These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VERMONT
|
|
03-0283552
|
|
|
|
Common Stock, $2.00 par value
|
|
Nasdaq Stock Market
|
|
|
|
(Title of class)
|
|
(Exchanges registered on)
|
|
|
Large accelerated filer [ ]
|
Accelerated filer [ X ]
|
|
Non-accelerated filer [ ] (Do not check if a smaller reporting company)
|
Smaller reporting company [ ]
|
|
|
Common Stock, $2 par value
|
|
4,459,853
|
|
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II OTHER INFORMATION
|
|
|
|
|
|
|
|
|
|
June 30,
2015 |
December 31,
2014 |
||||
|
|
(Unaudited)
|
|
||||
|
Assets
|
(Dollars in thousands)
|
|||||
|
Cash and due from banks
|
$
|
4,096
|
|
$
|
4,822
|
|
|
Federal funds sold and overnight deposits
|
10,558
|
|
36,922
|
|
||
|
Cash and cash equivalents
|
14,654
|
|
41,744
|
|
||
|
Interest bearing deposits in banks
|
12,701
|
|
12,252
|
|
||
|
Investment securities available-for-sale
|
57,390
|
|
45,749
|
|
||
|
Investment securities held-to-maturity (fair value $5.1 million and $7.1 million at
June 30, 2015 and December 31, 2014, respectively)
|
5,216
|
|
7,215
|
|
||
|
Loans held for sale
|
5,504
|
|
10,743
|
|
||
|
Loans
|
472,735
|
|
479,978
|
|
||
|
Allowance for loan losses
|
(4,919
|
)
|
(4,694
|
)
|
||
|
Net deferred loan costs
|
451
|
|
355
|
|
||
|
Net loans
|
468,267
|
|
475,639
|
|
||
|
Accrued interest receivable
|
1,822
|
|
1,854
|
|
||
|
Premises and equipment, net
|
12,935
|
|
11,853
|
|
||
|
Core deposit intangible
|
1,011
|
|
1,096
|
|
||
|
Goodwill
|
2,223
|
|
2,223
|
|
||
|
Investment in real estate limited partnerships
|
2,590
|
|
2,824
|
|
||
|
Company-owned life insurance
|
8,652
|
|
3,517
|
|
||
|
Other assets
|
8,016
|
|
7,354
|
|
||
|
Total assets
|
$
|
600,981
|
|
$
|
624,063
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
||||
|
Liabilities
|
|
|
||||
|
Deposits
|
|
|
||||
|
Noninterest bearing
|
$
|
94,430
|
|
$
|
90,385
|
|
|
Interest bearing
|
303,034
|
|
302,722
|
|
||
|
Time
|
115,515
|
|
158,957
|
|
||
|
Total deposits
|
512,979
|
|
552,064
|
|
||
|
Borrowed funds
|
30,601
|
|
15,118
|
|
||
|
Accrued interest and other liabilities
|
4,645
|
|
5,447
|
|
||
|
Total liabilities
|
548,225
|
|
572,629
|
|
||
|
Commitments and Contingencies
|
|
|
||||
|
Stockholders’ Equity
|
|
|
||||
|
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,931,796 shares
issued at June 30, 2015 and 4,929,296 shares at December 31, 2014
|
9,864
|
|
9,859
|
|
||
|
Additional paid-in capital
|
486
|
|
418
|
|
||
|
Retained earnings
|
47,955
|
|
46,462
|
|
||
|
Treasury stock at cost; 471,943 shares at June 30, 2015
and 470,866 shares at December 31, 2014
|
(3,951
|
)
|
(3,925
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,598
|
)
|
(1,380
|
)
|
||
|
Total stockholders' equity
|
52,756
|
|
51,434
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
600,981
|
|
$
|
624,063
|
|
|
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||
|
Interest and dividend income
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
5,859
|
|
$
|
5,828
|
|
$
|
11,591
|
|
$
|
11,590
|
|
|
Interest on debt securities:
|
|
|
|
|
||||||||
|
Taxable
|
257
|
|
206
|
|
472
|
|
411
|
|
||||
|
Tax exempt
|
106
|
|
91
|
|
213
|
|
172
|
|
||||
|
Dividends
|
9
|
|
16
|
|
24
|
|
31
|
|
||||
|
Interest on federal funds sold and overnight deposits
|
4
|
|
4
|
|
12
|
|
8
|
|
||||
|
Interest on interest bearing deposits in banks
|
41
|
|
39
|
|
81
|
|
84
|
|
||||
|
Total interest and dividend income
|
6,276
|
|
6,184
|
|
12,393
|
|
12,296
|
|
||||
|
Interest expense
|
|
|
|
|
||||||||
|
Interest on deposits
|
434
|
|
421
|
|
910
|
|
893
|
|
||||
|
Interest on borrowed funds
|
87
|
|
108
|
|
176
|
|
213
|
|
||||
|
Total interest expense
|
521
|
|
529
|
|
1,086
|
|
1,106
|
|
||||
|
Net interest income
|
5,755
|
|
5,655
|
|
11,307
|
|
11,190
|
|
||||
|
Provision for loan losses
|
150
|
|
75
|
|
250
|
|
150
|
|
||||
|
Net interest income after provision for loan losses
|
5,605
|
|
5,580
|
|
11,057
|
|
11,040
|
|
||||
|
Noninterest income
|
|
|
|
|
||||||||
|
Trust income
|
190
|
|
191
|
|
367
|
|
366
|
|
||||
|
Service fees
|
1,348
|
|
1,285
|
|
2,694
|
|
2,557
|
|
||||
|
Net gains on sales of investment securities available-for-sale
|
—
|
|
19
|
|
—
|
|
62
|
|
||||
|
Net gains on sales of loans held for sale
|
785
|
|
508
|
|
1,514
|
|
941
|
|
||||
|
Other income
|
203
|
|
123
|
|
286
|
|
153
|
|
||||
|
Total noninterest income
|
2,526
|
|
2,126
|
|
4,861
|
|
4,079
|
|
||||
|
Noninterest expenses
|
|
|
|
|
||||||||
|
Salaries and wages
|
2,331
|
|
2,194
|
|
4,654
|
|
4,441
|
|
||||
|
Pension and employee benefits
|
769
|
|
703
|
|
1,503
|
|
1,370
|
|
||||
|
Occupancy expense, net
|
312
|
|
295
|
|
693
|
|
634
|
|
||||
|
Equipment expense
|
460
|
|
410
|
|
867
|
|
797
|
|
||||
|
Other expenses
|
1,684
|
|
1,684
|
|
3,229
|
|
3,223
|
|
||||
|
Total noninterest expenses
|
5,556
|
|
5,286
|
|
10,946
|
|
10,465
|
|
||||
|
Income before provision for income taxes
|
2,575
|
|
2,420
|
|
4,972
|
|
4,654
|
|
||||
|
Provision for income taxes
|
558
|
|
501
|
|
1,071
|
|
971
|
|
||||
|
Net income
|
$
|
2,017
|
|
$
|
1,919
|
|
$
|
3,901
|
|
$
|
3,683
|
|
|
Earnings per common share
|
$
|
0.46
|
|
$
|
0.43
|
|
$
|
0.88
|
|
$
|
0.83
|
|
|
Weighted average number of common shares outstanding
|
4,458,749
|
|
4,458,439
|
|
4,458,312
|
|
4,458,359
|
|
||||
|
Dividends per common share
|
$
|
0.27
|
|
$
|
0.26
|
|
$
|
0.54
|
|
$
|
0.52
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Net income
|
$
|
2,017
|
|
$
|
1,919
|
|
$
|
3,901
|
|
$
|
3,683
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
||||||||
|
Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale
|
(492
|
)
|
357
|
|
(218
|
)
|
742
|
|
||||
|
Reclassification adjustment for net gains on sales of investment securities available-for-sale realized in net income
|
—
|
|
(13
|
)
|
—
|
|
(41
|
)
|
||||
|
Total other comprehensive (loss) income
|
(492
|
)
|
344
|
|
(218
|
)
|
701
|
|
||||
|
Total comprehensive income
|
$
|
1,525
|
|
$
|
2,263
|
|
$
|
3,683
|
|
$
|
4,384
|
|
|
|
Common Stock
|
|
|
|
|
|
||||||||||||||
|
|
Shares,
net of
treasury
|
Amount
|
Additional
paid-in
capital
|
Retained
earnings
|
Treasury
stock
|
Accumulated
other
comprehensive
income (loss)
|
Total
stockholders’
equity
|
|||||||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||||||||||
|
Balances, December 31, 2014
|
4,458,430
|
|
$
|
9,859
|
|
$
|
418
|
|
$
|
46,462
|
|
$
|
(3,925
|
)
|
$
|
(1,380
|
)
|
$
|
51,434
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
3,901
|
|
—
|
|
—
|
|
3,901
|
|
||||||
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(218
|
)
|
(218
|
)
|
||||||
|
Cash dividends declared
($0.54 per share)
|
—
|
|
—
|
|
—
|
|
(2,408
|
)
|
—
|
|
—
|
|
(2,408
|
)
|
||||||
|
Stock based compensation
expense |
—
|
|
—
|
|
20
|
|
—
|
|
—
|
|
—
|
|
20
|
|
||||||
|
Exercise of stock options
|
2,500
|
|
5
|
|
48
|
|
—
|
|
—
|
|
—
|
|
53
|
|
||||||
|
Purchase of treasury stock
|
(1,077
|
)
|
—
|
|
—
|
|
—
|
|
(26
|
)
|
—
|
|
(26
|
)
|
||||||
|
Balances, June 30, 2015
|
4,459,853
|
|
$
|
9,864
|
|
$
|
486
|
|
$
|
47,955
|
|
$
|
(3,951
|
)
|
$
|
(1,598
|
)
|
$
|
52,756
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balances, December 31, 2013
|
4,458,359
|
|
$
|
9,855
|
|
$
|
363
|
|
$
|
43,405
|
|
$
|
(3,880
|
)
|
$
|
77
|
|
$
|
49,820
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
3,683
|
|
—
|
|
—
|
|
3,683
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
701
|
|
701
|
|
||||||
|
Cash dividends declared
($0.52 per share)
|
—
|
|
—
|
|
—
|
|
(2,319
|
)
|
—
|
|
—
|
|
(2,319
|
)
|
||||||
|
Stock based compensation
expense
|
—
|
|
—
|
|
11
|
|
—
|
|
—
|
|
—
|
|
11
|
|
||||||
|
Exercise of stock options
|
1,710
|
|
3
|
|
30
|
|
—
|
|
—
|
|
—
|
|
33
|
|
||||||
|
Purchase of treasury stock
|
(1,815
|
)
|
—
|
|
—
|
|
—
|
|
(42
|
)
|
—
|
|
(42
|
)
|
||||||
|
Balances, June 30, 2014
|
4,458,254
|
|
$
|
9,858
|
|
$
|
404
|
|
$
|
44,769
|
|
$
|
(3,922
|
)
|
$
|
778
|
|
$
|
51,887
|
|
|
|
Six Months Ended
June 30, |
|||||
|
|
2015
|
2014
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Cash Flows From Operating Activities
|
|
|
||||
|
Net income
|
$
|
3,901
|
|
$
|
3,683
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
|
Depreciation
|
502
|
|
463
|
|
||
|
Provision for loan losses
|
250
|
|
150
|
|
||
|
Deferred income tax (credit) provision
|
(11
|
)
|
73
|
|
||
|
Net amortization of investment securities
|
97
|
|
37
|
|
||
|
Equity in losses of limited partnerships
|
248
|
|
328
|
|
||
|
Stock based compensation expense
|
20
|
|
11
|
|
||
|
Net increase in unamortized loan costs
|
(96
|
)
|
(68
|
)
|
||
|
Proceeds from sales of loans held for sale
|
69,356
|
|
43,439
|
|
||
|
Origination of loans held for sale
|
(62,603
|
)
|
(45,320
|
)
|
||
|
Net gains on sales of loans held for sale
|
(1,514
|
)
|
(941
|
)
|
||
|
Net loss on disposals of premises and equipment
|
6
|
|
—
|
|
||
|
Net gains on sales of investment securities available-for-sale
|
—
|
|
(62
|
)
|
||
|
Write-downs of impaired assets
|
29
|
|
—
|
|
||
|
Net gains on sales of other real estate owned
|
(3
|
)
|
(6
|
)
|
||
|
Decrease (increase) in accrued interest receivable
