F&M BANK CORP
For the period ended Mar 31, 2024. Filed May 15, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 15, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Notes to the Consolidated Financial Statements
NOTE 1 SUMMARY OF****SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The Consolidated Financial Statements include the accounts of F&M Bank Corp. (the “Company”), Farmers & Merchants Bank (the “Bank”), TEB Life Insurance Company (“TEB”), Farmers & Merchants Financial Services, Inc. (“FMFS”), VBS Mortgage, LLC (dba “F&M Mortgage”), and VSTitle, LLC (“VST”), with all significant intercompany accounts and transactions eliminated. TEB was dissolved on November 8, 2023.
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“GAAP”) and to accepted practices within the banking industry.
Use of Estimates
The preparation of financial statements in conformity with 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. The material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for credit losses.
Reclassification
Certain reclassifications have been made to prior period amounts to conform to current period presentation. None of these reclassifications are considered material and have no impact on net income.
Nature of Operations
The Company, through its subsidiary Farmers & Merchants Bank, operates under a charter issued by the Commonwealth of Virginia and provides commercial banking services. As a state chartered bank, the Bank is subject to regulation by the Virginia Bureau of Financial Institutions and the Board of Governors of the Federal Reserve System (the “Federal Reserve”). The Bank provides services to customers primarily in the counties of Rockingham, Shenandoah, Augusta, and Frederick, and the cities of Harrisonburg, Staunton, Waynesboro, and Winchester in Virginia. Services are provided at fourteen branch offices and a Dealer Finance Division. The Company offers insurance, mortgage lending, title insurance and financial services through its subsidiaries Farmers & Merchants Financial Services, Inc., F&M Mortgage, and VSTitle, LLC.
Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, federal funds sold, and interest-bearing deposits. Generally, federal funds are purchased and sold on an overnight basis.
Allowance for Credit Losses – Available for Sale Securities
For available for sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an allowance for credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.
Changes in the allowance for credit loss are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance for credit loss when management believes an available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At March 31, 2024, there was no allowance for credit loss related to the available for sale securities portfolio.
Accrued interest receivable on available for sale debt securities totaled $1.4 million at March 31, 2024 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 $3.7 million at March 31, 2024 and was reported in accrued interest receivable on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.
The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date.
All accrued interest is reversed against interest income when a loan is placed on nonaccrual status. Interest received on such loans is accounted for using the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.
Allowance for Credit Losses – Loans
The allowance for credit losses is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Accrued interest receivable is excluded from the estimate of credit losses. The allowance for credit losses represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
The Company utilizes a Qualitative Scorecard (“scorecard”) to adjust the historical loss information, as necessary, to reflect the Company’s expectations about the future. For each segment, the scorecard calculates the difference between the quantitative expected credit loss and the high watermark average remaining maturity loss rates. This difference is the maximum qualitative adjustment that can be applied to that segment. Due to the low number of losses in the Bank’s portfolio, in particular from 2008-2012, a number of pool sets will leverage peer data to calculate the overall loss rate. The Company believes that in order to provide a reasonable and supportable loss rate, data representative of losses during a financial downturn will provide a better representation of the perceived risk in the portfolio. In determining how to apply the weightings for the various qualitative factors, management assessed which factors would have the highest impact on potential loan losses. The economy and problem loan trends were determined to have the most significant effect on the estimated losses. The most influential factor on potential loan losses was 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 ratios 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 ratios at origination, experienced underwriting, and requiring standards for appraisers.
*Multifamily.*Multifamily loans are loans secured by multi-unit residential property. These loans are subject to risks associated with the value of the underlying property, availability of rental units, as well as the successful operation and management of the property.
*Owner-occupied commercial real estate.*The commercial real estate segment includes loans secured by commercial real estate occupied by the owner/borrower. Loans in this segment are impacted by economic risks from changing commercial real estate markets, business bankruptcy rates, local unemployment rates and interest rate trends that would impact the businesses housed by the commercial real estate.
*Other commercial real estate.*The other commercial real estate segment includes loans secured by commercial real estate leased to non-owners. Loans in the commercial real estate segment are impacted by economic risks from changing commercial real estate markets, rental markets for commercial buildings, business bankruptcy rates, local unemployment rates and interest rate trends that would impact the businesses housed by the commercial real estate.
*Agriculture loans.*Agriculture loans are secured by agricultural equipment or are unsecured. Credit risk for these loans is subject to economic conditions, generally monitored by local agricultural/farming trends, interest rates, and borrower repayment ability and collateral value (if secured).
*Commercial and industrial.*Commercial and industrial loans are secured by collateral other than real estate or are unsecured. Credit risk for these loans is subject to economic conditions, generally monitored by local business bankruptcy trends, interest rates, and borrower repayment ability and collateral value (if secured).
*Credit cards.*Credit card loan portfolios carry risks associated with the creditworthiness of the borrower and changes in the economic environment. The Company manages these risks through policies and procedures such as experienced underwriting, maximum debt to income ratios, and minimum borrower credit scores.
*Automobile loans.*Automobile loans generally carry certain risks associated with the values of the collateral and borrower’s ability to repay the loan. Lending on new and used vehicles 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 to 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 towns’ budgets.
