EXHIBIT 99.1

 

 

FOR IMMEDIATE RELEASE

FOR MORE INFORMATION, CONTACT

July 30, 2025

Lisa F. Campbell | EVP | Chief Financial Officer

F&M Bank Corp.

540-896-1705

OTCQX: FMBM

fmbankva.com

 

F&M BANK CORP. REPORTS

SECOND QUARTER 2025 EARNINGS AND QUARTERLY DIVIDEND

 

Continued positive trends in key categories bring strong results.

 

See associated, unaudited summary consolidated financial data for additional information.

 

Timberville, VA / July 30, 2025 . . . F&M Bank Corp. (the “Company” or “F&M”), (OTCQX: FMBM), the parent company of Farmers & Merchants Bank (“F&M Bank” or the “Bank”) today reported results for the quarter and six months ended June 30, 2025.

 

Net income was $3.0 million or $0.84 per share for second quarter 2025, a 21% increase over net income of $2.5 million, or $0.70 per share reported for first quarter 2025. For the six months ended June 30, 2025, net income was $5.4 million or $1.53 per share, which exceeds net income of $4.2 million, or $1.21 per share, for the same period in 2024.

 

At June 30, 2025, the Company had total assets of $1.31 billion, total loans of $848.8 million, and total deposits of $1.20 billion. This reflects growth of $9.9 million or 0.76% in total assets, $8.8 million or 1.07% in total loans, and $1.3 million or 0.11% in total deposits since December 31, 2024. During the second quarter 2025, total loans grew $21.8 million or 2.63% and total deposits declined by $3.6 million or (0.30%) since March 31, 2025.

 

“For the first half of 2025, F&M has continued to achieve consistent and improved financial results on a quarter-to-quarter basis, as well as year over year,” said CEO Mike Wilkerson. “Most significant are the past four quarters of positive trends in the key categories of net income, net interest margin, yield on earning assets, cost of funds, return on average equity, return on average assets, and all capital ratios. During second quarter, loans grew by $21.8 million. We are currently projecting sustained loan demand into the third quarter. This reflects the strength of our market, as well as the hard work of our lenders.

 

“As a result of our efforts and a strong focus on fundamentals, tangible book value of F&M shares increased for the third consecutive quarter, and, as of June 30, 2025, stands at $25.681, an increase of 9.1%, or $2.15 per share year-to-date.

 

 
1

 

 

“Overall, the F&M team remains focused on our highest priority, which is to generate sufficient and sustainable profit. Doing so gives us the financial strength and liquidity to make loans that support both businesses and individuals in the Shenandoah Valley. We are committed to serving this special and vibrant place we call home.”

 

SECOND QUARTER INCOME STATEMENT REVIEW

 

Overview

Net income for second quarter 2025 was $3.0 million or $0.84 per share. This is an increase of $508,000 or $0.14 per share over first quarter 2025 and is attributed to higher net interest income and lower noninterest expenses. Return on average assets was 0.91% and return on average equity was 12.81%.

 

Net Interest Income

For second quarter 2025, net interest income totaled $10.5 million, an increase of $1.1 million from first quarter 2025, as interest income increased by $548,000 and interest expense declined by $535,000. The increase in interest income resulted from growth of $21.8 million in loans held for investment. In addition, second quarter 2025 interest income included the recovery of nonaccrual interest and fees totaling $601,000 from the resolution of two nonperforming loan relationships. The decrease in interest expense was due to lower average balances in time deposits. The Bank’s net interest margin increased by 33 basis points to 3.48% on a linked-quarter basis as the earning asset yield grew by 13 basis points to 5.56%, while the cost of funds declined 19 basis points to 2.11%.

 

Provision for Credit Losses

During second quarter 2025, the Bank recorded a provision for credit losses of $1.2 million, an increase from the net recovery of credit losses of $104,000 recorded in first quarter 2025. The portion of the provision related to loans outstanding was $1.1 million and resulted from loan growth of $21.8 million, the addition of $610,000 in reserves on individually analyzed loans, net charge-offs of $532,000, and adjustments to the Allowance for Credit Losses on Loans (“ACLL”) model. During the quarter, the portion of the provision related to unfunded commitments was $105,000.