|
32
|
|
(78
|
)
|
||
|
Amortization of core deposit intangible
|
86
|
|
86
|
|
||
|
Increase in other assets
|
(800
|
)
|
(180
|
)
|
||
|
Decrease in other liabilities
|
(802
|
)
|
(67
|
)
|
||
|
Net cash provided by operating activities
|
8,698
|
|
1,548
|
|
||
|
Cash Flows From Investing Activities
|
|
|
||||
|
Interest bearing deposits in banks
|
|
|
||||
|
Proceeds from maturities and redemptions
|
2,138
|
|
5,779
|
|
||
|
Purchases
|
(2,587
|
)
|
(1,879
|
)
|
||
|
Investment securities held-to-maturity
|
|
|
||||
|
Proceeds from maturities, calls and paydowns
|
2,000
|
|
3,571
|
|
||
|
Purchases
|
—
|
|
(2,000
|
)
|
||
|
Investment securities available-for-sale
|
|
|
||||
|
Proceeds from sales
|
—
|
|
4,426
|
|
||
|
Proceeds from maturities, calls and paydowns
|
4,878
|
|
2,725
|
|
||
|
Purchases
|
(16,947
|
)
|
(12,144
|
)
|
||
|
Net decrease in loans
|
7,193
|
|
5,561
|
|
||
|
Recoveries of loans charged off
|
25
|
|
20
|
|
||
|
Purchases of premises and equipment
|
(1,590
|
)
|
(764
|
)
|
||
|
Purchase of company-owned life insurance
|
(5,000
|
)
|
—
|
|
||
|
Investments in limited partnerships
|
(15
|
)
|
—
|
|
||
|
Proceeds from sales of other real estate owned
|
100
|
|
365
|
|
||
|
Net cash (used in) provided by investing activities
|
(9,805
|
)
|
5,660
|
|
||
|
|
|
|
||||
|
Cash Flows From Financing Activities
|
|
|
||||
|
Repayment of long-term debt
|
(146
|
)
|
(176
|
)
|
||
|
Net increase in short-term borrowings outstanding
|
15,629
|
|
11,719
|
|
||
|
Net increase (decrease) in noninterest bearing deposits
|
4,045
|
|
(6,107
|
)
|
||
|
Net increase in interest bearing deposits
|
312
|
|
21,366
|
|
||
|
Net decrease in time deposits
|
(43,442
|
)
|
(42,757
|
)
|
||
|
Issuance of common stock
|
53
|
|
33
|
|
||
|
Purchase of treasury stock
|
(26
|
)
|
(42
|
)
|
||
|
Dividends paid
|
(2,408
|
)
|
(2,319
|
)
|
||
|
Net cash used in financing activities
|
(25,983
|
)
|
(18,283
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(27,090
|
)
|
(11,075
|
)
|
||
|
Cash and cash equivalents
|
|
|
||||
|
Beginning of period
|
41,744
|
|
30,719
|
|
||
|
End of period
|
$
|
14,654
|
|
$
|
19,644
|
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
||||
|
Interest paid
|
$
|
1,306
|
|
$
|
1,307
|
|
|
Income taxes paid
|
$
|
1,010
|
|
$
|
670
|
|
|
|
|
|
||||
|
Note 1.
|
Basis of Presentation
|
|
AFS:
|
Available-for-sale
|
IRS:
|
Internal Revenue Service
|
|
ALCO:
|
Asset Liability Committee
|
MBS:
|
Mortgage-backed security
|
|
ALL:
|
Allowance for loan losses
|
MSRs:
|
Mortgage servicing rights
|
|
ASC:
|
Accounting Standards Codification
|
OAO:
|
Other assets owned
|
|
ASU:
|
Accounting Standards Update
|
OCI:
|
Other comprehensive income (loss)
|
|
Board:
|
Board of Directors
|
OFAC:
|
U.S. Office of Foreign Assets Control
|
|
bp or bps:
|
Basis point(s)
|
OREO:
|
Other real estate owned
|
|
Branch Acquisition:
|
The acquisition of three New Hampshire branches in May 2011
|
OTTI:
|
Other-than-temporary impairment
|
|
CDARS:
|
Certificate of Deposit Accounts Registry Service of the Promontory Interfinancial Network
|
OTT:
|
Other-than-temporary
|
|
Company:
|
Union Bankshares, Inc. and Subsidiary
|
Plan:
|
The Union Bank Pension Plan
|
|
FASB:
|
Financial Accounting Standards Board
|
RD:
|
USDA Rural Development
|
|
FDIC:
|
Federal Deposit Insurance Corporation
|
SBA:
|
U.S. Small Business Administration
|
|
FHA:
|
U.S. Federal Housing Administration
|
SEC:
|
U.S. Securities and Exchange Commission
|
|
FHLB:
|
Federal Home Loan Bank of Boston
|
TDR:
|
Troubled-debt restructuring
|
|
FRB:
|
Federal Reserve Board
|
Union:
|
Union Bank, the sole subsidiary of Union Bankshares, Inc
|
|
FHLMC/Freddie Mac:
|
Federal Home Loan Mortgage Corporation
|
USDA:
|
U.S. Department of Agriculture
|
|
GAAP:
|
Generally accepted accounting principles in the United States
|
VA:
|
U.S. Veterans Administration
|
|
HTM:
|
Held-to-maturity
|
2008 ISO Plan:
|
2008 Incentive Stock Option Plan of the Company
|
|
HUD:
|
U.S. Department of Housing and Urban Development
|
2014 Equity Plan:
|
2014 Equity Incentive Plan
|
|
ICS:
|
Insured Cash Sweeps of the Promontory Interfinancial Network
|
|
|
|
|
(Dollars in thousands)
|
||
|
2015
|
$
|
86
|
|
|
2016
|
171
|
|
|
|
2017
|
171
|
|
|
|
2018
|
171
|
|
|
|
2019
|
171
|
|
|
|
Thereafter
|
241
|
|
|
|
Total
|
$
|
1,011
|
|
|
June 30, 2015
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
21,332
|
|
$
|
48
|
|
$
|
(225
|
)
|
$
|
21,155
|
|
|
Agency mortgage-backed
|
7,218
|
|
86
|
|
(22
|
)
|
7,282
|
|
||||
|
State and political subdivisions
|
17,248
|
|
304
|
|
(114
|
)
|
17,438
|
|
||||
|
Corporate
|
11,290
|
|
63
|
|
(180
|
)
|
11,173
|
|
||||
|
Total debt securities
|
57,088
|
|
501
|
|
(541
|
)
|
57,048
|
|
||||
|
Mutual funds
|
342
|
|
—
|
|
—
|
|
342
|
|
||||
|
Total
|
$
|
57,430
|
|
$
|
501
|
|
$
|
(541
|
)
|
$
|
57,390
|
|
|
Held-to-maturity
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
5,216
|
|
$
|
—
|
|
$
|
(160
|
)
|
$
|
5,056
|
|
|
December 31, 2014
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
15,563
|
|
$
|
23
|
|
$
|
(145
|
)
|
$
|
15,441
|
|
|
Agency mortgage-backed
|
6,516
|
|
92
|
|
(15
|
)
|
6,593
|
|
||||
|
State and political subdivisions
|
15,800
|
|
355
|
|
(52
|
)
|
16,103
|
|
||||
|
Corporate
|
7,243
|
|
98
|
|
(66
|
)
|
7,275
|
|
||||
|
Total debt securities
|
45,122
|
|
568
|
|
(278
|
)
|
45,412
|
|
||||
|
Mutual funds
|
337
|
|
—
|
|
—
|
|
337
|
|
||||
|
Total
|
$
|
45,459
|
|
$
|
568
|
|
$
|
(278
|
)
|
$
|
45,749
|
|
|
Held-to-maturity
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
7,215
|
|
$
|
—
|
|
$
|
(161
|
)
|
$
|
7,054
|
|
|
|
Amortized
Cost
|
Fair
Value
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Available-for-sale
|
|
|
||||
|
Due in one year or less
|
$
|
360
|
|
$
|
367
|
|
|
Due from one to five years
|
11,707
|
|
11,756
|
|
||
|
Due from five to ten years
|
24,552
|
|
24,548
|
|
||
|
Due after ten years
|
13,251
|
|
13,095
|
|
||
|
|
49,870
|
|
49,766
|
|
||
|
Agency mortgage-backed
|
7,218
|
|
7,282
|
|
||
|
Total debt securities available-for-sale
|
$
|
57,088
|
|
$
|
57,048
|
|
|
Held-to-maturity
|
|
|
||||
|
Due from one to five years
|
$
|
998
|
|
$
|
997
|
|
|
Due from five to ten years
|
1,000
|
|
986
|
|
||
|
Due after ten years
|
3,218
|
|
3,073
|
|
||
|
Total debt securities held-to-maturity
|
$
|
5,216
|
|
$
|
5,056
|
|
|
June 30, 2015
|
Less Than 12 Months
|
12 Months and over
|
Total
|
|||||||||||||||||||||
|
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Losses
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Losses
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Losses
|
|||||||||||||||
|
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
U.S. Government-sponsored
enterprises
|
18
|
|
$
|
13,780
|
|
$
|
(235
|
)
|
5
|
|
$
|
3,953
|
|
$
|
(150
|
)
|
23
|
|
$
|
17,733
|
|
$
|
(385
|
)
|
|
Agency mortgage-backed
|
5
|
|
2,042
|
|
(22
|
)
|
—
|
|
—
|
|
—
|
|
5
|
|
2,042
|
|
(22
|
)
|
||||||
|
State and political
subdivisions
|
16
|
|
5,343
|
|
(106
|
)
|
1
|
|
354
|
|
(8
|
)
|
17
|
|
5,697
|
|
(114
|
)
|
||||||
|
Corporate
|
13
|
|
6,118
|
|
(136
|
)
|
2
|
|
972
|
|
(44
|
)
|
15
|
|
7,090
|
|
(180
|
)
|
||||||
|
Total
|
52
|
|
$
|
27,283
|
|
$
|
(499
|
)
|
8
|
|
$
|
5,279
|
|
$
|
(202
|
)
|
60
|
|
$
|
32,562
|
|
$
|
(701
|
)
|
|
December 31, 2014
|
Less Than 12 Months
|
12 Months and over
|
Total
|
|||||||||||||||||||||
|
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Losses
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Losses
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Losses
|
|||||||||||||||
|
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
U.S. Government-sponsored
enterprises
|
6
|
|
$
|
4,431
|
|
$
|
(16
|
)
|
14
|
|
$
|
12,307
|
|
$
|
(290
|
)
|
20
|
|
$
|
16,738
|
|
$
|
(306
|
)
|
|
Agency mortgage-backed
|
2
|
|
611
|
|
(10
|
)
|
2
|
|
810
|
|
(5
|
)
|
4
|
|
1,421
|
|
(15
|
)
|
||||||
|
State and political
subdivisions
|
7
|
|
2,326
|
|
(40
|
)
|
3
|
|
878
|
|
(12
|
)
|
10
|
|
3,204
|
|
(52
|
)
|
||||||
|
Corporate
|
3
|
|
1,181
|
|
(21
|
)
|
3
|
|
1,472
|
|
(45
|
)
|
6
|
|
2,653
|
|
(66
|
)
|
||||||
|
Total
|
18
|
|
$
|
8,549
|
|
$
|
(87
|
)
|
22
|
|
$
|
15,467
|
|
$
|
(352
|
)
|
40
|
|
$
|
24,016
|
|
$
|
(439
|
)
|
|
•
|
The length of time, and extent to which, the fair value has been less than the amortized cost;
|
|
•
|
Adverse conditions specifically related to the security, industry, or geographic area;
|
|
•
|
The historical and implied volatility of the fair value of the security;
|
|
•
|
The payment structure of the debt security and the likelihood of the issuer being able to make payments that may increase in the future;
|
|
•
|
Failure of the issuer of the security to make scheduled interest or principal payments;
|
|
•
|
Any changes to the rating of the security by a rating agency;
|
|
•
|
Recoveries or additional declines in fair value subsequent to the balance sheet date; and
|
|
•
|
The nature of the issuer, including whether it is a private company, public entity or government-sponsored enterprise, and the existence or likelihood of any government or third party guaranty.