Additionally, the allowance for credit losses calculation includes adjustments for qualitative risk factors that are likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments may increase or reduce reserve levels and include adjustments for lending management experience and risk tolerance, loan review and audit results, asset quality and portfolio trends, loan portfolio growth, industry concentrations, trends in underlying collateral, external factors and economic conditions not already captured.
Loans that do not share risk characteristics are evaluated on an individual basis. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting dated adjusted for selling costs as appropriate.
Allowance for Credit Losses – Unfunded Commitments
Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for 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.
Recent Accounting Pronouncements
Accounting Standards adopted in 2024:
In March 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (“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. ASU 2023-02 was effective for the Company on January 1, 2024. The adoption of ASU 2023-02 did not have a material impact on the Company’s 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. ASU 2023-01 was effective for the Company on January 1, 2024. The adoption of ASU 2023-01 did not have a material impact on the Company’s consolidated financial statements.
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. ASU 2022-03 was effective for the Company on January 1, 2024. The adoption of ASU 2022-03 did not have a material impact on the Company’s consolidated financial statements.
In August 2020,* *the FASB issued Accounting Standards Update (ASU) No. 2020-06 “Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.” The ASU simplifies accounting for convertible instruments by removing major separation models required under current U.S. GAAP. Consequently, more convertible debt instruments will be reported as a single liability instrument and more convertible preferred stock as a single equity instrument with no separate accounting for embedded conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity contracts to qualify for it. The ASU also simplifies the diluted earnings per share (EPS) calculation in certain areas. In addition, the amendment updates the disclosure requirements for convertible instruments to increase the information transparency. ASU 2020-06 was effective for the Company on January 1, 2024. The adoption of ASU 2020-06 did not have a material impact on the Company’s consolidated financial statements.
Accounting Standards Pending Adoption:
In March 2024, the FASB issued ASU 2024-02, “Codification Improvements – Amendments to Remove References to the Concepts Statements”. This ASU contains amendments to the Codification that remove references to various Concepts Statements. In most instances, the references are extraneous and not required to understand or apply the guidance. In other instances, the references were used in prior Statements to provide guidance in certain topical areas. This ASU is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied prospectively to all new transactions recognized on or after the date that the entity first applies the amendments or retrospectively to the beginning of the earliest comparative period presented in which the amendments were first applied. If an entity adopts the amendments retrospectively, it should adjust the opening balance of retained earnings as of the beginning of the earliest comparative period presented. The Company does not expect the adoption of ASU 2024-02 to have a material impact on its consolidated financial statements.
In March 2024, the FASB issued ASU 2024-01, “Compensation – Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards”. This ASU provides an illustrative example intended to demonstrate how entities that account for profits interest and similar awards would determine whether a profits interest award should be accounted for in accordance with Topic 718. This ASU is effective for annual periods beginning after December 15, 2024, and interim periods within those annual periods. Early adoption is permitted. If an entity adopts the amendments in an interim period, it must adopt them as of the beginning of the annual period that includes that interim period. Transition can be done either retrospectively or prospectively. The Company does not expect the adoption of ASU 2024-01 to have a material impact on its consolidated financial statements.
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 about a reportable segment profit or loss and assets currently required by FASB ASU Topic 280 in interim periods, 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 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.
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 available for sale, along with gross unrealized gains and losses are summarized as follows (dollars in thousands):
| March 31, 2024 · AmortizedCost · UnrealizedGains · UnrealizedLosses · Fair Value | |||||
|---|---|---|---|---|---|
| U. S. Treasuries | $30,052 | $ | - | $2,121 | $27,931 |
| U. S. Government sponsored enterprises | 133,491 | - | 8,741 | 124,750 | |
| Securities issued by States and political subdivisions of the U.S. | 41,300 | 87 | 2,737 | 38,650 | |
| Mortgage-backed obligations of federal agencies | 165,131 | 237 | 24,931 | 140,437 | |
| Corporate debt securities | 30,550 | - | 3,294 | 27,256 | |
| Total Securities Available for Sale | $400,524 | $324 | $41,824 | $359,024 | |
| December 31, 2023 · AmortizedCost · UnrealizedGains · UnrealizedLosses · 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.
The amortized cost and fair value of securities at March 31, 2024, 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 | Fair | |
| Cost | Value | |
| Due in one year or less | $92,330 | $89,785 |
| Due after one year through five years | 103,331 | 94,064 |
| Due after five years | 66,528 | 58,331 |
| Due after ten years | 138,335 | 116,844 |
| Total | $400,524 | $359,024 |
There were no sales of available for sale securities in the first quarter of 2024 or 2023.
The following table shows the gross unrealized losses and estimated fair value of available for sale securities for which an allowance for credit losses has not been recorded, aggregated by category and length of time that securities have been in a continuous unrealized loss position at March 31, 2024 (dollars in thousands):
| Less than 12 Months | More than 12 Months | Total | ||||
|---|---|---|---|---|---|---|
| Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |
| U.S. Treasuries | $116 | $9 | $27,815 | $2,112 | $27,931 | $2,121 |
| U.S. Government sponsored enterprises | - | - | 124,750 | 8,741 | 124,750 | 8,741 |
| Securities issued by States and political subdivisions in the U.S. | - | - | 31,186 | 2,737 | 31,186 | 2,737 |
| Mortgage-backed obligations of federal agencies | - | - | 135,578 | 24,931 | 135,578 | 24,931 |
| Corporate debt securities | 2,190 | 310 | 25,066 | 2,984 | 27,256 | 3,294 |
| Total | $2,306 | $319 | $344,395 | $41,505 | $346,701 | $41,824 |
Unrealized losses at March 31, 2024 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 more likely than not that the Company will not have to sell the securities before recovery of its amortized cost basis, which may be at maturity.