 

Noninterest Income

Noninterest income totaled $2.8 million for second quarter 2025, a decrease of $55,000 from first quarter 2025. The decrease resulted from declines of $244,000 in mortgage banking income and $116,000 in wealth management income that were partially offset by increases of $228,000 in title insurance income and $111,000 in card service and interchange income. Combined, remaining noninterest income categories declined $35,000.

 

Noninterest Expenses

Noninterest expenses totaled $8.7 million for second quarter 2025, compared to $9.5 million in first quarter 2025, a decrease of $812,000. Salary expense decreased by $423,000, largely due to higher commissions paid in the first quarter 2025 related to wealth management and mortgage income and increased bonus accruals. Employee benefits expense declined by $193,000 corresponding with the decline in salary expense. There was a combined decrease of $196,000 in the remaining noninterest expense categories.

 

 
2

 

 

BALANCE SHEET REVIEW

 

On June 30, 2025, assets totaled $1.31 billion, an increase of $9.9 million from December 31, 2024. Total loans increased by $8.8 million to $848.8 million. There was a shift from other construction and land development loans to loans secured by farmland, residential mortgage loans, owner-occupied and non-owner-occupied loans resulting from the completion of projects. Since the end of 2024, other construction and land development loans have decreased $19.4 million, automobile loans have declined by $14.3 million and commercial and industrial loans have decreased by $7.3 million. Loans secured by farmland increased by $19.2 million, residential mortgage loans increased by $15.7 million, owner-occupied commercial real estate loans grew by $7.8 million, and non-owner-occupied commercial real estate loans grew by $6.2 million. Remaining loan categories increased by a combined $812,000.

 

Investment securities increased by $12.4 million during the first half of 2025, the result of purchases of $40.9 million that were partially offset by $34.1 million in bond maturities and paydowns on U.S. Agency mortgage-backed securities. Other changes included net premium amortization of $348,000, and a $5.9 million improvement in unrealized loss on the bond portfolio. Since December 31, 2024, unrealized loss in the securities portfolio declined from $35.2 million to $29.3 million.

 

Total deposits on June 30, 2025, were $1.20 billion, an increase of $1.3 million due to growth of $18.0 million in noninterest bearing deposits and a decrease of $16.7 million in interest bearing deposits, specifically time deposits.

 

Shareholders’ equity increased by $8.6 million to $94.7 million due to $5.4 million in net income, $4.7 million in other comprehensive income, $202,000 in shares issued, and $117,000 in stock-based compensation. These increases were offset by $1.8 million in dividends paid. Tangible book value per share increased from $25.531 at December 31, 2024, to $25.68 at June 30, 2025.

 

LIQUIDITY

 

The Company’s on-balance sheet asset liquidity includes cash and cash equivalents, unpledged investment securities, and loans held for sale, which totaled $211.6 million at June 30, 2025, a decrease from $243.0 million at December 31, 2024.

 

As of June 30, 2025, the Bank had access to off-balance sheet liquidity through unsecured Federal funds lines totaling $90.0 million. The Bank also had a secured line of credit with the Federal Home Loan Bank (FHLB) with available credit of $179.8 million as of June 30, 2025. The FHLB line of credit is secured by a blanket lien on qualifying loans. The Bank also pledged securities with a collateral value of $116.7 million to the Federal Reserve Bank discount window which may be used for overnight borrowings.

 

It is anticipated that the Bank will receive $26.4 million from bond paydowns and maturities during the remainder of 2025, which can be used to fund future loan growth and for other purposes.

 

 
3

 

 

LOAN PORTFOLIO

 

The Company’s loan portfolio is diversified, with its largest segment being residential mortgage loans which totaled $234.9 million, representing 27.67% of total loans at June 30, 2025. Total commercial real estate loans, both owner-occupied and non-owner-occupied, constituted $198.4 million or 23.38% of total loans at June 30, 2025. Automobile loans originated by the dealer finance division totaled $90.0 million or 10.61% of the portfolio. A breakdown of the loan portfolio segments as of June 30, 2025, and for the preceding four quarters can be found under the heading “Performance Summary” in the table accompanying this release.

 

ASSET QUALITY AND ALLOWANCE FOR CREDIT LOSSES

 

Nonperforming loans (NPLs) as a percentage of total loans were 0.90% at June 30, 2025, compared to 0.84% at December 31, 2024. Net charge-offs as a percentage of average loans were 0.25% for second quarter 2025 compared to 0.09% for first quarter 2025.