|
|
|
For The Three Months Ended June 30,
|
For The Six Months Ended June 30,
|
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Balance at beginning of period
|
$
|
274
|
|
$
|
354
|
|
$
|
292
|
|
$
|
374
|
|
|
Loan premium amortization
|
(18
|
)
|
(20
|
)
|
(36
|
)
|
(40
|
)
|
||||
|
Balance at end of period
|
$
|
256
|
|
$
|
334
|
|
$
|
256
|
|
$
|
334
|
|
|
|
June 30,
2015 |
December 31,
2014 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Residential real estate
|
$
|
164,624
|
|
$
|
165,475
|
|
|
Construction real estate
|
31,045
|
|
37,258
|
|
||
|
Commercial real estate
|
227,558
|
|
211,710
|
|
||
|
Commercial
|
21,794
|
|
20,620
|
|
||
|
Consumer
|
4,125
|
|
4,435
|
|
||
|
Municipal
|
23,589
|
|
40,480
|
|
||
|
Gross loans
|
472,735
|
|
479,978
|
|
||
|
Allowance for loan losses
|
(4,919
|
)
|
(4,694
|
)
|
||
|
Net deferred loan costs
|
451
|
|
355
|
|
||
|
Net loans
|
$
|
468,267
|
|
$
|
475,639
|
|
|
June 30, 2015
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
161,046
|
|
$
|
218
|
|
$
|
1,539
|
|
$
|
274
|
|
$
|
1,547
|
|
$
|
164,624
|
|
|
Construction real estate
|
31,014
|
|
—
|
|
—
|
|
—
|
|
31
|
|
31,045
|
|
||||||
|
Commercial real estate
|
226,041
|
|
—
|
|
431
|
|
546
|
|
540
|
|
227,558
|
|
||||||
|
Commercial
|
21,723
|
|
3
|
|
33
|
|
—
|
|
35
|
|
21,794
|
|
||||||
|
Consumer
|
4,121
|
|
3
|
|
—
|
|
1
|
|
—
|
|
4,125
|
|
||||||
|
Municipal
|
23,589
|
|
—
|
|
—
|
|
—
|
|
—
|
|
23,589
|
|
||||||
|
Total
|
$
|
467,534
|
|
$
|
224
|
|
$
|
2,003
|
|
$
|
821
|
|
$
|
2,153
|
|
$
|
472,735
|
|
|
December 31, 2014
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
159,430
|
|
$
|
2,278
|
|
$
|
1,342
|
|
$
|
890
|
|
$
|
1,535
|
|
$
|
165,475
|
|
|
Construction real estate
|
37,075
|
|
112
|
|
10
|
|
—
|
|
61
|
|
37,258
|
|
||||||
|
Commercial real estate
|
207,325
|
|
2,194
|
|
173
|
|
1,454
|
|
564
|
|
211,710
|
|
||||||
|
Commercial
|
20,462
|
|
60
|
|
23
|
|
—
|
|
75
|
|
20,620
|
|
||||||
|
Consumer
|
4,391
|
|
36
|
|
8
|
|
—
|
|
—
|
|
4,435
|
|
||||||
|
Municipal
|
40,480
|
|
—
|
|
—
|
|
—
|
|
—
|
|
40,480
|
|
||||||
|
Total
|
$
|
469,163
|
|
$
|
4,680
|
|
$
|
1,556
|
|
$
|
2,344
|
|
$
|
2,235
|
|
$
|
479,978
|
|
|
•
|
Residential real estate
- Loans in this segment are collateralized by owner-occupied 1-4 family residential real estate, second and vacation homes, 1-4 family investment properties, home equity and second mortgage loans. Repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices, could have an effect on the credit quality of this segment.
|
|
•
|
Construction real estate
- Loans in this segment include residential and commercial construction properties, land and land development loans. Repayment is dependent on the credit quality of the individual borrower and/or the underlying cash flows generated by the properties being constructed. The overall health of the economy, including unemployment rates, housing prices, vacancy rates and material costs, could have an effect on the credit quality of this segment.
|
|
•
|
Commercial real estate
- Loans in this segment are primarily properties occupied by businesses or income-producing properties. The underlying cash flows generated by the properties may be adversely impacted by a downturn in the economy as evidenced by a general slowdown in business or increased vacancy rates which, in turn, could have an effect on the credit quality of this segment. Management requests business financial statements at least annually and monitors the cash flows of these loans.
|
|
•
|
Commercial
- Loans in this segment are made to businesses and are generally secured by nonreal estate assets of the business. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer or business spending, could have an effect on the credit quality of this segment.
|
|
•
|
Consumer
- Loans in this segment are made to individuals for personal expenditures, such as an automobile purchase, and include unsecured loans. Repayment is primarily dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment, could have an effect on the credit quality of this segment.
|
|
•
|
Municipal
- Loans in this segment are made to municipalities located within the Company's service area. Repayment is primarily dependent on taxes or other funds collected by the municipalities. Management considers there to be minimal risk surrounding the credit quality of this segment.
|
|
For The Three Months Ended June 30, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, March 31, 2015
|
$
|
1,339
|
|
$
|
379
|
|
$
|
2,668
|
|
$
|
183
|
|
$
|
26
|
|
$
|
54
|
|
$
|
124
|
|
$
|
4,773
|
|
|
Provision (credit) for loan
losses
|
6
|
|
(1
|
)
|
151
|
|
9
|
|
—
|
|
(29
|
)
|
14
|
|
150
|
|
||||||||
|
Recoveries of amounts
charged off
|
—
|
|
19
|
|
—
|
|
—
|
|
2
|
|
—
|
|
—
|
|
21
|
|
||||||||
|
|
1,345
|
|
397
|
|
2,819
|
|
192
|
|
28
|
|
25
|
|
138
|
|
4,944
|
|
||||||||
|
Amounts charged off
|
(23
|
)
|
—
|
|
—
|
|
—
|
|
(2
|
)
|
—
|
|
—
|
|
(25
|
)
|
||||||||
|
Balance, June 30, 2015
|
$
|
1,322
|
|
$
|
397
|
|
$
|
2,819
|
|
$
|
192
|
|
$
|
26
|
|
$
|
25
|
|
$
|
138
|
|
$
|
4,919
|
|
|
For The Three Months Ended June 30, 2014
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, March 31, 2014
|
$
|
1,237
|
|
$
|
374
|
|
$
|
2,575
|
|
$
|
169
|
|
$
|
22
|
|
$
|
43
|
|
$
|
274
|
|
$
|
4,694
|
|
|
Provision (credit) for loan
losses
|
39
|
|
12
|
|
164
|
|
36
|
|
3
|
|
(25
|
)
|
(154
|
)
|
75
|
|
||||||||
|
Recoveries of amounts
charged off
|
—
|
|
3
|
|
—
|
|
1
|
|
2
|
|
—
|
|
—
|
|
6
|
|
||||||||
|
|
1,276
|
|
389
|
|
2,739
|
|
206
|
|
27
|
|
18
|
|
120
|
|
4,775
|
|
||||||||
|
Amounts charged off
|
(18
|
)
|
—
|
|
(142
|
)
|
—
|
|
(5
|
)
|
—
|
|
—
|
|
(165
|
)
|
||||||||
|
Balance, June 30, 2014
|
$
|
1,258
|
|
$
|
389
|
|
$
|
2,597
|
|
$
|
206
|
|
$
|
22
|
|
$
|
18
|
|
$
|
120
|
|
$
|
4,610
|
|
|
For The Six Months Ended
June 30, 2015 |
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, December 31, 2014
|
$
|
1,330
|
|
$
|
439
|
|
$
|
2,417
|
|
$
|
176
|
|
$
|
27
|
|
$
|
42
|
|
$
|
263
|
|
$
|
4,694
|
|
|
Provision (credit) for loan
losses
|
15
|
|
(64
|
)
|
402
|
|
29
|
|
10
|
|
(17
|
)
|
(125
|
)
|
250
|
|
||||||||
|
Recoveries of amounts
charged off
|
—
|
|
22
|
|
—
|
|
—
|
|
3
|
|
—
|
|
—
|
|
25
|
|
||||||||
|
|
1,345
|
|
397
|
|
2,819
|
|
205
|
|
40
|
|
25
|
|
138
|
|
4,969
|
|
||||||||
|
Amounts charged off
|
(23
|
)
|
—
|
|
—
|
|
(13
|
)
|
(14
|
)
|
—
|
|
—
|
|
(50
|
)
|
||||||||
|
Balance, June 30, 2015
|
$
|
1,322
|
|
$
|
397
|
|
$
|
2,819
|
|
$
|
192
|
|
$
|
26
|
|
$
|
25
|
|
$
|
138
|
|
$
|
4,919
|
|
|
For The Six Months Ended
June 30, 2014 |
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, December 31, 2013
|
$
|
1,251
|
|
$
|
390
|
|
$
|
2,644
|
|
$
|
163
|
|
$
|
23
|
|
$
|
35
|
|
$
|
141
|
|