The following table shows the gross unrealized losses and estimated fair value of available sale securities and held to maturity securities aggregated by category and length of time that securities have been in a continuous unrealized loss position 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 States 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 | |
The Company had securities with a market value of $207.2 million pledged to the Federal Reserve Discount Window as of March 31, 2024. The Discount Window provides access to funding to help depository institutions manage their liquidity risks. The Bank did not borrow from the Discount Window during the first three months of 2024.
As of March 31, 2024, other investments consisted of investments in eleven low-income housing and historic equity partnerships (carrying basis of $4.9 million), stock in the Federal Home Loan Bank of Atlanta (“FHLB’) (carrying basis $3.8 million) and various other investments (carrying basis $2.0 million). The interests in low-income housing and historic equity partnerships have limited transferability and the interests in the other stocks are restricted as to sales. The fair values of these securities are estimated to approximate their carrying value as of March 31, 2024. At March 31, 2024, the Company was committed to invest an additional $524 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 other liabilities on the consolidated balance sheet.
NOTE 3 LOANS AND CREDIT QUALITY
The following is a summary of the major categories of total loans outstanding at March 31, 2024 and December 31, 2023 (dollars in thousands):
| March 31,2024 | December 31,2023 | |
|---|---|---|
| 1-4 Family residential construction | $32,397 | $30,488 |
| Other construction, land development and land | 52,812 | 47,749 |
| Secured by farmland | 82,048 | 81,657 |
| Home equity – open end | 46,087 | 45,749 |
| Real estate | 202,867 | 200,629 |
| Home Equity – closed end | 6,281 | 4,835 |
| Multifamily | 10,699 | 8,203 |
| Owner-occupied commercial real estate | 88,660 | 92,362 |
| Other commercial real estate | 101,237 | 106,181 |
| Agricultural loans | 14,869 | 14,405 |
| Commercial and industrial | 46,582 | 44,329 |
| Credit Cards | 3,290 | 3,252 |
| Automobile loans | 119,785 | 122,924 |
| Other consumer loans | 13,456 | 14,376 |
| Municipal loans | 5,480 | 5,625 |
| Gross loans | 826,550 | 822,764 |
| Unamortized net deferred loan fees | (678) | (672) |
| Less allowance for credit losses | 8,408 | 8,321 |
| Net loans | $817,464 | $813,771 |
The table above does not include loans held for sale of $1.4 million and $1.1 million at March 31, 2024 and December 31, 2023, 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 $3.7 million and $3.6 million at March 31, 2024 and December 31, 2023, respectively. For the quarter ended March 31, 2024, and the year ended December 31, 2023, accrued interest receivable write-offs were not material to the Company’s consolidated financial statements.
The Company had loans held for investment pledged as collateral for borrowings with the FHLB totaling $295.4 million and $289.1 million as of March 31, 2024, and December 31, 2023, respectively. The Company maintains a blanket lien on certain loans in its residential real estate, commercial, agricultural farmland, and home equity portfolios.
Nonaccrual and Past Due Loans
The following tables show the aging of the Company’s loan portfolio, by class, for the periods indicated (dollars in thousands):
| Age Analysis of Past Due Loans and LeasesAs of March 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| 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 | $382 | $ | - | $ | - | $439 | $31,576 | $32,397 |
| Other construction, land development and land | - | - | - | 517 | 52,295 | 52,812 | ||
| Secured by farmland | - | - | - | 53 | 81,995 | 82,048 | ||
| Home equity – open end | 241 | 50 | - | 311 | 45,485 | 46,087 | ||
| Real estate | 2,751 | 199 | - | 674 | 199,243 | 202,867 | ||
| Home Equity – closed end | - | - | - | - | 6,281 | 6,281 | ||
| Multifamily | - | - | - | - | 10,699 | 10,699 | ||
| Owner-occupied commercial real estate | 1,305 | - | - | 3,258 | 84,097 | 88,660 | ||
| Other commercial real estate | 89 | - | - | - | 101,148 | 101,237 | ||
| Agricultural loans | 92 | - | - | - | 14,777 | 14,869 | ||
| Commercial and industrial | 20 | - | - | 605 | 45,957 | 46,582 | ||
| Credit Cards | 28 | 15 | 9 | - | 3,238 | 3,290 | ||
| Automobile loans | 1,610 | 308 | - | 380 | 117,487 | 119,785 | ||
| Other consumer loans | 101 | 34 | - | 1 | 13,320 | 13,456 | ||
| Municipal loans | - | - | - | - | 5,480 | 5,480 | ||
| Gross loans | 6,619 | 606 | 9 | 6,238 | 813,078 | 826,550 | ||
| Less: Unamortized net deferred loan fees | - | - | - | - | (678) | (678) | ||
| Loans held for investment | $6,619 | $606 | $9 | $6,238 | $812,400 | $825,872 | ||
| 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 | - | - | 3,000 | 87,880 | 92,362 | |||
| Other commercial real estate | 92 | 887 | - | - | 105,202 | 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 | |||
There were $6.2 million and $6.4 million in nonaccrual loans at March 31, 2024 and December 31, 2023, respectively. There was no income recognized on nonaccrual loans during the three months ended March 31, 2024 and year ended December 31, 2023.
