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 [ ]
|
|
|
Emerging growth company [ ]
|
|
|
Common Stock, $2 par value
|
|
4,462,522
|
|
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II OTHER INFORMATION
|
|
|
|
|
|
Item 1A. Risk Factors.
|
|
|
|
|
|
|
June 30, 2017
|
December 31, 2016
|
||||
|
|
(Unaudited)
|
|
||||
|
Assets
|
(Dollars in thousands)
|
|||||
|
Cash and due from banks
|
$
|
3,466
|
|
$
|
4,272
|
|
|
Federal funds sold and overnight deposits
|
10,969
|
|
35,003
|
|
||
|
Cash and cash equivalents
|
14,435
|
|
39,275
|
|
||
|
Interest bearing deposits in banks
|
8,356
|
|
9,504
|
|
||
|
Investment securities available-for-sale
|
65,976
|
|
65,556
|
|
||
|
Investment securities held-to-maturity (fair value $998 thousand and $999 thousand at June 30, 2017 and December 31, 2016, respectively)
|
1,000
|
|
999
|
|
||
|
Loans held for sale
|
5,406
|
|
7,803
|
|
||
|
Loans
|
536,200
|
|
533,290
|
|
||
|
Allowance for loan losses
|
(5,168
|
)
|
(5,247
|
)
|
||
|
Net deferred loan costs
|
708
|
|
649
|
|
||
|
Net loans
|
531,740
|
|
528,692
|
|
||
|
Accrued interest receivable
|
2,029
|
|
2,259
|
|
||
|
Premises and equipment, net
|
13,233
|
|
13,525
|
|
||
|
Core deposit intangible
|
668
|
|
754
|
|
||
|
Goodwill
|
2,223
|
|
2,223
|
|
||
|
Investment in real estate limited partnerships
|
2,659
|
|
2,783
|
|
||
|
Company-owned life insurance
|
8,736
|
|
8,617
|
|
||
|
Other assets
|
8,462
|
|
9,391
|
|
||
|
Total assets
|
$
|
664,923
|
|
$
|
691,381
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
||||
|
Liabilities
|
|
|
||||
|
Deposits
|
|
|
||||
|
Noninterest bearing
|
$
|
108,169
|
|
$
|
112,384
|
|
|
Interest bearing
|
356,541
|
|
382,083
|
|
||
|
Time
|
99,913
|
|
103,193
|
|
||
|
Total deposits
|
564,623
|
|
597,660
|
|
||
|
Borrowed funds
|
36,395
|
|
31,595
|
|
||
|
Accrued interest and other liabilities
|
5,448
|
|
5,847
|
|
||
|
Total liabilities
|
606,466
|
|
635,102
|
|
||
|
Commitments and Contingencies
|
|
|
||||
|
Stockholders’ Equity
|
|
|
||||
|
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,936,652 shares
issued at June 30, 2017 and December 31, 2016.
|
9,874
|
|
9,874
|
|
||
|
Additional paid-in capital
|
697
|
|
620
|
|
||
|
Retained earnings
|
54,655
|
|
53,086
|
|
||
|
Treasury stock at cost; 474,919 shares at June 30, 2017
and 474,517 shares at December 31, 2016
|
(4,047
|
)
|
(4,022
|
)
|
||
|
Accumulated other comprehensive loss
|
(2,722
|
)
|
(3,279
|
)
|
||
|
Total stockholders' equity
|
58,457
|
|
56,279
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
664,923
|
|
$
|
691,381
|
|
|
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||
|
Interest and dividend income
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
6,608
|
|
$
|
6,254
|
|
$
|
12,930
|
|
$
|
12,249
|
|
|
Interest on debt securities:
|
|
|
|
|
||||||||
|
Taxable
|
249
|
|
223
|
|
491
|
|
472
|
|
||||
|
Tax exempt
|
162
|
|
146
|
|
327
|
|
283
|
|
||||
|
Dividends
|
27
|
|
18
|
|
72
|
|
35
|
|
||||
