F&M BANK CORP
For the period ended Dec 31, 2023. Filed Mar 27, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 27, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and the Board of Directors of F&M Bank Corp.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of F&M Bank Corp. and its subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income (loss), changes in shareholders’ equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Adoption of New Accounting Standard
As discussed in Notes 1 and 4 to the financial statements, the Company changed its method of accounting for credit losses in 2023 due to the adoption of Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, including all related amendments.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses – Loans Collectively Evaluated for Credit Losses
Description of the Matter
As discussed in Note 1 (Nature of Banking Activities and Significant Accounting Policies) and Note 4 (Allowance for Credit Losses) to the consolidated financial statements, the Company changed its method of accounting for credit losses on January 1, 2023, due to the adoption of Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, as amended. The allowance for credit losses on loans (ACLL) is a valuation allowance that represents management’s best estimate of expected credit losses on loans measured at amortized cost considering available information, from internal and external sources, relevant to assessing collectability over the loans’ contractual terms. Loans which share common risk characteristics are pooled and collectively evaluated by the Company using historical data, as well as assessments of current conditions and reasonable and supportable forecasts of future conditions. The Company’s ACLL related to collectively evaluated loans represented $7.3 million of the total recorded ACLL of $8.3 million as of December 31, 2023. The collectively evaluated ACLL consists of quantitative and qualitative components.
The Company uses a weighted average remaining life methodology to determine the quantitative component of the collectively evaluated ACLL. Under this methodology, the Company determines future expectations of the pool balances by using a remaining life calculator. A quarterly expected loss rate based on historical information is applied to an expected remaining balance for each period to determine the unadjusted expected loss for each loan pool segment.
In addition to the quantitative component, the collectively evaluated ACLL also includes a qualitative component which aggregates management’s assessment of available information relevant to assessing collectability that is not captured in the quantitative loss estimation process. Factors considered by management in developing its qualitative estimates include: changes in lending policies and procedures; the nature and volume of the portfolio; experience and ability of management and staff; the volume and severity of delinquencies and adversely classified loan balances; concentrations of credit; the value of underlying collateral; forecasted economic conditions; loan review system; and legal or regulatory requirements and competition. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
Management exercised significant judgment when estimating the ACLL on collectively evaluated loans. We identified the estimation of the collectively evaluated ACLL as a critical audit matter as auditing the collectively evaluated ACLL involved especially complex and subjective auditor judgment in evaluating management’s assessment of the inherently subjective estimates.
The primary audit procedures we performed to address this critical audit matter included:
| · | Obtaining an understanding of the Company’s process for determining its ACLL, including the underlying methodology and significant inputs to the calculation. |
|---|---|
| · | Substantively testing management’s process for measuring the collectively evaluated ACLL, including: |
| o | Evaluating conceptual soundness, assumptions, and key data inputs of the Company’s weighted average remaining life methodology, including the identification of loan pools, inputs for the attrition rate calculation, and the historical loss information utilized to determine the quarterly expected loss rate. |
| o | Evaluating the methodology and testing the accuracy of incorporating reasonable and supportable forecasts in the collectively evaluated ACLL estimate. |
| o | Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors. |
| o | Evaluating the qualitative factors for directional consistency in comparison to prior periods and for reasonableness in comparison to underlying supporting data. |
| o | Testing the mathematical accuracy of the ACLL for collectively evaluated loans including both the discounted cashflow and qualitative factor components of the calculations. |
/s/Yount, Hyde & Barbour, P.C.
We have served as the Company’s auditor since 2016.
Roanoke, Virginia
March 27, 2024
Consolidated Balance Sheets (dollars in thousands)
As of December 31, 2023 and 2022
| 2023 | 2022 | |
|---|---|---|
| Assets | ||
| Cash and due from banks | $19,790 | $17,926 |
| Money market funds and interest-bearing deposits in other banks | 178 | 687 |
| Federal funds sold | 3,749 | 16,340 |
| Cash and cash equivalents | 23,717 | 34,953 |
| Securities: | ||
| Held to maturity, at amortized cost-fair value of $112 in 2022 | - | 125 |
| Available for sale, at fair value | 368,674 | 392,095 |
| Other investments | 10,883 | 11,317 |
| Loans held for sale, at fair value | 1,119 | 1,373 |
| Loans held for investment, net of deferred fees and costs | 822,092 | 743,604 |
| Less: allowance for credit losses | (8,321) | (7,936) |
| Net loans held for investment | 813,771 | 735,668 |
| Bank premises and equipment, net | 23,635 | 19,587 |
| Other real estate owned | 55 | - |
| Interest receivable | 5,034 | 3,995 |
| Goodwill | 3,082 | 3,082 |
| Bank owned life insurance | 22,878 | 23,554 |
| Other assets | 21,748 | 20,153 |
| Total Assets | $1,294,596 | $1,245,902 |
| Liabilities | ||
| Deposits: | ||
| Noninterest bearing | $264,254 | $293,596 |
| Interest bearing | 868,982 | 789,781 |
| Total deposits | 1,133,236 | 1,083,377 |
| Short-term debt | 60,000 | 70,000 |
| Long-term debt | 6,932 | 6,890 |
| Other liabilities | 16,105 | 14,843 |
| Total Liabilities | 1,216,273 | 1,175,110 |
| Commitments and contingencies | ||
| Shareholders’ Equity | ||
| Common stock $5 par value, 6,000,000 shares authorized, 3,485,570 and 3,456,237 shares issued and outstanding | 17,263 | 17,149 |
| Additional paid in capital | 11,043 | 10,577 |
| Retained earnings | 81,034 | 83,078 |
| Accumulated other comprehensive loss | (31,017) | (40,012) |
| Total Shareholders’ Equity | 78,323 | 70,792 |
| Total Liabilities and Shareholders’ Equity | $1,294,596 | $1,245,902 |
Consolidated Statements of Income (dollars in thousands, except per share data)
For the years ended 2023 and 2022
| 2023 | 2022 | |
|---|---|---|
| Interest and Dividend Income | ||
| Interest and fees on loans held for investment | $47,957 | $34,268 |
| Interest from loans held for sale | 88 | 106 |
| Interest from money market funds and federal funds sold | 594 | 190 |
| Interest from debt securities | 7,687 | 7,575 |
| Total interest and dividend income | 56,326 | 42,139 |
| Interest Expense | ||
| Total interest on deposits | 21,177 | 5,735 |
| Interest from short-term debt | 3,029 | 760 |
| Interest from long-term debt | 459 | 750 |
| Total interest expense | 24,665 | 7,245 |
| Net Interest Income | 31,661 | 34,894 |
| Provision for Credit Losses | 1,025 | 866 |
| Net Interest Income After Provision for Credit Losses | 30,636 | 34,028 |
| Noninterest Income | ||
| Service charges on deposit accounts | 1,029 | 1,062 |
| Investment services and insurance income | 1,732 | 1,472 |
| Mortgage banking income | 1,973 | 3,024 |
| Title insurance income | 1,334 | 1,578 |
| Income on bank owned life insurance | 1,160 | 701 |
| Low-income housing partnership losses | (821) | (817) |
| ATM and check card fees | 2,636 | 2,462 |
| Net investment securities losses | - | (2,852) |
| Gain on sale of limited partnership investment | 232 | 3,785 |
| Other operating income | 879 | 877 |
| Total noninterest income | 10,154 | 11,292 |
| Noninterest Expense | ||
| Salaries | 18,889 | 16,967 |
| Employee benefits | 4,111 | 4,787 |
| Occupancy expense | 1,431 | 1,402 |
| Equipment expense | 1,332 | 1,080 |
| FDIC insurance assessment | 789 | 563 |
| Other real estate owned, net | - | 59 |
| Marketing expense | 962 | 925 |
| Legal and professional expense | 1,667 | 1,582 |
| ATM and check card fees | 1,260 | 1,308 |
| Telecommunication and data processing expense | 2,863 | 3,116 |
| Directors’ fees | 530 | 580 |
| Bank franchise tax | 629 | 704 |
| Other operating expenses | 4,302 | 3,449 |
| Total noninterest expense | 38,765 | 36,522 |
| Income before income taxes | 2,025 | 8,798 |
| Income tax (benefit) expense | (746) | 480 |
| Net income | $2,771 | $8,318 |
| Per Common Share Data | ||
| Net income (basic and diluted) | $0.80 | $2.41 |
| Cash dividends on common stock | $1.04 | $1.04 |
| Weighted average common shares outstanding (basic and diluted) | 3,476,326 | 3,449,343 |
Consolidated Statements of Comprehensive Income (Loss) (dollars in thousands)
For the years ended 2023 and 2022
| Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Net Income | $2,771 | $8,318 |
| Other comprehensive income (loss): | ||
| Pension plan adjustment | 403 | 4,722 |
| Tax effect | 85 | 992 |
| Pension plan adjustment, net of tax | 318 | 3,730 |
| Unrealized holding gains (losses) on available-for-sale securities | 10,984 | (51,776) |
| Tax effect | 2,307 | 10,873 |
| Unrealized holding gains (losses), net of tax | 8,677 | (40,903) |
| Less: | ||
| Reclassifications adjustment for losses included in net income | - | 2,852 |
| Tax effect | - | 599 |
| Realized losses on sale of available-for-sale securities, net | - | 2,253 |
| Total other comprehensive income (loss) | 8,995 | (34,920) |
| Total comprehensive income (loss) | $11,766 | $(26,602) |
Consolidated Statements of Changes in Shareholders’ Equity (dollars in thousands, except per share data)
For the years ended December 31, 2023 and 2022** **
| CommonStock | AdditionalPaid inCapital | RetainedEarnings | AccumulatedOtherComprehensiveLoss | Total | |
|---|---|---|---|---|---|
| Balance, December 31, 2021 | $17,071 | $10,127 | $78,350 | $(5,092) | $100,456 |
| Net Income | - | - | 8,318 | - | 8,318 |
| Other comprehensive loss | - | - | - | (34,920) | (34,920) |
| Dividends on common stock ($1.04 per share) | - | - | (3,590) | - | (3,590) |
| Common stock issued | 52 | 227 | - | - | 279 |
| Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes | 26 | 30 | - | - | 56 |
| Stock-based compensation expense | - | 193 | - | - | 193 |
| Balance, December 31, 2022 | $17,149 | $10,577 | $83,078 | $(40,012) | $70,792 |
| Net Income | - | - | 2,771 | - | 2,771 |
| Cumulative effect adjustment due to the adoption of ASC 326, net of tax | - | - | (1,203) | - | (1,203) |
| Other comprehensive income | - | - | - | 8,995 | 8,995 |
| Dividends on common stock ($1.04 per share) | - | - | (3,612) | - | (3,612) |
| Common stock issued | 73 | 219 | - | - | 292 |
| Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes | 41 | (12) | - | - | 29 |
| Stock-based compensation expense | - | 259 | - | - | 259 |
| Balance, December 31, 2023 | $17,263 | $11,043 | $81,034 | $(31,017) | $78,323 |
Consolidated Statements of Cash Flows (dollars in thousands)
For the years ended December 31, 2023 and 2022
| 2023 · 2022 | ||||
|---|---|---|---|---|
| Cash Flows from Operating Activities | ||||
| Net income | $2,771 | $8,318 | ||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||
| Depreciation and amortization | 1,317 | 1,101 | ||
| Amortization of intangibles | 31 | 37 | ||
| Amortization of securities | 772 | 903 | ||
| Proceeds from loans held for sale | 125,528 | 147,053 | ||
| Gain on sale of loans held for sale | (2,530) | (2,528) | ||
| Loans held for sale originated | (122,744) | (141,011) | ||
| Provision for credit losses | 1,025 | 866 | ||
| Deferred tax expense (benefit) | 200 | (91) | ||
| Increase in interest receivable | (1,039) | (878) | ||
| (Decrease) increase in other assets | (3,624) | 1,495 | ||
| Decrease in accrued liabilities | 798 | 2,763 | ||
| Loss on sale of investment securities | - | 2,852 | ||
| Gain on sale of limited partnership investment | (232) | (3,785) | ||
| Amortization of limited partnership investments | 821 | 817 | ||
| Amortization of debt issuance costs | 42 | 118 | ||
| (Gain) loss on sale of fixed assets, net | (15) | (10) | ||
| Loss on sale and valuation adjustments of other real estate owned | - | 59 | ||
| Purchase of other real estate owned | (55) | - | ||
| Income from life insurance investment | (790) | (701) | ||
| Gain on life insurance investment | (370) | - | ||
| Share based compensation expense | 259 | 193 | ||
| Net Cash Provided by Operating Activities | 2,397 | 17,571 | ||
| Cash Flows from Investing Activities | ||||
| Proceeds from maturities of securities available for sale | 19,825 | 4,000 | ||
| Proceeds from paydowns of mortgage-backed securities | 13,934 | 22,317 | ||
| Proceeds from sales of securities available for sale | - | 40,847 | ||
| Purchases of securities available for sale and other investments | - | (108,057) | ||
| Purchases of restricted stock, net | (137) | (2,741) | ||
| Proceeds from sale of limited partnership investments | 232 | 3,823 | ||
| Investment in limited partnership investment | (250) | (220) | ||
| Net increase in loans held for investment | (79,962) | (82,058) | ||
| Net purchase of property and equipment | (5,453) | (3,642) | ||
| Proceeds from sale of other real estate owned | - | 138 | ||
| Proceeds from life insurance benefits | 1,739 | - | ||
| Proceeds from the sale of property and equipment | 103 | 27 | ||
| Net Cash Used in Investing Activities | (50,201) | (125,566) | ||
| Cash Flows from Financing Activities | ||||
| Net change in deposits | 49,859 | 3,082 | ||
| Net change in short-term debt | (10,000) | 70,000 | ||
| Dividends paid in cash | (3,612) | (3,590) | ||
| Proceeds from sale of common stock | 292 | 279 | ||
| Proceeds from issuance of common stock | 29 | 56 | ||
| Repayments of long-term debt | - | (15,000) | ||
| Net Cash Provided by Financing Activities | 36,568 | 54,827 | ||
| Net (Decrease) in Cash and Cash Equivalents | (11,236) | (53,168) | ||
| Cash and Cash Equivalents, Beginning of Year | 34,953 | 88,121 | ||
| Cash and Cash Equivalents, End of Year | $23,717 | $34,953 | ||
| Supplemental Cash Flow information: | ||||
| Cash paid for: | ||||
| Interest | $23,367 | $7,441 | ||
| Income taxes | $360 | $32 | ||
| Supplemental non-cash disclosures: | ||||
| Change in unrealized loss on securities available for sale, net | $10,984 | $(48,924) | ||
| Cumulative effect of the adoption of ASC 326 | $1,524 | $ | - | |
| Minimum pension liability adjustment, net | $318 | $3,730 | ||
| Transfer Held to Maturity security from subsidiary to Bank available for sale portfolio | $125 | $ | - | |
| Transfer from loans to other real estate owned | $ | - | $197 | |
Notes to the Consolidated Financial Statements
December 31, 2023 and 2022
NOTE 1****NATURE OF BANKING ACTIVITIES AND SIGNIFICANT ACCOUNTING POLICIES
***Nature of Operations -***F&M Bank Corp. (the “Company”), through its subsidiary Farmers & Merchants Bank (the “Bank”), operates under a charter issued by the Commonwealth of Virginia and provides financial products and services to consumers and businesses. As a state-chartered bank, the Bank is subject to regulation by the Virginia Bureau of Financial Institutions and the Federal Reserve Bank. The Bank provides services to customers located primarily in the counties of Rockingham, Shenandoah, and Augusta, and the cities of Harrisonburg, Staunton, Waynesboro and Winchester in Virginia. Services are provided at fourteen branch offices and a Dealer Finance Division loan production office. The Company offers mortgage lending, title insurance and financial services through its subsidiaries, Farmers & Merchants Financial Services, Inc, (“FMFS”), VBS Mortgage, LLC (dba “F&M Mortgage”) and VSTitle, LLC (“VST”). TEB Life Insurance Company (“TEB”) was dissolved on November 8, 2023.
