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
|
|
4,458,372
|
|
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II OTHER INFORMATION
|
|
|
|
|
|
|
|
|
|
March 31, 2016
|
December 31, 2015
|
||||
|
|
(Unaudited)
|
|
||||
|
Assets
|
(Dollars in thousands)
|
|||||
|
Cash and due from banks
|
$
|
4,130
|
|
$
|
4,217
|
|
|
Federal funds sold and overnight deposits
|
9,887
|
|
13,744
|
|
||
|
Cash and cash equivalents
|
14,017
|
|
17,961
|
|
||
|
Interest bearing deposits in banks
|
12,354
|
|
12,753
|
|
||
|
Investment securities available-for-sale
|
57,516
|
|
54,110
|
|
||
|
Investment securities held-to-maturity (fair value $5.2 million and $5.1 million at
March 31, 2016 and December 31, 2015, respectively)
|
5,217
|
|
5,217
|
|
||
|
Loans held for sale
|
6,725
|
|
5,635
|
|
||
|
Loans
|
512,577
|
|
500,506
|
|
||
|
Allowance for loan losses
|
(5,125
|
)
|
(5,201
|
)
|
||
|
Net deferred loan costs
|
546
|
|
515
|
|
||
|
Net loans
|
507,998
|
|
495,820
|
|
||
|
Accrued interest receivable
|
2,078
|
|
1,832
|
|
||
|
Premises and equipment, net
|
13,037
|
|
13,055
|
|
||
|
Core deposit intangible
|
882
|
|
925
|
|
||
|
Goodwill
|
2,223
|
|
2,223
|
|
||
|
Investment in real estate limited partnerships
|
2,255
|
|
2,373
|
|
||
|
Company-owned life insurance
|
8,873
|
|
8,800
|
|
||
|
Other assets
|
7,644
|
|
8,175
|
|
||
|
Total assets
|
$
|
640,819
|
|
$
|
628,879
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
||||
|
Liabilities
|
|
|
||||
|
Deposits
|
|
|
||||
|
Noninterest bearing
|
$
|
101,943
|
|
$
|
99,826
|
|
|
Interest bearing
|
311,656
|
|
310,203
|
|
||
|
Time
|
145,405
|
|
150,379
|
|
||
|
Total deposits
|
559,004
|
|
560,408
|
|
||
|
Borrowed funds
|
21,883
|
|
9,564
|
|
||
|
Accrued interest and other liabilities
|
5,257
|
|
5,339
|
|
||
|
Total liabilities
|
586,144
|
|
575,311
|
|
||
|
Commitments and Contingencies
|
|
|
||||
|
Stockholders’ Equity
|
|
|
||||
|
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,933,136 shares
issued at March 31, 2016 and 4,931,796 shares issued at December 31, 2015
|
9,866
|
|
9,864
|
|
||
|
Additional paid-in capital
|
542
|
|
501
|
|
||
|
Retained earnings
|
50,080
|
|
49,524
|
|
||
|
Treasury stock at cost; 474,764 shares at March 31, 2016
and 474,619 shares at December 31, 2015
|
(4,023
|
)
|
(4,019
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,790
|
)
|
(2,302
|
)
|
||
|
Total stockholders' equity
|
54,675
|
|
53,568
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
640,819
|
|
$
|
628,879
|
|
|
|
Three Months Ended
March 31, |
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands, except per share data)
|
|||||
|
Interest and dividend income
|
|
|
||||
|
Interest and fees on loans
|
$
|
5,995
|
|
$
|
5,732
|
|
|
Interest on debt securities:
|
|
|
||||
|
Taxable
|
249
|
|
215
|
|
||
|
Tax exempt
|
137
|
|
107
|
|
||
|
Dividends
|
17
|
|
15
|
|
||
|
Interest on federal funds sold and overnight deposits
|
5
|
|
8
|
|
||
|
Interest on interest bearing deposits in banks
|
45
|
|
40
|
|
||
|
Total interest and dividend income
|
6,448
|
|
6,117
|
|
||
|
Interest expense
|
|
|
||||
|
Interest on deposits
|
425
|
|
476
|
|
||
|
Interest on borrowed funds
|
88
|
|
89
|
|
||
|
Total interest expense
|
513
|
|
565
|
|
||
|
Net interest income
|
5,935
|
|
5,552
|
|
||
|
Provision for loan losses
|
75
|
|
100
|
|
||
|
Net interest income after provision for loan losses
|
5,860
|
|
5,452
|
|
||
|
Noninterest income
|
|
|
||||
|
Trust income
|
172
|
|
177
|
|
||
|
Service fees
|
1,412
|
|
1,346
|
|
||
|
Net gains on sales of loans held for sale
|
500
|
|
729
|
|
||
|
Other income
|
102
|
|
83
|
|
||
|
Total noninterest income
|
2,186
|
|
2,335
|
|
||
|
Noninterest expenses
|
|
|
||||
|
Salaries and wages
|
2,458
|
|
2,323
|
|
||
|
Pension and employee benefits
|
943
|
|
734
|
|
||
|
Occupancy expense, net
|
317
|
|
381
|
|
||
|
Equipment expense
|
509
|
|
407
|
|
||
|
Other expenses
|
1,594
|
|
1,545
|
|
||
|
Total noninterest expenses
|
5,821
|
|
5,390
|
|
||
|
Income before provision for income taxes
|
2,225
|
|
2,397
|
|
||
|
Provision for income taxes
|
466
|
|
513
|
|
||
|
Net income
|
$
|
1,759
|
|
$
|
1,884
|
|
|
Earnings per common share
|
$
|
0.39
|
|
$
|
0.42
|
|
|
Weighted average number of common shares outstanding
|
4,458,165
|
|
4,457,871
|
|
||
|
Dividends per common share
|
$
|
0.27
|
|
$
|
0.27
|
|
|
|
|
|
||||
|
|
Three Months Ended
March 31, |
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Net income
|
$
|
1,759
|
|
$
|
1,884
|
|
|
Other comprehensive income, net of tax:
|
|
|
||||
|
Investment securities available-for-sale:
|
|
|
||||
|
Net unrealized holding gains arising during the period on investment securities available-for-sale
|
512
|
|
274
|
|
||
|
Total other comprehensive income
|
512
|
|
274
|
|
||
|
Total comprehensive income
|
$
|
2,271
|
|
$
|
2,158
|
|
|
|
Common Stock
|
|
|
|
|
|
||||||||||||||
|
|
Shares,
net of
treasury
|
Amount
|
Additional
paid-in
capital
|
Retained
earnings
|
Treasury
stock
|
Accumulated
other
comprehensive loss
|
Total
stockholders’
equity
|
|||||||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||||||||||
|
Balances, December 31, 2015
|
4,457,177
|
|
$
|
9,864
|
|
$
|
501
|
|
$
|
49,524
|
|
$
|
(4,019
|
)
|
$
|
(2,302
|
)
|
$
|
53,568
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
1,759
|
|
—
|
|
—
|
|
1,759
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
512
|
|
512
|
|
||||||
|
Cash dividends declared
($0.27 per share)
|
—
|
|
—
|
|
—
|
|
(1,203
|
)
|
—
|
|
—
|
|
(1,203
|
)
|
||||||
|
Stock based compensation
expense |
—
|
|
—
|
|
16