|
Interest on federal funds sold and overnight deposits
|
19
|
|
6
|
|
49
|
|
11
|
|
||||
|
Interest on interest bearing deposits in banks
|
36
|
|
41
|
|
71
|
|
86
|
|
||||
|
Total interest and dividend income
|
7,101
|
|
6,688
|
|
13,940
|
|
13,136
|
|
||||
|
Interest expense
|
|
|
|
|
||||||||
|
Interest on deposits
|
396
|
|
412
|
|
818
|
|
837
|
|
||||
|
Interest on borrowed funds
|
120
|
|
107
|
|
235
|
|
195
|
|
||||
|
Total interest expense
|
516
|
|
519
|
|
1,053
|
|
1,032
|
|
||||
|
Net interest income
|
6,585
|
|
6,169
|
|
12,887
|
|
12,104
|
|
||||
|
Provision for loan losses
|
—
|
|
75
|
|
—
|
|
150
|
|
||||
|
Net interest income after provision for loan losses
|
6,585
|
|
6,094
|
|
12,887
|
|
11,954
|
|
||||
|
Noninterest income
|
|
|
|
|
||||||||
|
Trust income
|
191
|
|
180
|
|
369
|
|
352
|
|
||||
|
Service fees
|
1,451
|
|
1,427
|
|
2,891
|
|
2,839
|
|
||||
|
Net gains on sales of investment securities available-for-sale
|
9
|
|
18
|
|
9
|
|
18
|
|
||||
|
Net gains on sales of loans held for sale
|
597
|
|
775
|
|
1,105
|
|
1,275
|
|
||||
|
Other income
|
85
|
|
197
|
|
192
|
|
299
|
|
||||
|
Total noninterest income
|
2,333
|
|
2,597
|
|
4,566
|
|
4,783
|
|
||||
|
Noninterest expenses
|
|
|
|
|
||||||||
|
Salaries and wages
|
2,504
|
|
2,442
|
|
5,072
|
|
4,900
|
|
||||
|
Pension and employee benefits
|
951
|
|
851
|
|
1,830
|
|
1,794
|
|
||||
|
Occupancy expense, net
|
363
|
|
309
|
|
753
|
|
626
|
|
||||
|
Equipment expense
|
523
|
|
541
|
|
1,057
|
|
1,050
|
|
||||
|
Other expenses
|
1,530
|
|
1,665
|
|
3,100
|
|
3,141
|
|
||||
|
Total noninterest expenses
|
5,871
|
|
5,808
|
|
11,812
|
|
11,511
|
|
||||
|
Income before provision for income taxes
|
3,047
|
|
2,883
|
|
5,641
|
|
5,226
|
|
||||
|
Provision for income taxes
|
820
|
|
744
|
|
1,484
|
|
1,328
|
|
||||
|
Net income
|
$
|
2,227
|
|
$
|
2,139
|
|
$
|
4,157
|
|
$
|
3,898
|
|
|
Earnings per common share
|
$
|
0.50
|
|
$
|
0.48
|
|
$
|
0.93
|
|
$
|
0.87
|
|
|
Weighted average number of common shares outstanding
|
4,461,865
|
|
4,458,488
|
|
4,461,961
|
|
4,458,326
|
|
||||
|
Dividends per common share
|
$
|
0.29
|
|
$
|
0.28
|
|
$
|
0.58
|
|
$
|
0.55
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Net income
|
$
|
2,227
|
|
$
|
2,139
|
|
$
|
4,157
|
|
$
|
3,898
|
|
|
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
|
338
|
|
384
|
|
563
|
|
896
|
|
||||
|
Reclassification adjustment for net gains on sales of investment securities available-for-sale realized in net income
|
(6
|
)
|
(12
|
)
|
(6
|
)
|
(12
|
)
|
||||
|
Total other comprehensive income
|
332
|
|
372
|
|
557
|
|
884
|
|
||||
|
Total comprehensive income
|
$
|
2,559
|
|
$
|
2,511
|
|
$
|
4,714
|
|
$
|
4,782
|
|
|
|
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, 2016
|
4,462,135
|
|
$
|
9,874
|
|
$
|
620
|
|
$
|
53,086
|
|
$
|
(4,022
|
)
|
$
|
(3,279
|
)
|
$
|
56,279
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
4,157
|
|
—
|
|
—
|
|
4,157