The following table is a summary of the Company’s nonaccrual loans by major categories for the periods indicated (dollars in thousands).
| March 31, 2024 · December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Nonaccrual loans · Nonaccrual loans | ||||||||
| With no Allowance · With an Allowance · Total · With no Allowance · With an Allowance · Total | ||||||||
| 1-4 Family residential construction | $ | - | $439 | $439 | $ | - | $440 | $440 |
| Other construction, land development and land | 517 | - | 517 | 528 | - | 528 | ||
| Secured by farmland | 53 | - | 53 | 596 | - | 596 | ||
| Home equity – open end | 311 | - | 311 | 217 | - | 217 | ||
| Real estate | 674 | - | 674 | 701 | - | 701 | ||
| Owner-occupied commercial real estate | - | 3,258 | 3,258 | - | 3,000 | 3,000 | ||
| Agricultural loans | - | - | - | 73 | - | 73 | ||
| Commercial and industrial | - | 605 | 605 | 25 | 597 | 622 | ||
| Automobile loans | 380 | - | 380 | 237 | - | 237 | ||
| Other consumer loans | 1 | - | 1 | 24 | - | 24 | ||
| Total loans | $1,936 | $4,302 | $6,238 | $2,401 | $4,037 | $6,438 | ||
Troubled Loan Modifications
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, are defined by the Company as troubled loan modifications. The allowance for credit losses on loans (“ACLL”) on troubled loan modifications is measured using the same method as 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 tables present the amortized cost of loans and leases to borrowers experiencing financial difficulty 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 for the periods presented (dollars in thousands).
| Amortized Cost of Basis of Loan Modifications Made to Borrowers Experiencing Financial DifficultyFor the Quarter Ended March 31, 2024 | |||
|---|---|---|---|
| TermExtension | Weighted Average Term Extension (in months) | % of TotalLoan Type | |
| Owner-occupied commercial real estate | 33 | 13.0 | 0.04% |
| Automobile loans | 64 | 4.5 | 0.05% |
| Total Term Extension | $97 | 7.4 | 0.05% |
| Amortized Cost of Basis of Loan Modifications Made to Borrowers Experiencing Financial DifficultyFor the Year Ended December 31, 2023 | |||
|---|---|---|---|
| TermExtension | Weighted Average Term Extension (in months) | % of TotalLoan 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 monitors the performance of 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 to borrowers experiencing financial difficulty had a payment default at March 31, 2024 or December 31, 2023. Additionally, the Company did not have any troubled loan modifications that were past due as of the same time periods.
As of March 31, 2024, the Company did not have any unfunded commitments on loans modified and designated as troubled loan modifications.
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 the current expected credit loss model, or 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 the periods noted (dollars in thousands):
| Collateral Dependent Loans | |||
|---|---|---|---|
| Real Estate · Business/Other Assets | |||
| 1-4 Family residential construction | $439 | $ | - |
| Other construction, land development and land | 500 | - | |
| Owner-occupied commercial real estate | 3,258 | - | |
| Commercial and industrial | - | 605 | |
| Total loans | $4,197 | $605 | |
| Collateral Dependent Loans | |||
|---|---|---|---|
| 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 present the loan portfolio by 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 | $439 | $31,958 | $32,397 | $362 | $372 | $734 |
| Other construction, land development and land | 500 | 52,312 | 52,812 | - | 1,345 | 1,345 |
| Secured by farmland | - | 82,048 | 82,048 | - | 825 | 825 |
| Home equity – open end | - | 46,087 | 46,087 | - | 181 | 181 |
| Real estate | - | 202,867 | 202,867 | - | 815 | 815 |
| Home Equity – closed end | - | 6,281 | 6,281 | - | 100 | 100 |
| Multifamily | - | 10,699 | 10,699 | - | 243 | 243 |
| Owner-occupied commercial real estate | 3,258 | 85,402 | 88,660 | 513 | 801 | 1,314 |
| Other commercial real estate | - | 101,237 | 101,237 | - | 178 | 178 |
| Agricultural loans | - | 14,869 | 14,869 | - | 21 | 21 |
| Commercial and industrial | 605 | 45,977 | 46,582 | 95 | 712 | 807 |
| Credit Cards | - | 3,290 | 3,290 | - | 84 | 84 |
| Automobile loans | - | 119,785 | 119,785 | - | 1,459 | 1,459 |
| Other consumer loans | - | 13,456 | 13,456 | - | 285 | 285 |
| Municipal loans | - | 5,480 | 5,480 | - | 17 | 17 |
| Gross loans | 4,802 | 821,748 | 826,550 | 970 | 7,438 | 8,408 |
| Less: Unamortized net deferred loan fees | - | - | (678) | - | - | - |
| Net loans held for investment | $4,802 | $821,748 | $825,872 | $970 | $7,438 | $8,408 |
| 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 | - | - | - |
| Gross loans | 5,144 | 817,620 | 822,764 | 977 | 7,344 | 8,321 |
| Less: Unamortized net deferred loan fees | - | - | (672) | - | - | - |
| Net loans held for investment | $5,144 | $817,620 | $822,092 | $977 | $7,344 | $8,321 |
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.