***Basis of Financial Information -***The accounting and reporting policies of the Company and its subsidiaries conform to accounting principles generally accepted in the United State of America (“GAAP’) and to accepted practices within the banking industry.
The preparation of the consolidated financial statements in conformity GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term are the determination of the allowance for credit losses and the fair value of financial instruments.
***Principles of Consolidation -***The consolidated financial statements include the accounts of the Company, Bank, FMFS, F&M Mortgage, and VST. Significant inter-company accounts and transactions have been eliminated.
***Cash and Cash Equivalents -***Cash and cash equivalents include cash, cash due from banks, money market funds and interest-bearing deposits in other banks, and federal funds sold.
***Securities -***At the time of purchase, debt securities are classified as held to maturity, available for sale or trading. Debt securities that the Company has both the positive intent and ability to hold to maturity are classified as held to maturity. Held to maturity securities are stated at amortized cost adjusted for amortization of premiums and accretion of discounts on purchase using a method that approximates the effective interest method. Investments classified as trading or available for sale are stated at fair value. Changes in the fair value of available for sale investments are excluded from current earnings and reported, net of taxes, as a separate component of other comprehensive income (loss).
Amortization of premiums and accretion of discounts on securities are reported as adjustments to interest income using the effective interest method. Realized gains and losses on dispositions are based on the net proceeds and the adjusted book value of the securities sold using the specific identification method. Unrealized gains and losses on investment securities available for sale are based on the difference between book value and fair value of each security. These gains and losses are credited or charged to shareholders’ equity, whereas realized gains and losses flow through the Company’s current earnings.
The fair value of investment securities available for sale is estimated based on quoted prices for similar assets determined by bid quotations received from independent pricing services. Declines in the fair value of securities below their amortized cost that are other than temporary are reflected in earnings or other comprehensive income, as appropriate. For those debt securities whose fair value is less than their amortized cost basis, the Company considers our intent to sell the security, whether it is more likely than not that we will be required to sell the security before recovery and if we do not expect to recover the entire amortized cost basis of the security. In analyzing an issuer’s financial condition, the Company may consider whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred and the results of reviews of the issuer’s financial condition.
***Other Investments -***The Company has investments in low-income housing partnerships whose primary benefit is the distribution of federal income tax credits to partners. The Company recognizes these benefits and the cost of the investments over the life of the partnership. Amortization of these investments is prorated based on the amount of benefits received in each year to the total estimated benefits over the life of the projects.
Due to restrictions on the Company’s investments in the FHLB and the Federal Reserve Bank of Richmond (“FRB”), these securities are considered restricted and carried at cost. The FHLB requires the Bank to maintain stock in an amount equal to 3.75% of outstanding borrowings. The FRB requires the Company to maintain stock with a par value equal to 6% of its outstanding capital and surplus.
***Accounting Standards Adopted in 2023 -***On January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASC 326”). This standard replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. CECL requires an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current conditions, and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit. Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit losses.
In addition, CECL made changes to the accounting for available for sale debt securities. One such change is to require credit losses to be presented as an allowance rather than as a write-down on available for sale debt securities if management does not intend to sell and does not believe that it is more likely than not, they will be required to sell.
The Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023 using the modified retrospective approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The transition adjustment of the adoption of CECL included an increase in the allowance for credit losses on loans of $777,000, which is presented as a reduction to net loans outstanding, and an increase in the allowance for credit losses on unfunded loan commitments of $747,000, which is recorded within Other Liabilities. The Company recorded a net decrease to retained earnings of $1.2 million as of January 1, 2023 for the cumulative effect of adopting CECL, which reflects the transition adjustments noted above, net of the applicable deferred tax assets recorded. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with previously applicable accounting standards (“Incurred Loss”).
The Company adopted ASC 326 using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2023. As of December 31, 2022, the Company did not have any other-than-temporarily impaired investment securities. Therefore, upon adoption of ASC 326, the Company determined there was no allowance for credit losses on available for sale securities.
The Company elected not to measure an allowance for credit losses for accrued interest receivable and instead elected to reverse interest income on loans or securities that are placed on nonaccrual status, which is generally when the instrument is 90 days past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal of uncollectible interest.
***Allowance for Credit Losses – Available for Sale Securities -***For available for sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an allowance for credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.
Changes in the allowance for credit loss are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance for credit loss when management believes an available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. As of December 31, 2023, there was no allowance for credit loss related to the available for sale portfolio.
Accrued interest receivable on available for sale debt securities totaled $1.5 million at December, 2023 and was excluded from the estimate of credit losses.
***Loans -***Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of discounts and deferred fees and costs. Accrued interest receivable related to loans totaled $3.6 million at December 31, 2023 and was reported in accrued interest receivable on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.
***Nonaccruals, Past Dues, and Charge-offs -***The policy for placing commercial and consumer loans on nonaccrual status is generally when the loan is 90 days delinquent unless the credit is well secured and in process of collection. Consumer loans are typically charged-off when management judges the loan to be uncollectible. Commercial loans are typically written down to net realizable value when it is determined that the Company will be unable to collect the principal amount in full and the amount is a confirmed loss. Loans in all segments of portfolios are considered past due or delinquent when a contractual payment has not been satisfied. Loans are placed on nonaccrual status or charged off at an earlier date if collection of principal and interest is considered doubtful and in accordance with regulatory requirements.
For both the commercial and consumer loan portfolio segments, all interest accrued but not collected for loans placed on nonaccrual status or charged-off is reversed against interest income and accrual of interest income is terminated. Payments and interest on these loans are accounted for using the cost-recovery method by applying all payments received as a reduction to the outstanding principal balance until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. The determination of future payments being reasonably assured varies depending on the circumstances present with the loan; however, the timely payment of contractual amounts owed for six consecutive months is a primary indicator.
***Allowance for Credit Losses – Loans -***The allowance for credit losses is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Accrued interest receivable is excluded from the estimate of credit losses. The allowance for credit losses represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses is estimated by management using relevant available information, from both internal and external sources relating to past events, current conditions, and reasonable and supportable forecasts.
The allowance for credit losses is measured on a pool basis when similar risk characteristics exist. The Company measures the allowance for credit losses using the weighted average remaining life methodology. Under this methodology, the Company uses a loss rate for each loan pool segment using historical information. Future expectations of the pool balances are determined by using a remaining life calculator. A quarterly expected loss rate is applied to an expected remaining balance for each period to determine the unadjusted expected loss for each loan pool segment.
The Company utilizes a Qualitative Scorecard (“Scorecard”) to adjust the historical loss information, as necessary, to reflect the Company’s expectations about the future. For each segment, the Scorecard calculates the difference between the quantitative expected credit loss and the high watermark average remaining maturity loss rates. This difference is the maximum qualitative adjustment that can be applied to that segment. Due to the low number of losses in the Company’s portfolio, in particular during the great financial crisis from 2008-2012, a number of pool sets will leverage peer data to calculate the overall loss rate. The Company believes that to provide a reasonable and supportable loss rate, data representative of losses during a financial downturn will provide a better representation of the perceived risk in the portfolio. In determining how to apply the weightings for the various qualitative factors, management assessed which factors would have the highest impact on potential loan losses. The economy and problem loan trends were determined to have the most significant effect on the estimated losses. The most influential factor on potential loan losses is economic conditions, with a weighting of 20%-25%. The Company will evaluate the weighting applied to each pool on an annual basis.
The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. The Company has identified the following portfolio segments and calculates the allowance for credit losses for each using a remaining life methodology:
*1-4 family residential construction.*Construction loans are subject to general risks from changing housing market trends and economic conditions that may impact demand for completed properties, availability of building materials, and the costs of completion. Changes in construction costs and interest rates may impact the borrower’s ability to service the debt. These risks are measured by market-area unemployment rates, bankruptcy rates, housing and commercial building market trends, and interest rates. Risks specific to the borrower are also evaluated, including previous repayment history, debt service ability, and current and projected loan-to-value ratios for the collateral.
*Other construction, land development and land.*Construction and land development loans are subject to general risks from changing commercial building and housing market trends and economic conditions that may impact demand for completed properties and the costs of completion. Completed properties that do not sell or become leased within originally expected timeframes may impact the borrower’s ability to service the debt. These risks are measured by market-area unemployment rates, bankruptcy rates, housing and commercial building market trends, and interest rates. Risks specific to the borrower are also evaluated, including previous repayment history, debt service ability, and current and projected loan-to-value ratios for the collateral.
*Secured by farmland.*Farmland loans are loans secured by agricultural property. These loans are subject to risks associated with the value of the underlying farmland and the cash flows of the borrower’s farming operations.
*Home equity - open end.*The home-equity loan portfolio carries risks associated with the creditworthiness of the borrower and changes in loan-to-value ratios. The Company manages these risks through policies and procedures such as limiting loan-to-value at origination, experienced underwriting, and requiring standards for appraisers.
*Real estate.*Real estate loans are for consumer residential 1-4 family real estate where the credit quality is subject to risks associated with the borrower’s repayment ability and collateral value, measured generally by analyzing local unemployment and bankruptcy trends, and local housing market trends and interest rates. Risks specific to a borrower are determined by previous repayment history, loan-to-value ratios, and debt-to-income ratios.
*Home equity - closed end.*The home-equity closed-end loan portfolio carries risks associated with the creditworthiness of the borrower, changes in loan-to-value ratios, and subordinate lien positions. The Company manages these risks through policies and procedures such as limiting loan-to-value at origination, experienced underwriting, and requiring standards for appraisers.
*Multifamily.*Multifamily loans are loans secured by multi-unit residential property. These loans are subject to risks associated with the value of the underlying property, availability of rental units, as well as the successful operation and management of the property.
*Owner-occupied commercial real estate.*The commercial real estate segment includes loans secured by commercial real estate occupied by the owner/borrower. Loans in this segment are impacted by economic risks from changing commercial real estate markets, business bankruptcy rates, local unemployment rates and interest rate trends that would impact the businesses occupying the commercial real estate.
*Other commercial real estate.*The other commercial real estate segment includes loans secured by commercial real estate leased to non-owners. Loans in the commercial real estate segment are impacted by economic risks from changing commercial real estate markets, rental markets for commercial buildings, business bankruptcy rates, local unemployment rates and interest rate trends that would impact the businesses housed by the commercial real estate.
*Agriculture loans.*Agriculture loans are secured by agricultural equipment or are unsecured. Credit risk for these loans is subject to economic conditions, generally monitored by local agricultural/farming trends, interest rates, and borrower repayment ability and collateral value (if secured).
*Commercial and industrial.*Commercial and industrial loans are secured by collateral other than real estate or are unsecured. Credit risk for these loans is subject to economic conditions, generally monitored by local business bankruptcy trends, interest rates, and borrower repayment ability and collateral value (if secured).
*Credit cards.*Credit card loan portfolios carry risks associated with the creditworthiness of the borrower and changes in the economic environment. The Company manages these risks through policies and procedures such as experienced underwriting, maximum debt-to-income ratios, and minimum borrower credit scores.
*Automobile loans.*Automobile loans generally carry certain risks associated with the values of the collateral and borrower’s ability to repay the loan. Lending on new and used vehicles is subject to the risk of changing values in the availability of vehicles and the resale value.
*Other consumer loans.*Other consumer loans may be secured or unsecured. Credit risk stems primarily from the borrower’s ability to repay. If the loan is secured, the Company analyzes loan-to-value ratios. All consumer non-real estate loans are analyzed for debt-to-income ratios and previous credit history, as well as for general risks for the portfolio, including local unemployment rates, personal bankruptcy rates and interest rates.
*Municipal loans.*Municipal loans are unsecured loans generally made to local towns within the Bank’s trade area. Credit risk is based on the cash flow and management of the local town’s budgets.
Additionally, the allowance for credit losses calculation includes subjective adjustments for qualitative risk factors that are likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments may increase or reduce reserve levels and include adjustments for lending management experience and risk tolerance, loan review and audit results, asset quality and portfolio trends, loan portfolio growth, industry concentrations, trends in underlying collateral, external factors and economic conditions not already captured.
Loans that do not share risk characteristics are evaluated on an individual basis. Management evaluates loans on nonaccrual status over $250,000 on an individual basis. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting date adjusted for selling costs as appropriate.
***Allowance for Credit Losses – Unfunded Commitments -***Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for credit losses in the Company’s income statements. The allowance for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for unfunded commitments is included in other liabilities on the Company’s consolidated balance sheets.
***Earnings per Share -***Basic Earnings per Share (“EPS”) is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding. Nonvested restricted shares are included in the computation of basic earnings per share as the holder is entitled to full shareholder benefits during the vesting period, including voting rights and sharing in nonforfeitable dividends. Diluted earnings per share includes all convertible securities, such as convertible preferred stock, convertible debt, equity options, and warrants. The Company does not have any convertible securities that would dilute the earnings per share.
***Other Real Estate Owned (“OREO”) -***OREO is held for sale and represents real estate acquired through, or in lieu of, foreclosure. OREO is initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. Physical possession of residential real estate property collateralizing a consumer mortgage loan occurs when legal title is obtained upon completion of foreclosure or when the borrower conveys all interest in the property to satisfy the loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. The Company’s policy is to carry OREO on its balance sheet at the lower of cost or fair value less estimated costs to sell. If fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense. Operating costs after acquisition are expensed.
***Bank Premises and Equipment -***Land is carried at cost. Buildings and equipment are stated at cost less accumulated depreciation. Depreciation is charged to income over the estimated useful lives of the assets on a combination of the straight-line and accelerated methods. Estimated useful lives range from 10 to 39 years for buildings, and 5 to 10 years for furniture and equipment. Maintenance, repairs, and minor improvements are charged to operations as incurred; major improvements are capitalized. Gains and losses on dispositions are reflected in other income or expense.
***Goodwill and Intangible Assets -***Goodwill, the excess of purchase price over the fair value of the identifiable net assets acquired, is evaluated for impairment by comparing the fair value of a reporting unit with its carrying amount. Impairment testing is performed annually as of December 31, as well as when management reasonably believes an impairment-triggering event may have occurred. The Company performed the internal evaluation of goodwill for December 31, 2023, and based on the results, no impairment was deemed necessary.
Acquired intangible assets are separately recognized if the benefit of the assets can be sold, transferred, licensed, rented, or exchanged, and amortized over their useful lives.
***Bank Owned Life Insurance -***The Company has purchased life insurance on certain key employees and directors. These policies are recorded at their cash surrender value and are included in a separate line item on the Company’s Consolidated Balance Sheets. Income generated from policies is recorded as noninterest income. The Company is exposed to credit risk to the extent an insurance company is unable to fulfill its financial obligations under a policy.