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
557
|
|
557
|
|
||||||
|
Dividend reinvestment plan
|
273
|
|
—
|
|
9
|
|
—
|
|
2
|
|
—
|
|
11
|
|
||||||
|
Cash dividends declared
($0.58 per share)
|
—
|
|
—
|
|
—
|
|
(2,588
|
)
|
—
|
|
—
|
|
(2,588
|
)
|
||||||
|
Stock based compensation
expense |
—
|
|
—
|
|
68
|
|
—
|
|
—
|
|
—
|
|
68
|
|
||||||
|
Purchase of treasury stock
|
(675
|
)
|
—
|
|
—
|
|
—
|
|
(27
|
)
|
—
|
|
(27
|
)
|
||||||
|
Balances June 30, 2017
|
4,461,733
|
|
$
|
9,874
|
|
$
|
697
|
|
$
|
54,655
|
|
$
|
(4,047
|
)
|
$
|
(2,722
|
)
|
$
|
58,457
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balances, December 31, 2015
|
4,457,177
|
|
$
|
9,864
|
|
$
|
501
|
|
$
|
49,524
|
|
$
|
(4,019
|
)
|
$
|
(2,302
|
)
|
$
|
53,568
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
3,898
|
|
—
|
|
—
|
|
3,898
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
884
|
|
884
|
|
||||||
|
Dividend reinvestment plan
|
71
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
2
|
|
||||||
|
Cash dividends declared
($0.55 per share)
|
—
|
|
—
|
|
—
|
|
(2,452
|
)
|
—
|
|
—
|
|
(2,452
|
)
|
||||||
|
Stock based compensation
expense
|
—
|
|
—
|
|
33
|
|
—
|
|
—
|
|
—
|
|
33
|
|
||||||
|
Exercise of stock options
|
2,500
|
|
5
|
|
51
|
|
—
|
|
—
|
|
—
|
|
56
|
|
||||||
|
Purchase of treasury stock
|
(213
|
)
|
—
|
|
—
|
|
—
|
|
(6
|
)
|
—
|
|
(6
|
)
|
||||||
|
Balances, June 30, 2016
|
4,459,535
|
|
$
|
9,869
|
|
$
|
586
|
|
$
|
50,970
|
|
$
|
(4,024
|
)
|
$
|
(1,418
|
)
|
$
|
55,983
|
|
|
|
Six Months Ended
June 30, |
|||||
|
|
2017
|
2016
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Cash Flows From Operating Activities
|
|
|
||||
|
Net income
|
$
|
4,157
|
|
$
|
3,898
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
|
Depreciation
|
611
|
|
638
|
|
||
|
Provision for loan losses
|
—
|
|
150
|
|
||
|
Deferred income tax provision
|
337
|
|
311
|
|
||
|
Net amortization of investment securities
|
222
|
|
188
|
|
||
|
Equity in losses of limited partnerships
|
314
|
|
236
|
|
||
|
Stock based compensation expense
|
68
|
|
33
|
|
||
|
Net increase in unamortized loan costs
|
(59
|
)
|
(87
|
)
|
||
|
Proceeds from sales of loans held for sale
|
59,661
|
|
59,619
|
|
||
|
Origination of loans held for sale
|
(56,159
|
)
|
(59,458
|
)
|
||
|
Net gains on sales of loans held for sale
|
(1,105
|
)
|
(1,275
|
)
|
||
|
Net loss on disposals of premises and equipment
|
13
|
|
—
|
|
||
|
Net gains on sales of investment securities available-for-sale
|
(9
|
)
|
(18
|
)
|
||
|
Decrease (increase) in accrued interest receivable
|
230
|
|
(171
|
)
|
||
|
Amortization of core deposit intangible
|
86
|
|
86
|
|
||
|
Decrease (increase) in other assets
|
457
|
|
(635
|
)
|
||
|
Contribution to defined benefit pension plan
|
(750
|
)
|
(750
|
)
|
||
|
Increase in other liabilities
|
378
|
|
125
|
|
||
|
Net cash provided by operating activities
|
8,452
|
|
2,890
|
|
||
|
Cash Flows From Investing Activities
|
|
|
||||
|
Interest bearing deposits in banks