 

The ACLL was $8.3 million at June 30, 2025, an increase of $183,000 from December 31, 2025. The ACLL as a percentage of total loans was 0.98% at June 30, 2025, compared to 0.97% at December 31, 2024. The increase in ACLL percentage resulted from the addition of $610,000 in reserves on individually analyzed loans, year-to-date net charge-offs of $719,000, and adjustments to the ACLL model. The reserve for unfunded commitments was $829,000 at June 30, 2025, compared to $649,000 at December 31, 2024.

 

DIVIDEND DECLARATION

 

On July 24, 2025, our Board of Directors declared a dividend of $0.26 per share to common shareholders. Based on our most recent trade price of $22.00 per share, this constitutes a 4.3% yield on an annualized basis. The dividend will be paid on August 29, 2025, to shareholders of record as of August 14, 2025.

 

1 Tangible book value per share is a non-GAAP financial measure. Further information can be found under the heading “Non-GAAP Financial Measures” and in the non-GAAP reconciliation table accompanying this release.

 

###

 

 
4

 

 

ABOUT US

 

F&M Bank Corp. is an independent, locally owned, financial holding company offering a full range of financial services through our subsidiary, Farmers & Merchants Bank’s (F&M Bank), fourteen banking offices in Rockingham, Shenandoah, and Augusta counties, Virginia, and the cities of Winchester and Waynesboro, Virginia. The Company also owns F&M Mortgage, a mortgage lending subsidiary, and VSTitle, a title company subsidiary. Founded in 1908 as a community venture to serve the farmers and merchants of the Shenandoah Valley, where both the Company and the Bank are headquartered, F&M Bank remains more committed than ever to the success of the agricultural industry, small business ventures, and the nonprofit sector.F&M’s values, which are gregarious, resolute, original, and wholehearted (G.R.O.W.), combined with our brand pillars of sustenance, security, and enrichment, shape the Company’s decision-making, philanthropy, and volunteerism. The only publicly traded organization based in Rockingham County, we offer a diverse suite of financial products and services, and a strong team dedicated to living our mission of being the financial partner of choice in the Shenandoah Valley, both today and tomorrow, as we have been since 1908. Additional information may be found by visiting our website, fmbankva.com.

 

NON-GAAP FINANCIAL MEASURES

 

The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures, including tangible book value per share, to supplement the evaluation of the Company’s financial condition and performance. Management believes presentation of these non-GAAP financial measures provides useful supplemental information that is essential to a proper understanding of the Company’s operating results. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. A definition of tangible book value per share is included in the footnotes to the table accompanying this release.

 

FORWARD-LOOKING STATEMENTS

 

This press release may contain “forward-looking statements” as defined by federal securities laws, which are subject to significant risks and uncertainties. These include statements regarding future plans, strategies, results, or expectations that are not historical facts, and are generally identified by the use of words such as “believe,” “expect,” “intend,” “anticipate,” “will,” “estimate,” “project” or similar expressions. These statements are based on estimates and assumptions, and our ability to predict results, or the actual effect of future plans or strategies, is inherently uncertain. Our actual results could differ materially from those contemplated by these forward-looking statements. Factors that could have a material adverse effect on our operations and future prospects include, but are not limited to, changes in local and national economies or market conditions; changes in interest rates; regulations and accounting principles; changes in policies or guidelines; loan demand and asset quality, including values of real estate and other collateral; deposit flow; the impact of competition from traditional or new sources; changes in tariffs and trade barriers, including potential changes in U.S. and international trade policies and the resulting impact on the Company and the Bank’s borrowers; and other factors. Readers should consider these risks and uncertainties in evaluating forward-looking statements and should not place undue reliance on such statements. We undertake no obligation to update these statements following the date of this press release.

 

 
5

 

 

F&M BANK CORP.