***Loans Held for Sale -***Loans held for sale consist of one-to-four family conforming residential real estate loans originated for sale in the secondary market by F&M Mortgage. Credit risk associated with these loans is mitigated by entering sales commitments with third party investors to purchase the loans after they are originated; the Company does not service these loans after they are sold.
The Company records loans held for sale via the fair value option; see Note 15 “Derivative Instruments and Hedging Activities, Mortgage Banking Derivatives” for additional information. The change in the fair value of loans held for sale is included in “Mortgage banking income” on the Company’s Consolidated Statements of Income.
***Pension Plan -***The Bank has a qualified noncontributory defined benefit pension plan which covers all full-time employees hired prior to April 1, 2012. The benefits are primarily based on years of service and earnings. The Company recognizes the over-funded or under funded status of pension and other postretirement benefit plans on the balance sheet. Gains and losses, prior service costs and credits, and any remaining transition amounts that have not yet been recognized through net periodic benefit cost will be recognized in accumulated other comprehensive loss, net of tax effects, until they are amortized as a component of net periodic cost. As of February 15, 2023, the Virginia Bankers Association Defined Benefit Plan for Farmers & Merchants Bank was amended to stop the accrual of future benefits.
***Income Taxes -***Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the temporary differences between the book and tax bases of assets and liabilities and gives current recognition to changes in tax rates and laws.
When the Company’s federal tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would ultimately be sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more likely than not to be realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying consolidated balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination. Interest and penalties, if any, associated with unrecognized tax benefits are classified as additional income taxes in the consolidated statements of income.
***Advertising Costs -***The Company expenses advertising costs as incurred.
Transfers of Financial Assets - Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when the assets have been isolated from the Company, the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
***Loss Contingencies -***Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable, and an amount or range of loss can be reasonably estimated. Management does not believe there are any such matters that will have a material effect on the consolidated financial statements.
***Reclassifications -***The accompanying consolidated financial statements and notes reflect certain immaterial reclassifications in prior periods to conform to the current presentation.
Recent Accounting Pronouncements
Accounting Standards adopted in 2023:
In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The ASU, as amended, requires an entity to measure expected credit losses for financial assets carried at amortized cost based on historical experience, current conditions, and reasonable and supportable forecasts. Among other things, the ASU also amended the impairment model for available for sale securities and addressed purchased financial assets with deterioration. ASU 2016-13 was effective for the Company on January 1, 2023. The adjustment recorded at adoption to the overall allowance for credit losses, which consisted of adjustments to the allowance for credit losses on loans, as well as an adjustment to the Company’s reserve for unfunded loan commitments, was $1.5 million. The adjustment net of tax recorded to shareholders’ equity totaled $1.2 million. See “Accounting Standards Adopted in 2023” on page 43 for additional details of adoption of this standard.
In March 2022, the FASB issued Accounting Standards Update (ASU) No. 2022-02, “Financial Instruments-Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures.” ASU 2022-02 addresses areas identified by the FASB as part of its post-implementation review of the credit losses standard (ASU 2016-13) that introduced the CECL model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The amendments in this ASU should be applied prospectively, except for the transition method related to the recognition and measurement of troubled debt restructurings, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. ASU 2022-02 was effective for the Company on January 1, 2023. The adoption of ASU 2022-02 did not have a material impact on the Company’s consolidated financial statements.
Accounting Standards Pending Adoption:
In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its consolidated financial statements.
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. This ASU requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”), an amount for other segment items by reportable segment and a description of its composition, all annual disclosures required by FASB ASU Topic 280 in interim periods as well, and the title and position of the CODM and how the CODM uses the reported measures. Additionally, this ASU requires that at least one of the reported segment profit and loss measures should be the measure that is most consistent with the measurement principles used in an entity’s consolidated financial statements. Lastly, this ASU requires public business entities with a single reportable segment to provide all disclosures required by these amendments in this ASU and all existing segment disclosures in Topic 280. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied retrospectively. The Company does not expect the adoption of ASU 2023-07 to have a material impact on its consolidated financial statements.
In October 2023, the FASB issued ASU 2023-06, “Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative.” This ASU incorporates certain U.S. Securities and Exchange Commission (“SEC”) disclosure requirements into the FASB Accounting Standards Codification. The amendments in the ASU are expected to clarify or improve disclosure and presentation requirements of a variety of Codification Topics, allow users to more easily compare entities subject to the SEC’s existing disclosures with those entities that were not previously subject to the requirements, and align the requirements in the Codification with the SEC’s regulations. For entities subject to the SEC’s existing disclosure requirements and for entities required to file or furnish financial statements with or to the SEC in preparation for the sale of or for purposes of issuing securities that are not subject to contractual restrictions on transfer, the effective date for each amendment will be the date on which the SEC removes that related disclosure from its rules. For all other entities, the amendments will be effective two years later. However, if by June 30, 2027, the SEC has not removed the related disclosure from its regulations, the amendments will be removed from the Codification and not become effective for any entity. The Company does not expect the adoption of ASU 2023-06 to have a material impact on its consolidated financial statements.
In August 2023, the FASB issued ASU 2023-05, “Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement.” This ASU applies to the formation of entities that meet the definition of a joint venture (or a corporate joint venture) as defined in the FASB Accounting Standards Codification Master Glossary. While joint ventures are defined in the Master Glossary, there has been no specific guidance in the Codification that applies to the formation accounting by a joint venture in its separate financial statements. The amendments in the ASU require that a joint venture apply a new basis of accounting upon formation. As a result, a newly formed joint venture, upon formation, would initially measure its assets and liabilities at fair value (with exceptions to fair value measurement that are consistent with the business combinations guidance). This ASU is effective on a prospective basis for all joint ventures with a formation date on or after January 1, 2025. Early adoption of ASU No. 2023-05 is permitted in any interim or annual period in which financial statements have not yet been issued (or made available for issuance). A joint venture that elects to early adopt may apply ASU No. 2023-05 either prospectively or retrospectively. The Company does not expect the adoption of ASU 2023-05 to have a material impact on its consolidated financial statements.
In July 2023, the FASB issued ASU 2023-03, “Presentation of Financial Statements (Topic 205), Income Statement—Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation—Stock Compensation (Topic 718).” This ASU amends the FASB Accounting Standards Codification for SEC paragraphs pursuant to SEC Staff Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022 EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280—General Revision of Regulation S-X: Income or Loss Applicable to Common Stock. ASU 2023-03 is effective upon addition to the FASB Codification. The Company does not expect the adoption of ASU 2023-03 to have a material impact on its consolidated financial statements.
In March 2023, the FASB issued ASU 2023-02, “Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” These amendments allow reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. The ASU is effective for public business entities for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period. The Company does not expect the adoption of ASU 2023-02 to have a material impact on its consolidated financial statements.
In March 2023, the FASB issued ASU 2023-01, “Leases (Topic 842): Common Control Arrangements.” These amendments require entities to amortize leasehold improvements associated with common control leases over the useful life to the common control group. The ASU is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted. If an entity adopts the amendments in an interim period, it must adopt them as of the beginning of the fiscal year that includes that interim period. Transition can be done either retrospectively or prospectively. The Company does not expect the adoption of ASU 2023-01 to have a material impact on its consolidated financial statements.
In December 2022, the FASB issued ASU 2022-06, “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” ASU 2022-06 extends the period of time preparers can utilize the reference rate reform relief guidance in Topic 848. The objective of the guidance in Topic 848 is to provide relief during the temporary transition period, so the FASB included a sunset provision within Topic 848 based on expectations of when the London Interbank Offered Rate (LIBOR) would cease being published. In 2021, the UK Financial Conduct Authority delayed the intended cessation date of certain tenors of USD LIBOR to June 30, 2023.
To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, the ASU defers the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848. The ASU is effective for all entities upon issuance. The Company transitioned all loan agreements, other than SWAP loans, away from LIBOR during 2022. The SWAP loans have amended Rate Protection Agreements executed by the borrower in preparation of transition away from LIBOR by the swap holder.
In June 2022, the FASB issued ASU 2022-03, “Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” ASU 2022-03 clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The ASU is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2023. Early adoption is permitted. The Company does not expect the adoption of ASU 2022-03 to have a material impact on its consolidated financial statements.
In March 2020, the FASB issued Accounting Standards Update (ASU) No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. Subsequently, in January 2021, the FASB issued Accounting Standards Update (ASU) No. 2021-01 “Reference Rate Reform (Topic 848): Scope.” This ASU clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. An entity may elect to apply ASU No. 2021-01 on contract modifications that change the interest rate used for margining, discounting, or contract price alignment retrospectively as of any date from the beginning of the interim period that includes March 12, 2020, or prospectively to new modifications from any date within the interim period that includes or is subsequent to January 7, 2021, up to the date that financial statements are available to be issued. An entity may elect to apply ASU No. 2021-01 to eligible hedging relationships existing as of the beginning of the interim period that includes March 12, 2020, and to new eligible hedging relationships entered into after the beginning of the interim period that includes March 12, 2020. The Company transitioned all loan agreements, other than SWAP loans, away from LIBOR during 2022. The SWAP loans have amended Rate Protection Agreements executed by the borrower in preparation of transition away from LIBOR by the swap holder.
Other accounting standards that have been issued by the FASB or other standards-setting bodies are not expected to have a material effect on the Company’s financial position, result of operations or cash flows.
NOTE 2 SECURITIES
The amortized cost and estimated fair value of securities held to maturity along with gross unrealized gains and losses are summarized as follows (dollars in thousands):
| Amortized Cost · Unrealized Gains · Unrealized Losses · Fair Value | |||||
|---|---|---|---|---|---|
| U. S. Treasuries · $ · - · $ · - · $ · - · $ · - | |||||
| U. S. Treasuries | $125 | $ | - | $13 | $112 |
The amortized cost and estimated fair value of securities available for sale along with gross unrealized gains and losses are summarized are as follows (dollars in thousands):
| December 31, 2023 · Amortized Cost · Unrealized Gains · Unrealized Losses · Fair Value | |||||
|---|---|---|---|---|---|
| U. S. Treasuries | $35,048 | $ | - | $2,167 | $32,881 |
| U. S. Government sponsored enterprises | 133,487 | - | 8,784 | 124,703 | |
| Securities issued by States and political subdivisions of the U.S. | 41,341 | 145 | 2,725 | 38,761 | |
| Mortgage-backed obligations of federal agencies | 168,468 | 173 | 23,568 | 145,073 | |
| Corporate debt securities | 30,550 | 25 | 3,319 | 27,256 | |
| Total Securities Available for Sale | $408,894 | $343 | $40,563 | $368,674 | |
There was no allowance for credit losses on available for sale securities.
| December 31, 2022 · Amortized Cost · Unrealized Gains · Unrealized Losses · Fair Value | |||||
|---|---|---|---|---|---|
| U. S. Treasuries | $39,902 | $ | - | $3,259 | $36,643 |
| U. S. Government sponsored enterprises | 143,473 | - | 13,725 | 129,748 | |
| Securities issued by States and political subdivisions of the U.S. | 46,331 | 27 | 4,160 | 42,198 | |
| Mortgage-backed obligations of federal agencies | 183,044 | 77 | 26,246 | 156,875 | |
| Corporate debt securities | 30,550 | - | 3,919 | 26,631 | |
| Total Securities Available for Sale | $443,300 | $104 | $51,309 | $392,095 | |
The amortized cost and fair value of securities at December 31, 2023, by contractual maturity are shown below (dollars in thousands). Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| Securities Available for Sale | ||
|---|---|---|
| Amortized Cost | Fair Value | |
| Due in one year or less | $75,981 | $73,483 |
| Due after one year through five years | 124,229 | 114,642 |
| Due after five years through ten years | 67,894 | 60,090 |
| Due after ten years | 140,790 | 120,459 |
| Total | $408,894 | $368,674 |
The following table presents the gross realized gains and losses on and the proceeds from the sale of securities during the years ended December 31, 2023 and 2022 (dollars in thousands):
| 2023 · 2022 | |||
|---|---|---|---|
| Realized gains (losses): | |||
| Gross realized gains · $ · - · $ · - | |||
| Gross realized (losses) | - | (2,852) | |
| Net realized (losses) | $ | - | $(2,852) |
| Proceeds from sales of securities | $ | - | $40,847 |
The following table shows the gross unrealized losses and estimated fair value of available sale securities for which an allowance for credit losses has not been recorded aggregated by category and length of time that securities have been in a continuous unrealized loss position at December 31, 2023: (dollars in thousands):
| Less than 12 Months · More than 12 Months · Total | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2023 · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses | |||||||
| U. S. Treasuries | $125 | $ | - | $32,756 | $2,167 | $32,881 | $2,167 |
| U. S. Government sponsored enterprises | - | - | 124,703 | 8,784 | 124,703 | 8,784 | |
| Securities issued by State and political subdivisions in the U.S. | 484 | 11 | 32,597 | 2,714 | 33,081 | 2,725 | |
| Mortgage-backed obligations of federal agencies | - | - | 140,041 | 23,568 | 140,041 | 23,568 | |
| Corporate debt securities | 1,729 | 271 | 25,002 | 3,048 | 26,731 | 3,319 | |
| Total | $2,338 | $282 | $355,099 | $40,281 | $357,437 | $40,563 | |
Unrealized losses at December 31, 2023 were generally attributable to changes in market interest rates and interest spread relationships since the investment securities were originally purchased, and not due to the credit quality concerns on the investment securities. Issuers continue to make timely principal and interest payments and the Company currently has no plans to sell the investments and it is likely that management will not be required to sell the securities prior to their anticipated recovery. The fair value is expected to recover as the bonds approach maturity.
At December 31, 2023, there were $355.1 million or 110 instances of individual available for sale securities that had been in a continuous loss position for more than 12 months and had an aggregate unrealized loss of $40.3 million. At December 31, 2022 there were $291.8 million or 74 instances of individual available for sale securities that had been in a continuous loss position for more than 12 months and had an aggregate unrealized loss of $43.8 million.
| Less than 12 Months | More than 12 Months | Total | ||||
|---|---|---|---|---|---|---|
| December 31, 2022 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses |
| U. S. Treasuries | $9,657 | $362 | $26,987 | $2,897 | $36,644 | $3,259 |
| U. S. Government sponsored enterprises | 13,914 | 1,083 | 115,835 | 12,642 | 129,749 | 13,725 |
| Securities issued by State and political subdivisions in the U.S. | 21,805 | 1,426 | 18,710 | 2,734 | 40,515 | 4,160 |
| Mortgage-backed obligations of federal agencies | 32,823 | 2,429 | 119,892 | 23,817 | 152,715 | 26,246 |
| Corporate debt securities | 16,252 | 2,198 | 10,379 | 1,721 | 26,631 | 3,919 |
| Total | $94,451 | $7,498 | $291,803 | $43,811 | $386,254 | $51,309 |
The Company has pledged securities with a par value of $220.8 million and market value of $196.0 million to the Federal Reserve Discount Window Bank Term Funding Program (“BTFP”) as of December 31, 2023. The BTFP was established in March 2023 to offer loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets will be valued at par. The BTFP was created to support American businesses and households by making additional funding available to eligible depository institutions to help ensure banks have the ability to meet the needs of all their depositors. The Bank did not borrow from the BTFP during 2023. The Company also has securities pledged to the Federal Reserve Discount Window with a par value of $20.0 million and market value of $19.5 million. The Discount Window provides access to funding to help depository institutions manage their liquidity risks. The Company did not have any pledged securities at December 31, 2022.