|
|
|
||||
|
Proceeds from maturities and redemptions
|
4,384
|
|
3,286
|
|
||
|
Purchases
|
(3,236
|
)
|
(747
|
)
|
||
|
Investment securities held-to-maturity
|
|
|
||||
|
Proceeds from maturities, calls and paydowns
|
—
|
|
3,220
|
|
||
|
Investment securities available-for-sale
|
|
|
||||
|
Proceeds from sales
|
1,445
|
|
2,673
|
|
||
|
Proceeds from maturities, calls and paydowns
|
3,233
|
|
6,617
|
|
||
|
Purchases
|
(4,468
|
)
|
(12,151
|
)
|
||
|
Purchase of nonmarketable stock
|
(272
|
)
|
(776
|
)
|
||
|
Redemption of nonmarketable stock
|
—
|
|
576
|
|
||
|
Net increase in loans
|
(2,999
|
)
|
(2,108
|
)
|
||
|
Recoveries of loans charged off
|
10
|
|
31
|
|
||
|
Purchases of premises and equipment
|
(332
|
)
|
(673
|
)
|
||
|
Investments in limited partnerships
|
(216
|
)
|
—
|
|
||
|
Net cash used in investing activities
|
(2,451
|
)
|
(52
|
)
|
||
|
|
|
|
||||
|
Cash Flows From Financing Activities
|
|
|
||||
|
Advances on long-term borrowings
|
—
|
|
5,070
|
|
||
|
Repayment of long-term debt
|
(138
|
)
|
(152
|
)
|
||
|
Net increase in short-term borrowings outstanding
|
4,938
|
|
13,326
|
|
||
|
Net (decrease) increase in noninterest bearing deposits
|
(4,215
|
)
|
4,092
|
|
||
|
Net (decrease) increase in interest bearing deposits
|
(25,542
|
)
|
23,199
|
|
||
|
Net decrease in time deposits
|
(3,280
|
)
|
(39,735
|
)
|
||
|
Issuance of common stock
|
—
|
|
56
|
|
||
|
Purchase of treasury stock
|
(27
|
)
|
(6
|
)
|
||
|
Dividends paid
|
(2,577
|
)
|
(2,450
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(30,841
|
)
|
3,400
|
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(24,840
|
)
|
6,238
|
|
||
|
Cash and cash equivalents
|
|
|
||||
|
Beginning of period
|
39,275
|
|
17,961
|
|
||
|
End of period
|
$
|
14,435
|
|
$
|
24,199
|
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
||||
|
Interest paid
|
$
|
1,072
|
|
$
|
1,210
|
|
|
Income taxes paid
|
$
|
325
|
|
$
|
800
|
|
|
|
|
|
||||
|
Dividends paid on Common Stock:
|
|
|
||||
|
Dividends declared
|
$
|
2,588
|
|
$
|
2,452
|
|
|
Dividends reinvested
|
(11
|
)
|
(2
|
)
|
||
|
|
$
|
2,577
|
|
$
|
2,450
|
|
|
|
|
|
||||
|
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)
|
||
|
2017
|
$
|
85
|
|
|
2018
|
171
|
|
|
|
2019
|
171
|
|
|
|
2020
|
171
|
|
|
|
2021
|
70
|
|
|
|
Total
|
$
|
668
|
|
|
June 30, 2017
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
9,744
|
|
$
|
10
|
|
$
|
(147
|
)
|
$
|
9,607
|
|
|
Agency mortgage-backed
|
19,514
|
|
40
|
|
(159
|
)
|
19,395
|
|
||||
|
State and political subdivisions
|
26,505
|
|
265
|
|
(254
|
)
|
26,516
|
|
||||
|
Corporate
|
9,930
|
|
135
|
|
(52
|
)
|
10,013
|
|
||||
|
Total debt securities
|
65,693
|
|
450
|
|
(612
|
)
|
65,531
|
|
||||
|
Mutual funds
|
445
|
|
—
|
|
—
|
|
445
|
|
||||
|
Total
|
$
|
66,138
|
|
$
|
450
|
|
$
|
(612
|
)
|
$
|
65,976
|
|
|
Held-to-maturity
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
1,000
|
|
$
|
—
|
|
$
|
(2
|
)
|
$
|
998
|
|
|