Description of the Company’s credit quality indicators:
Pass: Loans in all classes that comprise the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes that there is a low likelihood of loss related to those loans that are considered pass.
Grade 6 – Watch: Loans are currently protected but are weak due to negative balance sheet or income statement trends. There may be a lack of effective control over collateral or the existence of documentation deficiencies. These loans have potential weaknesses that deserve management’s close attention. Other reasons supporting this classification include adverse economic or market conditions, pending litigation or any other material weakness. Existing loans that become 60 or more days past due are placed in this category pending a return to current status.
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 March 31, 2024 (dollars in thousands):
| Term Loans by Year of Origination | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving · Total | ||||||||||||
| 1-4 Family residential construction | ||||||||||||
| Pass | $268 | $ | - | $ | - | $ | - | $ | - | $81 | $31,609 | $31,958 |
| Watch | - | - | - | - | - | - | - | - | ||||
| Substandard | - | - | - | - | - | - | 439 | 439 | ||||
| Total 1-4 Family residential construction | 268 | - | - | - | - | 81 | 32,048 | 32,397 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Other construction, land development and land | ||||||||||||
| Pass | 450 | 6,052 | 9,093 | 4,823 | 1,805 | 9,792 | 19,865 | 51,880 | ||||
| Watch | - | - | - | - | - | 65 | 348 | 413 | ||||
| Substandard | - | - | - | - | - | 519 | - | 519 | ||||
| Total Other construction, land development and land | 450 | 6,052 | 9,093 | 4,823 | 1,805 | 10,376 | 20,213 | 52,812 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Secured by farmland | ||||||||||||
| Pass | 2,113 | 10,407 | 15,846 | 13,478 | 26,650 | 9,551 | 3,179 | 81,224 | ||||
| Watch | - | - | - | - | - | 771 | - | 771 | ||||
| Substandard | - | - | - | - | - | 53 | - | 53 | ||||
| Total Secured by farmland | 2,113 | 10,407 | 15,846 | 13,478 | 26,650 | 10,375 | 3,179 | 82,048 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Home equity – open end | ||||||||||||
| Pass | - | 370 | - | - | - | 141 | 44,370 | 44,881 | ||||
| Watch | - | - | - | - | - | - | 845 | 845 | ||||
| Substandard | - | - | - | - | - | - | 361 | 361 | ||||
| Total Home equity - open end | - | 370 | - | - | - | 141 | 45,576 | 46,087 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Real estate | ||||||||||||
| Pass | 6,855 | 51,876 | 47,243 | 14,905 | 12,059 | 62,902 | 446 | 196,286 | ||||
| Watch | - | - | 44 | 25 | 497 | 3,214 | - | 3,780 | ||||
| Substandard | - | - | 85 | 538 | - | 2,178 | - | 2,801 | ||||
| Total Real estate | 6,855 | 51,876 | 47,372 | 15,468 | 12,556 | 68,294 | 446 | 202,867 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Home Equity – closed end | ||||||||||||
| Pass | 150 | 2,599 | 372 | 114 | 1,022 | 2,012 | - | 6,269 | ||||
| Watch | - | - | - | - | - | - | - | - | ||||
| Substandard | - | - | - | - | - | 12 | - | 12 | ||||
| Total Home Equity - closed end | 150 | 2,599 | 372 | 114 | 1,022 | 2,024 | - | 6,281 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Multifamily | ||||||||||||
| Pass | 2,153 | - | 2,694 | 1,381 | 896 | 1,544 | 1,936 | 10,604 | ||||
| Watch | - | - | - | - | - | 95 | - | 95 | ||||
| Substandard | - | - | - | - | - | - | - | - | ||||
| Total Multifamily | 2,153 | - | 2,694 | 1,381 | 896 | 1,639 | 1,936 | 10,699 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Owner-occupied commercial real estate | ||||||||||||
| Pass | 1,210 | 2,785 | 17,635 | 17,426 | 7,006 | 25,008 | 4,543 | 75,613 | ||||
| Watch | - | - | - | - | - | 771 | - | 771 | ||||
| Substandard | - | - | - | - | - | 8,720 | 3,556 | 12,276 | ||||
| Total Owner-occupied commercial real estate | 1,210 | 2,785 | 17,635 | 17,426 | 7,006 | 34,499 | 8,099 | 88,660 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Other commercial real estate | ||||||||||||
| Pass | 1,096 | 9,786 | 29,532 | 12,234 | 4,921 | 33,805 | 605 | 91,979 | ||||
| Watch | - | - | - | - | - | 9,171 | - | 9,171 | ||||
| Substandard | - | - | - | - | - | 87 | - | 87 | ||||
| Total Other commercial real estate | 1,096 | 9,786 | 29,532 | 12,234 | 4,921 | 43,063 | 605 | 101,237 | ||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||
