F&M Bank Corp. Reports Second Quarter 2025 Earnings And Quarterly Dividend
F&M Bank Corp. (OTCQX:FMBM) reported strong Q2 2025 financial results with net income of $3.0 million ($0.84 per share), a 21% increase from Q1 2025. For H1 2025, net income reached $5.4 million ($1.53 per share), surpassing the $4.2 million from H1 2024.
The bank's total assets reached $1.31 billion, with loans of $848.8 million and deposits of $1.20 billion as of June 30, 2025. Q2 saw notable loan growth of $21.8 million (2.63%). The net interest margin improved by 33 basis points to 3.48%, while the cost of funds decreased to 2.11%.
The Board declared a quarterly dividend of $0.26 per share, representing a 4.3% annualized yield based on the $22.00 share price. Tangible book value increased to $25.68 per share, marking a 9.1% year-to-date improvement.
F&M Bank Corp. (OTCQX:FMBM) ha riportato solidi risultati finanziari nel secondo trimestre del 2025 con un utile netto di 3,0 milioni di dollari (0,84 dollari per azione), in crescita del 21% rispetto al primo trimestre del 2025. Per il primo semestre 2025, l'utile netto ha raggiunto 5,4 milioni di dollari (1,53 dollari per azione), superando i 4,2 milioni del primo semestre 2024.
Le attivit脿 totali della banca hanno raggiunto 1,31 miliardi di dollari, con prestiti per 848,8 milioni e depositi per 1,20 miliardi al 30 giugno 2025. Nel secondo trimestre si 猫 registrata una significativa crescita dei prestiti pari a 21,8 milioni di dollari (2,63%). Il margine di interesse netto 猫 migliorato di 33 punti base arrivando al 3,48%, mentre il costo dei fondi 猫 diminuito al 2,11%.
Il Consiglio di Amministrazione ha dichiarato un dividendo trimestrale di 0,26 dollari per azione, corrispondente a un rendimento annualizzato del 4,3% basato sul prezzo di 22,00 dollari per azione. Il valore contabile tangibile 猫 aumentato a 25,68 dollari per azione, segnando un miglioramento del 9,1% da inizio anno.
F&M Bank Corp. (OTCQX:FMBM) report贸 s贸lidos resultados financieros en el segundo trimestre de 2025 con un ingreso neto de 3,0 millones de d贸lares (0,84 d贸lares por acci贸n), un aumento del 21% respecto al primer trimestre de 2025. En el primer semestre de 2025, el ingreso neto alcanz贸 5,4 millones de d贸lares (1,53 d贸lares por acci贸n), superando los 4,2 millones del primer semestre de 2024.
Los activos totales del banco llegaron a 1,31 mil millones de d贸lares, con pr茅stamos por 848,8 millones y dep贸sitos por 1,20 mil millones al 30 de junio de 2025. En el segundo trimestre se observ贸 un notable crecimiento en pr茅stamos de 21,8 millones de d贸lares (2,63%). El margen de inter茅s neto mejor贸 33 puntos b谩sicos hasta 3,48%, mientras que el costo de fondos disminuy贸 a 2,11%.
La Junta declar贸 un dividendo trimestral de 0,26 d贸lares por acci贸n, que representa un rendimiento anualizado del 4,3% basado en el precio de 22,00 d贸lares por acci贸n. El valor contable tangible aument贸 a 25,68 d贸lares por acci贸n, marcando una mejora del 9,1% desde el inicio del a帽o.
F&M Bank Corp. (OTCQX:FMBM)電� 2025雲� 2攵勱赴 臧曤牓頃� 鞛 鞁れ爜鞚� 氤搓碃頄堨溂氅�, 靾滌澊鞚� 300毵� 雼煬(欤茧嫻 0.84雼煬)搿� 2025雲� 1攵勱赴 雽牍� 21% 歃濌皜頄堨姷雼堧嫟. 2025雲� 靸侂皹旮� 靾滌澊鞚奠潃 540毵� 雼煬(欤茧嫻 1.53雼煬)鞐� 雼暣 2024雲� 靸侂皹旮办潣 420毵� 雼煬毳� 雱橃柎靹办姷雼堧嫟.
鞚頄夓潣 齑濎瀽靷办潃 13鞏� 1觳滊 雼煬鞐� 雼枅鞙茧┌, 2025雲� 6鞗� 30鞚� 旮办 雽於滉笀鞚 8鞏� 4,880毵� 雼煬, 鞓堦笀鞚 12鞏� 雼煬鞓鞀惦媹雼�. 2攵勱赴鞐愲姅 雽於滌澊 2,180毵� 雼煬(2.63%) 歃濌皜頃橂姅 雸堨棎 霛勲姅 靹膘灔鞚� 旮半頄堨姷雼堧嫟. 靾滌澊鞛愲歆勳潃 33bp 臧滌劆霅橃柎 3.48%毳� 旮半頄堦碃, 鞛愱笀 臁半嫭 牍勳毄鞚 2.11%搿� 臧愳唽頄堨姷雼堧嫟.
鞚挫偓須岆姅 欤茧嫻 0.26雼煬鞚� 攵勱赴 氚半嫻旮堨潉 靹犾柛頄堨溂氅�, 鞚措姅 欤缄皜 22.00雼煬 旮办 鞐瓣皠 靾橃澋毳� 4.3%鞐� 頃措嫻頃╇媹雼�. 鞙犿槙 靾滌瀽靷� 臧旃橂姅 欤茧嫻 25.68雼煬搿� 歃濌皜頃橃棳 鞐办磮 雽牍� 9.1% 頄レ儊霅橃棃鞀惦媹雼�.