December 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
|
$
|
10,221
|
|
$
|
15
|
|
$
|
(196
|
)
|
$
|
10,040
|
|
|
Agency mortgage-backed
|
18,283
|
|
27
|
|
(269
|
)
|
18,041
|
|
||||
|
State and political subdivisions
|
27,909
|
|
113
|
|
(650
|
)
|
27,372
|
|
||||
|
Corporate
|
9,745
|
|
84
|
|
(129
|
)
|
9,700
|
|
||||
|
Total debt securities
|
66,158
|
|
239
|
|
(1,244
|
)
|
65,153
|
|
||||
|
Mutual funds
|
403
|
|
—
|
|
—
|
|
403
|
|
||||
|
Total
|
$
|
66,561
|
|
$
|
239
|
|
$
|
(1,244
|
)
|
$
|
65,556
|
|
|
Held-to-maturity
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
999
|
|
$
|
—
|
|
$
|
—
|
|
$
|
999
|
|
|
|
Amortized
Cost
|
Fair
Value
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Available-for-sale
|
|
|
||||
|
Due in one year or less
|
$
|
625
|
|
$
|
625
|
|
|
Due from one to five years
|
5,745
|
|
5,833
|
|
||
|
Due from five to ten years
|
23,770
|
|
23,842
|
|
||
|
Due after ten years
|
16,039
|
|
15,836
|
|
||
|
|
46,179
|
|
46,136
|
|
||
|
Agency mortgage-backed
|
19,514
|
|
19,395
|
|
||
|
Total debt securities available-for-sale
|
$
|
65,693
|
|
$
|
65,531
|
|
|
Held-to-maturity
|
|
|
||||
|
Due in one year or less
|
$
|
1,000
|
|
$
|
998
|
|
|
Total debt securities held-to-maturity
|
$
|
1,000
|
|
$
|
998
|
|
|
June 30, 2017
|
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
|
11
|
|
$
|
6,812
|
|
$
|
(132
|
)
|
5
|
|
$
|
1,937
|
|
$
|
(17
|
)
|
16
|
|
$
|
8,749
|
|
$
|
(149
|
)
|
|
Agency mortgage-backed
|
21
|
|
13,748
|
|
(155
|
)
|
1
|
|
302
|
|
(4
|
)
|
22
|
|
14,050
|
|
(159
|
)
|
||||||
|
State and political
subdivisions
|
25
|
|
11,150
|
|
(244
|
)
|
1
|
|
457
|
|
(10
|
)
|
26
|
|
11,607
|
|
(254
|
)
|
||||||
|
Corporate
|
3
|
|
1,386
|
|
(23
|
)
|
3
|
|
1,469
|
|
(29
|
)
|
6
|
|
2,855
|
|
(52
|
)
|
||||||
|
Total
|
60
|
|
$
|
33,096
|
|
$
|
(554
|
)
|
10
|
|
$
|
4,165
|
|
$
|
(60
|
)
|
70
|
|
$
|
37,261
|
|
$
|
(614
|
)
|
|
December 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
|
13
|
|
$
|
8,351
|
|
$
|
(180
|
)
|
3
|
|
$
|
1,172
|
|
$
|
(16
|
)
|
16
|
|
$
|
9,523
|
|
$
|
(196
|
)
|
|
Agency mortgage-backed
|
22
|
|
15,141
|
|
(261
|
)
|
1
|
|
344
|
|
(8
|
)
|
23
|
|
15,485
|
|
(269
|
)
|
||||||
|
State and political
subdivisions
|
40
|
|
16,481
|
|
(650
|
)
|
—
|
|
—
|
|
—
|
|
40
|
|
16,481
|
|
(650
|
)
|
||||||
|
Corporate
|
8
|
|
3,973
|
|
(56
|
)
|
4
|
|
1,627
|
|
(73
|
)
|
12
|
|
5,600
|
|
(129
|
)
|
||||||
|
Total
|
83
|
|
$
|
43,946
|
|
$
|
(1,147
|
)
|
8
|
|
$
|
3,143
|
|
$
|
(97
|
)
|
91
|
|
$
|
47,089
|
|
$
|
(1,244
|
)
|
|
•
|
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 and Six Months Ended June 30, (1)
|
|||||
|
|
2017
|
2016
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Proceeds
|
$
|
1,445
|
|
$
|
2,673
|
|
|
|
|
|
||||
|
Gross gains
|
32
|
|
19
|
|
||
|
Gross losses
|
(23
|
)
|
(1
|
)
|
||
|
Net gains on sales of investment securities AFS
|
$
|
9
|
|
$
|
18
|
|
|
(1)
|
There were no sales of AFS securities during the first quarter of 2017 or 2016.