| Term Loans by Year of Origination | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving · Total | ||||||||||||||||
| Agricultural loans | ||||||||||||||||
| Pass | 1,367 | 2,994 | 2,393 | 494 | 284 | 27 | 7,129 | 14,688 | ||||||||
| Watch | - | - | - | - | 31 | - | 150 | 181 | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Total Agricultural loans | 1367 | 2,994 | 2,393 | 494 | 315 | 27 | 7,279 | 14,869 | ||||||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||||||
| Commercial and industrial | ||||||||||||||||
| Pass | 612 | 7,286 | 8,786 | 4,968 | 1,491 | 751 | 18,776 | 42,670 | ||||||||
| Watch | - | - | 41 | 47 | - | - | 3,210 | 3,298 | ||||||||
| Substandard | - | - | - | 613 | - | 1 | - | 614 | ||||||||
| Total 1-4 Commercial and industrial | 612 | 7,286 | 8,827 | 5,628 | 1,491 | 752 | 21,986 | 46,582 | ||||||||
| Current period gross write-offs | - | - | 133 | 47 | 24 | - | - | 204 | ||||||||
| Credit Cards | ||||||||||||||||
| Pass | - | - | - | - | - | - | 3,281 | 3,281 | ||||||||
| Substandard | - | - | - | - | - | - | 9 | 9 | ||||||||
| Total Credit cards | - | - | - | - | - | - | 3,290 | 3,290 | ||||||||
| Current period gross write-offs | - | - | - | - | - | - | 9 | 9 | ||||||||
| Automobile loans | ||||||||||||||||
| Pass | 8,612 | 50,205 | 34,868 | 16,858 | 6,069 | 2,447 | - | 119,059 | ||||||||
| Watch | - | 42 | 180 | 35 | 48 | 41 | - | 346 | ||||||||
| Substandard | - | 235 | 62 | 69 | 9 | 5 | - | 380 | ||||||||
| Total Automobile loans | 8,612 | 50,482 | 35,110 | 16,962 | 6,126 | 2,493 | - | 119,785 | ||||||||
| Current period gross write-offs | - | 284 | 245 | 139 | 62 | 27 | - | 757 | ||||||||
| Other consumer loans | ||||||||||||||||
| Pass | 985 | 4,683 | 4,384 | 1,886 | 653 | 489 | 352 | 13,432 | ||||||||
| Watch | - | 5 | 3 | 7 | - | 3 | 1 | 19 | ||||||||
| Substandard | - | - | - | - | - | 5 | - | 5 | ||||||||
| Total Other consumer loans | 985 | 4,688 | 4,387 | 1,893 | 653 | 497 | 353 | 13,456 | ||||||||
| Current period gross write-offs | - | 19 | 15 | 6 | - | 1 | - | 41 | ||||||||
| Municipal loans | ||||||||||||||||
| Pass | - | - | 118 | 886 | 1,096 | 3,380 | - | 5,480 | ||||||||
| Watch | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Total Municipal loans | - | - | 118 | 886 | 1,096 | 3,380 | - | 5,480 | ||||||||
| Current period gross write-offs | - | - | - | - | - | - | - | - | ||||||||
| Total loans | $25,871 | $149,325 | $173,379 | $90,787 | $64,537 | $177,641 | $145,010 | $826,550 | ||||||||
| Less: Unamortized net deferred loan fees | (678) | |||||||||||||||
| Loans held for investment | $825,872 | |||||||||||||||
| Current period gross write-offs | $ | - | $303 | $393 | $192 | $86 | $28 | $9 | $1,011 | |||||||
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 |
NOTE 4 ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses (“ACL”) 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 periods indicated, (dollars in thousands).
| Allowance for Credit Losses and Carrying Amount of LoansFor the Three Months Ended March 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| BeginningBalance · Charge-offs · Recoveries · Provision for loan credit losses · EndingBalance | |||||||
| 1-4 Family residential construction | $714 | $ | - | $ | - | $20 | $734 |
| Other construction, land development and land | 1,287 | - | - | 58 | 1,345 | ||
| Secured by farmland | 815 | - | - | 10 | 825 | ||
| Home equity – open end | 180 | - | 25 | (24) | 181 | ||
| Real estate | 810 | - | 1 | 4 | 815 | ||
| Home Equity – closed end | 77 | - | - | 23 | 100 | ||
| Multifamily | 181 | - | - | 62 | 243 | ||
| Owner-occupied commercial real estate | 1,221 | - | - | 93 | 1,314 | ||
| Other commercial real estate | 166 | - | - | 12 | 178 | ||
| Agricultural loans | 20 | - | - | 1 | 21 | ||
| Commercial and industrial | 1,034 | 204 | 27 | (50) | 807 | ||
| Credit Cards | 81 | 9 | 10 | 2 | 84 | ||
| Automobile loans | 1,443 | 757 | 135 | 638 | 1,459 | ||
| Other consumer loans | 292 | 41 | 6 | 28 | 285 | ||
| Municipal loans | - | - | - | 17 | 17 | ||
| Total loans | $8,321 | $1,011 | $204 | $894 | $8,408 | ||
| 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 | EndingBalance | |
| 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 |
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 their 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 $619 thousand at March 31, 2024 and $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 periods indicated (dollars in thousands).