$
|
4,647
|
|
|
Provision (credit) for loan
losses
|
60
|
|
(7
|
)
|
95
|
|
41
|
|
(1
|
)
|
(17
|
)
|
(21
|
)
|
150
|
|
||||||||
|
Recoveries of amounts
charged off
|
2
|
|
6
|
|
—
|
|
2
|
|
10
|
|
—
|
|
—
|
|
20
|
|
||||||||
|
|
1,313
|
|
389
|
|
2,739
|
|
206
|
|
32
|
|
18
|
|
120
|
|
4,817
|
|
||||||||
|
Amounts charged off
|
(55
|
)
|
—
|
|
(142
|
)
|
—
|
|
(10
|
)
|
—
|
|
—
|
|
(207
|
)
|
||||||||
|
Balance, June 30, 2014
|
$
|
1,258
|
|
$
|
389
|
|
$
|
2,597
|
|
$
|
206
|
|
$
|
22
|
|
$
|
18
|
|
$
|
120
|
|
$
|
4,610
|
|
|
June 30, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
36
|
|
$
|
—
|
|
$
|
331
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
367
|
|
|
Collectively evaluated
for impairment
|
1,286
|
|
397
|
|
2,488
|
|
192
|
|
26
|
|
25
|
|
138
|
|
4,552
|
|
||||||||
|
Total allocated
|
$
|
1,322
|
|
$
|
397
|
|
$
|
2,819
|
|
$
|
192
|
|
$
|
26
|
|
$
|
25
|
|
$
|
138
|
|
$
|
4,919
|
|
|
December 31, 2014
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
73
|
|
$
|
—
|
|
$
|
70
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
143
|
|
|
Collectively evaluated
for impairment
|
1,257
|
|
439
|
|
2,347
|
|
176
|
|
27
|
|
42
|
|
263
|
|
4,551
|
|
||||||||
|
Total allocated
|
$
|
1,330
|
|
$
|
439
|
|
$
|
2,417
|
|
$
|
176
|
|
$
|
27
|
|
$
|
42
|
|
$
|
263
|
|
$
|
4,694
|
|
|
June 30, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
685
|
|
$
|
95
|
|
$
|
4,079
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,859
|
|
|
Collectively evaluated
for impairment
|
159,499
|
|
30,950
|
|
219,717
|
|
21,794
|
|
4,125
|
|
23,589
|
|
459,674
|
|
|||||||
|
|
160,184
|
|
31,045
|
|
223,796
|
|
21,794
|
|
4,125
|
|
23,589
|
|
464,533
|
|
|||||||
|
Acquired loans
|
4,440
|
|
—
|
|
3,762
|
|
—
|
|
—
|
|
—
|
|
8,202
|
|
|||||||
|
Total
|
$
|
164,624
|
|
$
|
31,045
|
|
$
|
227,558
|
|
$
|
21,794
|
|
$
|
4,125
|
|
$
|
23,589
|
|
$
|
472,735
|
|
|
December 31, 2014
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
950
|
|
$
|
275
|
|
$
|
3,332
|
|
$
|
123
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,680
|
|
|
Collectively evaluated
for impairment
|
159,888
|
|
36,983
|
|
203,963
|
|
20,497
|
|
4,435
|
|
40,480
|
|
466,246
|
|
|||||||
|
|
160,838
|
|
37,258
|
|
207,295
|
|
20,620
|
|
4,435
|
|
40,480
|
|
470,926
|
|
|||||||
|
Acquired loans
|
4,637
|
|
—
|
|
4,415
|
|
—
|
|
—
|
|
—
|
|
9,052
|
|
|||||||
|
Total
|
$
|
165,475
|
|
$
|
37,258
|
|
$
|
211,710
|
|
$
|
20,620
|
|
$
|
4,435
|
|
$
|
40,480
|
|
$
|
479,978
|
|
|
June 30, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
148,754
|
|
$
|
25,464
|
|
$
|
165,489
|
|
$
|
19,903
|
|
$
|
4,053
|
|
$
|
23,589
|
|
$
|
387,252
|
|
|
Satisfactory/Monitor
|
9,047
|
|
5,412
|
|
52,302
|
|
1,673
|
|
70
|
|
—
|
|
68,504
|
|
|||||||
|
Substandard
|
2,383
|
|
169
|
|
6,005
|
|
218
|
|
2
|
|
—
|
|
8,777
|
|
|||||||
|
Total
|
160,184
|
|
31,045
|
|
223,796
|
|
21,794
|
|
4,125
|
|
23,589
|
|
464,533
|
|
|||||||
|
Acquired loans
|
4,440
|
|
—
|
|
3,762
|
|
—
|
|
—
|
|
—
|
|
8,202
|
|
|||||||
|
Total
|
$
|
164,624
|
|
$
|
31,045
|
|
$
|
227,558
|
|
$
|
21,794
|
|
$
|
4,125
|
|
$
|
23,589
|
|
$
|
472,735
|
|
|
December 31, 2014
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
141,259
|
|
$
|
31,519
|
|
$
|
159,725
|
|
$
|
18,960
|
|
$
|
4,360
|
|
$
|
40,480
|
|
$
|
396,303
|
|
|
Satisfactory/Monitor
|
17,483
|
|
5,347
|
|
41,728
|
|
1,384
|
|
70
|
|
—
|
|
66,012
|
|
|||||||
|
Substandard
|
2,096
|
|
392
|
|
5,842
|
|
276
|
|
5
|
|
—
|
|
8,611
|
|
|||||||
|
Total
|
160,838
|
|
37,258
|
|
207,295
|
|
20,620
|
|
4,435
|
|
40,480
|
|
470,926
|
|
|||||||
|
Acquired loans
|
4,637
|
|
—
|
|
4,415
|
|
—
|
|
—
|
|
—
|
|
9,052
|
|
|||||||
|
Total
|
$
|
165,475
|
|
$
|
37,258
|
|
$
|
211,710
|
|
$
|
20,620
|
|
$
|
4,435
|
|
$
|
40,480
|
|
$
|
479,978
|
|
|
|
As of June 30, 2015
|
For The Three Months Ended June 30, 2015
|
For The Six Months Ended June 30, 2015
|
||||||||||||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
$
|
207
|
|
$
|
216
|
|
$
|
36
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
2,389
|
|
2,404
|
|
331
|
|
|
|
|
|
|||||||||||
|
|
2,596
|
|
2,620
|
|
367
|
|
|
|
|
|
|||||||||||
|
With no allowance recorded:
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
478
|
|
589
|
|
—
|
|
|
|
|
|
|||||||||||
|
Construction real estate
|
95
|
|
95
|
|
—
|
|
|
|
|
|
|||||||||||
|
Commercial real estate
|
1,690
|
|
1,746
|
|
—
|
|
|
|
|
|
|||||||||||
|
|
2,263
|
|
2,430
|
|
—
|
|
|
|
|
|
|||||||||||
|
Total:
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
685
|
|
805
|
|
36
|
|
$
|
689
|
|
$
|
2
|
|
$
|
776
|
|
$
|
14
|
|
|||
|
Construction real estate
|
95
|
|
95
|
|
—
|
|
174
|
|
14
|
|
208
|
|
17
|
|
|||||||
|
Commercial real estate
|
4,079
|
|
4,150
|
|
331
|
|
3,687
|
|
71
|
|
3,568
|
|
105
|
|
|||||||
|
Commercial
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
41
|
|
—
|
|
|||||||
|
Total
|
$
|
4,859
|
|
$
|
5,050
|
|
$
|
367
|
|
$
|
4,550
|
|
$
|
87
|
|
$
|
4,593
|
|
$
|
136
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
June 30, 2015
totaling
$240 thousand
.
|
|
|
As of June 30, 2014
|
For The Three Months Ended June 30, 2014
|
For The Six Months Ended June 30, 2014
|
||||||||||||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Total:
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
$
|
645
|
|
$
|
830
|
|
$
|
40
|
|
$
|
648
|
|
$
|
5
|
|
$
|
706
|
|
$
|
10
|
|
|
Construction real estate
|
301
|
|
323
|
|
2
|
|
325
|
|
4
|
|
333
|
|
8
|
|
|||||||
|
Commercial real estate
|
4,227
|
|
4,277
|
|
134
|
|
4,230
|
|
45
|
|
4,226
|
|
87
|
|
|||||||
|
Commercial
|
99
|
|
99
|
|
—
|
|
102
|
|
2
|
|
104
|
|
4
|
|
|||||||
|
Total
|
$
|
5,272
|
|
$
|
5,529
|
|
$
|
176
|
|
$
|
5,305
|
|
$
|
56
|
|
$
|
5,369
|
|
$
|
109
|
|
|
|
December 31, 2014
|
|
|
||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
||||||
|
Residential real estate
|
$
|
537
|
|
$
|
546
|
|
$
|
73
|
|
|
|
|
Commercial real estate
|
2,127
|
|
2,136
|
|
70
|
|
|
|
|||
|
|
2,664
|
|
2,682
|
|
143
|
|
|
|
|||
|
With no allowance recorded:
|
|
|
|
|
|
||||||
|
Residential real estate
|
413
|
|
602
|
|
—
|
|
|
|
|||
|
Construction real estate
|
275
|
|
298
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
1,205
|
|
1,256
|
|
—
|
|
|
|
|||
|
Commercial
|
123
|
|
172
|
|
—
|
|
|
|
|||
|
|
2,016
|
|
2,328
|
|
—
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total:
|
|
|
|
|
|
||||||
|
Residential real estate
|
950
|
|
1,148
|
|
73
|
|
|
|
|||
|
Construction real estate
|
275
|
|
298
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
3,332
|
|
3,392
|
|
70
|
|
|
|
|||
|
Commercial
|
123
|
|
172
|
|
—
|
|
|
|
|||
|
Total
|
$
|
4,680
|
|
$
|
5,010
|
|
$
|
143
|
|
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
December 31, 2014
totaling
$244 thousand
.