As of December 31, 2023, other investments consist of investments in twelve low-income housing and historic equity partnerships (carrying basis of $5.1 million), stock in the FHLB (carrying basis of $3.7 million), and various other investments (carrying basis of $2.0 million). The interests in the low-income housing and historic equity partnerships have limited transferability and the interests in the other stocks are restricted to sales. The market values of these securities are estimated to approximate their carrying values as of December 31, 2023. At December 31, 2023, the Company was committed to invest an additional $607 thousand in three low-income housing limited partnerships. These funds will be paid as requested by the general partner to complete the projects. This additional investment has been reflected in the above carrying basis and in accrued liabilities on the consolidated balance sheet.
The primary purpose of the investment portfolio is to generate income and meet liquidity needs of the Company through readily saleable financial instruments. The portfolio includes fixed rate bonds, whose prices move inversely with rates and variable rate bonds. At the end of any accounting period, the investment portfolio has unrealized gains and losses. The Company monitors the portfolio, which is subject to liquidity needs, market rate changes and credit risk changes for any indication of credit losses. The primary concern in a loss situation is the credit quality of the issuer behind the instrument. Bonds deteriorate in value due to credit quality of the individual issuer and changes in market conditions.
NOTE 3 LOANS AND CREDIT QUALITY
Under adoption of ASC 326, there were changes to certain loan segments to better differentiate credit characteristics and align with our ACL model. Construction/land development was split into two segments: 1-4 family residential construction and other construction, land development and land. Commercial real estate was also split into two segments: owner-occupied commercial real estate and other commercial real estate. Commercial and industrial – non-real estate was divided into agricultural loans, commercial and industrial loans, and municipal loans. Dealer finance was consolidated with other automobile loans.
The following is a summary of the major categories of total loans held for investment outstanding at December 31, 2023 (dollars in thousands):
| 1-4 Family residential construction | $30,488 |
|---|---|
| Other construction, land development and land | 47,749 |
| Secured by farmland | 81,657 |
| Home equity – open end | 45,749 |
| Real estate | 200,629 |
| Home Equity – closed end | 4,835 |
| Multifamily | 8,203 |
| Owner-occupied commercial real estate | 92,362 |
| Other commercial real estate | 106,181 |
| Agricultural loans | 14,405 |
| Commercial and industrial | 44,329 |
| Credit Cards | 3,252 |
| Automobile loans | 122,924 |
| Other consumer loans | 14,376 |
| Municipal loans | 5,625 |
| Gross loans | 822,764 |
| Unamortized net deferred loan fees | (672) |
| Less allowance for credit losses | 8,321 |
| Net loans | $813,771 |
The table above does not include loans held for sale of $1.1 million and $1.4 million and at December 31, 2023 and December 31, 2022, respectively. Loans held for sale consist of single-family residential real estate loans originated for sale in the secondary market.
Accrued interest receivable on loans held for investment totaled $3.6 million at December 31, 2023. For the year ended December 31, 2023, accrued interest receivable write-offs were not material to the Company’s consolidated financial statements.
The Company has pledged loans held for investment as collateral for borrowings with the FHLB totaling $289.1 million and $209.8 million as of December 31, 2023 and 2022, respectively. The Company maintains a blanket lien on certain loans in its residential real estate, commercial, agricultural farmland, and home equity portfolios.
The following is a summary of the major categories of total loans held for investment outstanding at December 31, 2022 (dollars in thousands):
| Construction/Land Development | $68,671 |
|---|---|
| Farmland | 74,322 |
| Real Estate | 153,281 |
| Multi-Family | 9,622 |
| Commercial Real Estate | 195,163 |
| Home Equity – closed end | 4,707 |
| Home Equity – open end | 46,928 |
| Commercial & Industrial – Non-Real Estate | 56,625 |
| Consumer | 6,488 |
| Dealer Finance | 125,125 |
| Credit Cards | 3,242 |
| Gross loans | 744,174 |
| Unamortized net deferred loan fees | (570) |
| Less allowance for credit losses | 7,936 |
| Net loans | $735,668 |
Nonaccrual and Past Due Loans
The following table shows the aging of the Company’s loans held for investment, by segment (dollars in thousands):
| Age Analysis of Past Due Loans and LeasesAs of December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Accruing Loans 30-59 Days Past due · Accruing Loans 60-89 Days Past due · Accruing Loans 90 Days or More Past due · Nonaccrual Loans · Accruing Current Loans · Total Loans | |||||||||
| 1-4 Family residential construction | $ | - | $ | - | $ | - | $440 | $30,048 | $30,488 |
| Other construction, land development and land | - | - | - | 528 | 47,221 | 47,749 | |||
| Secured by farmland | - | - | - | 596 | 81,061 | 81,657 | |||
| Home equity – open end | 595 | 74 | - | 217 | 44,863 | 45,749 | |||
| Real estate | 2,125 | 425 | - | 701 | 197,378 | 200,629 | |||
| Home Equity – closed end | 41 | - | - | - | 4,794 | 4,835 | |||
| Multifamily | - | - | - | - | 8,203 | 8,203 | |||
| Owner-occupied commercial real estate | 1,482 | - | - | - | 90,880 | 92,362 | |||
| Other commercial real estate | 92 | 887 | - | 3,000 | 102,202 | 106,181 | |||
| Agricultural loans | 10 | - | - | 73 | 14,322 | 14,405 | |||
| Commercial and industrial | 75 | 39 | 25 | 622 | 43,568 | 44,329 | |||
| Credit Cards | 35 | 7 | 6 | - | 3,204 | 3,252 | |||
| Automobile loans | 1,137 | 481 | - | 237 | 121,069 | 122,924 | |||
| Other consumer loans | 151 | 14 | - | 24 | 14,187 | 14,376 | |||
| Municipal loans | - | - | - | - | 5,625 | 5,625 | |||
| Gross loans | 5,743 | 1,927 | 31 | 6,438 | 808,625 | 822,764 | |||
| Less: Unamortized net deferred loan fees | - | - | - | - | (672) | (672) | |||
| Loans held for investment | $5,743 | $1,927 | $31 | $6,438 | $807,953 | $822,092 | |||
The following table shows the aging of the Company’s loans held for investment, by segment (dollars in thousands):
| Age Analysis of Past Due Loans and LeasesAs of December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Accruing Loans 30-59 Days Past due · Accruing Loans 60-89 Days Past due · Accruing Loans 90 Days or More Past Due · Nonaccrual Loans · Accruing Current Loans · Total Loans | |||||||
| Construction/Land Development | $477 | $539 | $ | - | $21 | $67,634 | $68,671 |
| Farmland | 85 | 18 | - | 1,458 | 72,761 | 74,322 | |
| Real Estate | 1,807 | 226 | - | 419 | 150,829 | 153,281 | |
| Multi-Family | - | - | - | - | 9,622 | 9,622 | |
| Commercial Real Estate | 234 | 82 | - | - | 194,847 | 195,163 | |
| Home Equity – closed end | 3 | - | - | - | 4,704 | 4,707 | |
| Home Equity – open end | 385 | 177 | - | - | 46,366 | 46,928 | |
| Commercial & Industrial – Non- Real Estate | 104 | - | 31 | 101 | 56,389 | 56,625 | |
| Consumer | 11 | 11 | - | 15 | 6,451 | 6,488 | |
| Dealer Finance | 1,117 | 225 | 5 | 210 | 123,568 | 125,125 | |
| Credit Cards | 51 | 9 | 2 | - | 3,180 | 3,242 | |
| Less: Unamortized net deferred loan fees | - | - | - | - | (570) | (570) | |
| Loans held for investment | $4,274 | $1,287 | $38 | $2,224 | $735,781 | $743,604 | |
There were $6.4 million and $2.2 million in nonaccrual loans at December 31, 2023 and December 31, 2022, respectively. There was no income recognized on nonaccrual loans during the years ended December 31, 2023 and 2022.
The following table shows the Company’s amortized cost basis of loans on nonaccrual status (dollars in thousands). Information for December 31, 2023 is presented under CECL, while information for December 31, 2022 is presented in accordance with the previously applicable incurred loss methodology.
| CECL · Incurred Loss | ||||||
|---|---|---|---|---|---|---|
| December 31, 2023 · December 31, 2022 | ||||||
| Nonaccrual loans with No Allowance · Nonaccrual Loans with an Allowance · Total Nonaccrual Loans · Nonaccrual Loans | ||||||
| 1-4 Family residential construction | $ | - | $440 | $440 | $ | - |
| Other construction, land development and land | 528 | - | 528 | 21 | ||
| Secured by farmland | 596 | - | 596 | 1,458 | ||
| Home equity – open end | 217 | - | 217 | - | ||
| Real estate | 701 | - | 701 | 419 | ||
| Other commercial real estate | - | 3,000 | 3,000 | - | ||
| Agricultural loans | 73 | - | 73 | 88 | ||
| Commercial and industrial | 25 | 597 | 622 | 13 | ||
| Automobile loans | 237 | - | 237 | 210 | ||
| Other consumer loans | 24 | - | 24 | 15 | ||
| Total loans | $2,401 | $4,037 | $6,438 | $2,224 | ||
Troubled Loan Modifications
Effective January 1, 2023, the Company refers to loan modifications where the borrower is experiencing financial difficulty and the modification is in the form of principal forgiveness, interest rate reductions, term extensions, other-than-insignificant payment delays, or a combination of the above modifications, as troubled loan modifications. The ACLL on troubled loan modifications is measured using the same method as all other loans held for investment.
The Company evaluates all loan modifications according to the accounting guidance for loan refinancing and restructuring to determine whether the modification should be accounted for as a new loan or a continuation of the existing loan. If the modification meets the criteria to be accounted for as a new loan, any deferred fees and costs remaining prior to the modification are recognized in income and any new deferred fees and costs are recorded on the loan as part of the modification. If the modification does not meet the criteria to be accounted for as a new loan, any new deferred fees and costs resulting from the modification are added to the existing amortized cost basis of the loan.
The following table presents the amortized cost of loans and leases to borrowers experiencing financial difficulty modified on or after January 1, 2023, the date the Company adopted ASU 2022-02, through December 31, 2023, by class of financing receivable, type of modification, financial effect of the modification, and percentage of the amortized cost basis of modifications as compared to the amortized cost basis of each loan segment (dollars in thousands).
| Amortized Cost of Basis of Loan Modifications Made to Borrowers Experiencing Financial DifficultyFor the Year Ended December 31, 2023 | |||
|---|---|---|---|
| Term Extension | Weighted Average Term Extension (in months) | % of Total Loan Type | |
| Owner-occupied commercial real estate | 45 | 13.0 | 0.05% |
| Automobile loans | 68 | 4.5 | 0.06% |
| Total Term Extension | $113 | 7.9 | 0.05% |
The Company closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The Company considers a default on a troubled loan modification to occur when the borrower is 90 days past due following the modification or a foreclosure and repossession of the applicable collateral occurs. No loan or lease modifications completed on or after January 1, 2023 through December 31, 2023 to borrowers experiencing financial difficulty had a payment default during the year ended December 31, 2023. Additionally, the Company did not have any troubled loan modifications that were past due.
As of December 31, 2023, the Company did not have any unfunded commitments on loans modified and designated as troubled loan modifications since January 1, 2023.
The following table shows, by modification type, TDRs that occurred during 2022 (dollars in thousands):
| Number of Contracts | Pre-Modification Outstanding Recorded Investment | Post-ModificationOutstanding Recorded Investment | |
|---|---|---|---|
| Extended maturity | 3 | $44 | $44 |
| Change in terms | 1 | 162 | 162 |
| Total | 4 | $206 | $206 |
Collateral Dependent Disclosures
The collateral method is applied to individually evaluated loans for which foreclosure is probable. The collateral method is also applied to individually evaluated loans when borrowers are experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses. Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required.
The following table presents an analysis of collateral-dependent loans of the Company as of December 31, 2023 (dollars in thousands):
| Collateral Dependent Loans and Leases | |||
|---|---|---|---|
| Real Estate · Business/Other Assets | |||
| 1-4 Family residential construction | $440 | $ | - |
| Other construction, land development and land | 511 | - | |
| Secured by farmland | 596 | - | |
| Owner-occupied commercial real estate | 3,000 | - | |
| Commercial and industrial | - | 597 | |
| Total loans | $4,547 | $597 | |
The following tables presents, as of December 31, 2023 and December 31, 2022 segregated by loan portfolio segment, details of the loan portfolio and the ACLL calculated in accordance with our credit loss accounting methodology for loans described above (dollars in thousands).
| Loan Balances | Allowance for Credit Losses - Loans | |||||
|---|---|---|---|---|---|---|
| Loans Individually Evaluated | Loans Collectively Evaluated | Total | Loans Individually Evaluated | Loans Collectively Evaluated | Total | |
| 1-4 Family residential construction | $440 | $30,048 | $30,488 | $363 | $351 | $714 |
| Other construction, land development and land | 511 | 47,238 | 47,749 | - | 1,287 | 1,287 |
| Secured by farmland | 596 | 81,061 | 81,657 | - | 815 | 815 |
| Home equity – open end | - | 45,749 | 45,749 | - | 180 | 180 |
| Real estate | - | 200,629 | 200,629 | - | 810 | 810 |
| Home Equity – closed end | - | 4,835 | 4,835 | - | 77 | 77 |
| Multifamily | - | 8,203 | 8,203 | - | 181 | 181 |
| Owner-occupied commercial real estate | 3,000 | 89,362 | 92,362 | 263 | 958 | 1,221 |
| Other commercial real estate | - | 106,181 | 106,181 | - | 166 | 166 |
| Agricultural loans | - | 14,405 | 14,405 | - | 20 | 20 |
| Commercial and industrial | 597 | 43,732 | 44,329 | 351 | 683 | 1,034 |
| Credit Cards | - | 3,252 | 3,252 | - | 81 | 81 |
| Automobile loans | - | 122,924 | 122,924 | - | 1,443 | 1,443 |
| Other consumer loans | - | 14,376 | 14,376 | - | 292 | 292 |
| Municipal loans | - | 5,625 | 5,625 | - | - | - |
| Total loans | $5,144 | $817,620 | $822,764 | $977 | $7,344 | $8,321 |
| Loan Receivable | Individually Evaluated for Impairment | Collectively Evaluated for Impairment | |
|---|---|---|---|
| Construction/Land Development | $68,671 | $853 | $67,818 |
| Farmland | 74,322 | 2,079 | 72,243 |
| Real Estate | 153,281 | 3,260 | 150,021 |
| Multi-Family | 9,622 | - | 9,622 |
| Commercial Real Estate | 195,163 | 9,111 | 186,052 |
| Home Equity – closed end | 4,707 | - | 4,707 |
| Home Equity –open end | 46,928 | - | 46,928 |
| Commercial & Industrial – Non-Real Estate | 56,625 | - | 56,625 |
| Consumer | 6,488 | - | 6,488 |
| Dealer Finance | 125,125 | 62 | 125,063 |
| Credit Cards | 3,242 | - | 3,242 |
| Gross Loans | 744,174 | 15,365 | 728,809 |
| Less: Unamortized net deferred loan fees | (570) | - | (570) |
| Total | $743,604 | $15,365 | $728,239 |
Prior to the adoption of ASU 2016-13, loans were considered impaired when, based on current information and events, it was probable the Company would be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. Impaired loans include loans on nonaccrual status and accruing troubled debt restructurings. When determining if the Company would be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considered the borrower’s capacity to pay, which included such factors as the borrower’s current financial statements, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as guarantor support and collateral value. The Company individually assessed for impairment all substandard loans greater than $500,000 and all troubled debt restructurings. The tables below include all loans deemed impaired, whether or not individually assessed for impairment. If a loan was deemed impaired, a specific valuation allowance was allocated, if necessary, so that the loan was reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment was expected solely from the collateral. Interest payments on impaired loans were typically applied to principal unless collectability of the principal amount was reasonably assured, in which case interest was recognized on a cash basis.