Performance Summary

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At and for the Three Months Ended

 

 

Year to Date

 

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

 

6/30/2025

 

 

6/30/2024

 

Selected Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$ 16,812

 

 

$ 16,264

 

 

$ 16,896

 

 

$ 16,290

 

 

$ 15,720

 

 

$ 33,077

 

 

$ 31,297

 

Interest expense

 

 

6,285

 

 

 

6,820

 

 

 

7,785

 

 

 

7,797

 

 

 

7,521

 

 

 

13,103

 

 

 

14,968

 

Net interest income

 

 

10,527

 

 

 

9,444

 

 

 

9,111

 

 

 

8,493

 

 

 

8,199

 

 

 

19,974

 

 

 

16,329

 

Provision for (recovery of) provision for credit losses

 

 

1,187

 

 

 

(104 )

 

 

1,075

 

 

 

902

 

 

 

(458 )

 

 

1,083

 

 

 

366

 

Net interest income after (recovery of) provision for credit losses

 

 

9,340

 

 

 

9,548

 

 

 

8,036

 

 

 

7,591

 

 

 

8,657

 

 

 

18,891

 

 

 

15,963

 

Noninterest income

 

 

2,792

 

 

 

2,847

 

 

 

2,682

 

 

 

2,748

 

 

 

2,998

 

 

 

5,637

 

 

 

5,332

 

Noninterest expenses

 

 

8,712

 

 

 

9,524

 

 

 

8,180

 

 

 

9,657

 

 

 

8,170

 

 

 

18,237

 

 

 

16,592

 

Income tax expense (benefit)

 

 

455

 

 

 

414

 

 

 

278

 

 

 

(110 )

 

 

471

 

 

 

869

 

 

 

470

 

Net Income

 

$ 2,965

 

 

$ 2,457

 

 

$ 2,260

 

 

$ 792

 

 

$ 3,014

 

 

$ 5,422

 

 

$ 4,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets1

 

 

0.91 %

 

 

0.76 %

 

 

0.67 %

 

 

0.24 %

 

 

0.93 %

 

 

0.84 %

 

 

0.65 %

Return on average equity1

 

 

12.81 %

 

 

11.31 %

 

 

10.17 %

 

 

3.70 %

 

 

15.58 %

 

 

12.08 %

 

 

10.96 %

Net interest spread

 

 

3.45 %

 

 

3.13 %

 

 

2.88 %

 

 

2.75 %

 

 

2.68 %

 

 

3.29 %

 

 

2.72 %

Net interest margin

 

 

3.48 %

 

 

3.15 %

 

 

2.91 %

 

 

2.77 %

 

 

2.72 %

 

 

3.32 %

 

 

2.72 %

Yield on earning assets

 

 

5.56 %

 

 

5.43 %

 

 

5.40 %

 

 

5.29 %

 

 

5.19 %

 

 

5.49 %

 

 

5.21 %

Cost of funds

 

 

2.11 %

 

 

2.30 %

 

 

2.52 %

 

 

2.54 %

 

 

2.51 %

 

 

2.20 %

 

 

2.49 %

Noninterest income to average assets

 

 

0.86 %

 

 

0.88 %

 

 

0.80 %

 

 

0.83 %

 

 

0.93 %

 

 

0.87 %

 

 

0.82 %

Noninterest expense to average assets

 

 

2.68 %

 

 

2.96 %

 

 

2.44 %

 

 

2.91 %

 

 

2.53 %

 

 

2.82 %

 

 

2.56 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (basic and diluted)

 

$ 0.84

 

 

$ 0.70

 

 

$ 0.64

 

 

$ 0.23

 

 

$ 0.86

 

 

$ 1.53

 

 

$ 1.21

 

Book value per share

 

 

26.56

 

 

 

25.62

 

 

 

24.43

 

 

 

25.93

 

 

 

23.54

 

 

 

26.56

 

 

 

23.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$ 1,311,924

 

 

$ 1,312,159

 

 

$ 1,302,011

 

 

$ 1,344,595

 

 

$ 1,309,645

 

 

$ 1,311,924

 

 

$ 1,309,645

 

Securities available for sale

 

 

340,021

 

 

 

321,158

 

 

 

327,670

 

 

 

376,159

 

 

 

352,211

 

 

 

340,021

 

 

 

352,211

 

Loans held for sale

 

 

2,280

 

 

 

634

 

 

 

2,283

 

 

 

2,332

 

 

 

3,958

 

 

 

2,280

 

 

 

3,958

 

Loans held for investment

 

 

848,773

 

 

 

827,007

 

 

 

839,949

 

 

 

830,717

 

 

 

826,340

 

 

 

848,773

 

 

 

826,340

 

Allowance for credit losses

 

 

8,312

 

 

 

7,762

 

 

 

8,129

 

 

 

8,028

 

 

 

7,815

 

 

 

8,312

 

 

 

7,815

 

Deposits

 