|
|
|
June 30,
2017 |
December 31,
2016 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Residential real estate
|
$
|
175,322
|
|
$
|
172,727
|
|
|
Construction real estate
|
40,735
|
|
34,189
|
|
||
|
Commercial real estate
|
252,354
|
|
249,063
|
|
||
|
Commercial
|
46,598
|
|
41,999
|
|
||
|
Consumer
|
3,537
|
|
3,962
|
|
||
|
Municipal
|
17,654
|
|
31,350
|
|
||
|
Gross loans
|
536,200
|
|
533,290
|
|
||
|
Allowance for loan losses
|
(5,168
|
)
|
(5,247
|
)
|
||
|
Net deferred loan costs
|
708
|
|
649
|
|
||
|
Net loans
|
$
|
531,740
|
|
$
|
528,692
|
|
|
June 30, 2017
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
172,319
|
|
$
|
400
|
|
$
|
851
|
|
$
|
227
|
|
$
|
1,525
|
|
$
|
175,322
|
|
|
Construction real estate
|
40,531
|
|
140
|
|
—
|
|
—
|
|
64
|
|
40,735
|
|
||||||
|
Commercial real estate
|
250,476
|
|
270
|
|
352
|
|
130
|
|
1,126
|
|
252,354
|
|
||||||
|
Commercial
|
46,414
|
|
37
|
|
134
|
|
—
|
|
13
|
|
46,598
|
|
||||||
|
Consumer
|
3,529
|
|
7
|
|
1
|
|
—
|
|
—
|
|
3,537
|
|
||||||
|
Municipal
|
17,654
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17,654
|
|
||||||
|
Total
|
$
|
530,923
|
|
$
|
854
|
|
$
|
1,338
|
|
$
|
357
|
|
$
|
2,728
|
|
$
|
536,200
|
|
|
December 31, 2016
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
168,125
|
|
$
|
1,661
|
|
$
|
472
|
|
$
|
672
|
|
$
|
1,797
|
|
$
|
172,727
|
|
|
Construction real estate
|
34,148
|
|
17
|
|
—
|
|
—
|
|
24
|
|
34,189
|
|
||||||
|
Commercial real estate
|
245,402
|
|
1,642
|
|
153
|
|
157
|
|
1,709
|
|
249,063
|
|
||||||
|
Commercial
|
41,920
|
|
12
|
|
42
|
|
10
|
|
15
|
|
41,999
|
|
||||||
|
Consumer
|
3,946
|
|
12
|
|
3
|
|
1
|
|
—
|
|
3,962
|
|
||||||
|
Municipal
|
31,350
|
|
—
|
|
—
|
|
—
|
|
—
|
|
31,350
|
|
||||||
|
Total
|
$
|
524,891
|
|
$
|
3,344
|
|
$
|
670
|
|
$
|
840
|
|
$
|
3,545
|
|
$
|
533,290
|
|
|
•
|
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 June 30, 2017
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, March 31, 2017
|
$
|
1,372
|
|
$
|
442
|
|
$
|
2,661
|
|
$
|
346
|
|
$
|
24
|
|
$
|
42
|
|
$
|
305
|
|
$
|
5,192
|
|
|
Provision (credit) for loan losses
|
39
|
|
36
|
|
92
|
|
15
|
|
4
|
|
(16
|
)
|
(170
|
)
|
—
|
|
||||||||
|
Recoveries of amounts charged off
|
—
|
|
3
|
|
—
|
|
1
|
|
—
|
|
—
|
|
—
|
|
4
|
|
||||||||
|
|
1,411
|
|
481
|
|
2,753
|
|
362
|
|
28
|
|
26
|
|
135
|
|
5,196
|
|
||||||||
|
Amounts charged off
|
(24
|
)
|
—
|
|
—
|
|
—
|
|
(4
|
)
|
—
|
|
—
|
|
(28
|
)
|
||||||||
|
Balance, June 30, 2017
|
$
|
1,387
|
|
$
|
481
|
|
$
|
2,753
|
|
$
|
362
|
|
$
|
24
|
|
$
|
26
|
|
$
|
135
|
|
$
|
5,168
|
|
|
For The Three Months Ended June 30, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, March 31, 2016
|
$
|
1,386
|
|
$
|
466
|
|
$
|
2,729
|
|
$
|
218
|
|
$
|
25
|
|
$
|
47
|
|
$
|
254
|
|
$
|
5,125
|
|
|
Provision (credit) for loan losses
|
(19
|
)
|
(96
|
)
|
108
|
|
16
|
|
—
|
|
(21
|
)
|
87
|
|
75
|
|
||||||||
|