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2022 (dollars in thousands). The Recorded Investment is defined as the original principal balance less principal payments, charge-offs and nonaccrual payments applied to principal.
| Unpaid · Average · Interest | ||||||
|---|---|---|---|---|---|---|
| Recorded · Principal · Related · Recorded · Income | ||||||
| Investment · Balance · Allowance · Investment · Recognized | ||||||
| Impaired loans with no related allowance recorded: | ||||||
| Construction/Land Development | $332 | $332 | $ | - | $474 | $19 |
| Farmland | 2,535 | 2,079 | - | 2,137 | 161 | |
| Real Estate | 1,882 | 1,882 | - | 2,107 | 101 | |
| Commercial Real Estate | 8,131 | 8,131 | - | 8,851 | 393 | |
| Dealer Finance | 7 | 7 | - | 11 | 1 | |
| 12,887 | 12,431 | - | 13,580 | 675 | ||
| Impaired loans with an allowance recorded: | ||||||
| Construction/Land Development | 521 | 521 | 228 | 261 | 24 | |
| Real Estate | 1,378 | 1,378 | 92 | 1,466 | 71 | |
| Commercial Real Estate | 980 | 980 | 11 | 1,935 | 47 | |
| Dealer Finance | 55 | 55 | 13 | 62 | 6 | |
| 2,934 | 2,934 | 344 | 3,724 | 148 | ||
| Total impaired loans | $15,821 | $15,365 | $344 | $17,304 | $823 | |
Credit Quality Indicators
The Company presents loan and lease portfolio segments and classes by credit quality indicator and vintage year. The Company defines the vintage date for the purpose of this disclosure as the date of the most recent credit decision. Renewals are categorized as new credit decisions and reflect the renewal date as the vintage date, except for renewals of loans modified for borrowers experiencing financial difficulty which are presented in the original vintage.
Upon adoption of ASC 326, the Company consolidated its internal risk ratings 1 through 5 into a "pass” category. The credit quality indicators for watch and substandard remain unchanged. Doubtful loans are charged off; dealer finance loans utilize the updated credit quality indicators. Credit cards are classified as pass or substandard.
Description of the Company’s credit quality indicators under CECL:
Pass: Loans in all classes that are part of the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes that there is a low likelihood of loss related to those loans that are considered pass.
Grade 6 – Watch: Loans are currently protected but are weak due to negative balance sheet or income statement trends. There may be a lack of effective control over collateral or the existence of documentation deficiencies. These loans have potential weaknesses that deserve management’s close attention. Other reasons supporting this classification include adverse economic or market conditions, pending litigation or any other material weakness. Existing loans that become 60 or more days past due are placed in this category pending a return to current status.
Grade 7 – Substandard: Loans having well-defined weaknesses where a payment default and or loss is possible, but not yet probable. Cash flow is inadequate to service the debt under the current payment, or terms, with prospects that the condition is permanent. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the borrower and there is the likelihood that collateral will have to be liquidated and/or guarantor(s) called upon to repay the debt. Generally, the loan is considered collectible as to both principal and interest, primarily because of collateral coverage, however, if the deficiencies are not corrected quickly; there is a probability of loss.
Credit cards are classified as pass or substandard. A credit card is substandard when payments of principal and interest are past due 90 days or more.
The following table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of December 31, 2023 (dollars in thousands):
| Term Loans by Year of Origination | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving · Total | ||||||||||||
| 1-4 Family residential construction | ||||||||||||
| Pass | $162 | $ | - | $ | - | $ | - | $ | - | $108 | $29,214 | $29,484 |
| Watch | - | - | - | - | - | - | 564 | 564 | ||||
| Substandard | - | - | - | - | - | - | 440 | 440 | ||||
| Total 1-4 Family residential construction | 162 | - | - | - | - | 108 | 30,218 | 30,488 | ||||
| Current period gross write-offs | - | 70 | - | - | - | - | - | 70 | ||||
| Other construction, land development and land | ||||||||||||
| Pass | 5,123 | 9,138 | 4,983 | 1,831 | 2,847 | 5,456 | 17,770 | 47,148 | ||||
| Watch | - | - | - | - | - | 67 | - | 67 | ||||
| Substandard | 511 | - | - | - | - | 23 | - | 534 | ||||
| Total Other construction, land development and land | 5,634 | 9,138 | 4,983 | 1,831 | 2,847 | 5,546 | 17,770 | 47,749 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Secured by farmland | ||||||||||||
| Pass | 7,503 | 15,834 | 13,688 | 27,020 | 2,509 | 7,842 | 5,869 | 80,265 | ||||
| Watch | - | - | - | - | 781 | - | - | 781 | ||||
| Substandard | - | - | 333 | - | - | 263 | 15 | 611 | ||||
| Total Secured by farmland | 7,503 | 15,834 | 14,021 | 27,020 | 3,290 | 8,105 | 5,884 | 81,657 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Home equity – open end | ||||||||||||
| Pass | 370 | - | - | - | - | 141 | 44,089 | 44,600 | ||||
| Watch | - | - | - | - | - | - | 883 | 883 | ||||
| Substandard | - | - | - | - | - | - | 266 | 266 | ||||
| Total Home equity - open end | 370 | - | - | - | - | 141 | 45,238 | 45,749 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Real estate | ||||||||||||
| Pass | 53,413 | 47,785 | 15,211 | 12,192 | 6,490 | 55,665 | 386 | 191,142 | ||||
| Watch | - | 45 | - | 499 | 155 | 4,893 | - | 5,592 | ||||
| Substandard | - | 88 | 539 | - | 1,212 | 2,056 | - | 3,895 | ||||
| Total Real estate | 53,413 | 47,918 | 15,750 | 12,691 | 7,857 | 62,614 | 386 | 200,629 | ||||
| Current period gross write-offs | - | - | - | - | - | 19 | - | 19 | ||||
| Home Equity – closed end | ||||||||||||
| Pass | 1,126 | 382 | 117 | 1,044 | 464 | 1,690 | - | 4,823 | ||||
| Watch | - | - | - | - | - | - | - | - | ||||
| Substandard | - | - | - | - | 12 | - | - | 12 | ||||
| Total Home Equity - closed end | 1,126 | 382 | 117 | 1,044 | 476 | 1,690 | - | 4,835 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Multifamily | ||||||||||||
| Pass | - | 2,712 | 1,395 | 906 | - | 1,567 | 1,524 | 8,104 | ||||
| Watch | - | - | - | - | - | 99 | - | 99 | ||||
| Substandard | - | - | - | - | - | - | - | - | ||||
| Total Multifamily | - | 2,712 | 1,395 | 906 | - | 1,666 | 1,524 | 8,203 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Owner-occupied commercial real estate | ||||||||||||
| Pass | 2,820 | 18,049 | 17,775 | 7,109 | 3,586 | 22,301 | 7,821 | 79,461 | ||||
| Watch | - | - | - | - | 40 | 2,097 | - | 2,137 | ||||
| Substandard | - | - | - | - | 6,283 | 1,183 | 3,298 | 10,764 | ||||
| Total Owner-occupied commercial real estate | 2,820 | 18,049 | 17,775 | 7,109 | 9,909 | 25,581 | 11,119 | 92,362 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Other commercial real estate | ||||||||||||
| Pass | 10,193 | 29,317 | 12,744 | 4,990 | 3,739 | 32,666 | 3,206 | 96,855 | ||||
| Watch | - | - | - | - | - | 9,239 | - | 9,239 | ||||
| Substandard | - | - | - | - | - | 87 | - | 87 | ||||
| Total Other commercial real estate | 10,193 | 29,317 | 12,744 | 4,990 | 3,739 | 41,992 | 3,206 | 106,181 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Term Loans by Year of Origination | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |
| Agricultural loans | ||||||||
| Pass | 4,626 | 2,548 | 534 | 340 | - | 38 | 6,066 | 14,152 |
| Watch | - | - | - | 31 | - | - | 149 | 180 |
| Substandard | - | 48 | 14 | 11 | - | - | - | 73 |
| Total Agricultural loans | 4,626 | 2,596 | 548 | 382 | - | 38 | 6,215 | 14,405 |
| Current period gross write-offs | - | - | - | - | - | - | - | - |
| Commercial and industrial | ||||||||
| Pass | 7,396 | 9,373 | 5,359 | 1,691 | 674 | 272 | 17,408 | 42,173 |
| Watch | - | 44 | 91 | - | - | - | 1,363 | 1,498 |
| Substandard | - | - | 632 | 25 | - | 1 | - | 658 |
| Total Commercial and industrial | 7,396 | 9,417 | 6,082 | 1,716 | 674 | 273 | 18,771 | 44,329 |
| Current period gross write-offs | - | 31 | - | - | - | 2 | - | 33 |
| Credit Cards | ||||||||
| Pass | - | - | - | - | - | - | 3,246 | 3,246 |
| Substandard | - | - | - | - | - | - | 6 | 6 |
| Total Credit cards | - | - | - | - | - | - | 3,252 | 3,252 |
| Current period gross write-offs | - | - | - | - | - | - | 69 | 69 |
| Automobile loans | ||||||||
| Pass | 52,471 | 38,375 | 19,193 | 7,301 | 2,145 | 2,367 | - | 121,852 |
| Watch | 179 | 323 | 158 | 106 | 36 | 32 | - | 834 |
| Substandard | 98 | 48 | 63 | 6 | 18 | 5 | - | 238 |
| Total Automobile loans | 52,748 | 38,746 | 19,414 | 7,413 | 2,199 | 2,404 | - | 122,924 |
| Current period gross write-offs | 334 | 669 | 560 | 149 | 53 | 39 | - | 1,804 |
| Other consumer loans | ||||||||
| Pass | 5,169 | 4,983 | 2,230 | 843 | 194 | 367 | 530 | 14,316 |
| Watch | 17 | 4 | 7 | - | 1 | 2 | 1 | 32 |
| Substandard | 12 | 7 | 2 | - | 6 | 1 | - | 28 |
| Total Other consumer loans | 5,198 | 4,994 | 2,239 | 843 | 201 | 370 | 531 | 14,376 |
| Current period gross write-offs | - | 77 | 3 | 3 | 6 | 4 | - | 93 |
| Municipal loans | ||||||||
| Pass | - | 118 | 923 | 1,096 | 1,228 | 2,260 | - | 5,625 |
| Watch | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | - | - | - | - |
| Total Municipal loans | - | 118 | 923 | 1,096 | 1,228 | 2,260 | - | 5,625 |
| Current period gross write-offs | - | - | - | - | - | - | - | - |
| Total loans | $151,189 | $179,221 | $95,991 | $67,041 | $32,420 | $152,788 | $144,114 | $822,764 |
| Less: Unamortized net deferred loan fees | (672) | |||||||
| Loans held for investment | $822,092 | |||||||
| Current period gross write-offs | $334 | $847 | $563 | $152 | $59 | $64 | $69 | $2,088 |
The following table shows the Company’s loan portfolio broken down by internal loan grade as of December 31, 2022 (dollars in thousands):
| Grade 1 Minimal Risk · Grade 2 Modest Risk · Grade 3 Average Risk · Grade 4 Acceptable Risk · Grade 5 Marginally Acceptable · Grade 6 Watch · Grade 7 Substandard · Grade 8 Doubtful · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction/Land Development | $ | - | $4 | $11,112 | $42,684 | $13,116 | $1,213 | $542 | $ | - | $68,671 |
| Farmland | 155 | 269 | 11,373 | 38,051 | 22,069 | 947 | 1,458 | - | 74,322 | ||
| Real Estate | - | 553 | 27,003 | 86,269 | 28,560 | 6,950 | 3,946 | - | 153,281 | ||
| Multi-Family | - | - | 963 | 5,116 | 3,430 | 113 | - | - | 9,622 | ||
| Commercial Real Estate | - | 3,097 | 55,662 | 72,779 | 41,749 | 13,878 | 7,998 | - | 195,163 | ||
| Home Equity – closed end | - | 48 | 1,065 | 2,560 | 639 | 382 | 13 | - | 4,707 | ||
| Home Equity – open end | 27 | 1,272 | 18,671 | 23,207 | 2,091 | 1,611 | 49 | - | 46,928 | ||
| Commercial & Industrial - Non-Real Estate | 10 | 516 | 12,934 | 26,310 | 15,613 | 911 | 331 | - | 56,625 | ||
| Consumer (excluding dealer) | 33 | 286 | 2,965 | 3,105 | 68 | 16 | 15 | - | 6,488 | ||
| Gross loans | $225 | $6,045 | $141,748 | $300,081 | $127,335 | $26,021 | $14,352 | $ | - | $615,807 | |
| Less: Unamortized net deferred loan fees | (570) | ||||||||||
| Total | $615,237 | ||||||||||
| Credit Cards | Dealer Finance | |
|---|---|---|
| Performing | $3,240 | $124,910 |
| Nonperforming | 2 | 215 |
| Total | $3,242 | $125,125 |
Description of internal loan grades under Incurred Loss:
Grade 1 – Minimal Risk: Excellent credit, superior asset quality, excellent debt capacity and coverage, and recognized management capabilities.
Grade 2 – Modest Risk: Borrower consistently generates sufficient cash flow to fund debt service, excellent credit, above average asset quality and liquidity.
Grade 3 – Average Risk: Borrower generates sufficient cash flow to fund debt service. Employment (or business) is stable with good future trends. Credit is very good.
Grade 4 – Acceptable Risk: Borrower’s cash flow is adequate to cover debt service; however, unusual expenses or capital expenses must by covered through additional long-term debt. Employment (or business) stability is reasonable, but future trends may exhibit slight weakness. Credit history is good. No unpaid judgments or collection items appearing on credit report.
Grade 5 – Marginally acceptable: Credit to borrowers who may exhibit declining earnings, may have leverage that is materially above industry averages, liquidity may be marginally acceptable. Employment or business stability may be weak or deteriorating. May be currently performing as agreed but would be adversely affected by developing factors such as layoffs, illness, reduced hours or declining business prospects. Credit history shows weaknesses, past dues, paid or disputed collections and judgments, but does not include borrowers that are currently past due on obligations or with unpaid, undisputed judgments.
Grade 6 – Watch: Loans are currently protected but are weak due to negative balance sheet or income statement trends. There may be a lack of effective control over collateral or the existence of documentation deficiencies. These loans have potential weaknesses that deserve management’s close attention. Other reasons supporting this classification include adverse economic or market conditions, pending litigation or any other material weakness. Existing loans that become 60 or more days past due are placed in this category pending a return to current status.
Grade 7 – Substandard: Loans having well-defined weaknesses where a payment default and or loss is possible, but not yet probable. Cash flow is inadequate to service the debt under the current payment, or terms, with prospects that the condition is permanent. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the borrower and there is the likelihood that collateral will have to be liquidated and/or guarantor(s) called upon to repay the debt. Generally, the loan is considered collectible as to both principal and interest, primarily because of collateral coverage. However, if the deficiencies are not corrected quickly, there is a probability of loss.