| 2024 · 2023 | |||
|---|---|---|---|
| Balance as of January 1 | $690 | $ | - |
| Adjustment to allowance for unfunded commitments for adoption of ASU 2016-13 | - | 747 | |
| Recovery of credit losses – unfunded commitments | (71) | - | |
| Balance as of March 31 | $619 | $747 | |
NOTE 5 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. 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):
| Lease Liabilities | $713 | |
|---|---|---|
| Right-of-use assets | $689 | |
| Weighted average remaining lease term (years) | 1.27 years | |
| Weighted average discount rate | 3.39% |
| For the Three Months EndedMarch 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Operating lease cost | $52 | $40 |
| Total lease cost | $52 | $40 |
| Cash paid for amounts included in the measurement of lease liabilities | $58 | $58 |
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):
| Nine months ending December 31, 2024 | $134 |
|---|---|
| Twelve months ending December 31, 2025 | 125 |
| Twelve months ending December 31, 2026 | 70 |
| Twelve months ending December 31, 2027 | 56 |
| Twelve months ending December 31, 2028 | 57 |
| Thereafter | 406 |
| Total undiscounted cash flows | $848 |
| Discount | (135) |
| Lease liabilities | $713 |
NOTE 6 OTHER REAL ESTATE OWNED
The table below reflects other real estate owned (“OREO”) activity for the three months ended March 31, 2024 and 2023 (dollars in thousands).
| 2024 · 2023 | ||||
|---|---|---|---|---|
| Balance as of January 1 | $55 | $ | - | |
| Purchase of foreclosed real estate | - | - | ||
| Loans transferred to OREO | - | - | ||
| Proceeds from sale of OREO | (76) | - | ||
| Gain on sales of OREO | 21 | - | ||
| Balance as of March 31 | $ | - | $ | - |
The Company did not have any other real estate owned at March 31, 2024 or 2023.
NOTE 7 SHORT-TERM DEBT
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, which is secured by the loan portfolio, can be a daily rate variable loan that acts as a line of credit or a fixed rate advance, depending on the need of the Company. There was $60.0 million in short-term debt at March 31, 2024 and December 31, 2023.
NOTE 8 LONG-TERM DEBT
On July 29, 2020, the Company sold and issued to an institutional accredited investor a 6.00% fixed to floating rate subordinated note due July 31, 2030 with an aggregate principal amount of $7.0 million. 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 March 31, 2024 and December 31, 2023.
NOTE 9 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 a 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 $1.4 million as of March 31, 2024, of which $1.4 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 (“IRLCs”)
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 March 31, 2024, and totaled $78 thousand, with a notional amount of $10.3 million and total positions of 40. The fair value of the IRLCs at December 31, 2023 totaled $81 thousand, with a notional amount of $6.2 million and total positions of 22. Changes in fair value are recorded as a component of “Mortgage banking income” in the Consolidated Income Statement for the period ended March 31, 2024. The Company’s IRLCs are classified as Level 2. At March 31, 2024 and 2023, 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 reported in “Other Assets” in the Consolidated Balance Sheet at March 31, 2024 totaled $5 thousand, with a notational amount of $8.9 million and total positions of 35. The fair value of forward sales commitments 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.
NOTE 10****ACCUMULATED OTHER COMPREHENSIVE LOSS
The following tables present components of accumulated other comprehensive loss for the periods stated (dollars in thousands).
| UnrealizedSecuritiesGains (Losses) | Adjustments Relatedto Pension Plan | Accumulated Other Comprehensive Loss | |
|---|---|---|---|
| Balance at December 31, 2022 | $(40,452) | $439 | $(40,012) |
| Change in unrealized securities gains, net of tax expense of $722 | 2,716 | - | 2,716 |
| Balance at March 31, 2023 | $(37,736) | $439 | $(37,296) |
| UnrealizedSecuritiesGains (Losses) | Adjustments Relatedto Pension Plan | Accumulated Other Comprehensive Loss | |
| Balance at December 31, 2023 | $(31,774) | $757 | $(31,017) |
| Change in unrealized securities losses, net of tax benefit of $270 | (1,010) | - | (1,010) |
| Balance at March 31, 2024 | $(32,784) | $757 | $(32,027) |
There were no reclassification adjustments reported on the consolidated statements of income during the three months ended March 31, 2024 or 2023.
NOTE 11 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 contracts annually with a third-party portfolio accounting service vendor for valuation of its securities portfolio. 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 as Level 2.
The following tables present the balances of financial assets and liabilities measured at fair value on a recurring basis as of the periods indicated (dollars in thousands):
| March 31, 2024 · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Assets: | ||||||
| Loans held for sale, F&M Mortgage | $1,385 | $ | - | $1,385 | $ | - |
| U. S. Treasury securities | 27,931 | - | 27,931 | - | ||
| U.S. Government sponsored enterprises | 124,750 | - | 124,750 | - | ||
| Securities issued by States and political subdivisions of the US | 38,650 | - | 38,650 | - | ||
| Mortgage-backed obligations of federal agencies | 140,437 | - | 140,437 | - | ||
| Corporate debt securities | 27,256 | - | 27,256 | - | ||
| IRLC | 78 | - | 78 | - | ||
| Forward sales commitments | 5 | - | 5 | - | ||
| Assets at Fair Value | $360,492 | $ | - | $360,492 | $ | - |
| 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 | $ | - |
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 no OREO at March 31, 2024 and OREO with a carrying value of $55 thousand at December 31, 2023.