|
|
—
|
|
—
|
|
—
|
|
16
|
|
||||||
|
Exercise of stock options
|
1,340
|
|
2
|
|
25
|
|
—
|
|
—
|
|
—
|
|
27
|
|
||||||
|
Purchase of treasury stock
|
(145
|
)
|
—
|
|
—
|
|
—
|
|
(4
|
)
|
—
|
|
(4
|
)
|
||||||
|
Balances, March 31, 2016
|
4,458,372
|
|
$
|
9,866
|
|
$
|
542
|
|
$
|
50,080
|
|
$
|
(4,023
|
)
|
$
|
(1,790
|
)
|
$
|
54,675
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balances, December 31, 2014
|
4,458,430
|
|
$
|
9,859
|
|
$
|
418
|
|
$
|
46,462
|
|
$
|
(3,925
|
)
|
$
|
(1,380
|
)
|
$
|
51,434
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
1,884
|
|
—
|
|
—
|
|
1,884
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
274
|
|
274
|
|
||||||
|
Cash dividends declared
($0.27 per share)
|
—
|
|
—
|
|
—
|
|
(1,204
|
)
|
—
|
|
—
|
|
(1,204
|
)
|
||||||
|
Stock based compensation
expense
|
—
|
|
—
|
|
12
|
|
—
|
|
—
|
|
—
|
|
12
|
|
||||||
|
Purchase of treasury stock
|
(1,077
|
)
|
—
|
|
—
|
|
—
|
|
(26
|
)
|
—
|
|
(26
|
)
|
||||||
|
Balances, March 31, 2015
|
4,457,353
|
|
$
|
9,859
|
|
$
|
430
|
|
$
|
47,142
|
|
$
|
(3,951
|
)
|
$
|
(1,106
|
)
|
$
|
52,374
|
|
|
|
Three Months Ended
March 31, |
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Cash Flows From Operating Activities
|
|
|
||||
|
Net income
|
$
|
1,759
|
|
$
|
1,884
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
|
Depreciation
|
320
|
|
227
|
|
||
|
Provision for loan losses
|
75
|
|
100
|
|
||
|
Deferred income tax provision (credit)
|
307
|
|
(4
|
)
|
||
|
Net amortization of investment securities
|
84
|
|
46
|
|
||
|
Equity in losses of limited partnerships
|
118
|
|
122
|
|
||
|
Stock based compensation expense
|
16
|
|
12
|
|
||
|
Net increase in unamortized loan costs
|
(31
|
)
|
(33
|
)
|
||
|
Proceeds from sales of loans held for sale
|
23,383
|
|
32,049
|
|
||
|
Origination of loans held for sale
|
(23,973
|
)
|
(28,834
|
)
|
||
|
Net gains on sales of loans held for sale
|
(500
|
)
|
(729
|
)
|
||
|
Increase in accrued interest receivable
|
(246
|
)
|
(228
|
)
|
||
|
Amortization of core deposit intangible
|
43
|
|
43
|
|
||
|
Decrease (increase) in other assets
|
52
|
|
(50
|
)
|
||
|
Contribution to defined benefit pension plan
|
(750
|
)
|
—
|
|
||
|
Increase (decrease) in other liabilities
|
668
|
|
(729
|
)
|
||
|
Net cash provided by operating activities
|
1,325
|
|
3,876
|
|
||
|
Cash Flows From Investing Activities
|
|
|
||||
|
Interest bearing deposits in banks
|
|
|
||||
|
Proceeds from maturities and redemptions
|
896
|
|
543
|
|
||
|
Purchases
|
(497
|
)
|
(1,393
|
)
|
||
|
Investment securities held-to-maturity
|
|
|
||||
|
Proceeds from maturities, calls and paydowns
|
—
|
|
2,000
|
|
||
|
Investment securities available-for-sale
|
|
|
||||
|
Proceeds from maturities, calls and paydowns
|
3,950
|
|
2,732
|
|
||
|
Purchases
|
(6,664
|
)
|
(14,413
|
)
|
||
|
Purchase of nonmarketable stock, net
|
(165
|
)
|
—
|
|
||
|
Net increase in loans
|
(12,227
|
)
|
(13,060
|
)
|
||
|
Recoveries of loans charged off
|
5
|
|
4
|
|
||
|
Purchases of premises and equipment
|
(302
|
)
|
(865
|
)
|
||
|
Purchase of company-owned life insurance
|
—
|
|
(5,000
|
)
|
||
|
Net cash used in investing activities
|
(15,004
|
)
|
(29,452
|
)
|
||
|
|
|
|
||||
|
Cash Flows From Financing Activities
|
|
|
||||
|
Advances on long-term borrowings
|
5,000
|
|
—
|
|
||
|
Repayment of long-term debt
|
(76
|
)
|
(72
|
)
|
||
|
Net increase in short-term borrowings outstanding
|
7,395
|
|
3,541
|
|
||
|
Net increase in noninterest bearing deposits
|
2,117
|
|
6,813
|
|
||
|
Net increase in interest bearing deposits
|
1,453
|
|
510
|
|
||
|
Net decrease in time deposits
|
(4,974
|
)
|
(12,579
|
)
|
||
|
Issuance of common stock
|
27
|
|
—
|
|
||
|
Purchase of treasury stock
|
(4
|
)
|
(26
|
)
|
||
|
Dividends paid
|
(1,203
|
)
|
(1,204
|
)
|
||
|
Net cash provided by (used in) financing activities
|
9,735
|
|
(3,017
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(3,944
|
)
|
(28,593
|
)
|
||
|
Cash and cash equivalents
|
|
|
||||
|
Beginning of period
|
17,961
|
|
41,744
|
|
||
|
End of period
|
$
|
14,017
|
|
$
|
13,151
|
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
||||
|
Interest paid
|
$
|
368
|
|
$
|
394
|
|
|
Income taxes paid
|
$
|
225
|
|
$
|
200
|
|
|
|
|
|
||||
|
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
|
|
DRIP:
|
Dividend Reinvestment Plan
|
RD:
|
USDA Rural Development
|
|
FASB:
|
Financial Accounting Standards Board
|
RSU:
|
Restricted Stock Unit
|
|
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)
|
||
|
2016
|
$
|
128
|
|
|
2017
|
171
|
|
|
|
2018
|
171
|
|
|
|
2019
|
171
|
|
|
|
2020
|
171
|
|
|
|
Thereafter
|
70
|
|
|
|
Total
|
$
|
882
|
|
|
March 31, 2016
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
7,647
|
|
$
|
58
|
|
$
|
(14
|
)
|
$
|
7,691
|
|
|
Agency mortgage-backed
|
11,543
|
|
182
|
|
(2
|
)
|
11,723
|
|
||||
|
State and political subdivisions
|
24,997
|
|
553
|
|
(50
|
)
|
25,500
|
|
||||
|
Corporate
|
12,262
|
|
259
|
|
(252
|
)
|
12,269
|
|
||||
|
Total debt securities
|
56,449
|
|
1,052
|
|
(318
|
)
|
57,183
|
|
||||
|
Mutual funds
|
333
|
|
—
|
|
—
|
|
333
|
|
||||
|
Total
|
$
|
56,782
|
|
$
|
1,052
|
|
$
|
(318
|
)
|
$
|
57,516
|
|
|
Held-to-maturity
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
5,217
|
|
$
|
10
|
|
$
|
—
|
|
$
|
5,227
|
|
|
December 31, 2015
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
10,805
|
|
$
|
30
|
|
$
|
(143
|
)
|
$
|
10,692
|
|
|
Agency mortgage-backed
|
11,083
|
|
39
|
|
(64
|
)
|
11,058
|
|
||||
|
State and political subdivisions
|
19,653
|
|
404
|
|
(25
|
)
|
20,032
|
|
||||