Grade 8 – Doubtful: Loans having all the characteristics of a substandard credit, but available information indicates it is unlikely the loan will be repaid in its entirety. Cash flow is insufficient to service the debt. It may be difficult to project the exact amount of loss, but the probability of some loss is great. Loans are to be placed on non-accrual status when any portion is classified doubtful.
Credit card and dealer finance loans are classified as performing or nonperforming. A loan is nonperforming when payments of principal and interest are past due 90 days or more.
NOTE 4 ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses consists of the allowance for credit losses on loans and the reserve for unfunded commitments. The Company’s ACL is governed by the Company’s ACL Committee, which reports to the Board of Directors and contains representatives from the Company’s finance, credit, and risk teams, and is responsible for calculating the Company’s estimate of expected credit losses and resulting ACL. The ACL Committee considers the quantitative model results and qualitative factors when finalizing the ACL. The Company’s ACL model is subject to the Company’s models risk management program, which is overseen by the Director of Risk Management that reports to the Company’s Board Risk Committee.
Allowance for Credit Losses on Loans
The following tables show the allowance for credit losses activity by loan segment for the years ended December 31, 2023, (dollars in thousands).
| Allowance for Credit Losses and Carrying Amount of LoansFor the Year Ended December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Beginning Balance | Adjustment for adoption of ASU 2016-13 | Charge-offs | Recoveries | Provision for loan credit losses | Ending Balance | |
| 1-4 Family residential construction | $324 | $109 | $70 | $1 | $350 | $714 |
| Other construction, land development and land | 694 | 602 | - | - | (9) | 1,287 |
| Secured by farmland | 571 | 311 | - | - | (67) | 815 |
| Home equity – open end | 446 | (189) | - | 3 | (80) | 180 |
| Real estate | 1,389 | (184) | 19 | 2 | (378) | 810 |
| Home Equity – closed end | 39 | 96 | - | - | (58) | 77 |
| Multifamily | 71 | 182 | - | - | (72) | 181 |
| Owner-occupied commercial real estate | 992 | 280 | - | - | (51) | 1,221 |
| Other commercial real estate | 1,023 | (582) | - | - | (275) | 166 |
| Agricultural loans | 80 | (58) | - | - | (2) | 20 |
| Commercial and industrial | 368 | 338 | 33 | 2 | 359 | 1,034 |
| Credit Cards | 68 | 26 | 69 | 37 | 19 | 81 |
| Automobile loans | 1,790 | (257) | 1,804 | 514 | 1,200 | 1,443 |
| Other consumer loans | 81 | 103 | 93 | 55 | 146 | 292 |
| Municipal loans | - | - | - | - | - | - |
| Total loans | $7,936 | $777 | $2,088 | $614 | $1,082 | $8,321 |
Prior to the adoption of ASC 326 on January 1, 2023, the Company calculated the allowance for loan losses under the incurred loss methodology. The following tables are disclosures related to the allowance for loan losses in prior periods (dollars in thousands).
| Allowance for Loan Losses and Carrying Amount of Loans and LeasesFor the Year Ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 · Beginning Balance · Charge-offs · Recoveries · Provision for (Recovery of) Loan Losses · Ending Balance · Individually Evaluated for Impairment · Collectively Evaluated for Impairment | |||||||||
| Allowance for loan losses: | |||||||||
| Construction/Land Development | $977 | $ | - | $ | - | $41 | $1,018 | $228 | $790 |
| Farmland | 448 | - | - | 122 | 570 | - | 570 | ||
| Real Estate | 1,162 | 17 | - | 243 | 1,388 | 92 | 1,296 | ||
| Multi-Family | 29 | - | - | 42 | 71 | - | 71 | ||
| Commercial Real Estate | 2,205 | - | - | (190) | 2,015 | 11 | 2,004 | ||
| Home Equity – closed end | 41 | - | - | (3) | 38 | - | 38 | ||
| Home Equity – open end | 407 | 84 | 130 | (8) | 445 | - | 445 | ||
| Commercial & Industrial – Non- Real Estate | 288 | 46 | 49 | 159 | 450 | - | 450 | ||
| Consumer | 520 | 153 | 84 | (370) | 81 | - | 81 | ||
| Dealer Finance | 1,601 | 1,280 | 691 | 780 | 1,792 | 13 | 1,779 | ||
| Credit Cards | 70 | 66 | 14 | 50 | 68 | - | 68 | ||
| Total | $7,748 | $1,646 | $968 | $866 | $7,936 | $344 | $7,592 | ||
Unfunded Commitments
The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e. commitment cannot be canceled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for credit losses on loans and are discussed above. The allowance for credit losses for unfunded loan commitments of $690 thousand at December 31, 2023 is separately classified on the balance sheet within Other liabilities.
The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the year ended December 31, 2023 (dollars in thousands).
| Total Allowance for Credit Losses – Unfunded Commitments | |
|---|---|
| Balance, December 31, 2022 · $ · - | |
| Adjustment to allowance for unfunded commitments for adoption of ASU 2016-13 | 747 |
| Recovery of credit losses – unfunded commitments | (57) |
| Balance, December 31, 2023 | $690 |
NOTE 5 BANK PREMISES AND EQUIPMENT
Bank premises and equipment as of December 31 are summarized as follows (dollars in thousands):
| 2023 | 2022 | |
|---|---|---|
| Land | $4,728 | $4,115 |
| Buildings and improvements | 18,387 | 16,040 |
| Furniture and equipment | 13,518 | 13,483 |
| Total | 36,633 | 33,638 |
| Accumulated depreciation | (12,998) | (14,051) |
| Premises and equipment, net | $23,635 | $19,587 |
Depreciation expense for the years ended December 31, 2023 and 2002 was $1.3 million and $1.1 million, respectively.
NOTE 6 LEASES
Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs and any incentives received from the lessor.
The Company’s long-term lease agreements are classified as operating leases. Certain of these leases offer the option to extend the lease term and the Company has included such extensions in its calculation of the lease liabilities to the extent the options are reasonably assured of being exercised. The lease agreements do not provide for residual value guarantees and have no restrictions or covenants that would impact dividends or require incurring additional financial obligations. The Company has five operating leases for office properties.
The following tables present information about the Company’s leases (dollars in thousands):
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Lease Liabilities (included in other liabilities) | $733 | $886 |
| Right-of-use assets (included in other assets) | $712 | $861 |
| Weighted average remaining lease term | 1.53 years | 2.54 years |
| Weighted average discount rate | 3.31% | 3.22% |
| 2023 | 2022 | |
| Lease cost | ||
| Operating lease cost | $164 | $151 |
| Total lease cost | $164 | $151 |
| Cash paid for amounts included in the measurement of lease liabilities | $182 | $177 |
A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities is as follows (dollars in thousands):
| Lease payments due | As of December 31, 2023 |
|---|---|
| Twelve months ending December 31, 2024 | $159 |
| Twelve months ending December 31, 2025 | 121 |
| Twelve months ending December 31, 2026 | 70 |
| Twelve months ending December 31, 2027 | 56 |
| Twelve months ending December 31, 2028 | 57 |
| Thereafter | 405 |
| Total undiscounted cash flows | $868 |
| Discount | (135) |
| Lease liabilities | $733 |
NOTE 7 OTHER REAL ESTATE OWNED
The table below reflects other real estate owned (OREO) activity for 2023 and 2022 (dollars in thousands).
| 2023 · 2022 | |||
|---|---|---|---|
| Balance as of January 1 · $ · - · $ · - | |||
| Purchase of foreclosed real estate | 55 | - | |
| Loans transferred to OREO | - | 197 | |
| Sale of OREO | - | (138) | |
| Write down of OREO and losses on sale | - | (59) | |
| Balance as of December 31 | $55 | $ | - |
| Expenses related to foreclosed assets include: · 2023 · 2022 | |||
|---|---|---|---|
| Net loss on sales | $ | - | $59 |
| Expenses related to foreclosed assets | $ | - | $59 |
There was one residential real estate property in other real estate owned properties at December 31, 2023. The loan was charged off in 2022. At December 31, 2023, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure procedures are in process is $613 thousand.
NOTE 8 DEPOSITS
Time deposits that meet or exceed the FDIC insurance limit of $250 thousand at year end 2023 and 2022 were $12.5 million and $12.7 million, respectively. At December 31, 2023, the scheduled maturities of all time deposits are as follows (dollars in thousands):
| 2024 | $165,760 |
| 2025 | 41,336 |
| 2026 | 3,696 |
| 2027 | 2,013 |
| 2028 | 1,718 |
| Thereafter | - |
| Total | $214,523 |
NOTE 9 SHORT TERM DEBT
Short-term debt, all maturing within 12 months, as of December 31, 2023 and 2022 is summarized as follows (dollars in thousands).
| Highest Month-End Balance · Outstanding at Year End · Average Balance · Weighted Average Rate | |||||
|---|---|---|---|---|---|
| Federal funds purchased | $54 | $ | - | $755 | 5.03% |
| FHLB short-term | 75,000 | 60,000 | 58,430 | 5.10% | |
| Totals | $60,000 | $59,185 | 5.10% | ||
| Federal funds purchased | $1,989 | $ | - | $883 | 2.99% |
| FHLB short-term | 70,000 | 70,000 | 25,241 | 2.81% | |
| Totals | $70,000 | $26,124 | 2.82% | ||
The Company utilizes short-term debt such as Federal funds purchased and FHLB short-term borrowings to support loan growth and provide liquidity. Federal funds purchased are unsecured overnight borrowings from other financial institutions. FHLB short-term debt can be a daily rate variable loan that acts as a line of credit or a fixed rate advance, depending on the needs of the Company. FHLB advances are secured by a blanket lien on the qualifying loans in the Company’s residential, commercial, agriculture, and home equity loan portfolios. Short-term debt totaled $60.0 million at December 31, 2023, and consisted of FHLB advances which were used to fund loan growth.
As of December 31, 2023, the Company had unsecured lines of credit with correspondent banks totaling $90.0 million which may be used in the management of short-term liquidity, on which none was outstanding.
NOTE 10 LONG-TERM DEBT
On July 29, 2020, the Company sold and issued to an institutional accredited investor $7.0 million in aggregate principal amount of 6.00% fixed to floating rate subordinated note due July 31, 2030. The note initially bears interest at 6.00% per annum, beginning July 29, 2020 but excluding July 31, 2025, payable semi-annually in arrears. From and including July 31, 2025 through July 30, 2030, or up to an early redemption date, the interest rate will reset quarterly to an interest rate per annum equal to the then current three-month SOFR plus 593 basis points, payable quarterly in arrears. Beginning on July 31, 2025 through maturity, the note may be redeemed, at the Company’s option, on any scheduled interest payment date. The note will mature on July 31, 2030. The subordinated note, net of issuance costs totaled $6.9 million at December 31, 2023 and 2022.
NOTE 11 COMMITMENTS AND CONTINGENCIES
The Company makes commitments to extend credit in the normal course of business and issues standby letters of credit to meet the financing needs of its customers. The amount of the commitments represents the Company's exposure to credit loss that is not included in the consolidated balance sheet. As of the December 31, 2023 and 2022, the Company had the following commitments outstanding (dollars in thousands):
| 2023 | 2022 | |
|---|---|---|
| Commitments to extend credit | $253,816 | $265,976 |
| Standby letters of credit | 2,911 | 2,696 |
The Company uses the same credit policies in making commitments to extend credit and issue standby letters of credit as it does for the loans reflected in the consolidated balance sheet.
Commitments to extend credit are agreements to lend to a customer if there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer's creditworthiness on a case-by-case basis. Collateral required, if any, upon extension of credit is based on management's evaluation of the borrower’s ability to pay. Collateral may include accounts receivable, inventory, property, plant and equipment.
As of December 31, 2023 and 2022, the Company had cash deposits in other commercial banks in excess of FDIC insurance limits totaling $4.8 million and $4.6 million, respectively. The Bank has established procedures for measuring and monitoring the concentration risk in correspondent banks and performs quarterly reviews of the financial condition of correspondent banks to assess and monitor risks.
The Company grants commercial, residential real estate and consumer loans to customers located primarily in the Shenandoah Valley of Virginia. There were no loan concentration areas greater than 25% of capital. Collateral required by the Company is determined on an individual basis depending on the purpose of the loan and the financial condition of the borrower. As of December 31, 2023, approximately 75% of the loan portfolio was secured by real estate.
NOTE 12 DERIVATIVES
Mortgage Banking Derivatives
*Loans Held for Sale (“LHFS”) -*The Company, through the Bank’s mortgage banking subsidiary, F&M Mortgage Company, originates residential mortgage loans for sale in the secondary market. Residential mortgage loans held for sale are sold to the permanent investor with the mortgage servicing rights released. Fair value of the Company’s LHFS is based on observable market prices for the identical instruments traded in the secondary mortgage loan markets in which the Company conducts business, totaling $1.1 million as of December 31, 2023, of which $1.1 million is related to unpaid principal. The Company’s portfolio of LHFS is classified as Level 2.
*Interest Rate Lock Commitments and Forward Sales Commitments -*The Company, through F&M Mortgage Company, enters commitments to originate residential mortgage loans in which the interest rate on the loan is determined prior to funding, termed interest rate lock commitments (“IRLCs”). Such rate lock commitments on mortgage loans to be sold in the secondary market are derivatives. Upon entering a commitment to originate a loan, the Company protects itself from changes in interest rates during the period prior to sale by requiring a firm purchase agreement from a permanent investor before a loan can be closed (forward sales commitment).
The Company locks in the loan and rate with an investor and commits to deliver the loan if settlement occurs on a best-efforts basis, thus limiting interest rate risk. Certain additional risks exist if the investor fails to meet its purchase obligation; however, based on historical performance and the size and nature of the investors, the Company does not expect them to fail to meet their obligation. The Company determines the fair value of the IRLCs based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best-efforts basis while taking into consideration the probability that the rate loan commitments will close.
The fair value of these derivative instruments is reported in “Other assets” in the Consolidated Balance Sheet at December 31, 2023, and totaled $81 thousand, with a notional amount of $6.2 million and total positions of 22. The fair value of the IRLCs at December 31, 2022 totaled $92 thousand, with a notional amount of $12.2 million and total positions of 38. Changes in fair value are recorded as a component of “Mortgage banking income” in the Consolidated Income Statement for the period ended December 31, 2023. The Company’s IRLCs are classified as Level 2. At December 31, 2023 and 2022, each IRLC and all LHFS were subject to a forward sales commitment on a best- efforts basis.
The Company uses fair value accounting for its forward sales commitments related to IRLCs and LHFS under ASC 825-10-15-4(b). The fair value of forward sales commitments was reported in “Other Liabilities” in the Consolidated Balance Sheet at December 31, 2023 totaled $22 thousand, with a notional amount of $7.3 million and total positions of 27. The fair value of forward sales commitments was reported in “Other Assets” in the Consolidated Balance Sheet at December 31, 2022 totaled $186 thousand, with a notional amount of $13.6 million and total positions of 43.
