Other Income
|
42,092 | 40,022 | 16,237 | |||||||||
Total Income
|
2,570,200 | 2,418,045 | 1,651,724 | |||||||||
Expenses
|
||||||||||||
Salaries and employee benefits
|
$ | 1,461,797 | $ | 1,254,735 | $ | 880,698 | ||||||
Occupancy and equipment expense
|
164,717 | 157,514 | 125,469 | |||||||||
Management and professional fees
|
301,558 | 268,337 | 258,608 | |||||||||
Other
|
284,845 | 250,902 | 181,866 | |||||||||
Total Expenses
|
2,212,917 | 1,931,488 | 1,446,641 | |||||||||
Net income(loss)
|
$ | 357,283 | $ | 486,557 | $ | 205,083 |
3.1
|
Restated Articles of Incorporation of F & M Bank Corp., incorporated herein by reference from F & M Bank Corp.’s, Quarterly Report on Form 10-Q, filed November 14, 2013.
|
3.2
|
Amended and Restated Bylaws of F & M Bank Corp., incorporated herein by reference from F & M Bank Corp.’s, Annual Report on Form 10-K, filed March 8, 2002.
|
4.1
|
Form of Subordinated Note. The Company agrees to furnish to the Commission upon request a copy of such agreement which it has elected not to file under the provisions of Item 601(b)(4)(iii) of Regulation S-K.
|
10.1
|
Change in Control Severance Plan, incorporated herein by reference from Exhibit 10.1 to F&M Bank Corp.’s Registration Statement on Form S-1, filed December 22, 2010.
|
VBA Executives Deferred Compensation Plan for Farmers & Merchants Bank.
|
VBA Directors Non-Qualified Deferred Compensation Plan for Farmers & Merchants Bank.
|
23.1
|
Consent of Elliott Davis, LLC
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
The following materials from F&M Bank Corp.’s Annual Report on Form 10-K for the year ended December 31, 2013, formatted in Extensible Business Reporting Language (XBRL), include: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) related notes (furnished herewith).
|
By: /s/ Dean W. Withers | March 28, 2013 | |
Dean W. Withers | Date | |
Director, President and Chief Executive Officer |
By: /s/ Carrie A. Comer | March 28, 2013 | |
Carrie A. Comer | Date | |
Senior Vice President and Chief Financial Officer |
Signature | Title | Date | ||
/s/ Larry A. Caplinger | Director | March 28, 2013 | ||
Larry A. Caplinger
|
||||
/s/ Thomas L. Cline | Director, Chairman | March 28, 2013 | ||
Thomas L. Cline | ||||
/s/ John N. Crist | Director | March 28, 2013 | ||
John N. Crist | ||||
/s/ Ellen R. Fitzwater | Director | March 28, 2013 | ||
Ellen R. Fitzwater | ||||
/s/ Daniel J. Harshman | Director | March 28, 2013 | ||
Daniel J. Harshman
|
||||
Director | March 28, 2013 | |||
Richard S. Myers
|
||||
/s/ Michael W. Pugh | Director | March 28, 2013 | ||
Michael W. Pugh
|
||||
Director | March 28, 2013 | |||
Christopher S. Runion
|
||||
/s/ Ronald E. Wampler | Director | March 28, 2013 | ||
Ronald E. Wampler
|
3.1
|
Restated Articles of Incorporation of F & M Bank Corp., incorporated herein by reference from F & M Bank Corp.’s, Quarterly Report on Form 10-Q, filed November 14, 2013.
|
3.2
|
Amended and Restated Bylaws of F & M Bank Corp., incorporated herein by reference from F & M Bank Corp.’s, Annual Report on Form 10-K, filed March 8, 2002.
|
4.1
|
Form of Subordinated Note. The Company agrees to furnish to the Commission upon request a copy of such agreement which it has elected not to file under the provisions of Item 601(b)(4)(iii) of Regulation S-K.
|
10.1
|
Change in Control Severance Plan, incorporated herein by reference from Exhibit 10.1 to F&M Bank Corp.’s Registration Statement on Form S-1, filed December 22, 2010.
|
VBA Executives Deferred Compensation Plan for Farmers & Merchants Bank.
|
VBA Directors Non-Qualified Deferred Compensation Plan for Farmers & Merchants Bank.
|
23.1
|
Consent of Elliott Davis, LLC
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
The following materials from F&M Bank Corp.’s Annual Report on Form 10-K for the year ended December 31, 2013, formatted in Extensible Business Reporting Language (XBRL), include: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) related notes (furnished herewith).
|
|
I, Dean W. Withers, certify that:
|
|
1.
|
I have reviewed this annual report on Form 10-K of F & M Bank Corp.:
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
|
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls over financial reporting.
|
Date: March 28, 2013
|
||
/s/ Dean W. Withers
[Missing Graphic Reference]
|
||
Dean W. Withers
President and Chief Executive Officer
|
|
I, Carrie A. Comer, certify that:
|
|
1.
|
I have reviewed this annual report on Form 10-K of F & M Bank Corp.:
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
|
|
(d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls over financial reporting.
|
Date: March 28, 2013
|
||
/s/ Carrie A. Comer
|
||
Carrie A. Comer
Senior Vice President and Chief Financial Officer
|
/s/ Dean W. Withers
|
|
Dean W. Withers
|
/s/ Carrie A. Comer
|
|
Carrie A. Comer
|