|
Corporate
|
12,266
|
|
76
|
|
(359
|
)
|
11,983
|
|
||||
|
Total debt securities
|
53,807
|
|
549
|
|
(591
|
)
|
53,765
|
|
||||
|
Mutual funds
|
345
|
|
—
|
|
—
|
|
345
|
|
||||
|
Total
|
$
|
54,152
|
|
$
|
549
|
|
$
|
(591
|
)
|
$
|
54,110
|
|
|
Held-to-maturity
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
5,217
|
|
$
|
—
|
|
$
|
(101
|
)
|
$
|
5,116
|
|
|
|
Amortized
Cost
|
Fair
Value
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Available-for-sale
|
|
|
||||
|
Due from one to five years
|
$
|
4,778
|
|
$
|
4,874
|
|
|
Due from five to ten years
|
25,239
|
|
25,563
|
|
||
|
Due after ten years
|
14,888
|
|
15,023
|
|
||
|
|
44,905
|
|
45,460
|
|
||
|
Agency mortgage-backed
|
11,544
|
|
11,723
|
|
||
|
Total debt securities available-for-sale
|
$
|
56,449
|
|
$
|
57,183
|
|
|
Held-to-maturity
|
|
|
||||
|
Due from one to five years
|
$
|
998
|
|
$
|
1,001
|
|
|
Due from five to ten years
|
1,000
|
|
1,001
|
|
||
|
Due after ten years
|
3,219
|
|
3,225
|
|
||
|
Total debt securities held-to-maturity
|
$
|
5,217
|
|
$
|
5,227
|
|
|
March 31, 2016
|
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
|
2
|
|
$
|
1,005
|
|
$
|
(3
|
)
|
1
|
|
$
|
443
|
|
$
|
(11
|
)
|
3
|
|
$
|
1,448
|
|
$
|
(14
|
)
|
|
Agency mortgage-backed
|
1
|
|
186
|
|
—
|
|
1
|
|
460
|
|
(2
|
)
|
2
|
|
646
|
|
(2
|
)
|
||||||
|
State and political
subdivisions
|
9
|
|
4,255
|
|
(45
|
)
|
3
|
|
1,147
|
|
(5
|
)
|
12
|
|
5,402
|
|
(50
|
)
|
||||||
|
Corporate
|
8
|
|
3,859
|
|
(183
|
)
|
2
|
|
630
|
|
(69
|
)
|
10
|
|
4,489
|
|
(252
|
)
|
||||||
|
Total
|
20
|
|
$
|
9,305
|
|
$
|
(231
|
)
|
7
|
|
$
|
2,680
|
|
$
|
(87
|
)
|
27
|
|
$
|
11,985
|
|
$
|
(318
|
)
|
|
December 31, 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
|
12
|
|
$
|
9,081
|
|
$
|
(157
|
)
|
5
|
|
$
|
3,607
|
|
$
|
(87
|
)
|
17
|
|
$
|
12,688
|
|
$
|
(244
|
)
|
|
Agency mortgage-backed
|
12
|
|
7,459
|
|
(58
|
)
|
1
|
|
259
|
|
(6
|
)
|
13
|
|
7,718
|
|
(64
|
)
|
||||||
|
State and political
subdivisions
|
4
|
|
1,512
|
|
(14
|
)
|
2
|
|
785
|
|
(11
|
)
|
6
|
|
2,297
|
|
(25
|
)
|
||||||
|
Corporate
|
12
|
|
5,750
|
|
(277
|
)
|
4
|
|
1,632
|
|
(82
|
)
|
16
|
|
7,382
|
|
(359
|
)
|
||||||
|
Total
|
40
|
|
$
|
23,802
|
|
$
|
(506
|
)
|
12
|
|
$
|
6,283
|
|
$
|
(186
|
)
|
52
|
|
$
|
30,085
|
|
$
|
(692
|
)
|
|
•
|
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 March 31,
|
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Balance at beginning of period
|
$
|
—
|
|
$
|
292
|
|
|
Loan premium amortization
|
—
|
|
(18
|
)
|
||
|
Balance at end of period
|
$
|
—
|
|
$
|
274
|
|
|
|
March 31,
2016 |
December 31,
2015 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Residential real estate
|
$
|
165,640
|
|
$
|
165,396
|
|
|
Construction real estate
|
39,392
|
|
42,889
|
|
||
|
Commercial real estate
|
237,032
|
|
230,442
|
|
||
|
Commercial
|
27,619
|
|
21,397
|
|
||
|
Consumer
|
3,695
|
|
3,963
|
|
||
|
Municipal
|
39,199
|
|
36,419
|
|
||
|
Gross loans
|
512,577
|
|
500,506
|
|
||
|
Allowance for loan losses
|
(5,125
|
)
|
(5,201
|
)
|
||
|
Net deferred loan costs
|
546
|
|
515
|
|
||
|
Net loans
|
$
|
507,998
|
|
$
|
495,820
|
|
|
March 31, 2016
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
160,436
|
|
$
|
3,282
|
|
$
|
6
|
|
$
|
259
|
|
$
|
1,657
|
|
$
|
165,640
|
|
|
Construction real estate
|
38,965
|
|
400
|
|
—
|
|
—
|
|
27
|
|
39,392
|
|
||||||
|
Commercial real estate
|
235,096
|
|
824
|
|
—
|
|
398
|
|
714
|
|
237,032
|
|
||||||
|
Commercial
|
27,524
|
|
42
|
|
24
|
|
—
|
|
29
|
|
27,619
|
|
||||||
|
Consumer
|
3,689
|
|
6
|
|
—
|
|
—
|
|
—
|
|
3,695
|
|
||||||
|
Municipal
|
39,199
|
|
—
|
|
—
|
|
—
|
|
—
|
|
39,199
|
|
||||||
|
Total
|
$
|
504,909
|
|
$
|
4,554
|
|
$
|
30
|
|
$
|
657
|
|
$
|
2,427
|
|
$
|
512,577
|
|
|
December 31, 2015
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
159,895
|
|
$
|
2,034
|
|
$
|
1,195
|
|
$
|
368
|
|
$
|
1,904
|
|
$
|
165,396
|
|
|
Construction real estate
|
42,616
|
|
7
|
|
204
|
|
34
|
|
28
|
|
42,889
|
|
||||||
|
Commercial real estate
|
228,513
|
|
667
|
|
641
|
|
111
|
|
510
|
|
230,442
|
|
||||||
|
Commercial
|
20,977
|
|
—
|
|
20
|
|
321
|
|
79
|
|
21,397
|
|
||||||
|
Consumer
|
3,950
|
|
10
|
|
1
|
|
2
|
|
—
|
|
3,963
|
|
||||||
|
Municipal
|
36,419
|
|
—
|
|
—
|
|
—
|
|
—
|
|
36,419
|
|
||||||
|
Total
|
$
|
492,370
|
|
$
|
2,718
|
|
$
|
2,061
|
|
$
|
836
|
|
$
|
2,521
|
|
$
|
500,506
|
|
|
•
|
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, commercial real estate development loans (while in the construction phase of the projects), 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 non-real 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 March 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, December 31, 2015
|
$
|
1,419
|
|
$
|
514
|
|
$
|
2,792
|
|
$
|
209
|
|
$
|
28
|
|
$
|
38
|
|
$
|
201
|
|
$
|
5,201
|
|
|
Provision (credit) for loan
losses
|
87
|
|
(51
|
)
|
(63
|
)
|
41
|
|
(1
|
)
|
9
|
|
53
|
|
75
|
|
||||||||
|
Recoveries of amounts
charged off
|
—
|
|
3
|
|
—
|
|
1
|
|
1
|
|
—
|
|
—
|
|
5
|
|
||||||||
|
|
1,506
|
|
466
|
|
2,729
|
|
251
|
|
28
|
|
47
|
|
254
|
|
5,281
|
|
||||||||
|
Amounts charged off
|
(120
|
)
|
—
|
|
—
|
|
(33
|
)
|
(3
|
)
|
—
|
|
—
|
|
(156
|
)
|
||||||||
|
Balance, March 31, 2016
|
$
|
1,386
|
|
$
|
466
|
|
$
|
2,729
|
|
$
|
218
|
|
$
|
25
|
|
$
|
47
|
|
$
|
254
|
|
$
|
5,125
|
|
|
For The Three Months Ended March 31, 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
|
9
|
|
(63
|
)
|
251
|
|
20
|
|
10
|
|
12
|
|
(139
|
)
|
100
|
|
||||||||
|
Recoveries of amounts
charged off
|
—
|
|
3
|
|
—
|
|