|
|
|
June 30, 2015
|
December 31, 2014
|
||||||||
|
|
Number of Loans
|
Principal Balance
|
Number of Loans
|
Principal Balance
|
||||||
|
Residential real estate
|
5
|
|
$
|
685
|
|
5
|
|
$
|
704
|
|
|
Construction real estate
|
1
|
|
95
|
|
3
|
|
276
|
|
||
|
Commercial real estate
|
5
|
|
977
|
|
3
|
|
711
|
|
||
|
Total
|
11
|
|
$
|
1,757
|
|
11
|
|
$
|
1,691
|
|
|
|
New TDRs During the
|
New TDRs During the
|
||||||||||||||
|
|
Three Months Ended June 30, 2015
|
Six Months Ended June 30, 2015
|
||||||||||||||
|
|
Number of Loans
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Loans
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||
|
Commercial real estate
|
2
|
|
$
|
281
|
|
$
|
281
|
|
2
|
|
$
|
281
|
|
$
|
281
|
|
|
|
New TDRs During the
|
|||||||
|
|
Six Months Ended June 30, 2014
|
|||||||
|
|
Number of Loans
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
|||||
|
|
(Dollars in thousands)
|
|||||||
|
Commercial real estate
|
2
|
|
$
|
1,018
|
|
$
|
1,068
|
|
|
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Service cost
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest cost on projected benefit obligation
|
170
|
|
193
|
|
340
|
|
386
|
|
||||
|
Expected return on plan assets
|
(286
|
)
|
(306
|
)
|
(572
|
)
|
(604
|
)
|
||||
|
Amortization of prior service cost
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
|
Amortization of net loss
|
14
|
|
—
|
|
28
|
|
—
|
|
||||
|
Net periodic benefit
|
$
|
(102
|
)
|
$
|
(113
|
)
|
$
|
(204
|
)
|
$
|
(218
|
)
|
|
|
June 30,
2015 |
December 31,
2014 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Net unrealized (loss) gain on investment securities available-for-sale
|
$
|
(26
|
)
|
$
|
192
|
|
|
Defined benefit pension plan net unrealized actuarial loss
|
(1,572
|
)
|
(1,572
|
)
|
||
|
Total
|
$
|
(1,598
|
)
|
$
|
(1,380
|
)
|
|
|
Three Months Ended
|
|||||||||||||||||
|
|
June 30, 2015
|
June 30, 2014
|
||||||||||||||||
|
|
Before-Tax Amount
|
Tax
Benefit
|
Net-of-Tax Amount
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
|
|
||||||||||||
|
Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale
|
$
|
(746
|
)
|
$
|
254
|
|
$
|
(492
|
)
|
$
|
541
|
|
$
|
(184
|
)
|
$
|
357
|
|
|
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
—
|
|
—
|
|
—
|
|
(19
|
)
|
6
|
|
(13
|
)
|
||||||
|
Total other comprehensive (loss) income
|
$
|
(746
|
)
|
$
|
254
|
|
$
|
(492
|
)
|
$
|
522
|
|
$
|
(178
|
)
|
$
|
344
|
|
|
|
Six Months Ended
|
|||||||||||||||||
|
|
June 30, 2015
|
June 30, 2014
|
||||||||||||||||
|
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
|
|
||||||||||||
|
Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale
|
$
|
(331
|
)
|
$
|
113
|
|
$
|
(218
|
)
|
$
|
1,124
|
|
$
|
(382
|
)
|
$
|
742
|
|
|
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
—
|
|
—
|
|
—
|
|
(62
|
)
|
21
|
|
(41
|
)
|
||||||
|
Total other comprehensive (loss) income
|
$
|
(331
|
)
|
$
|
113
|
|
$
|
(218
|
)
|
$
|
1,062
|
|
$
|
(361
|
)
|
$
|
701
|
|
|
|
Three Months Ended
|
Six Months Ended
|
|
||||||||||
|
Reclassification Adjustment Description
|
June 30, 2015
|
June 30, 2014
|
June 30, 2015
|
June 30, 2014
|
Affected Line Item in
Consolidated Statement of Income
|
||||||||
|
|
(Dollars in thousands)
|
|
|||||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
|||||||||
|
Net gains on investment securities available-for-sale
|
$
|
—
|
|
$
|
(19
|
)
|
$
|
—
|
|
$
|
(62
|
)
|
Net gains on sales of investment securities available-for-sale
|
|
Tax benefit
|
—
|
|
6
|
|
—
|
|
21
|
|
Provision for income taxes
|
||||
|
Total reclassifications
|
$
|
—
|
|
$
|
(13
|
)
|
$
|
—
|
|
$
|
(41
|
)
|
Net income
|
|
•
|
Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
|
|
•
|
Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;
|
|
•
|
Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
|
|
|
Fair Value Measurements
|
|||||||||||
|
|
Fair
Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
June 30, 2015:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale (market approach)
|
|
|
|
|||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
21,155
|
|
$
|
—
|
|
$
|
21,155
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
7,282
|
|
—
|
|
7,282
|
|
—
|
|
||||
|
State and political subdivisions
|
17,438
|
|
—
|
|
17,438
|
|
—
|
|
||||
|
Corporate
|
11,173
|
|
—
|
|
11,173
|
|
—
|
|
||||
|
Total debt securities
|
57,048
|
|
—
|
|
57,048
|
|
—
|
|
||||
|
Mutual funds
|
342
|
|
342
|
|
—
|
|
—
|
|
||||
|
Total
|
$
|
57,390
|
|
$
|
342
|
|
$
|
57,048
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2014:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale (market approach)
|
|
|
|
|||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
15,441
|
|
$
|
—
|
|
$
|
15,441
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
6,593
|
|
—
|
|
6,593
|
|
—
|
|
||||
|
State and political subdivisions
|
16,103
|
|
—
|
|
16,103
|
|
—
|
|
||||
|
Corporate
|
7,275
|
|
—
|
|
7,275
|
|
—
|
|
||||
|
Total debt securities
|
45,412
|
|
—
|
|
45,412
|
|
—
|
|
||||
|
Mutual funds
|
337
|
|
337
|
|
—
|
|
—
|
|
||||
|
Total
|
$
|
45,749
|
|
$
|
337
|
|
$
|
45,412
|
|
$
|
—
|
|
|
|
June 30, 2015
|
||||||||||||||
|
|
Fair Value Measurements
|
||||||||||||||
|
|
Carrying
Amount
|
Estimated Fair
Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Financial assets
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
14,654
|
|
$
|
14,654
|
|
$
|
14,654
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
12,701
|
|
12,675
|
|
—
|
|
12,675
|
|
—
|
|
|||||
|
Investment securities
|
62,606
|
|
62,446
|
|
342
|
|
62,104
|
|
—
|
|
|||||
|
Loans held for sale
|
5,504
|
|
5,620
|
|
—
|
|
5,620
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
163,458
|
|
165,539
|
|
—
|
|
—
|
|
165,539
|
|
|||||
|
Construction real estate
|
30,678
|
|
30,675
|
|
—
|
|
—
|
|
30,675
|
|
|||||
|
Commercial real estate
|
224,818
|
|
228,819
|
|
—
|
|
—
|
|
228,819
|
|
|||||
|
Commercial
|
21,623
|
|
21,025
|
|
—
|
|
—
|
|
21,025
|
|
|||||
|
Consumer
|
4,103
|
|
4,138
|
|
—
|
|
—
|
|
4,138
|
|
|||||
|
Municipal
|
23,587
|
|
24,996
|
|
—
|
|
—
|
|
24,996
|
|
|||||
|
Accrued interest receivable
|
1,822
|
|
1,822
|
|
—
|
|
390
|
|
1,432
|
|
|||||
|
Nonmarketable equity securities
|
2,053
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
94,430
|
|
$
|
94,430
|
|
$
|
94,430
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
303,034
|
|
303,035
|
|
—
|
|
303,035
|
|
—
|
|
|||||
|
Time
|
115,515
|
|
115,537
|
|
—
|
|
115,537
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
22,510
|
|
22,510
|
|
22,510
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
8,091
|
|
8,554
|
|
—
|
|
8,554
|
|
—
|
|
|||||
|
Accrued interest payable
|
84
|
|
84
|
|
—
|
|
84
|
|
—
|
|
|||||
|
|
December 31, 2014
|
||||||||||||||
|
|
Fair Value Measurements
|
||||||||||||||
|
|
Carrying
Amount
|
Estimated Fair
Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Financial assets
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
41,744
|
|
$
|
41,744
|
|
$
|
41,744
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
12,252
|
|
12,248
|
|
—
|
|
12,248
|
|
—
|
|
|||||
|
Investment securities
|
52,964
|
|
52,803
|
|
337
|
|
52,466
|
|
—
|
|
|||||
|
Loans held for sale
|
10,743
|
|
11,036
|
|
—
|
|
11,036
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
164,267
|
|
166,780
|
|
—
|
|
—
|
|
166,780
|
|
|||||
|
Construction real estate
|
36,847
|
|
36,876
|
|
—
|
|
—
|
|
36,876
|
|
|||||
|
Commercial real estate
|
209,187
|
|
214,184
|
|
—
|
|
—
|
|
214,184
|
|
|||||
|
Commercial
|
20,459
|
|
19,859
|
|
—
|
|
—
|
|
19,859
|
|
|||||
|
Consumer
|
4,411
|
|
4,379
|
|
—
|
|
—
|
|
4,379
|
|
|||||
|
Municipal
|
40,468
|
|
39,743
|
|
—
|
|
—
|
|
39,743
|
|
|||||
|
Accrued interest receivable
|
1,854
|
|
1,854
|
|
—
|
|
312
|
|
1,542
|
|
|||||
|
Nonmarketable equity securities
|
2,053
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
90,385
|
|
$
|
90,385
|
|
$
|
90,385
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
302,722
|
|
302,723
|
|
—
|
|
302,723
|
|
—
|
|
|||||
|
Time
|
158,957
|
|
159,104
|
|
—
|
|
159,104
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
6,882
|
|
6,882
|
|
6,882
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
8,236
|
|
8,773
|
|
—
|
|
8,773
|
|
—
|
|
|||||
|
Accrued interest payable
|
304
|
|
304
|
|
—
|
|
304
|
|
—
|
|
|||||
|
|
Three Months Ended or
At June 30, |
Six Months Ended or
At June 30, |
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
Return on average assets (ROA) (1)
|
1.29
|
%
|
1.31
|
%
|
1.26
|
%
|
1.26
|
%
|
||||
|
Return on average equity (1)
|
15.27
|
%
|
15.01
|
%
|
14.84
|
%
|
14.55
|
%
|
||||
|
Net interest margin (1)(2)
|
4.09
|
%
|
4.22
|
%
|
4.04
|
%
|
4.21
|
%
|
||||
|
Efficiency ratio (3)
|
65.46
|
%
|
66.33
|
%
|
66.01
|
%
|
67.17
|
%
|
||||
|
Net interest spread (4)
|
4.00
|
%
|
4.13
|
%
|
3.96
|
%
|
4.12
|
%
|
||||
|
Loan to deposit ratio
|
93.23
|
%
|
94.12
|
%
|
93.23
|
%
|
94.12
|
%
|
||||
|
Net loan charge-offs to average loans not held for sale (1)
|
—
|
%
|
0.14
|
%
|
0.01
|
%
|
0.08
|
%
|
||||
|
Allowance for loan losses to loans not held for sale (5)
|
1.04
|
%
|
1.01
|
%
|
1.04
|
%
|
1.01
|
%
|
||||
|
Nonperforming assets to total assets (6)
|
0.52
|
%
|
0.53
|
%
|
0.52
|
%
|
0.53
|
%
|
||||
|
Equity to assets
|
8.78
|
%
|
9.08
|
%
|
8.78
|
%
|
9.08
|
%
|
||||
|
Total capital to risk weighted assets (7)
|
13.60
|
%
|
13.37
|
%
|
13.60
|
%
|
13.37
|
%
|
||||
|
Book value per share
|
$
|
11.83
|
|
$
|
11.64
|
|
$
|
11.83
|
|
$
|
11.64
|
|
|
Earnings per share
|
$
|
0.46
|
|
$
|
0.43
|
|
$
|
0.88
|
|
$
|
0.83
|
|
|
Dividends paid per share
|
$
|
0.27
|
|
$
|
0.26
|
|
$
|
0.54
|
|
$
|
0.52
|
|
|
Dividend payout ratio (8)
|
58.70
|
%
|
60.47
|
%
|
61.36
|
%
|
62.65
|
%
|
||||
|
(1)
|
Annualized.
|
|
(2)
|
The ratio of tax equivalent net interest income to average earning assets. See pages 30 and 31 for more information.
|
|
(3)
|
The ratio of noninterest expense to tax equivalent net interest income and noninterest income, excluding securities gains (losses).
|
|
(4)
|
The difference between the average rate earned on earning assets and the average rate paid on interest bearing liabilities. See pages 30 and 31for more information.