NOTE 13****ACCUMULATED OTHER COMPREHENSIVE LOSS
The balances in accumulated other comprehensive loss are shown in the following table (dollars in thousands):
| Unrealized Securities Gains (Losses) | Adjustments Related to Pension Plan | Accumulated Other Comprehensive Loss | |
|---|---|---|---|
| Balance at December 31, 2021 | $(1,801) | $(3,291) | $(5,092) |
| Change in unrealized securities gains (losses), net of tax benefit of $10,873 | (40,903) | - | (40,903) |
| Change in unfunded pension liability, net of tax of $992 | - | 3,730 | 3,730 |
| Reclassification for previously unrealized net losses realized in income, net of tax benefit of $599 | 2,253 | - | 2,253 |
| Balance at December, 31, 2022 | $(40,451) | $439 | $(40,012) |
| Change in unrealized securities gains (losses), net of tax benefit of $2,307 | 8,677 | - | 8,677 |
| Change in unfunded pension liability, net of tax of $85 | - | 318 | 318 |
| Balance at December, 31, 2023 | $(31,774) | $757 | $(31,017) |
During 2022, there were security losses of $2.9 million, net of tax of $599 thousand that were reclassified out of unrealized gains on available for sale securities and reclassified into net investment security losses on the consolidated statements of income.
NOTE 14 REGULATORY MATTERS
Banking regulators have established a uniform system to address the adequacy of capital for financial institutions. The rules require minimum capital levels based on risk-adjusted assets. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material impact on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Under the Basel III rules, the Company must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The capital conservation buffer requirement is 2.50%. The Company’s capital conservation buffer for 2023 was 4.58% and for 2022 was 5.64%. The capital conservation buffer is designed to strengthen an institution’s financial resilience during economic cycles. Financial institutions are required to maintain a minimum buffer as required by the Basel III final rules to avoid restrictions on capital distributions and other payments.
The minimum capital amounts and ratios are defined in the regulations and the amounts are set forth in the table below (dollars in thousands). The Bank has maintained capital levels far above the minimum requirements throughout the year, and as of December 31, 2023 and 2022, the Bank meets all capital adequacy requirements to which they are subject.
| Actual | Minimum Capital Requirement | Minimum to be Well Capitalized Under Prompt Corrective Action Provisions | ||||
|---|---|---|---|---|---|---|
| December 31, 2023 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Total risk-based ratio | $116,787 | 12.58% | $74,292 | 8.00% | $92,865 | 10.00% |
| Tier 1 risk-based ratio | 108,466 | 11.68% | 55,719 | 6.00% | 74,292 | 8.00% |
| Common equity tier 1 | 108,466 | 11.68% | 41,789 | 4.50% | 60,362 | 6.50% |
| Tier 1 leverage ratio | 108,466 | 8.13% | 53,392 | 4.00% | 66,740 | 5.00% |
| Actual | Minimum Capital Requirement | Minimum to be Well Capitalized Under Prompt Corrective Action Provisions | ||||
|---|---|---|---|---|---|---|
| December 31, 2022 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Total risk-based ratio | $114,455 | 13.64% | $67,124 | 8.00% | $83,905 | 10.00% |
| Tier 1 risk-based ratio | 106,519 | 12.70% | 50,343 | 6.00% | 67,124 | 8.00% |
| Common equity tier 1 | 106,519 | 12.70% | 37,757 | 4.50% | 54,538 | 6.50% |
| Tier 1 leverage ratio | 106,519 | 8.22% | 51,842 | 4.00% | 64,802 | 5.00% |
NOTE 15 FAIR VALUE MEASUREMENTS
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
| Level 1 – | Valuation is based on quoted prices in active markets for identical assets and liabilities. |
|---|---|
| Level 2 – | Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market. |
| Level 3 – | Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. |
The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements:
Available for Sale Securities (“AFS Securities”) - AFS Securities are recorded at fair value on a recurring basis. The Company’s investment portfolio is primarily valued using fair value measurements that are considered to be Level 2. The Company has contracted with a third-party portfolio accounting service vendor for valuation of its securities portfolio. No material differences were identified during the valuation for the years ended December 31, 2023 and 2022. The carrying value of restricted FRB and FHLB stock approximates fair value based upon the redemption provisions of each entity and is therefore excluded from the following table.
Loans Held for Sale- Residential loans originated for sale in the open market are carried at fair value. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (Level 2). Gains and losses on the sale of loans are recorded within mortgage banking income on the Consolidated Statements of Income.* *
Derivative assets – IRLCs - The Company recognizes IRLCs at fair value based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best-efforts basis while taking into consideration the probability that the rate lock commitments will close. The Company’s IRLCs are classified as Level 2.
Derivative Asset/Liability – Forward Sale Commitments - The Company uses the fair value accounting for its forward sales commitments related to IRLCs and LHFS. Best-efforts sales commitments are entered into for loans intended for sale in the secondary market at the time the borrower commitment is made. The best-efforts commitments are valued using the committed price to the counterparty against the current market price of the interest rate lock commitment or mortgage loan held for sale. The Company’s forward sale commitments are classified Level 2.
The following tables present the balances of financial assets measured at fair value on a recurring basis as of December 31, 2023, and 2022 (dollars in thousands):
| December 31, 2023 · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Assets: | ||||||
| Loans held for sale, F&M Mortgage | $1,119 | $ | - | $1,119 | $ | - |
| U. S. Treasury securities | 32,881 | - | 32,881 | - | ||
| U.S. Government sponsored enterprises | 124,703 | - | 124,703 | - | ||
| Securities issued by States and political subdivisions of the US | 38,761 | - | 38,761 | - | ||
| Mortgage-backed obligations of federal agencies | 145,073 | - | 145,073 | - | ||
| Corporate debt securities | 27,256 | - | 27,256 | - | ||
| IRLC | 81 | - | 81 | - | ||
| Assets at Fair Value | $369,874 | $ | - | $369,874 | $ | - |
| Liabilities: | ||||||
| Forward sales commitments | $22 | $ | - | $22 | $ | - |
| Liabilities at Fair Value | $22 | $ | - | $22 | $ | - |
| December 31, 2022 · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Assets: | ||||||
| Loans held for sale, F&M Mortgage | $1,373 | $ | - | $1,373 | $ | - |
| U. S. Treasury securities | 36,643 | - | 36,643 | - | ||
| U.S. Government sponsored enterprises | 129,748 | - | 129,748 | - | ||
| Securities issued by States and political subdivisions of the US | 42,198 | - | 42,198 | - | ||
| Mortgage-backed obligations of federal agencies | 156,875 | - | 156,875 | - | ||
| Corporate debt securities | 26,631 | - | 26,631 | - | ||
| Forward sales commitments | 186 | - | 186 | - | ||
| Assets at Fair Value | $393,654 | $ | - | $393,654 | $ | - |
| Liabilities: | ||||||
| IRLC | $92 | $ | - | $92 | $ | - |
| Liabilities at Fair Value | $92 | $ | - | $92 | $ | - |
Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets.
The following describes the valuation techniques used by the Company to measure certain financial assets recorded at fair value on a nonrecurring basis in the financial statements:
Collateral Dependent Loans with an ACL - In accordance with ASC326, wemaydetermine that an individual loan exhibits unique risk characteristics which differentiate it from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. We reevaluate the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice.
Other Real Estate Owned - Certain assets such as other real estate owned (OREO) are measured at fair value less cost to sell. Valuation of other real estate owned is determined using current appraisals from independent parties, a level two input. If current appraisals cannot be obtained prior to reporting dates, or if declines in value are identified after a recent appraisal is received, appraisal values are discounted, resulting in Level 3 estimates. If the Company markets the property with a realtor, estimated selling costs reduce the fair value, resulting in a valuation based on Level 3 inputs. The Company had OREO with a carrying value of $55 thousand at December 31, 2023 and no OREO at December 31, 2022.
The Company markets OREO independently and with local realtors. Properties marketed by realtors are discounted by selling costs. Properties that the Company markets independently are not discounted by selling costs.
The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments as of December 31, 2023 and 2022 (dollars in thousands). Fair values for December 31, 2023 and 2022 are estimated under the exit price notion in accordance with the adoption of ASU 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities.”
The following table summarizes the Company’s financial assets that were measured at fair value on a nonrecurring basis during the period (dollars in thousands):
| Fair Value Measurements Using: | ||||||
|---|---|---|---|---|---|---|
| Collateral dependent loans with an ACL · Balance at December 31, 2023 · Level 1 · Level 2 · Level 3 | ||||||
| 1-4 family residential construction | $77 | $ | - | $ | - | $77 |
| Owner-occupied commercial real estate | 2,737 | - | - | 2,737 | ||
| Commercial and industrial | 246 | - | - | 246 | ||
| Total collateral dependent loans with an ACL | $3,060 | $ | - | $ | - | $3,060 |
| OREO | $55 | $ | - | $ | - | $55 |
| Fair Value Measurements Using: | ||||||
|---|---|---|---|---|---|---|
| Impaired Loans · Balance at December 31, 2022 · Level 1 · Level 2 · Level 3 | ||||||
| Construction/Land Development | $293 | $ | - | $ | - | $293 |
| Real Estate | 1,286 | - | - | 1,286 | ||
| Commercial Real Estate | 969 | - | - | 969 | ||
| Dealer Finance | 42 | - | - | 42 | ||
| Impaired loans | $2,590 | $ | - | $ | - | $2,590 |
The following table presents information about Level 3 Fair Value Measurements for December 31, 2023 and 2022:
| Fair Value at December 31, 2023 · Valuation Technique · Significant Unobservable Inputs · Range | |||||
|---|---|---|---|---|---|
| Collateral Dependent Loans | $ | 3,060 thousand | Discounted appraised value | Discount for selling costs and marketability | 31% - 71% (Average 44%) |
| OREO | $ | 55 thousand | Discounted appraised value | Discount for selling costs and marketability | 29% |
| Fair Value at December 31, 2022 · Valuation Technique · Significant Unobservable Inputs · Range | |||||
| Impaired Loans | $ | 2,590 thousand | Discounted appraised value | Discount for selling costs and marketability | 10%-33% (Average 19%) |
| 2023 Fair Value Measurements using | ||||||||
|---|---|---|---|---|---|---|---|---|
| Quoted Prices in Active Markets for Identical Assets · Significant Other Observable Inputs · Significant Unobservable Inputs · Total Fair Value | ||||||||
| Carrying Value · Level 1 · Level 2 · Level 3 · Balance | ||||||||
| Assets: | ||||||||
| Cash and cash equivalents | $23,717 | $23,717 | $ | - | $ | - | $23,717 | |
| Securities | 368,674 | - | 368,674 | - | 368,674 | |||
| Loans held for sale | 1,119 | - | 1,119 | - | 1,119 | |||
| Loans held for investment, net | 822,092 | - | - | 793,440 | 793,440 | |||
| Interest receivable | 5,034 | - | 5,034 | - | 5,034 | |||
| Bank owned life insurance | 22,878 | - | 22,878 | - | 22,878 | |||
| IRLC | 81 | - | 81 | - | 81 | |||
| Liabilities: | ||||||||
| Deposits | $1,133,236 | $ | - | $1,131,747 | $ | - | $1,131,747 | |
| Short-term debt | 60,000 | - | - | 60,000 | 60,000 | |||
| Long-term debt | 6,932 | - | - | 6,761 | 6,761 | |||
| Interest payable | 1,592 | - | 1,592 | - | 1,592 | |||
| Forward sales commitments | 22 | - | 22 | - | 22 | |||
| 2022 Fair Value Measurements using | ||||||||
|---|---|---|---|---|---|---|---|---|
| Quoted Prices in Active Markets for Identical Assets · Significant Other Observable Inputs · Significant Unobservable Inputs · Total Fair Value | ||||||||
| Carrying Value · Level 1 · Level 2 · Level 3 · Balance | ||||||||
| Assets: | ||||||||
| Cash and cash equivalents | $34,953 | $34,953 | $ | - | $ | - | $34,953 | |
| Securities | 392,220 | - | 392,220 | - | 392,220 | |||
| Loans held for sale | 1,373 | - | 1,373 | - | 1,373 | |||
| Loans held for investment, net | 743,604 | - | - | 720,806 | 720,806 | |||
| Interest receivable | 3,995 | - | 3,995 | - | 3,995 | |||
| Bank owned life insurance | 23,554 | - | 23,554 | - | 23,554 | |||
| Forward sales commitments | 186 | - | 186 | - | 186 | |||
| Liabilities: | ||||||||
| Deposits | $1,083,377 | $ | - | $1,080,909 | $ | - | $1,080,909 | |
| Short-term debt | 70,000 | - | - | 70,000 | 70,000 | |||
| Long-term debt | 6,890 | - | - | 6,778 | 6,778 | |||
| IRLC | 92 | - | 92 | - | 92 | |||
| Interest payable | 295 | - | 295 | - | 295 | |||
NOTE 16 EMPLOYEE BENEFITS
Defined Benefit Pension Plan - The Company has a qualified noncontributory defined benefit pension plan which covers substantially all employees hired before April 1, 2012. The plan was amended on February 15, 2023 to stop the accrual of future benefits. The Company uses December 31 as the measurement date for the defined benefit pension plan.
The following table provides a reconciliation of the changes in the benefit obligations and fair value of plan assets for 2023 and 2022 (dollars in thousands):
| 2023 | 2022 | |
|---|---|---|
| Change in Benefit Obligation | ||
| Benefit obligation, beginning | $8,011 | $15,557 |
| Service cost | - | 759 |
| Interest cost | 370 | 415 |
| Actuarial loss | 56 | (5,421) |
| Benefits paid | (1,194) | (1,145) |
| Decrease in Obligation due to Curtailment | - | (2,154) |
| Settlement (gain) | (173) | - |
| Benefit obligation, ending | $7,070 | $8,011 |
| Change in Plan Assets | ||
| Fair value of plan assets, beginning | $7,787 | $11,235 |
| Actual return on plan assets | 909 | (2,303) |
| Benefits paid | (1,194) | (1,145) |
| Fair value of plan assets, ending | $7,502 | $7,787 |
| Funded status at the end of the year | $432 | $(224) |
The fair value of plan assets is measured based on the fair value hierarchy as discussed in Note 15, “Fair Value Measurements” to the Consolidated Financial Statements. The valuations are based on third party data received as of the balance sheet date. All plan assets are considered Level 1 assets, as quoted prices exist in active markets for identical assets.
| 2023 · 2022 | |||
|---|---|---|---|
| Amount recognized in the Consolidated Balance Sheet | |||
| Prepaid benefit cost | $(526) | $(780) | |
| Overfunded pension benefit obligation under ASC 325-960 | 959 | 556 | |
| Deferred taxes | (85) | (995) | |
| Amount recognized in accumulated other | |||
| comprehensive loss | |||
| Net (gain) | $(959) | $(556) | |
| Prior service cost | - | - | |
| Amount recognized | (959) | (556) | |
| Deferred taxes | 201 | 117 | |
| Amount recognized in accumulated comprehensive (loss) | $(758) | $(439) | |
| Accrued benefit detail | |||
| Benefit obligation | $(7,070) | $(8,011) | |
| Fair value of assets | 7,502 | 7,787 | |
| Unrecognized net actuarial (income) | (959) | (556) | |
| Accrued benefits | $(527) | $(780) | |
| Components of net periodic benefit cost | |||
| Service cost | $ | - | $758 |
| Interest cost | 370 | 415 | |
| Expected return on plan assets | (520) | (781) | |
| Recognized net gain due to settlement | (104) | - | |
| Recognized net actuarial loss | - | 232 | |
| Net periodic benefit cost | $(254) | $624 | |
| Other changes in plan assets and benefit obligations recognized in other comprehensive (income) loss | |||
| Net gain | $(403) | $(4,722) | |
| Amortization of prior service cost | - | - | |
| Total recognized in other comprehensive income | $(403) | $(4,722) | |
| Total recognized in net periodic benefit cost and other Comprehensive (loss) income | $(657) | $(4,098) | |
| Additional disclosure information | |||
| Accumulated benefit obligation | $7,070 | $8,011 | |
| Vested benefit obligation | $7,070 | $8,011 | |
| Discount rate used for net pension cost | 5.00% | 2.75% | |
| Discount rate used for disclosure | 4.75% | 5.00% | |
| Expected return on plan assets | 7.25% | 7.25% | |
| Rate of compensation increase | 3.00% | 3.00% | |
| Average remaining service (years) | 10.71 | 10.89 | |
*Funding Policy -*Due to the current funding status of the plan, the Company did not make a contribution in 2023 or 2022. The net periodic pension cost of the plan for 2024 will be approximately ($150 thousand). The Company was subject to settlement accounting in 2023 and may be subject to settlement accounting in 2024. As of February 15, 2023, the Virginia Bankers Association Defined Benefit Plan for Farmers & Merchants Bank was amended to stop the accrual of future benefits.