—
|
|
1
|
|
—
|
|
—
|
|
4
|
|
||||||||
|
|
1,339
|
|
379
|
|
2,668
|
|
196
|
|
38
|
|
54
|
|
124
|
|
4,798
|
|
||||||||
|
Amounts charged off
|
—
|
|
—
|
|
—
|
|
(13
|
)
|
(12
|
)
|
—
|
|
—
|
|
(25
|
)
|
||||||||
|
Balance, March 31, 2015
|
$
|
1,339
|
|
$
|
379
|
|
$
|
2,668
|
|
$
|
183
|
|
$
|
26
|
|
$
|
54
|
|
$
|
124
|
|
$
|
4,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
76
|
|
$
|
—
|
|
$
|
86
|
|
$
|
20
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
182
|
|
|
Collectively evaluated
for impairment
|
1,310
|
|
466
|
|
2,643
|
|
198
|
|
25
|
|
47
|
|
254
|
|
4,943
|
|
||||||||
|
Total allocated
|
$
|
1,386
|
|
$
|
466
|
|
$
|
2,729
|
|
$
|
218
|
|
$
|
25
|
|
$
|
47
|
|
$
|
254
|
|
$
|
5,125
|
|
|
December 31, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
109
|
|
$
|
—
|
|
$
|
227
|
|
$
|
21
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
357
|
|
|
Collectively evaluated
for impairment
|
1,310
|
|
514
|
|
2,565
|
|
188
|
|
28
|
|
38
|
|
201
|
|
4,844
|
|
||||||||
|
Total allocated
|
$
|
1,419
|
|
$
|
514
|
|
$
|
2,792
|
|
$
|
209
|
|
$
|
28
|
|
$
|
38
|
|
$
|
201
|
|
$
|
5,201
|
|
|
March 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
1,176
|
|
$
|
91
|
|
$
|
3,107
|
|
$
|
475
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,849
|
|
|
Collectively evaluated
for impairment
|
164,464
|
|
39,301
|
|
233,925
|
|
27,144
|
|
3,695
|
|
39,199
|
|
507,728
|
|
|||||||
|
Total
|
$
|
165,640
|
|
$
|
39,392
|
|
$
|
237,032
|
|
$
|
27,619
|
|
$
|
3,695
|
|
$
|
39,199
|
|
$
|
512,577
|
|
|
December 31, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
1,197
|
|
$
|
92
|
|
$
|
3,094
|
|
$
|
493
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,876
|
|
|
Collectively evaluated
for impairment
|
164,199
|
|
42,797
|
|
227,348
|
|
20,904
|
|
3,963
|
|
36,419
|
|
495,630
|
|
|||||||
|
Total
|
$
|
165,396
|
|
$
|
42,889
|
|
$
|
230,442
|
|
$
|
21,397
|
|
$
|
3,963
|
|
$
|
36,419
|
|
$
|
500,506
|
|
|
March 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
152,296
|
|
$
|
34,070
|
|
$
|
180,005
|
|
$
|
24,820
|
|
$
|
3,664
|
|
$
|
39,199
|
|
$
|
434,054
|
|
|
Satisfactory/Monitor
|
9,851
|
|
5,204
|
|
51,620
|
|
1,652
|
|
31
|
|
—
|
|
68,358
|
|
|||||||
|
Substandard
|
3,493
|
|
118
|
|
5,407
|
|
1,147
|
|
—
|
|
—
|
|
10,165
|
|
|||||||
|
Total
|
$
|
165,640
|
|
$
|
39,392
|
|
$
|
237,032
|
|
$
|
27,619
|
|
$
|
3,695
|
|
$
|
39,199
|
|
$
|
512,577
|
|
|
December 31, 2015
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
150,535
|
|
$
|
37,750
|
|
$
|
175,438
|
|
$
|
18,347
|
|
$
|
3,902
|
|
$
|
36,419
|
|
$
|
422,391
|
|
|
Satisfactory/Monitor
|
11,329
|
|
4,968
|
|
49,745
|
|
2,384
|
|
61
|
|
—
|
|
68,487
|
|
|||||||
|
Substandard
|
3,532
|
|
171
|
|
5,259
|
|
666
|
|
—
|
|
—
|
|
9,628
|
|
|||||||
|
Total
|
$
|
165,396
|
|
$
|
42,889
|
|
$
|
230,442
|
|
$
|
21,397
|
|
$
|
3,963
|
|
$
|
36,419
|
|
$
|
500,506
|
|
|
|
As of March 31, 2016
|
For The Three Months Ended March 31, 2016
|
|||||||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Residential real estate
|
$
|
402
|
|
$
|
411
|
|
$
|
76
|
|
|
|
||||
|
Commercial real estate
|
511
|
|
534
|
|
86
|
|
|
|
|||||||
|
Commercial
|
475
|
|
475
|
|
20
|
|
|
|
|||||||
|
With an allowance recorded
|
1,388
|
|
1,420
|
|
182
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
774
|
|
1,011
|
|
—
|
|
|
|
|||||||
|
Construction real estate
|
91
|
|
91
|
|
—
|
|
|
|
|||||||
|
Commercial real estate
|
2,596
|
|
2,661
|
|
—
|
|
|
|
|||||||
|
With no allowance recorded
|
3,461
|
|
3,763
|
|
—
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
1,176
|
|
1,422
|
|
76
|
|
$
|
1,186
|
|
$
|
11
|
|
|||
|
Construction real estate
|
91
|
|
91
|
|
—
|
|
92
|
|
1
|
|
|||||
|
Commercial real estate
|
3,107
|
|
3,195
|
|
86
|
|
3,100
|
|
14
|
|
|||||
|
Commercial
|
475
|
|
475
|
|
20
|
|
484
|
|
—
|
|
|||||
|
Total
|
$
|
4,849
|
|
$
|
5,183
|
|
$
|
182
|
|
$
|
4,862
|
|
$
|
26
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
March 31, 2016
totaling
$590 thousand
.
|
|
|
As of March 31, 2015
|
For The Three Months Ended March 31, 2015
|
|||||||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Residential real estate
|
$
|
692
|
|
$
|
809
|
|
$
|
69
|
|
$
|
821
|
|
$
|
11
|
|
|
Construction real estate
|
252
|
|
275
|
|
—
|
|
264
|
|
3
|
|
|||||
|
Commercial real estate
|
3,295
|
|
3,361
|
|
228
|
|
3,313
|
|
34
|
|
|||||
|
Commercial
|
—
|
|
—
|
|
—
|
|
61
|
|
—
|
|
|||||
|
Total
|
$
|
4,239
|
|
$
|
4,445
|
|
$
|
297
|
|
$
|
4,459
|
|
$
|
48
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
March 31, 2015
totaling
$240 thousand
.
|
|
|
December 31, 2015
|
|
|
||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||
|
Residential real estate
|
$
|
659
|
|
$
|
668
|
|
$
|
109
|
|
|
|
|
Commercial real estate
|
2,142
|
|
2,161
|
|
227
|
|
|
|
|||
|
Commercial
|
493
|
|
493
|
|
21
|
|
|
|
|||
|
With an allowance recorded
|
3,294
|
|
3,322
|
|
357
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
538
|
|
697
|
|
—
|
|
|
|
|||
|
Construction real estate
|
92
|
|
92
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
952
|
|
1,015
|
|
—
|
|
|
|
|||
|
With no allowance recorded
|
1,582
|
|
1,804
|
|
—
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
1,197
|
|
1,365
|
|
109
|
|
|
|
|||
|
Construction real estate
|
92
|
|
92
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
3,094
|
|
3,176
|
|
227
|
|
|
|
|||
|
Commercial
|
493
|
|
493
|
|
21
|
|
|
|
|||
|
Total
|
$
|
4,876
|
|
$
|
5,126
|
|
$
|
357
|
|
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
December 31, 2015
totaling
$606 thousand
.