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 March 31, 2024 and December 31, 2023 (dollars in thousands). Fair values 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):
| March 31, 2024 | Fair Value Measurements Using: | |||||||
|---|---|---|---|---|---|---|---|---|
| Collateral dependent loans with an ACL · Balance · Level 1 · Level 2 · Level 3 | ||||||||
| 1-4 family residential construction | $77 | $ | - | $ | - | $77 | ||
| Owner-occupied commercial real estate | 2,745 | - | - | 2,745 | ||||
| Commercial and industrial | 510 | - | - | 510 | ||||
| Total collateral dependent loans with an ACL | $3,332 | $ | - | $ | - | $3,332 | ||
| OREO | $ | - | $ | - | $ | - | $ | - |
| December 31, 2023 | Fair Value Measurements Using: | |||||
|---|---|---|---|---|---|---|
| Collateral dependent loans with an ACL · Balance · 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 |
The following table presents information about Level 3 Fair Value Measurements for the periods indicated (dollars in thousands):
| March 31, 2024 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range |
|---|---|---|---|---|
| Collateral Dependent Loans | $3,332 | Discounted appraised value | Discount for selling costs and marketability | 33% |
| December 31, 2023 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range |
|---|---|---|---|---|
| Collateral Dependent Loans | $3,060 | Discounted appraised value | Discount for selling costs and marketability | 31% - 71% (Average 44%) |
| OREO | $55 | Discounted appraised value | Discount for selling costs and marketability | 29% |
| March 31, 2024 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 | $52,486 | $52,486 | $ | - | $ | - | $52,486 | |
| Securities | 359,024 | - | 359,024 | - | 359,024 | |||
| Loans held for sale | 1,385 | - | 1,385 | - | 1,385 | |||
| Loans held for investment, net | 825,872 | - | - | 796,122 | 796,122 | |||
| Interest receivable | 5,094 | - | 5,094 | - | 5,094 | |||
| Bank owned life insurance | 23,055 | - | 23,055 | - | 23,055 | |||
| IRLC | 78 | - | 78 | - | 78 | |||
| Forward sales commitments | 5 | - | 5 | - | 5 | |||
| Liabilities: | ||||||||
| Deposits | $1,156,343 | $ | - | $1,154,647 | $ | - | $1,154,647 | |
| Short-term debt | 60,000 | - | - | 60,000 | 60,000 | |||
| Long-term debt | 6,943 | - | - | 6,762 | 6,762 | |||
| Interest payable | 1,793 | - | 1,793 | - | 1,793 | |||
| December 31, 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 | |||
NOTE 12 EMPLOYEE BENEFITS
Defined Benefit Pension Plan
The Bank has a qualified noncontributory defined benefit pension plan which covers substantially all full-time employees hired before April 1, 2012. The benefits are primarily based on years of service and earnings. The Company uses December 31 st as the measurement date for the defined benefit pension plan. The plan was amended on February 15, 2023 to stop the accrual of future benefits and will be terminated on June 1, 2024. The following is a summary of net periodic pension costs for the three-month periods ended March 31, 2024 and 2023 (dollars in thousands):
| Three Months Ended | ||
|---|---|---|
| March 31, 2024 | March 31, 2023 | |
| Service cost · $ · - · $ · - | ||
| Interest cost | 79 | 92 |
| Expected return on plan assets | (98) | (130) |
| Recognized net actuarial gain | (5) | - |
| Net periodic pension cost | $(24) | $(38) |
Stock Incentive Plan
The Company grants stock awards to directors and employees under the Company’s 2020 Stock Incentive Plan and 2023 Directors Stock Incentive Plan. On March 7, 2024, the Company’s Compensation Committee awarded 33,568 shares with a fair value of $597 thousand from the 2020 Stock Incentive Plan to selected employees. These shares vest 25% over each of the next four years. Unrecognized compensation expense related to the nonvested restricted stock as of March 31, 2024 totaled $1.0 million.
NOTE 13 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. Card services and interchange income primarily consist 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 March 31, 2024 and 2023 consisted of the following (dollars in thousands).
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Noninterest income | ||
| Service charges on deposit accounts | $273 | $225 |
| Investment services and insurance income | 581 | 507 |
| Title insurance income | 303 | 248 |
| Card services and interchange income | 726 | 690 |
| Other | 63 | 11 |
| Within scope of ASC 606 | 1,946 | 1,681 |
| Not within scope of ASC 606 | 445 | 685 |
| Total noninterest income | $2,391 | $2,366 |
NOTE 14 SUBSEQUENT EVENTS
On April 25, 2024, the Company was notified that settlement accounting was triggered on its defined benefit pension plan. Under FASB Accounting Standards Codification 715, settlement accounting is triggered when the lump sum payments during the year exceed the sum of the plan’s service cost and interest cost. The impact of settlement accounting is that a percentage of any outstanding gains or losses the plan is currently amortizing must be recognized immediately. As a result, the Company recognized a gain of $547,345 in the second quarter of 2024. On May 8, 2024, the gain was increased to $577,305 due to an additional lump sum distribution.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.