 

1,196,451

 

 

 

1,200,021

 

 

 

1,195,105

 

 

 

1,218,288

 

 

 

1,185,257

 

 

 

1,196,451

 

 

 

1,185,257

 

Non-interest bearing

 

 

278,322

 

 

 

271,400

 

 

 

260,301

 

 

 

270,783

 

 

 

270,246

 

 

 

278,322

 

 

 

270,246

 

Interest bearing

 

 

918,129

 

 

 

928,621

 

 

 

934,804

 

 

 

947,505

 

 

 

915,011

 

 

 

918,129

 

 

 

915,011

 

Borrowings

 

 

6,996

 

 

 

6,986

 

 

 

6,975

 

 

 

21,965

 

 

 

26,954

 

 

 

6,996

 

 

 

26,954

 

Short-term debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,000

 

 

 

20,000

 

 

 

-

 

 

 

20,000

 

Long-term debt

 

 

6,996

 

 

 

6,986

 

 

 

6,975

 

 

 

6,965

 

 

 

6,954

 

 

 

6,996

 

 

 

6,954

 

Shareholders' equity

 

 

94,741

 

 

 

91,311

 

 

 

86,138

 

 

 

89,994

 

 

 

81,616

 

 

 

94,741

 

 

 

81,616

 

Average shares outstanding (basic and diluted)

 

 

3,564,133

 

 

 

3,530,708

 

 

 

3,522,756

 

 

 

3,519,182

 

 

 

3,517,122

 

 

 

3,547,513

 

 

 

3,503,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

$ 26,173

 

 

$ 24,377

 

 

$ 25,102

 

 

$ 26,649

 

 

$ 24,478

 

 

$ 26,173

 

 

$ 24,478

 

Other construction and land development

 

 

38,807

 

 

 

61,275

 

 

 

58,208

 

 

 

61,568

 

 

 

58,061

 

 

 

38,807

 

 

 

58,061

 

Secured by farmland

 

 

105,235

 

 

 

88,323

 

 

 

86,016

 

 

 

83,326

 

 

 

81,326

 

 

 

105,235

 

 

 

81,326

 

Home equity

 

 

51,364

 

 

 

50,245

 

 

 

49,542

 

 

 

47,396

 

 

 

45,743

 

 

 

51,364

 

 

 

45,743

 

Residential mortgage loans

 

 

234,870

 

 

 

225,467

 

 

 

219,218

 

 

 

214,731

 

 

 

213,760

 

 

 

234,870

 

 

 

213,760

 

Multifamily

 

 

11,185

 

 

 

10,670

 

 

 

10,805

 

 

 

10,942

 

 

 

11,043

 

 

 

11,185

 

 

 

11,043

 

Owner occupied commercial real estate

 

 

94,021

 

 

 

81,724

 

 

 

86,168

 

 

 

82,577

 

 

 

87,282

 

 

 

94,021

 

 

 

87,282

 

Non-owner occupied commercial real estate

 

 

104,415

 

 

 

97,177

 

 

 

98,189

 

 

 

98,527

 

 

 

99,265

 

 

 

104,415

 

 

 

99,265

 

Commercial and industrial loans

 

 

75,547

 

 

 

72,398

 

 

 

82,829

 

 

 

74,251

 

 

 

67,675

 

 

 

75,547

 

 

 

67,675

 

Credit card and other consumer loans

 

 

12,592

 

 

 

13,273

 

 

 

14,451

 

 

 

14,988

 

 

 

16,003

 

 

 

12,592

 

 

 

16,003

 

Automobile loans

 

 

90,016

 

 

 

97,637

 

 

 

104,271

 

 

 

110,952

 

 

 

116,770

 

 

 

90,016

 

 

 

116,770

 

Other loans

 

 

4,548

 

 

 

4,441

 

 

 

5,150

 

 

 

4,810

 

 

 

4,934

 

 

 

4,548

 

 

 

4,934

 

Total loans held for investment

 

$ 848,773

 

 

$ 827,007

 

 

$ 839,949

 

 

$ 830,717

 

 

$ 826,340

 

 

$ 848,773

 

 

$ 826,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans total loans3

 

 

0.90 %

 

 

1.08 %

 

 

0.84 %

 

 

0.79 %

 

 

0.92 %

 

 

0.90 %

 

 

0.92 %

Allowance for credit losses to total loans2

 