|
|
(5)
|
Calculation includes the net carrying amount of loans recorded at fair value from the 2011 Branch Acquisition as of
June 30, 2015
(
$8.2 million
) and
June 30, 2014
(
$16.5 million
). Excluding such loans, the allowance for loan losses to loans not purchased and not held for sale was
1.06%
at
June 30, 2015
and
1.05%
at
June 30, 2014
.
|
|
(6)
|
Nonperforming assets are loans or investment securities that are in nonaccrual or 90 or more days past due as well as OREO or OAO.
|
|
(7)
|
The
June 30, 2015
ratio is calculated under the Basel III capital rules that became effective for the Company and Union on January 1, 2015.
|
|
(8)
|
Cash dividends declared and paid per share divided by consolidated net income per share.
|
|
|
Three Months Ended June 30,
|
|||||||||||||||
|
|
2015
|
2014
|
||||||||||||||
|
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||
|
Average Assets:
|
|
|
|
|
|
|
||||||||||
|
Federal funds sold and overnight deposits
|
$
|
10,722
|
|
$
|
4
|
|
0.12
|
%
|
$
|
11,585
|
|
$
|
4
|
|
0.13
|
%
|
|
Interest bearing deposits in banks
|
12,799
|
|
41
|
|
1.29
|
%
|
14,540
|
|
39
|
|
1.06
|
%
|
||||
|
Investment securities (1), (2)
|
62,436
|
|
363
|
|
2.63
|
%
|
52,596
|
|
306
|
|
2.65
|
%
|
||||
|
Loans, net (1), (3)
|
497,134
|
|
5,859
|
|
4.86
|
%
|
475,582
|
|
5,828
|
|
5.05
|
%
|
||||
|
Nonmarketable equity securities
|
2,053
|
|
9
|
|
1.71
|
%
|
2,053
|
|
7
|
|
1.45
|
%
|
||||
|
Total interest earning assets (1)
|
585,144
|
|
6,276
|
|
4.44
|
%
|
556,356
|
|
6,184
|
|
4.60
|
%
|
||||
|
Cash and due from banks
|
4,536
|
|
|
|
4,300
|
|
|
|
||||||||
|
Premises and equipment
|
12,699
|
|
|
|
10,957
|
|
|
|
||||||||
|
Other assets
|
21,833
|
|
|
|
14,832
|
|
|
|
||||||||
|
Total assets
|
$
|
624,212
|
|
|
|
$
|
586,445
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
119,514
|
|
$
|
24
|
|
0.08
|
%
|
$
|
103,438
|
|
$
|
20
|
|
0.08
|
%
|
|
Savings/money market accounts
|
187,274
|
|
80
|
|
0.17
|
%
|
184,458
|
|
79
|
|
0.17
|
%
|
||||
|
Time deposits
|
143,919
|
|
330
|
|
0.92
|
%
|
143,840
|
|
322
|
|
0.90
|
%
|
||||
|
Borrowed funds
|
22,108
|
|
87
|
|
1.56
|
%
|
18,324
|
|
108
|
|
2.34
|
%
|
||||
|
Total interest bearing liabilities
|
472,815
|
|
521
|
|
0.44
|
%
|
450,060
|
|
529
|
|
0.47
|
%
|
||||
|
Noninterest bearing deposits
|
94,725
|
|
|
|
84,372
|
|
|
|
||||||||
|
Other liabilities
|
3,845
|
|
|
|
851
|
|
|
|
||||||||
|
Total liabilities
|
571,385
|
|
|
|
535,283
|
|
|
|
||||||||
|
Stockholders' equity
|
52,827
|
|
|
|
51,162
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
624,212
|
|
|
|
$
|
586,445
|
|
|
|
||||||
|
Net interest income
|
|
$
|
5,755
|
|
|
|
$
|
5,655
|
|
|
||||||
|
Net interest spread (1)
|
|
|
4.00
|
%
|
|
|
4.13
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.09
|
%
|
|
|
4.22
|
%
|
||||||||
|
|
Six Months Ended June 30,
|
|||||||||||||||
|
|
2015
|
2014
|
||||||||||||||
|
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||
|
Average Assets:
|
|
|
|
|
|
|
||||||||||
|
Federal funds sold and overnight deposits
|
$
|
14,160
|
|
$
|
12
|
|
0.16
|
%
|
$
|
12,335
|
|
$
|
8
|
|
0.13
|
%
|
|
Interest bearing deposits in banks
|
12,631
|
|
81
|
|
1.29
|
%
|
15,811
|
|
84
|
|
1.07
|
%
|
||||
|
Investment securities (1), (2)
|
59,306
|
|
692
|
|
2.66
|
%
|
51,227
|
|
599
|
|
2.65
|
%
|
||||
|
Loans, net (1), (3)
|
496,327
|
|
11,591
|
|
4.84
|
%
|
471,563
|
|
11,590
|
|
5.08
|
%
|
||||
|
Nonmarketable equity securities
|
2,053
|
|
17
|
|
1.72
|
%
|
2,053
|
|
15
|
|
1.46
|
%
|
||||
|
Total interest earning assets (1)
|
584,477
|
|
12,393
|
|
4.42
|
%
|
552,989
|
|
12,296
|
|
4.62
|
%
|
||||
|
Cash and due from banks
|
4,600
|
|
|
|
4,503
|
|
|
|
||||||||
|
Premises and equipment
|
12,369
|
|
|
|
10,864
|
|
|
|
||||||||
|
Other assets
|
20,229
|
|
|
|
15,427
|
|
|
|
||||||||
|
Total assets
|
$
|
621,675
|
|
|
|
$
|
583,783
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
116,107
|
|
$
|
45
|
|
0.08
|
%
|
$
|
100,505
|
|
$
|
38
|
|
0.08
|
%
|
|
Savings/money market accounts
|
186,965
|
|
160
|
|
0.17
|
%
|
180,974
|
|
162
|
|
0.18
|
%
|
||||
|
Time deposits
|
149,362
|
|
705
|
|
0.95
|
%
|
149,348
|
|
693
|
|
0.94
|
%
|
||||
|
Borrowed funds
|
19,235
|
|
176
|
|
1.83
|
%
|
16,244
|
|
213
|
|
2.61
|
%
|
||||
|
Total interest bearing liabilities
|
471,669
|
|
1,086
|
|
0.46
|
%
|
447,071
|
|
1,106
|
|
0.50
|
%
|
||||
|
Noninterest bearing deposits
|
93,603
|
|
|
|
85,123
|
|
|
|
||||||||
|
Other liabilities
|
3,834
|
|
|
|
973
|
|
|
|
||||||||
|
Total liabilities
|
569,106
|
|
|
|
533,167
|
|
|
|
||||||||
|
Stockholders' equity
|
52,569
|
|
|
|
50,616
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
621,675
|
|
|
|
$
|
583,783
|
|
|
|
||||||
|
Net interest income
|
|
$
|
11,307
|
|
|
|
$
|
11,190
|
|
|
||||||
|
Net interest spread (1)
|
|
|
3.96
|
%
|
|
|
4.12
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.04
|
%
|
|
|
4.21
|
%
|
||||||||
|
(1)
|
Average yields reported on a tax equivalent basis using a marginal tax rate of 34%.
|
|
(2)
|
Average balances of investment securities are calculated on the amortized cost basis and include nonaccrual securities, if applicable.
|
|
(3)
|
Includes loans held for sale as well as nonaccrual loans, unamortized costs and unamortized premiums and is net of the allowance for loan losses.
|
|
|
For The Three Months
Ended June 30, |
For The Six Months
Ended June 30, |
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Net interest income as presented
|
$
|
5,755
|
|
$
|
5,655
|
|
$
|
11,307
|
|
$
|
11,190
|
|
|
Effect of tax-exempt interest
|
|
|
|
|
||||||||
|
Investment securities
|
48
|
|
43
|
|
96
|
|
81
|
|
||||
|
Loans
|
158
|
|
154
|
|
317
|
|
289
|
|
||||
|
Net interest income, tax equivalent
|
$
|
5,961
|
|
$
|
5,852
|
|
$
|
11,720
|
|
$
|
11,560
|
|
|
•
|
changes in volume (change in volume multiplied by prior rate);
|
|
•
|
changes in rate (change in rate multiplied by prior volume); and
|
|
•
|
total change in rate and volume.
|
|
|
Three Months Ended June 30, 2015
Compared to
Three Months Ended June 30, 2014
Increase/(Decrease) Due to Change In
|
Six Months Ended June 30, 2015
Compared to
Six Months Ended June 30, 2014
Increase/(Decrease) Due to Change In
|
||||||||||||||||
|
|
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Interest earning assets:
|
|
|
|
|
|
|
||||||||||||
|
Federal funds sold and overnight deposits
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
2
|
|
$
|
2
|
|
$
|
4
|
|
|
Interest bearing deposits in banks
|
(3
|
)
|
5
|
|
2
|
|
(18
|
)
|
15
|
|
(3
|
)
|
||||||
|
Investment securities
|
62
|
|
(5
|
)
|
57
|
|
93
|
|
—
|
|
93
|
|
||||||
|
Loans, net
|
264
|
|
(233
|
)
|
31
|
|
593
|
|
(592
|
)
|
1
|
|
||||||
|
Nonmarketable equity securities
|
—
|
|
2
|
|
2
|
|
—
|
|
2
|
|
2
|
|
||||||
|
Total interest earning assets
|
$
|
323
|
|
$
|
(231
|
)
|
$
|
92
|
|
$
|
670
|
|
$
|
(573
|
)
|
$
|
97
|
|
|
Interest bearing liabilities:
|
|
|
|
|
|
|
||||||||||||
|
Interest bearing checking accounts
|
$
|
4
|
|
$
|
—
|
|
$
|
4
|
|
$
|
7
|
|
$
|
—
|
|
$
|
7
|
|
|
Savings/money market accounts
|
1
|
|
—
|
|
1
|
|
5
|
|
(7
|
)
|
(2
|
)
|
||||||
|
Time deposits
|
—
|
|
8
|
|
8
|
|
—
|
|
12
|
|
12
|
|
||||||
|
Borrowed funds
|
19
|
|
(40
|
)
|
(21
|
)
|
33
|
|
(70
|
)
|
(37
|
)
|
||||||
|
Total interest bearing liabilities
|
$
|
24
|
|
$
|
(32
|
)
|
$
|
(8
|
)
|
$
|
45
|
|
$
|
(65
|
)
|
$
|
(20
|
)
|
|
Net change in net interest income
|
$
|
299
|
|
$
|
(199
|
)
|
$
|
100
|
|
$
|
625
|
|
$
|
(508
|
)
|
$
|
117
|
|
|
|
For The Three Months Ended June 30,
|
For The Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2015
|
2014
|
$ Variance
|
% Variance
|
2015
|
2014
|
$ Variance
|
% Variance
|
||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Trust income
|
$
|
190
|
|
$
|
191
|
|
$
|
(1
|
)
|
(0.5
|
)
|
$
|
367
|
|
$
|
366
|
|
$
|
1
|
|
0.3
|
|
|
Service fees
|
1,348
|
|
1,285
|
|
63
|
|
4.9
|
|
2,694
|
|
2,557
|
|
137
|
|
5.4
|
|
||||||
|
Net gains on sales of loans held for sale
|
785
|
|
508
|
|
277
|
|
54.5
|
|
1,514
|
|
941
|
|
573
|
|
60.9
|
|
||||||
|
Income from Company-owned life insurance
|
98
|
|
61
|
|
37
|
|
60.7
|
|
135
|
|
84
|
|
51
|
|
60.7
|
|
||||||
|
Gain on sale of OREO
|
3
|
|
16
|
|
(13
|
)
|
(81.2
|
)
|
3
|
|
6
|
|
(3
|
)
|
(50.0
|
)
|
||||||
|
Other income
|
102
|
|
46
|
|
56
|
|
121.7
|
|
148
|
|
63
|
|
85
|
|
134.9
|
|
||||||
|
Net gains on sales of investment securities AFS
|
—
|
|
19
|
|
(19
|
)
|
100.0
|
|
—
|
|
62
|
|
(62
|
)
|
100.0
|
|
||||||
|
Total noninterest income
|
$
|
2,526
|
|
$
|
2,126
|
|
$
|
400
|
|
18.8
|
|
$
|
4,861
|
|
$
|
4,079
|
|
$
|
782
|
|
19.2
|
|
|
•
|
Service fees.