*Long-Term Rate of Return -*The Company, as plan sponsor, selects the expected long-term rate of return on assets assumption in consultation with investment advisors and the plan actuary. This rate is intended to reflect the average rate of earnings expected to be earned on the funds invested or to be invested to provide plan benefits. Historical performance is reviewed, especially with respect to real rates of return (net of inflation) for the major asset classes held or anticipated to be held by the trust. Undue weight is not given to recent experience, which may not continue over the measurement period, with higher significance placed on current forecasts of future long-term economic conditions.
Because assets are held in a qualified trust, anticipated returns are not reduced for taxes. Further, and solely for this purpose, the plan is assumed to continue in force and not terminate during the period during which the assets are invested. However, consideration is given to the potential impact of current and future investment policy, cash flow into and out of the trust, and expenses (both investment and non-investment) typically paid from plan assets (to the extent such expenses are not explicitly estimated within periodic cost).
*Asset Allocation -*The trust fund is sufficiently diversified to maintain a reasonable level of risk without imprudently sacrificing return. The Investment Manager selects investment fund managers with demonstrated experience and expertise, and funds with demonstrated historical performance. Both actively and passively managed investment strategies will allocate funds across the asset classes to develop an efficient investment structure. The pension plan’s weighted-average asset allocations as of December 31, 2023 was 40% fixed income and 60% equity; the weighted-average asset allocations for December 31, 2022, was 38% fixed income and 62% equity.
Estimated Future Benefit Payments, which reflect expected future service, as appropriate, as of December 31, 2023, are as follows (dollars in thousands):
| 2024 | $809 |
| 2025 | 551 |
| 2026 | 957 |
| 2027 | 1,124 |
| 2028 | 619 |
| 2029-2033 | 1,859 |
| $5,919 |
Employee Stock Ownership Plan (ESOP) - The Company sponsors an ESOP, known as the F&M Bank Corp. Stock Bonus Plan, (the “Plan”) which provides stock ownership to substantially all employees of the Company. The Plan provides total vesting upon the attainment of five years of service. Contributions to the plan are made at the discretion of the Board of Directors and are allocated based on the compensation of each employee relative to total compensation paid by the Company. All shares issued and held by the Plan are considered outstanding in the computation of earnings per share. Dividends on Company stock are allocated and paid to participants at least annually. Shares of Company stock, when distributed, have restrictions on transferability. The Company contributed $246 thousand in 2023 and $496 thousand in 2022 to the Plan and charged this expense to operations. The shares held by the ESOP totaled 170,905 and 170,905 at December 31, 2023 and 2022, respectively.
401(k) Plan - The Company sponsors a 401(k) savings plan under which eligible employees may choose to save up to 20 percent of their salary on a pretax basis, subject to certain IRS limits. Under the Federal Safe Harbor rules employees are automatically enrolled at 3% (this increases by 1% per year up to 6%) of their salary unless elected otherwise. The Company matches one hundred percent of the first 1% contributed by the employee and fifty percent from 2% to 6% of employee contributions. Vesting in the contributions made by the Company is 100% after two years of service. Contributions under the plan amounted to $478 thousand and $475 thousand in 2023 and 2022, respectively.
Deferred Compensation Plan - The Company has a nonqualified deferred compensation plan for its key employees and directors. The Company may make annual contributions to the plan, and the employee or director has the option to defer a portion of their salary or bonus based on qualifying annual elections. Contributions to the plan totaled $182 thousand in 2023 and $187 thousand in 2022. A liability is accrued for the obligation under the plan and totaled $3.6 million and $3.4 million at December 31, 2023 and 2022, respectively.
Investments in Life Insurance Contracts - The Bank currently offers a variety of benefit plans to all full-time employees. The costs of these plans are generally tax deductible to the Bank; however, to help offset the benefit costs and to attract and retain qualified employees, the Bank purchased Bank Owned Life Insurance (“BOLI”) contracts that will provide benefits to employees during their lifetime. Dividends received on these policies are tax-deferred and the death benefits under the policies are tax exempt. Rates of return on a tax-equivalent basis are favorable when compared to other long-term investments which the Bank might make. The accrued liability related to the BOLI contracts was $706 thousand and $729 thousand for December 31, 2023 and 2022, respectively.
Stock Incentive Plan - The Company has a Stock Incentive Plan was adopted by the Company’s Board, effective upon shareholder approval on May 2, 2020 and will expire on March 18, 2030. The plan provides for the granting of an option, restricted stock, restricted stock unit, stock appreciation right, or stock award to employees, directors, and consultants. It authorizes the issuance of up to 200,000 shares of the Company’s common stock.
The Company’s Compensation Committee of the Board of Directors administers the plan including designating employees, directors, or other recipients to whom awards are to be granted, the amount of the award or equity to be granted, and the terms and conditions applicable to each award. On March 7, 2024, the Company’s Compensation Committee awarded 33,568 shares with a fair value of $597 thousand from this plan to selected employees. These shares vest 25% over each of the next four years. As of December 31, 2023 and 2022 the total unrecognized compensation cost related to the nonvested restricted stock awards were $573 thousand and $580 thousand, respectively.
The following table summarizes the status of the Company’s nonvested awards for the year ended December 31, 2023:
| Shares | Weighted-Average Grant Date Fair Value Per Share | |
|---|---|---|
| Nonvested at December 31, 2022 | 26,456 | $29.24 |
| Granted | 24,865 | 22.34 |
| Vested | (8,283) | 22.34 |
| Forfeited | (10,081) | 26.38 |
| Nonvested at December 31, 2023 | 32,957 | 25.25 |
NOTE 17 INCOME TAX (BENEFIT) EXPENSE
The components of income tax expense were as follows (dollars in thousands):
| 2023 | 2022 | |
|---|---|---|
| Current (benefit) expense | $(946) | $571 |
| Deferred expense (benefit) | 200 | (91) |
| Total Income Tax (Benefit) Expense | $(746) | $480 |
The components of deferred taxes as of December 31, were as follows (dollars in thousands):
| 2023 | 2022 | |
|---|---|---|
| Deferred Tax Assets: | ||
| Allowance for credit losses | $1,747 | $1,667 |
| Allowance for unfunded commitments | 146 | - |
| Split Dollar Life Insurance | 3 | 3 |
| Nonqualified deferred compensation | 804 | 580 |
| Low-income housing partnerships losses | 444 | 375 |
| Core deposit amortization | 30 | 29 |
| Lease Liability | 148 | 170 |
| Prepaid pension | 44 | 45 |
| Unvested restricted stock | 61 | 19 |
| Net unrealized loss on securities available for sale | 8,446 | 10,753 |
| Total Assets | $11,873 | $13,641 |
| 2023 | 2022 | |
|---|---|---|
| Deferred Tax Liabilities: | ||
| Unearned low-income housing credits | $15 | $34 |
| Depreciation | 738 | 506 |
| Investment in limited liability companies | 47 | - |
| Unfunded pension benefit obligation | 201 | 117 |
| Goodwill tax amortization | 589 | 583 |
| Right of Use Asset | 142 | 165 |
| Total Liabilities | 1,732 | 1,405 |
| Net Deferred Tax Asset (included in Other Assets on Balance Sheet) | $10,141 | $12,236 |
The following table summarizes the differences between the actual income tax expense and the amounts computed using the federal statutory tax rates (dollars in thousands):
| 2023 | 2022 | |
|---|---|---|
| Tax expense at federal statutory rates | $425 | $1,848 |
| Increases (decreases) in taxes resulting from: | ||
| Tax-exempt income | (288) | (228) |
| LIH and historic credits | (853) | (868) |
| Other | (30) | (272) |
| Total Income Tax (Benefit) Expense | $(746) | $480 |
The Company has analyzed the tax positions taken or expected to be taken in its tax returns and concluded it has no liability related to uncertain tax positions in accordance with accounting guidance related to income taxes. The Company and its subsidiaries file federal income tax returns and state income tax returns. With few exceptions, the Company is no longer subject to federal or state income tax examinations by tax authorities for years before 2020.
NOTE 18 REVENUE RECOGNITION
The majority of the Company’s noninterest income is generated from short-term contracts for fees on deposit accounts, ATM and check cards, and annuity and insurance commissions that is accounted for in accordance with ASC Topic 606,Revenue from Contracts with Customers.
Service charges on deposit accounts consist of account maintenance charges and overdrawn account fees. The Company’s performance obligation is generally satisfied, and the related revenue recognized, immediately, when the transaction occurs, or by month-end. Investment services and insurance income consists primarily of commissions received on mutual funds and other investment sales that are recognized on the trade date, which is when the Company has satisfied its performance obligation. Title insurance and real estate settlement services revenue is recognized at the time the real estate transaction is completed. ATM and Check Card Fees are primarily comprised of debit and credit card income, ATM fees, merchant services income, and other service charges. The Company’s performance obligation is generally satisfied, and the related revenue recognized, immediately, when the transaction occurs, or by month-end. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized no less than monthly.
Noninterest income, segregated by revenue streams in-scope and out-of-scope of ASC 606, for December 31, 2023 and 2022 consisted of the following (dollars in thousands).
| Twelve Months Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Noninterest income | ||
| Service Charges on Deposits | $1,029 | $1,062 |
| Investment Services and Insurance Income | 1,732 | 1,472 |
| Title Insurance Income | 1,334 | 1,578 |
| ATM and check card fees | 2,636 | 2,462 |
| Other | 783 | 815 |
| Within scope of ASC 606 | 7,514 | 7,389 |
| Not within scope of ASC 606 | 2,640 | 3,903 |
| Total noninterest income | $10,154 | $11,292 |
NOTE 19 RELATED PARTY TRANSACTIONS
In the ordinary course of business, the Company may have loans issued to its executive officers, directors, and principal shareholders. Pursuant to its policy, such loans are made in the ordinary course of business and do not involve more than the normal risk of collectability.
The Company’s subsidiary bank has made loans, in the normal course of business, to the directors and officers of the Company and its subsidiaries, and to their associates. The aggregate dollar amount of these loans was $24.5 million and $24.9 million at December 31, 2023 and 2022, respectively. During 2023, $7.6 million of new loans were made and repayments totaled $4.4 million. There was a net decrease of $687 thousand due to changes in individuals classified as a related party.
Deposits from related parties held by the Bank at December 31, 2023 and 2022 amounted to $11.8 million and $9.2 million respectively.
NOTE 20 PARENT COMPANY FINANCIAL INFORMATION
The primary source of funds for the dividends paid by F&M Bank Corp. (for this note only, the “Parent Company”) is dividends received from its subsidiaries. The payments of dividends by the Bank to the Parent Company are subject to certain statutory limitations which contemplate that the current year earnings and earnings retained for the two preceding years may be paid to the Parent Company without regulatory approval. As of December 31, 2023, the aggregate amount of unrestricted funds that could be transferred from the Bank to the Parent Company without prior regulatory approval totaled approximately $14.8 million or 18.89% of the consolidated shareholders’ equity. No dividends were paid by the Bank to the Parent Company in 2023.
Financial information for the Parent Company is as follows:
CONDENSED BALANCE SHEETS
AS OF DECEMBER 31, 2023 and 2022
(Dollars in thousands)
| 2023 | 2022 | |
|---|---|---|
| Assets | ||
| Cash and cash equivalents | $1,781 | $6,747 |
| Investment in subsidiaries | 81,943 | 71,093 |
| Other assets | 1,763 | 613 |
| Total assets | $85,487 | $78,453 |
| Liabilities and Stockholders’ Equity | ||
| Long-term borrowings | 6,932 | 6,890 |
| Other liabilities | 232 | 771 |
| Total liabilities | 7,164 | 7,661 |
| Total shareholders' equity | 78,323 | 70,792 |
| Total liabilities and shareholders' equity | $85,487 | $78,453 |
CONDENSED STATEMENTS OF INCOME
YEARS ENDED December 31, 2023 and 2022
(Dollars in thousands)
| 2023 · 2022 | |||
|---|---|---|---|
| Income | |||
| Dividends received from subsidiaries | $ | - | $6,000 |
| Other operating income | 45 | 49 | |
| Total income | 45 | 6,049 | |
| Expenses | |||
| Interest expense | 459 | 711 | |
| Other operating expenses | 15 | - | |
| Total expenses | 474 | 711 | |
| Net (loss) income before income taxes and equity in undistributed net income from subsidiaries | (429) | 5,338 | |
| Income tax benefit | (143) | (172) | |
| Equity in undistributed net income from subsidiaries | 3,057 | 2,808 | |
| Net Income | $2,771 | $8,318 | |
CONDENSED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2023 and 2022
(Dollars in thousands)
| 2023 | 2022 | |
|---|---|---|
| Operating activities: | ||
| Net income | $2,771 | $8,318 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Equity in undistributed net income of subsidiaries | (3,057) | (2,808) |
| Amortization of debt issuance costs | 42 | 118 |
| (Increase) decrease in other assets | (1,150) | 544 |
| (Decrease) increase in other liabilities | (540) | 33 |
| Share based compensation expense | 259 | 193 |
| Net cash (used) provided by operating activities | (1,425) | 6,398 |
| Investing activities: | ||
| Purchase limited liability interest | (250) | (220) |
| Net cash used in investing activities | (250) | (220) |
| Financing activities: | ||
| Repayments of long-term borrowings | - | (5,000) |
| Proceeds from the sale of common stock | 292 | 279 |
| Proceeds from issuance of common stock | 29 | 56 |
| Dividends paid in cash | (3,612) | (3,590) |
| Net cash used in financing activities | (3,291) | (8,255) |
| Decrease in cash and cash equivalents | (4,966) | (2,077) |
| Cash and cash equivalents, beginning of the year | 6,747 | 8,824 |
| Cash and cash equivalents, end of the year | $1,781 | $6,747 |
NOTE 21 SUBSEQUENT EVENTS
On March 12, 2024, the Board of Directors approved an amendment to the Virginia Bankers Association Defined Benefit Plan for Farmers & Merchants Bank to terminate the plan and fully vest all Participants effective June 1, 2024. The Plan was frozen to new participants effective April 1, 2012 and benefit accruals were frozen effective February 15, 2023. All vested benefit liabilities under the Plan will be paid following receipt of Internal Revenue Service approval and the expiration of time required for the Pension Benefit Guaranty Corporation to object.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.