|
|
|
March 31, 2016
|
December 31, 2015
|
||||||||
|
|
Number of Loans
|
Principal Balance
|
Number of Loans
|
Principal Balance
|
||||||
|
|
(Dollars in thousands)
|
|||||||||
|
Residential real estate
|
12
|
|
$
|
1,176
|
|
11
|
|
$
|
1,197
|
|
|
Construction real estate
|
1
|
|
91
|
|
1
|
|
92
|
|
||
|
Commercial real estate
|
5
|
|
962
|
|
5
|
|
950
|
|
||
|
Commercial
|
2
|
|
475
|
|
2
|
|
493
|
|
||
|
Total
|
20
|
|
$
|
2,704
|
|
19
|
|
$
|
2,732
|
|
|
|
New TDRs During the
|
|||||||
|
|
Three Months Ended March 31, 2016
|
|||||||
|
|
Number of Loans
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
|||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
1
|
|
$
|
57
|
|
$
|
57
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Service cost
|
$
|
—
|
|
$
|
—
|
|
|
Interest cost on projected benefit obligation
|
175
|
|
170
|
|
||
|
Expected return on plan assets
|
(259
|
)
|
(286
|
)
|
||
|
Amortization of prior service cost
|
—
|
|
—
|
|
||
|
Amortization of net loss
|
41
|
|
14
|
|
||
|
Net periodic benefit
|
$
|
(43
|
)
|
$
|
(102
|
)
|
|
•
|
A total of
5,444
RSUs were granted at a fair value of
$27.91
per share, based on the closing market price of the Company's common stock on the December 31, 2015 earned date of the award. 50% of the RSUs awarded in the form of Time-Based RSUs, which will vest over
three
years, approximately one-third per year on the anniversary of the earned date; and 50% of the RSUs awarded were in the form of Performance-Based RSUs, which are subject to both performance and time based vesting conditions. The Performance-Based conditions were satisfied during 2015 and vesting of the Performance-Based RSUs will occur over
two
years, with approximately one-half vesting on the anniversary of the earned date. Prior to vesting, the RSUs do not earn dividends or dividend equivalents, nor do they bear any voting rights. The terms of the awards were described in a 2015 Award Plan Summary approved by the Board of Directors. Unrecognized compensation expense related to the unvested RSUs as of
March 31, 2016
was
$138 thousand
.
|
|
•
|
A total of
4,456
contingent RSUs were provisionally granted at a fair value of
$29.10
per share, based on the closing market price of the Company's stock on the March 16, 2016 grant date. The estimated number of contingent RSUs provisionally granted was based on target payout amounts as detailed in the 2016 Award Plan Summary adopted by the Board of Directors. As with the 2015 grants, one half is in the form of Time-Based RSUs and one-half is in the form of Performance-Based RSUs. The actual number of RSUs granted (if any) will be determined as of the earned date of December 31, 2016. The contingent RSUs were granted on substantially the same terms and conditions as the RSUs granted under the 2015 Award Plan Summary. As of
March 31, 2016
the estimated unrecognized compensation expense
|
|
|
March 31,
2016 |
December 31,
2015 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Net unrealized gain (loss) on investment securities available-for-sale
|
$
|
485
|
|
$
|
(27
|
)
|
|
Defined benefit pension plan net unrealized actuarial loss
|
(2,275
|
)
|
(2,275
|
)
|
||
|
Total
|
$
|
(1,790
|
)
|
$
|
(2,302
|
)
|
|
|
Three Months Ended
|
|||||||||||||||||
|
|
March 31, 2016
|
March 31, 2015
|
||||||||||||||||
|
|
Before-Tax Amount
|
Tax Expense
|
Net-of-Tax Amount
|
Before-Tax Amount
|
Tax Expense
|
Net-of-Tax Amount
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
|
|
||||||||||||
|
Net unrealized holding gains arising during the period on investment securities available-for-sale
|
$
|
776
|
|
$
|
(264
|
)
|
$
|
512
|
|
$
|
415
|
|
$
|
(141
|
)
|
$
|
274
|
|
|
Total other comprehensive income
|
$
|
776
|
|
$
|
(264
|
)
|
$
|
512
|
|
$
|
415
|
|
$
|
(141
|
)
|
$
|
274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
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)
|
|||||||||||
|
March 31, 2016:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale (market approach)
|
|
|
|
|||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
7,691
|
|
$
|
—
|
|
$
|
7,691
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
11,723
|
|
—
|
|
11,723
|
|
—
|
|
||||
|
State and political subdivisions
|
25,500
|
|
—
|
|
25,500
|
|
—
|
|
||||
|
Corporate
|
12,269
|
|
—
|
|
12,269
|
|
—
|
|
||||
|
Total debt securities
|
57,183
|
|
—
|
|
57,183
|
|
—
|
|
||||
|
Mutual funds
|
333
|
|
333
|
|
—
|
|
—
|
|
||||
|
Total
|
$
|
57,516
|
|
$
|
333
|
|
$
|
57,183
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2015:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale (market approach)
|
|
|
|
|||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
10,692
|
|
$
|
—
|
|
$
|
10,692
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
11,058
|
|
—
|
|
11,058
|
|
—
|
|
||||
|
State and political subdivisions
|
20,032
|
|
—
|
|
20,032
|
|
—
|
|
||||
|
Corporate
|
11,983
|
|
—
|
|
11,983
|
|
—
|
|
||||
|
Total debt securities
|
53,765
|
|
—
|
|
53,765
|
|
—
|
|
||||
|
Mutual funds
|
345
|
|
345
|
|
—
|
|
—
|
|
||||
|
Total
|
$
|
54,110
|
|
$
|
345
|
|
$
|
53,765
|
|
$
|
—
|
|
|
|
March 31, 2016
|
||||||||||||||
|
|
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
|
$
|
14,017
|
|
$
|
14,017
|
|
$
|
14,017
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
12,354
|
|
12,503
|
|
—
|
|
12,503
|
|
—
|
|
|||||
|
Investment securities
|
62,733
|
|
62,743
|
|
333
|
|
62,410
|
|
—
|
|
|||||
|
Loans held for sale
|
6,725
|
|
6,882
|
|
—
|
|
6,882
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
164,430
|
|
168,304
|
|
—
|
|
—
|
|
168,304
|
|
|||||
|
Construction real estate
|
38,968
|
|
39,336
|
|
—
|
|
—
|
|
39,336
|
|
|||||
|
Commercial real estate
|
234,302
|
|
235,822
|
|
—
|
|
—
|
|
235,822
|
|
|||||
|
Commercial
|
27,430
|
|
27,463
|
|
—
|
|
—
|
|
27,463
|
|
|||||
|
Consumer
|
3,674
|
|
3,770
|
|
—
|
|
—
|
|
3,770
|
|
|||||
|
Municipal
|
39,194
|
|
39,939
|
|
—
|
|
—
|
|
39,939
|
|
|||||
|
Accrued interest receivable
|
2,078
|
|
2,078
|
|
—
|
|
463
|
|
1,615
|
|
|||||
|
Nonmarketable equity securities
|
2,053
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
101,943
|
|
$
|
101,943
|
|
$
|
101,943
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
311,656
|
|
311,656
|
|
311,656
|
|
—
|
|
—
|
|
|||||
|
Time
|
145,405
|
|
145,462
|
|
—
|
|
145,462
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
11,016
|
|
11,016
|
|
11,016
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
10,867
|
|
10,683
|
|
—
|
|
10,683
|
|
—
|
|
|||||
|
Accrued interest payable
|
415
|
|
415
|
|
—
|
|
415
|
|
—
|
|
|||||
|
|
December 31, 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
|
$
|
17,961
|
|
$
|
17,961
|
|
$
|
17,961
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
12,753
|
|
12,610
|
|
—
|
|
12,610
|
|
—
|
|
|||||
|
Investment securities
|
59,327
|
|
59,226
|
|
345
|
|
58,881
|
|
—
|
|
|||||
|
Loans held for sale
|
5,635
|
|
5,745
|