 

0.98 %

 

 

0.94 %

 

 

0.97 %

 

 

0.97 %

 

 

0.95 %

 

 

0.98 %

 

 

0.95 %

Allowance for credit losses to nonperforming loans

 

 

108.60 %

 

 

86.76 %

 

 

114.90 %

 

 

122.06 %

 

 

103.02 %

 

 

108.60 %

 

 

103.02 %

Nonperforming assets to total assets4

 

 

0.58 %

 

 

0.69 %

 

 

0.55 %

 

 

0.49 %

 

 

0.58 %

 

 

0.58 %

 

 

0.58 %

Net charge-offs to average loans3

 

 

0.25 %

 

 

0.09 %

 

 

0.45 %

 

 

0.32 %

 

 

0.09 %

 

 

0.17 %

 

 

0.24 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage

 

 

8.89 %

 

 

8.50 %

 

 

8.23 %

 

 

8.20 %

 

 

8.29 %

 

 

8.89 %

 

 

8.29 %

Risk-based capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital

 

 

12.73 %

 

 

12.57 %

 

 

12.42 %

 

 

12.28 %

 

 

12.21 %

 

 

12.73 %

 

 

12.21 %

Tier 1 capital

 

 

12.73 %

 

 

12.57 %

 

 

12.42 %

 

 

12.28 %

 

 

12.21 %

 

 

12.73 %

 

 

12.21 %

Total capital

 

 

13.73 %

 

 

13.50 %

 

 

13.39 %

 

 

13.23 %

 

 

13.13 %

 

 

13.73 %

 

 

13.13 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of banking offices

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

Number of full-time equivalent employees

 

 

172

 

 

 

170

 

 

 

169

 

 

 

170

 

 

 

169

 

 

 

172

 

 

 

169

 

 

 
6

 

 

F&M BANK CORP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At

 

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

Tangible Common Equity and Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (GAAP)

 

$ 1,311,924

 

 

$ 1,312,159

 

 

$ 1,302,011

 

 

$ 1,344,595

 

 

$ 1,309,645

 

Subtract: Goodwill

 

 

(3,082 )

 

 

(3,082 )

 

 

(3,082 )

 

 

(3,082 )

 

 

(3,082 )

Subtract: Core Deposit Intangibles, net

 

 

(70 )

 

 

(78 )

 

 

(86 )

 

 

(93 )

 

 

(101 )

Tangible assets (Non-GAAP)

 

$ 1,308,772

 

 

$ 1,308,999

 

 

$ 1,298,843

 

 

$ 1,341,420

 

 

$ 1,306,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Shareholders' Equity (GAAP)

 

$ 94,741

 

 

$ 91,311

 

 

$ 86,138

 

 

$ 89,994

 

 

$ 81,616

 

Subtract: Goodwill

 

 

(3,082 )

 

 

(3,082 )

 

 

(3,082 )

 

 

(3,082 )

 

 

(3,082 )

Subtract: Core Deposit Intangibles, net

 

 

(70 )

 

 

(78 )

 

 

(86 )

 

 

(93 )

 

 

(101 )

Tangible common equity (Non-GAAP)

 

$ 91,589

 

 

$ 88,151

 

 

$ 82,970

 

 

$ 86,819

 

 

$ 78,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity to Tangible Assets ratio

 

 

7.00 %

 

 

6.73 %

 

 

6.39 %

 

 

6.47 %

 

 

6.00 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity (Non-GAAP)

 

$ 91,589

 

 

$ 88,151

 

 

$ 82,970

 

 

$ 86,819

 

 

$ 78,433

 

Common shares outstanding, ending

 

 

3,567,056

 

 

 

3,563,910

 

 

 

3,525,655

 

 

 

3,471,291

 

 

 

3,466,688

 

Tangible Book Value Per Share

 

$ 25.68

 

 

$ 24.73

 

 

$ 23.53

 

 

$ 25.01

 

 

$ 22.62

 

 

1  Ratios are primarily based on daily average balances.

2  Calculated based on Loans Held for Investment, excludes Loans Held for Sale.

3  Calculated based on 90 day past due loans and non-accrual loans to Total Loans.

4  Calculated based on 90 day past due loans, non-accrual loans, and other real estate owned to Total Assets.

5  Capital ratios are for Farmers & Merchants Bank.

 

 
7