A new fee structure implemented on deposit accounts during the third quarter of 2014 increased service charges on deposit accounts approximately $65 thousand and $137 thousand for the
three and six month comparison periods
, respectively. Loan servicing fees increased $69 thousand and $103 thousand for the
three and six month comparison periods
, respectively, due to growth in the serviced loan portfolio. These increases were partially offset by decreases of $15 thousand and $55 thousand in debit card and ATM fees for the
three and six month comparison periods
, respectively, and a decrease of $49 thousand and $55 thousand in overdraft fee income for the
three and six month comparison periods
, respectively.
|
|
•
|
Net gains on sales of loans held for sale.
Continuing the Company's strategy to mitigate long-term interest rate risk, residential loans totaling
$36.5 million
were sold to the secondary market during the
second
quarter of
2015
, versus residential loan sales of
$22.2 million
during the
second
quarter of
2014
, with sales of
$67.8 million
for the first six months of 2015
, versus sales of
$42.5 million
for the first six months of 2014
. The increase in volume of loans sold
for the three and six months ended June 30, 2015
has resulted in an increase in the net gains on sales of loans as illustrated in the table above.
|
|
•
|
Income from Company-owned life insurance.
The Company purchased $5.0 million of company owned life insurance covering certain officers of Union during the first quarter of 2015. Income from the policies was recognized during the second quarter of 2015 resulting in increased income
for the three and six months ended June 30, 2015
.
|
|
•
|
Other income.
The increase in other income
for the three and six months ended June 30, 2015
resulted from an increase in income from MSR, net of amortization, due to the increase in loan sales with servicing retained.
|
|
|
For The Three Months Ended June 30,
|
For The Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2015
|
2014
|
$ Variance
|
% Variance
|
2015
|
2014
|
$ Variance
|
% Variance
|
||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Salaries and wages
|
$
|
2,331
|
|
$
|
2,194
|
|
$
|
137
|
|
6.2
|
|
$
|
4,654
|
|
$
|
4,441
|
|
$
|
213
|
|
4.8
|
|
|
Pension and employee benefits
|
769
|
|
703
|
|
66
|
|
9.4
|
|
1,503
|
|
1,370
|
|
133
|
|
9.7
|
|
||||||
|
Occupancy expense, net
|
312
|
|
295
|
|
17
|
|
5.8
|
|
693
|
|
634
|
|
59
|
|
9.3
|
|
||||||
|
Equipment expense
|
460
|
|
410
|
|
50
|
|
12.2
|
|
867
|
|
797
|
|
70
|
|
8.8
|
|
||||||
|
Expenses of OREO and other assets owned, net
|
33
|
|
8
|
|
25
|
|
312.5
|
|
48
|
|
21
|
|
27
|
|
128.6
|
|
||||||
|
Vermont franchise tax
|
134
|
|
126
|
|
8
|
|
6.3
|
|
266
|
|
251
|
|
15
|
|
6.0
|
|
||||||
|
FDIC insurance assessment
|
91
|
|
89
|
|
2
|
|
2.2
|
|
187
|
|
180
|
|
7
|
|
3.9
|
|
||||||
|
Equity in losses of affordable housing investments
|
125
|
|
164
|
|
(39
|
)
|
(23.8
|
)
|
247
|
|
328
|
|
(81
|
)
|
(24.7
|
)
|
||||||
|
Other expenses
|
1,301
|
|
1,297
|
|
4
|
|
0.3
|
|
2,481
|
|
2,443
|
|
38
|
|
1.6
|
|
||||||
|
Total noninterest expense
|
$
|
5,556
|
|
$
|
5,286
|
|
$
|
270
|
|
5.1
|
|
$
|
10,946
|
|
$
|
10,465
|
|
$
|
481
|
|
4.6
|
|
|
•
|
Salaries and wages.
The increase reflects normal annual salary increases as well as a decrease in the deferral of salary expense due to accounting methods utilized to account for loan origination costs.
|
|
•
|
Pension and employee benefits.
The cost of the Company's medical and dental plans increased $28 thousand and $69 thousand for the
three and six month comparison periods
, respectively, as premium rates and dental claims increased between years. Unemployment taxes increased $8 thousand and $30 thousand for the
three and six month comparison periods
, respectively, from an increase in state unemployment tax rates.
|
|
•
|
Equipment expense.
During the second quarter of
2015
, Union completed a rollout of new computers for all employees as well as teller capture technology at branch locations. As a result, equipment depreciation increased $26 thousand
for the three months ended June 30, 2015
. Additionally, maintenance and service contract expenses increased $24 thousand and $52 thousand for the
three and six month comparison periods
, respectively.
|
|
•
|
Equity in losses of affordable housing investments.
In the fourth quarter of 2014, the Company exited three limited partnerships that had reached the final year of tax credits and were near or at the end of the limited partnership compliance period. This resulted in a decrease in the provision for undistributed net losses recognized between years.
|
|
|
June 30, 2015
|
December 31, 2014
|
||||||
|
Loan Class
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
164,624
|
|
34.4
|
$
|
165,475
|
|
33.7
|
|
Construction real estate
|
31,045
|
|
6.5
|
37,258
|
|
7.6
|
||
|
Commercial real estate
|
227,558
|
|
47.6
|
211,710
|
|
43.1
|
||
|
Commercial
|
21,794
|
|
4.6
|
20,620
|
|
4.2
|
||
|
Consumer
|
4,125
|
|
0.9
|
4,435
|
|
0.9
|
||
|
Municipal
|
23,589
|
|
4.9
|
40,480
|
|
8.3
|
||
|
Loans held for sale
|
5,504
|
|
1.1
|
10,743
|
|
2.2
|
||
|
Total loans
|
478,239
|
|
100.0
|
490,721
|
|
100.0
|
||
|
Allowance for loan losses
|
(4,919
|
)
|
|
(4,694
|
)
|
|
||
|
Unamortized net loan costs
|
451
|
|
|
355
|
|
|
||
|
Net loans and loans held for sale
|
$
|
473,771
|
|
|
$
|
486,382
|
|
|
|
|
As of or for the three months ended
|
As of or for the year ended
|
As of or for the three months ended
|
||||||
|
|
June 30,
2015 |
December 31,
2014 |
June 30,
2014 |
||||||
|
|
(Dollars in thousands)
|
||||||||
|
Nonaccrual loans
|
$
|
2,153
|
|
$
|
2,235
|
|
$
|
1,878
|
|
|
Accruing loans 90+ days delinquent
|
821
|
|
2,344
|
|
956
|
|
|||
|
Total nonperforming loans (1)
|
2,974
|
|
4,579
|
|
2,834
|
|
|||
|
OREO
|
171
|
|
297
|
|
200
|
|
|||
|
Total nonperforming assets
|
$
|
3,145
|
|
$
|
4,876
|
|
$
|
3,034
|
|
|
Allowance for loan losses to loans not held for sale (2)
|
1.04
|
%
|
0.98
|
%
|
1.01
|
%
|
|||
|
Allowance for loan losses to nonperforming loans
|
165.40
|
%
|
102.51
|
%
|
162.67
|
%
|
|||
|
Nonperforming loans to total loans
|
0.62
|
%
|
0.93
|
%
|
0.61
|
%
|
|||
|
Nonperforming assets to total assets
|
0.52
|
%
|
0.78
|
%
|
0.53
|
%
|
|||
|
Delinquent loans (30 days to nonaccruing) to total loans
|
1.09
|
%
|
2.20
|
%
|
1.32
|
%
|
|||
|
Net charge-offs (annualized) to average loans not held for sale
|
0.01
|
%
|
0.06
|
%
|
0.08
|
%
|
|||
|
Loan loss provision to net charge-offs, year-to-date
|
971.21
|
%
|
115.87
|
%
|
80.21
|
%
|
|||
|
(1)
|
The Company had guarantees of U.S. or state government agencies on the above nonperforming loans totaling
$261 thousand
at
June 30, 2015
,
$259 thousand
at
December 31, 2014
, and
$18 thousand
at
June 30, 2014
.
|
|
(2)
|
Calculation includes the net carrying amount of loans recorded at fair value from the 2011 Branch Acquisition as of
June 30, 2015
(
$8.2 million
),
December 31, 2014
(
$9.1 million
) and
June 30, 2014
(
$16.5 million
). Excluding such loans, the ALL to loans not purchased and not held for sale was
1.06%
at
June 30, 2015
,
1.00%
at
December 31, 2014
and
1.05%
at
June 30, 2014
.