|
—
|
|
5,745
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
164,147
|
|
164,462
|
|
—
|
|
—
|
|
164,462
|
|
|||||
|
Construction real estate
|
42,419
|
|
41,956
|
|
—
|
|
—
|
|
41,956
|
|
|||||
|
Commercial real estate
|
227,686
|
|
230,282
|
|
—
|
|
—
|
|
230,282
|
|
|||||
|
Commercial
|
21,210
|
|
20,849
|
|
—
|
|
—
|
|
20,849
|
|
|||||
|
Consumer
|
3,939
|
|
4,032
|
|
—
|
|
—
|
|
4,032
|
|
|||||
|
Municipal
|
36,419
|
|
38,131
|
|
—
|
|
—
|
|
38,131
|
|
|||||
|
Accrued interest receivable
|
1,832
|
|
1,832
|
|
—
|
|
389
|
|
1,443
|
|
|||||
|
Nonmarketable equity securities
|
1,932
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
99,826
|
|
$
|
99,826
|
|
$
|
99,826
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
310,203
|
|
310,200
|
|
—
|
|
310,200
|
|
—
|
|
|||||
|
Time
|
150,379
|
|
150,665
|
|
—
|
|
150,665
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
3,622
|
|
3,621
|
|
3,621
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
5,942
|
|
6,296
|
|
—
|
|
6,296
|
|
—
|
|
|||||
|
Accrued interest payable
|
269
|
|
269
|
|
—
|
|
269
|
|
—
|
|
|||||
|
|
Three Months Ended or At March 31,
|
|||||
|
|
2016
|
2015
|
||||
|
Return on average assets (ROA) (1)
|
1.11
|
%
|
1.22
|
%
|
||
|
Return on average equity (1)
|
12.90
|
%
|
14.44
|
%
|
||
|
Net interest margin (1)(2)
|
4.14
|
%
|
4.00
|
%
|
||
|
Efficiency ratio (3)
|
70.01
|
%
|
66.59
|
%
|
||
|
Net interest spread (4)
|
4.05
|
%
|
3.90
|
%
|
||
|
Loan to deposit ratio
|
92.90
|
%
|
91.67
|
%
|
||
|
Net loan charge-offs to average loans not held for sale (1)
|
0.12
|
%
|
0.02
|
%
|
||
|
Allowance for loan losses to loans not held for sale (5)
|
1.00
|
%
|
0.97
|
%
|
||
|
Nonperforming assets to total assets (6)
|
0.48
|
%
|
0.77
|
%
|
||
|
Equity to assets
|
8.53
|
%
|
8.41
|
%
|
||
|
Total capital to risk weighted assets
|
13.15
|
%
|
13.47
|
%
|
||
|
Book value per share
|
$
|
12.26
|
|
$
|
11.75
|
|
|
Earnings per share
|
$
|
0.39
|
|
$
|
0.42
|
|
|
Dividends paid per share
|
$
|
0.27
|
|
$
|
0.27
|
|
|
Dividend payout ratio (7)
|
69.23
|
%
|
64.29
|
%
|
||
|
(1)
|
Annualized.
|
|
(2)
|
The ratio of tax equivalent net interest income to average earning assets. See page 28 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 page 28 for more information.
|
|
(5)
|
Calculation includes the net carrying amount of loans recorded at fair value from the 2011 Branch Acquisition as of
March 31, 2015
(
$9.1 million
). Excluding such loans, the allowance for loan losses to loans not purchased and not held for sale was
0.99%
at
March 31, 2015
. The acquired loan portfolios were transferred to the Company's existing loan portfolios during the fourth quarter of
2015
.
|
|
(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)
|
Cash dividends declared and paid per share divided by consolidated net income per share.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||||||||||||
|
|
2016
|
2015
|
||||||||||||||
|
|
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
|
$
|
9,166
|
|
$
|
5
|
|
0.20
|
%
|
$
|
17,635
|
|
$
|
8
|
|
0.19
|
%
|
|
Interest bearing deposits in banks
|
12,674
|
|
45
|
|
1.42
|
%
|
12,460
|
|
40
|
|
1.30
|
%
|
||||
|
Investment securities (1), (2)
|
62,861
|
|
387
|
|
2.86
|
%
|
56,140
|
|
328
|
|
2.68
|
%
|
||||
|
Loans, net (1), (3)
|
506,613
|
|
5,995
|
|
4.85
|
%
|
495,511
|
|
5,732
|
|
4.82
|
%
|
||||
|
Nonmarketable equity securities
|
1,867
|
|
16
|
|
3.41
|
%
|
2,053
|
|
9
|
|
1.73
|
%
|
||||
|
Total interest earning assets (1)
|
593,181
|
|
6,448
|
|
4.49
|
%
|
583,799
|
|
6,117
|
|
4.39
|
%
|
||||
|
Cash and due from banks
|
4,604
|
|
|
|
4,665
|
|
|
|
||||||||
|
Premises and equipment
|
13,057
|
|
|
|
12,036
|
|
|
|
||||||||
|
Other assets
|
22,279
|
|
|
|
18,620
|
|
|
|
||||||||
|
Total assets
|
$
|
633,121
|
|
|
|
$
|
619,120
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
118,641
|
|
$
|
23
|
|
0.08
|
%
|
$
|
112,663
|
|
$
|
21
|
|
0.08
|
%
|
|
Savings/money market accounts
|
184,727
|
|
79
|
|
0.17
|
%
|
186,653
|
|
80
|
|
0.17
|
%
|
||||
|
Time deposits
|
149,883
|
|
323
|
|
0.86
|
%
|
154,865
|
|
375
|
|
0.98
|
%
|
||||
|
Borrowed funds
|
18,265
|
|
88
|
|
1.91
|
%
|
16,326
|
|
89
|
|
2.19
|
%
|
||||
|
Total interest bearing liabilities
|
471,516
|
|
513
|
|
0.44
|
%
|
470,507
|
|
565
|
|
0.49
|
%
|
||||
|
Noninterest bearing deposits
|
102,254
|
|
|
|
92,579
|
|
|
|
||||||||
|
Other liabilities
|
4,800
|
|
|
|
3,826
|
|
|
|
||||||||
|
Total liabilities
|
578,570
|
|
|
|
566,912
|
|
|
|
||||||||
|
Stockholders' equity
|
54,551
|
|
|
|
52,208
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
633,121
|
|
|
|
$
|
619,120
|
|
|
|
||||||
|
Net interest income
|
|
$
|
5,935
|
|
|
|
$
|
5,552
|
|
|
||||||
|
Net interest spread (1)
|
|
|
4.05
|
%
|
|
|
3.90
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.14
|
%
|
|
|
4.00
|
%
|
||||||||
|
(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 March 31,
|
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Net interest income as presented
|
$
|
5,935
|
|
$
|
5,552
|
|
|
Effect of tax-exempt interest
|
|
|
||||
|
Investment securities
|
62
|
|
48
|
|
||
|
Loans
|
131
|
|
159
|
|
||
|
Net interest income, tax equivalent
|
$
|
6,128
|
|
$
|
5,759
|
|
|
•
|
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 March 31, 2016
Compared to
Three Months Ended March 31, 2015
Increase/(Decrease) Due to Change In
|
||||||||
|
|
Volume
|
Rate
|
Net
|
||||||
|
|
(Dollars in thousands)
|
||||||||
|
Interest earning assets:
|
|
|
|
||||||
|
Federal funds sold and overnight deposits
|
$
|
(4
|
)
|
$
|
1
|
|
$
|
(3
|
)
|
|
Interest bearing deposits in banks
|
1
|
|
4
|
|
5
|
|
|||
|
Investment securities
|
41
|
|
18
|
|
59
|
|
|||
|
Loans, net
|
181
|
|
82
|
|
263
|
|
|||
|
Nonmarketable equity securities
|
(1
|
)
|
8
|
|
7
|
|
|||
|
Total interest earning assets
|
$
|
218
|
|
$
|
113
|
|
$
|
331
|
|
|
Interest bearing liabilities:
|
|
|
|
||||||
|
Interest bearing checking accounts
|
$
|
1
|
|
$
|
1
|
|
$
|
2
|
|
|
Savings/money market accounts
|
(1
|
)
|
—
|
|
(1
|
)
|
|||
|
Time deposits
|
(10
|
)
|
(42
|
)
|
(52
|
)
|
|||
|
Borrowed funds
|
11
|
|
(12
|
)
|
(1
|
)
|
|||
|
Total interest bearing liabilities
|
$
|
1
|
|
$
|
(53
|
)
|
$
|
(52
|
)
|
|
Net change in net interest income
|
$
|
217
|
|
$
|
166
|
|
$
|
383
|
|
|
|
For The Three Months Ended March 31,
|
||||||||||
|
|
2016
|
2015
|
$ Variance
|
% Variance
|
|||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Trust income
|
$
|
172
|
|
$
|
177
|
|
$
|
(5
|
)
|
(2.8
|
)
|
|
Service fees
|
1,412
|
|
1,346
|
|
66
|
|
4.9
|
|
|||
|
Net gains on sales of loans held for sale
|
500
|
|
729
|
|
(229
|
)
|
(31.4
|
)
|
|||
|
Income from Company-owned life insurance
|
73
|
|
37
|
|
36
|
|
97.3
|
|
|||
|
Other income
|
29
|
|
46
|
|
(17
|
)
|
(37.0
|
)
|
|||
|
Total noninterest income
|
$
|
2,186
|
|
$
|
2,335
|
|
$
|
(149
|
)
|
(6.4
|
)
|
|
•
|
Net gains on sales of loans held for sale.