F&M Bank Corp. (OTCQX:FMBM) a annonc茅 de solides r茅sultats financiers pour le deuxi猫me trimestre 2025 avec un revenu net de 3,0 millions de dollars (0,84 dollar par action), soit une augmentation de 21 % par rapport au premier trimestre 2025. Pour le premier semestre 2025, le revenu net a atteint 5,4 millions de dollars (1,53 dollar par action), d茅passant les 4,2 millions du premier semestre 2024.
Les actifs totaux de la banque se sont 茅lev茅s 脿 1,31 milliard de dollars, avec des pr锚ts de 848,8 millions et des d茅p么ts de 1,20 milliard au 30 juin 2025. Le deuxi猫me trimestre a vu une croissance notable des pr锚ts de 21,8 millions de dollars (2,63 %). La marge nette d'int茅r锚t s'est am茅lior茅e de 33 points de base pour atteindre 3,48 %, tandis que le co没t des fonds a diminu茅 脿 2,11 %.
Le conseil d'administration a d茅clar茅 un dividende trimestriel de 0,26 dollar par action, repr茅sentant un rendement annualis茅 de 4,3 % bas茅 sur un cours de 22,00 dollars par action. La valeur comptable tangible a augment茅 脿 25,68 dollars par action, marquant une am茅lioration de 9,1 % depuis le d茅but de l'ann茅e.
F&M Bank Corp. (OTCQX:FMBM) meldete starke Finanzergebnisse f眉r das zweite Quartal 2025 mit einem Nettoeinkommen von 3,0 Millionen US-Dollar (0,84 US-Dollar je Aktie), was einer Steigerung von 21 % gegen眉ber dem ersten Quartal 2025 entspricht. F眉r das erste Halbjahr 2025 erreichte das Nettoeinkommen 5,4 Millionen US-Dollar (1,53 US-Dollar je Aktie) und 眉bertraf damit die 4,2 Millionen US-Dollar aus dem ersten Halbjahr 2024.
Die Gesamtaktiva der Bank beliefen sich auf 1,31 Milliarden US-Dollar, mit Krediten in H枚he von 848,8 Millionen US-Dollar und Einlagen von 1,20 Milliarden US-Dollar zum 30. Juni 2025. Im zweiten Quartal verzeichnete man ein bemerkenswertes Kreditwachstum von 21,8 Millionen US-Dollar (2,63 %). Die Nettozinsmarge verbesserte sich um 33 Basispunkte auf 3,48 %, w盲hrend die Kosten der Mittel auf 2,11 % sanken.
Der Vorstand erkl盲rte eine Quartalsdividende von 0,26 US-Dollar je Aktie, was einer annualisierten Rendite von 4,3 % basierend auf dem Aktienkurs von 22,00 US-Dollar entspricht. Der materielle Buchwert stieg auf 25,68 US-Dollar je Aktie und verzeichnete somit eine Verbesserung von 9,1 % seit Jahresbeginn.
- Net income increased 21% quarter-over-quarter to $3.0 million
- Strong loan growth of $21.8 million (2.63%) in Q2 2025
- Net interest margin improved by 33 basis points to 3.48%
- Cost of funds declined 19 basis points to 2.11%
- Tangible book value per share increased 9.1% year-to-date
- Maintained strong liquidity with $211.6 million in on-balance sheet liquid assets
- Nonperforming loans ratio increased to 0.90% from 0.84% at year-end 2024
- Net charge-offs increased to 0.25% in Q2 from 0.09% in Q1 2025
- Total deposits declined by $3.6 million (0.30%) in Q2 2025
- Noninterest income decreased by $55,000 from Q1 2025
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
At June 30, 2025, the Company had total assets of
"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
"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
"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
Net Interest Income
For second quarter 2025, net interest income totaled
Provision for Credit Losses
During second quarter 2025, the Bank recorded a provision for credit losses of
Noninterest Income
Noninterest income totaled
Noninterest Expenses
Noninterest expenses totaled
BALANCE SHEET REVIEW
On June 30, 2025, assets totaled
Investment securities increased by
Total deposits on June 30, 2025, were
Shareholders' equity increased by
LIQUIDITY
The Company's on-balance sheet asset liquidity includes cash and cash equivalents, unpledged investment securities, and loans held for sale, which totaled
As of June 30, 2025, the Bank had access to off-balance sheet liquidity through unsecured Federal funds lines totaling
It is anticipated that the Bank will receive
LOAN PORTFOLIO
The Company's loan portfolio is diversified, with its largest segment being residential mortgage loans which totaled
ASSET QUALITY AND ALLOWANCE FOR CREDIT LOSSES
Nonperforming loans (NPLs) as a percentage of total loans were
The ACLL was
DIVIDEND DECLARATION
On July 24, 2025, our Board of Directors declared a dividend of
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.
###
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.
FOR MORE INFORMATION, CONTACT
Lisa F. Campbell | EVP | Chief Financial Officer
540-896-1705
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 |
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. |
SOURCE: F&M Bank Corp
View the original on ACCESS Newswire