|
|
|
For The Three Months
Ended June 30, |
For The Six Months
Ended June 30, |
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Balance at beginning of period
|
$
|
4,773
|
|
$
|
4,694
|
|
$
|
4,694
|
|
$
|
4,647
|
|
|
Charge-offs
|
(25
|
)
|
(165
|
)
|
(50
|
)
|
(207
|
)
|
||||
|
Recoveries
|
21
|
|
6
|
|
25
|
|
20
|
|
||||
|
Net charge-offs
|
(4
|
)
|
(159
|
)
|
(25
|
)
|
(187
|
)
|
||||
|
Provision for loan losses
|
150
|
|
75
|
|
250
|
|
150
|
|
||||
|
Balance at end of period
|
$
|
4,919
|
|
$
|
4,610
|
|
$
|
4,919
|
|
$
|
4,610
|
|
|
|
June 30, 2015
|
December 31, 2014
|
||||||
|
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
1,322
|
|
34.8
|
$
|
1,330
|
|
34.5
|
|
Construction real estate
|
397
|
|
6.6
|
439
|
|
7.8
|
||
|
Commercial real estate
|
2,819
|
|
48.1
|
2,417
|
|
44.1
|
||
|
Commercial
|
192
|
|
4.6
|
176
|
|
4.3
|
||
|
Consumer
|
26
|
|
0.9
|
27
|
|
0.9
|
||
|
Municipal
|
25
|
|
5.0
|
42
|
|
8.4
|
||
|
Unallocated
|
138
|
|
—
|
263
|
|
—
|
||
|
Total
|
$
|
4,919
|
|
100.0
|
$
|
4,694
|
|
100.0
|
|
|
Six Months Ended
June 30, 2015 |
Year Ended
December 31, 2014 |
||||||||||
|
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Nontime deposits:
|
|
|
|
|
|
|
||||||
|
Noninterest bearing deposits
|
$
|
93,603
|
|
17.1
|
—
|
|
$
|
87,777
|
|
16.8
|
—
|
|
|
Interest bearing checking accounts
|
116,107
|
|
21.3
|
0.08
|
%
|
109,944
|
|
21.0
|
0.08
|
%
|
||
|
Money market accounts
|
101,306
|
|
18.6
|
0.19
|
%
|
101,365
|
|
19.3
|
0.20
|
%
|
||
|
Savings accounts
|
85,659
|
|
15.7
|
0.15
|
%
|
79,150
|
|
15.1
|
0.14
|
%
|
||
|
Total nontime deposits
|
396,675
|
|
72.7
|
0.10
|
%
|
378,236
|
|
72.2
|
0.11
|
%
|
||
|
Time deposits:
|
|
|
|
|
|
|
||||||
|
Less than $100,000
|
65,567
|
|
12.0
|
0.68
|
%
|
70,131
|
|
13.4
|
0.74
|
%
|
||
|
$100,000 and over
|
83,795
|
|
15.3
|
1.16
|
%
|
75,519
|
|
14.4
|
1.09
|
%
|
||
|
Total time deposits
|
149,362
|
|
27.3
|
0.95
|
%
|
145,650
|
|
27.8
|
0.92
|
%
|
||
|
Total deposits
|
$
|
546,037
|
|
100.0
|
0.34
|
%
|
$
|
523,886
|
|
100.0
|
0.33
|
%
|
|
|
June 30, 2015
|
December 31, 2014
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Within 3 months
|
$
|
11,354
|
|
$
|
5,491
|
|
|
3 to 6 months
|
8,722
|
|
56,097
|
|
||
|
6 to 12 months
|
17,189
|
|
15,664
|
|
||
|
Over 12 months
|
13,504
|
|
15,506
|
|
||
|
|
$
|
50,769
|
|
$
|
92,758
|
|
|
•
|
Current/Flat Rates: If rates remain at current levels net interest income is projected to trend downward for the entire simulation as asset yields will continue to erode while funding costs provide little to no relief.
|
|
•
|
Rising Rates: Higher rates indicate positive results under all scenarios. Under the rising rate scenarios if rates rise in a parallel fashion, net interest income is projected to increase throughout the simulation as asset yields will reset in the higher rate environment and funding cost increases will lag.
|
|
|
Rate Change
|
Percent Change in Net Interest Income Limit
|
Percent Change in Net Interest Income
|
|
|||
|
|
Up 300 basis points
|
(21.00
|
)%
|
15.88
|
%
|
|
|
|
|
Up 200 basis points
|
(14.00
|
)%
|
9.98
|
%
|
|
|
|
|
June 30, 2015
|
December 31, 2014
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Commitments to originate loans
|
$
|
54,007
|
|
$
|
27,538
|
|
|
Unused lines of credit
|
68,208
|
|
59,160
|
|
||
|
Standby and commercial letters of credit
|
1,610
|
|
1,725
|
|
||
|
Credit card arrangements
|
1,188
|
|
1,201
|
|
||
|
FHLB Mortgage Partnership Finance credit enhancement obligation, net
|
547
|
|
498
|
|
||
|
Total
|
$
|
125,560
|
|
$
|
90,122
|
|
|
|
June 30, 2015
|
||
|
|
(Dollars in thousands)
|
||
|
Operating lease commitments
|
$
|
383
|
|
|
Contractual payments on borrowed funds (1)
|
30,601
|
|
|
|
Deposits without stated maturity (1) (2)
|
397,464
|
|
|
|
Certificates of deposit (1) (2)
|
115,515
|
|
|
|
Deferred compensation payouts
|
1,024
|
|
|
|
Total
|
$
|
544,987
|
|
|
(1)
|
The amounts exclude interest payable.
|
|
(2)
|
While Union has a contractual obligation to depositors should they wish to withdraw all or some of the funds on deposit, management believes, based on historical analysis as well as current conditions in the financial markets, that the majority of these deposits will remain on deposit for the foreseeable future.
|
|
•
|
adjustable-rate loans, investment securities, variable rate interest bearing deposits in banks, variable rate time deposits, FHLB advances and other secured borrowings are included in the period when they are first scheduled to adjust and not in the period in which they mature;
|
|
•
|
fixed-rate mortgage-related securities and residential loans reflect estimated prepayments, which were estimated based on analyses of broker estimates, the results of a prepayment model utilized by the Company, and empirical data;
|
|
•
|
other nonmortgage related fixed-rate loans reflect scheduled contractual amortization, with no estimated prepayments; and
|
|
•
|
interest bearing checking, money markets and savings deposits, which do not have contractual maturities, reflect estimated levels of attrition, which are based on detailed studies by the Company of the sensitivity of each such category of deposit to changes in interest rates.
|
|
|
Repriced within
|
|||||||||||||||||
|
|
3 Months
or Less
|
4 to 12
Months
|
1 to 3
Years
|
3 to 5
Years
|
Over 5
Years
|
Total
|
||||||||||||
|
|
(Dollars in thousands, by repricing date)
|
|||||||||||||||||
|
Interest sensitive assets:
|
|
|
|
|
|
|
||||||||||||
|
Overnight deposits
|
$
|
10,558
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
10,558
|
|
|
Interest bearing deposits in banks
|
695
|
|
3,387
|
|
3,737
|
|
3,795
|
|
1,087
|
|
12,701
|
|
||||||
|
Investment securities (1)(3)
|
11,114
|
|
3,050
|
|
13,292
|
|
12,457
|
|
22,351
|
|
62,264
|
|
||||||
|
Nonmarketable securities
|
—
|
|
—
|
|
—
|
|
—
|
|
2,053
|
|
2,053
|
|
||||||
|
Loans and loans held for sale (2)(3)
|
176,057
|
|
87,096
|
|
89,497
|
|
84,201
|
|
41,839
|
|
478,690
|
|
||||||
|
Total interest sensitive assets
|
$
|
198,424
|
|
$
|
93,533
|
|
$
|
106,526
|
|
$
|
100,453
|
|
$
|
67,330
|
|
$
|
566,266
|
|
|
Interest sensitive liabilities:
|
|
|
|
|
|
|
||||||||||||
|
Time deposits
|
$
|
27,682
|
|
$
|
46,375
|
|
$
|
34,503
|
|
$
|
6,955
|
|
$
|
—
|
|
$
|
115,515
|
|
|
Money markets
|
18,085
|
|
—
|
|
—
|
|
—
|
|
72,491
|
|
90,576
|
|
||||||
|
Regular savings
|
17,499
|
|
—
|
|
—
|
|
—
|
|
70,970
|
|
88,469
|
|
||||||
|
Interest bearing checking
|
47,517
|
|
—
|
|
—
|
|
—
|
|
76,472
|
|
123,989
|
|
||||||
|
Borrowed funds
|
22,584
|
|
228
|
|
7,789
|
|
—
|
|
—
|
|
30,601
|
|
||||||
|
Total interest sensitive liabilities
|
$
|
133,367
|
|
$
|
46,603
|
|
$
|
42,292
|
|
$
|
6,955
|
|
$
|
219,933
|
|
$
|
449,150
|
|
|
Net interest rate sensitivity gap
|
$
|
65,057
|
|
$
|
46,930
|
|
$
|
64,234
|
|
$
|
93,498
|
|
$
|
(152,603
|
)
|
$
|
117,116
|
|
|
Cumulative net interest rate sensitivity gap
|
$
|
65,057
|
|
$
|
111,987
|
|
$
|
176,221
|
|
$
|
269,719
|
|
$
|
117,116
|
|
|
||
|
Cumulative net interest rate sensitivity gap as
a percentage of total assets
|
10.8
|
%
|
18.6
|
%
|
29.3
|
%
|
44.9
|
%
|
19.5
|
%
|
|
|||||||
|
Cumulative net interest rate sensitivity gap as
a percentage of total interest sensitive assets
|
11.5
|
%
|
19.8
|
%
|
31.1
|
%
|
47.6
|
%
|
20.7
|
%
|
|
|||||||
|
Cumulative net interest rate sensitivity gap as
a percentage of total interest sensitive liabilities
|
14.5
|
%
|
24.9
|
%
|
39.2
|
%
|
60.1
|
%
|
26.1
|
%
|
|
|||||||
|
(1)
|
Investment securities exclude mutual funds shares with a fair value of
$342 thousand
that may be sold by the Company at any time.
|
|
(2)
|
Balances shown include deferred unamortized loan costs of
$451 thousand
.
|
|
(3)
|
Estimated repayment assumptions considered in Asset/Liability model.
|
|
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
||||||||||||
|
As of June 30, 2015
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Total capital to risk weighted assets
|
|
|
|
|
|
|
|||||||||
|
Union
|
$
|
56,121
|
|
13.60
|
%
|
$
|
33,012
|
|
8.00
|
%
|
$
|
41,265
|
|
10.00
|
%
|
|
Company
|
56,645
|
|
13.69
|
%
|
33,102
|
|
8.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
Tier I capital to risk weighted assets
|
|
|
|
|
|
|
|||||||||
|
Union
|
$
|
51,202
|
|
12.41
|
%
|
$
|
24,755
|
|
6.00
|
%
|
$
|
33,007
|
|
8.00
|
%
|
|
Company
|
51,726
|
|
12.50
|
%
|
16,552
|
|
6.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
|
|
|
|
|
|
|||||||||
|
Union
|
$
|
51,202
|
|
12.41
|
%
|
$
|
18,566
|
|
4.50
|
%
|
$
|
26,818
|
|
6.50
|
%
|
|
Company
|
51,726
|
|
12.50
|
%
|
18,621
|
|
4.50
|
%
|
N/A
|
|
N/A
|
|
|||
|
Tier I capital to average assets
|
|
|
|
|
|
|
|||||||||
|
Union
|
$
|
51,202
|
|
8.27
|
%
|
$
|
24,765
|
|
4.00
|
%
|
$
|
30,956
|
|
5.00
|
%
|
|
Company
|
51,726
|
|
8.33
|
%
|
24,838
|
|
4.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
31.1
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
32.2
|
Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
101
|
The following materials from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2015 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the second quarters and six months ended June 30, 2015 and 2014, (iii) the unaudited consolidated statements of comprehensive income for the second quarters and six months ended June 30, 2015 and 2014, (iv) the unaudited consolidated statements of changes in stockholders' equity, (iv) the unaudited consolidated statements of cash flows and (v) related notes.
|
|
*
|
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
|
|
|
|
Union Bankshares, Inc.
|
|
|
|
|
|
August 10, 2015
|
|
/s/ David S. Silverman
|
|
|
|
David S. Silverman
|
|
|
|
Director, President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
August 10, 2015
|
|
/s/ Karyn J. Hale
|
|
|
|
Karyn J. Hale
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
31.1
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
31.2
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
32.1
|
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
|
|
|
32.2
|
Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
|
|
|
101
|
The following materials from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2015 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the second quarters and six months ended June 30, 2015 and 2014, (iii) the unaudited consolidated statements of comprehensive income for the second quarters and six months ended June 30, 2015 and 2014, (iv) the unaudited consolidated statements of changes in stockholders' equity, (iv) the unaudited consolidated statements of cash flows and (v) related notes.
|
|
*
|
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|