Residential loans totaling
$22.9 million
were sold to the secondary market during the
first
quarter of
2016
, versus residential loan sales of
$31.3 million
during the
first
quarter of
2015
. The decrease in volume of loans sold has resulted in a decrease 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 March of 2015. Three months of income was recognized on these policies for the first quarter of
2016
versus one month in
2015
.
|
|
•
|
Other income.
The decrease in other income
for the three months ended March 31, 2016
compared to the same period in
2015
resulted from a decrease of $30 thousand in mortgage servicing right fees, partially offset by an increase in gas and oil royalty income of $14 thousand.
|
|
|
For The Three Months Ended March 31,
|
||||||||||
|
|
2016
|
2015
|
$ Variance
|
% Variance
|
|||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Salaries and wages
|
$
|
2,458
|
|
$
|
2,323
|
|
$
|
135
|
|
5.8
|
|
|
Pension and employee benefits
|
943
|
|
734
|
|
209
|
|
28.5
|
|
|||
|
Occupancy expense, net
|
317
|
|
381
|
|
(64
|
)
|
(16.8
|
)
|
|||
|
Equipment expense
|
509
|
|
407
|
|
102
|
|
25.1
|
|
|||
|
Vermont franchise tax
|
137
|
|
132
|
|
5
|
|
3.8
|
|
|||
|
FDIC insurance assessment
|
83
|
|
96
|
|
(13
|
)
|
(13.5
|
)
|
|||
|
Equity in losses of affordable housing investments
|
118
|
|
122
|
|
(4
|
)
|
(3.3
|
)
|
|||
|
Other expenses
|
1,256
|
|
1,195
|
|
61
|
|
5.1
|
|
|||
|
Total noninterest expense
|
$
|
5,821
|
|
$
|
5,390
|
|
$
|
431
|
|
8.0
|
|
|
•
|
Salaries and wages.
The increase reflects a $39 thousand increase in accruals for short and long term incentive plan benefits, as well as normal annual salary increases.
|
|
•
|
Pension and employee benefits.
The increase of
$209 thousand
between the three month comparison periods is attributable to increases in health and dental insurance, 401k contributions, and a reduction in the pension benefit. The cost of the Company's medical and dental plans increased $63 thousand as premium rates and dental claims increased between years.
|
|
•
|
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 $83 thousand
for the three months ended March 31, 2016
compared to the same period in
2015
.
|
|
|
March 31, 2016
|
December 31, 2015
|
||||||
|
Loan Class
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
165,640
|
|
31.9
|
$
|
165,396
|
|
32.7
|
|
Construction real estate
|
39,392
|
|
7.6
|
42,889
|
|
8.5
|
||
|
Commercial real estate
|
237,032
|
|
45.6
|
230,442
|
|
45.5
|
||
|
Commercial
|
27,619
|
|
5.3
|
21,397
|
|
4.2
|
||
|
Consumer
|
3,695
|
|
0.7
|
3,963
|
|
0.8
|
||
|
Municipal
|
39,199
|
|
7.6
|
36,419
|
|
7.2
|
||
|
Loans held for sale
|
6,725
|
|
1.3
|
5,635
|
|
1.1
|
||
|
Total loans
|
519,302
|
|
100.0
|
506,141
|
|
100.0
|
||
|
Allowance for loan losses
|
(5,125
|
)
|
|
(5,201
|
)
|
|
||
|
Unamortized net loan costs
|
546
|
|
|
515
|
|
|
||
|
Net loans and loans held for sale
|
$
|
514,723
|
|
|
$
|
501,455
|
|
|
|
|
As of or for the three months ended
|
As of or for the year ended
|
As of or for the three months ended
|
||||||
|
|
March 31,
2016 |
December 31,
2015 |
March 31,
2015 |
||||||
|
|
(Dollars in thousands)
|
||||||||
|
Nonaccrual loans
|
$
|
2,427
|
|
$
|
2,521
|
|
$
|
2,093
|
|
|
Accruing loans 90+ days delinquent
|
657
|
|
836
|
|
2,400
|
|
|||
|
Total nonperforming loans (1)
|
3,084
|
|
3,357
|
|
4,493
|
|
|||
|
OREO
|
—
|
|
—
|
|
297
|
|
|||
|
Total nonperforming assets
|
$
|
3,084
|
|
$
|
3,357
|
|
$
|
4,790
|
|
|
Allowance for loan losses to loans not held for sale (2)
|
1.00
|
%
|
1.04
|
%
|
0.97
|
%
|
|||
|
Allowance for loan losses to nonperforming loans
|
166.18
|
%
|
154.93
|
%
|
106.23
|
%
|
|||
|
Nonperforming loans to total loans
|
0.59
|
%
|
0.66
|
%
|
0.90
|
%
|
|||
|
Nonperforming assets to total assets
|
0.48
|
%
|
0.53
|
%
|
0.77
|
%
|
|||
|
Delinquent loans (30 days to nonaccruing) to total loans
|
1.48
|
%
|
1.61
|
%
|
1.98
|
%
|
|||
|
Net charge-offs (annualized) to average loans not held for sale
|
0.12
|
%
|
0.01
|
%
|
0.02
|
%
|
|||
|
Loan loss provision to net charge-offs, year-to-date
|
49.66
|
%
|
1,280.17
|
%
|
474.86
|
%
|
|||
|
(1)
|
The Company had guarantees of U.S. or state government agencies on the above nonperforming loans totaling
$444 thousand
at
March 31, 2016
,
$291 thousand
at
December 31, 2015
, and
$254 thousand
at
March 31, 2015
. The acquired loan portfolios were transferred to the Company's existing loan portfolios during the fourth quarter of 2015
|
|
(2)
|
Calculation includes the net carrying amount of loans recorded at fair value from the 2011 Branch Acquisition as of
March 31, 2015
(
$9.1 million
). Excluding such loans, the ALL to loans not purchased and not held for sale was
0.99%
at
March 31, 2015
.
|
|
|
For The Three Months Ended March 31,
|
|||||
|
|
2016
|
2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Balance at beginning of period
|
$
|
5,201
|
|
$
|
4,694
|
|
|
Charge-offs
|
(156
|
)
|
(25
|
)
|
||
|
Recoveries
|
5
|
|
4
|
|
||
|
Net charge-offs
|
(151
|
)
|
(21
|
)
|
||
|
Provision for loan losses
|
75
|
|
100
|
|
||
|
Balance at end of period
|
$
|
5,125
|
|
$
|
4,773
|
|
|
|
March 31, 2016
|
December 31, 2015
|
||||||
|
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
1,386
|
|
32.3
|
$
|
1,419
|
|
33.0
|
|
Construction real estate
|
466
|
|
7.7
|
514
|
|
8.6
|
||
|
Commercial real estate
|
2,729
|
|
46.3
|
2,792
|
|
46.0
|
||
|
Commercial
|
218
|
|
5.4
|
209
|
|
4.3
|
||
|
Consumer
|
25
|
|
0.7
|
28
|
|
0.8
|
||
|
Municipal
|
47
|
|
7.6
|
38
|
|
7.3
|
||
|
Unallocated
|
254
|
|
—
|
201
|
|
—
|
||
|
Total
|
$
|
5,125
|
|
100.0
|
$
|
5,201
|
|
100.0
|
|
|
Three Months Ended
March 31, 2016 |
Year Ended
December 31, 2015 |
||||||||||
|
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Nontime deposits:
|
|
|
|
|
|
|
||||||
|
Noninterest bearing deposits
|
$
|
102,254
|
|
18.4
|
—
|
|
$
|
96,994
|
|
17.8
|
—
|
|
|
Interest bearing checking accounts
|
118,641
|
|
21.4
|
0.08
|
%
|
118,344
|
|
21.7
|
0.08
|
%
|
||
|
Money market accounts
|
94,031
|
|
16.9
|
0.19
|
%
|
100,128
|
|
18.4
|
0.19
|
%
|
||
|
Savings accounts
|
90,696
|
|
16.3
|
0.15
|
%
|
87,551
|
|
16.1
|
0.15
|
%
|
||
|
Total nontime deposits
|
405,622
|
|
73.0
|
0.10
|
%
|
403,017
|
|
74.0
|
0.10
|
%
|
||
|
Time deposits:
|
|
|
|
|
|
|
||||||
|
Less than $100,000
|
62,721
|
|
11.3
|
0.65
|
%
|
64,254
|
|
11.8
|
0.67
|
%
|
||
|
$100,000 and over
|
87,162
|
|
15.7
|
1.02
|
%
|
77,327
|
|
14.2
|
1.08
|
%
|
||
|
Total time deposits
|
149,883
|
|
27.0
|
0.86
|
%
|
141,581
|
|
26.0
|
0.89
|
%
|
||
|
Total deposits
|
$
|
555,505
|
|
100.0
|
0.31
|
%
|
$
|
544,598
|
|
100.0
|
0.31
|
%
|
|
|
March 31, 2016
|
December 31, 2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Within 3 months
|
$
|
41,415
|
|
$
|
7,456
|
|
|
3 to 6 months
|
13,759
|
|
54,776
|
|
||
|
6 to 12 months
|
12,403
|
|
12,964
|
|
||
|
Over 12 months
|
13,142
|
|
13,444
|
|
||
|
|
$
|
80,719
|
|
$
|
88,640
|
|
|
|
March 31, 2016
|
December 31, 2015
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Commitments to originate loans
|
$
|
18,454
|
|
$
|
24,176
|
|
|
Unused lines of credit
|
85,050
|
|
77,542
|
|
||
|
Standby and commercial letters of credit
|
1,624
|
|
1,614
|
|
||
|
Credit card arrangements
|
1,371
|
|
1,369
|
|
||
|
FHLB Mortgage Partnership Finance credit enhancement obligation, net
|
576
|
|
572
|
|
||
|
Commitment to purchase investment in a real estate limited partnership
|
2,018
|
|
980
|
|
||
|
Commitment to purchase investment securities
|
—
|
|
1,336
|
|
||
|
Total
|
$
|
109,093
|
|
$
|
107,589
|
|
|
|
March 31, 2016
|
||
|
|
(Dollars in thousands)
|
||
|
Operating lease commitments
|
$
|
280
|
|
|
Contractual payments on borrowed funds (1)
|
21,883
|
|
|
|
Deposits without stated maturity (1) (2)
|
413,599
|
|
|
|
Certificates of deposit (1) (2)
|
145,405
|
|
|
|
Deferred compensation payouts
|
903
|
|
|
|
Total
|
$
|
582,070
|
|
|
(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.
|
|
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
||||||||||||
|
As of March 31, 2016
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Company:
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
$
|
58,822
|
|
13.15
|
%
|
$
|
35,785
|
|
8.00
|
%
|
N/A
|
|
N/A
|
|
|
|
Tier I capital to risk weighted assets
|
53,697
|
|
12.01
|
%
|
26,826
|
|
6.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
53,697
|
|
12.01
|
%
|
20,120
|
|
4.50
|
%
|
N/A
|
|
N/A
|
|
|||
|
Tier I capital to average assets
|
53,697
|
|
8.53
|
%
|
25,180
|
|
4.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
|
|||||||||
|
Union:
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
$
|
58,377
|
|
13.09
|
%
|
$
|
35,677
|
|
8.00
|
%
|
$
|
44,597
|
|
10.00
|
%
|
|
Tier I capital to risk weighted assets
|
53,252
|
|
11.94
|
%
|
26,760
|
|
6.00
|
%
|
35,680
|
|
8.00
|
%
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
53,252
|
|
11.94
|
%
|
20,070
|
|
4.50
|
%
|
28,990
|
|
6.50
|
%
|
|||
|
Tier I capital to average assets
|
53,252
|
|
8.48
|
%
|
25,119
|
|
4.00
|
%
|
31,399
|
|
5.00
|
%
|
|||
|
•
|
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
|
)%
|
8.5
|
%
|
|
|
|
|
Up 200 basis points
|
(14.00
|
)%
|
5.6
|
%
|
|
|
|
Issuer Purchases of Equity Securities
|
|||||||||
|
Period
|
Total Number of Shares Purchased (1)
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number of Shares that May Yet be Purchased Under the Plans or Program
|
|||||
|
January 2016
|
145
|
|
$
|
26.67
|
|
145
|
|
2,855
|
|
|
February 2016
|
—
|
|
—
|
|
—
|
|
2,855
|
|
|
|
March 2016
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
(1)
|
All repurchases shown in the table were made pursuant to a discretionary stock repurchase program under which the Company may repurchase up to 3,000 shares of its common stock each calendar quarter, in open market or privately negotiated transactions. The repurchase authorization for a calendar quarter expires at the end of that quarter to the extent it has not been exercised, and is not carried forward into future quarters. The program was initially authorized in 2010 and was reauthorized most recently in January 2016, with an increase in the purchase authorization level from 2,500 shares per quarter to 3,000 shares per quarter. The program will expire on December 31, 2016, unless reauthorized.
|
|
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 March 31, 2016 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three months ended March 31, 2016 and 2015, (iii) the unaudited consolidated statements of comprehensive income for the three months ended March 31, 2016 and 2015, (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.
|
|
|
|
|
|
May 10, 2016
|
|
/s/ David S. Silverman
|
|
|
|
David S. Silverman
|
|
|
|
Director, President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
May 10, 2016
|
|
/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 March 31, 2016 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three months ended March 31, 2016 and 2015, (iii) the unaudited consolidated statements of comprehensive income for the three months ended March 31, 2016 and 2015, (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 |
|---|