Recoveries of amounts charged off
|
15
|
|
3
|
|
—
|
|
6
|
|
2
|
|
—
|
|
—
|
|
26
|
|
||||||||
|
|
1,382
|
|
373
|
|
2,837
|
|
240
|
|
27
|
|
26
|
|
341
|
|
5,226
|
|
||||||||
|
Amounts charged off
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Balance, June 30, 2016
|
$
|
1,382
|
|
$
|
373
|
|
$
|
2,837
|
|
$
|
240
|
|
$
|
27
|
|
$
|
26
|
|
$
|
341
|
|
$
|
5,226
|
|
|
For The Six Months Ended June 30, 2017
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, December 31, 2016
|
$
|
1,399
|
|
$
|
391
|
|
$
|
2,687
|
|
$
|
342
|
|
$
|
26
|
|
$
|
40
|
|
$
|
362
|
|
$
|
5,247
|
|
|
Provision (credit) for loan
losses
|
68
|
|
84
|
|
66
|
|
19
|
|
4
|
|
(14
|
)
|
(227
|
)
|
—
|
|
||||||||
|
Recoveries of amounts
charged off
|
2
|
|
6
|
|
—
|
|
1
|
|
1
|
|
—
|
|
—
|
|
10
|
|
||||||||
|
|
1,469
|
|
481
|
|
2,753
|
|
362
|
|
31
|
|
26
|
|
135
|
|
5,257
|
|
||||||||
|
Amounts charged off
|
(82
|
)
|
—
|
|
—
|
|
—
|
|
(7
|
)
|
—
|
|
—
|
|
(89
|
)
|
||||||||
|
Balance, June 30, 2017
|
$
|
1,387
|
|
$
|
481
|
|
$
|
2,753
|
|
$
|
362
|
|
$
|
24
|
|
$
|
26
|
|
$
|
135
|
|
$
|
5,168
|
|
|
For The Six Months Ended June 30, 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
|
68
|
|
(147
|
)
|
45
|
|
57
|
|
(1
|
)
|
(12
|
)
|
140
|
|
150
|
|
||||||||
|
Recoveries of amounts
charged off
|
15
|
|
6
|
|
—
|
|
7
|
|
3
|
|
—
|
|
—
|
|
31
|
|
||||||||
|
|
1,502
|
|
373
|
|
2,837
|
|
273
|
|
30
|
|
26
|
|
341
|
|
5,382
|
|
||||||||
|
Amounts charged off
|
(120
|
)
|
—
|
|
—
|
|
(33
|
)
|
(3
|
)
|
—
|
|
—
|
|
(156
|
)
|
||||||||
|
Balance, June 30, 2016
|
$
|
1,382
|
|
$
|
373
|
|
$
|
2,837
|
|
$
|
240
|
|
$
|
27
|
|
$
|
26
|
|
$
|
341
|
|
$
|
5,226
|
|
|
June 30, 2017
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
59
|
|
$
|
—
|
|
$
|
24
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
83
|
|
|
Collectively evaluated
for impairment
|
1,328
|
|
481
|
|
2,729
|
|
362
|
|
24
|
|
26
|
|
135
|
|
5,085
|
|
||||||||
|
Total allocated
|
$
|
1,387
|
|
$
|
481
|
|
$
|
2,753
|
|
$
|
362
|
|
$
|
24
|
|
$
|
26
|
|
$
|
135
|
|
$
|
5,168
|
|
|
December 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
63
|
|
$
|
—
|
|
$
|
40
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
103
|
|
|
Collectively evaluated
for impairment
|
1,336
|
|
391
|
|
2,647
|
|
342
|
|
26
|
|
40
|
|
362
|
|
5,144
|
|
||||||||
|
Total allocated
|
$
|
1,399
|
|
$
|
391
|
|
$
|
2,687
|
|
$
|
342
|
|
$
|
26
|
|
$
|
40
|
|
$
|
362
|
|
$
|
5,247
|
|
|
June 30, 2017
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
1,770
|
|
$
|
85
|
|
$
|
1,768
|
|
$
|
408
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,031
|
|
|
Collectively evaluated
for impairment
|
173,552
|
|
40,650
|
|
250,586
|
|
46,190
|
|
3,537
|
|
17,654
|
|
532,169
|
|
|||||||
|
Total
|
$
|
175,322
|
|
$
|
40,735
|
|
$
|
252,354
|
|
$
|
46,598
|
|
$
|
3,537
|
|
$
|
17,654
|
|
$
|
536,200
|
|
|
December 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
1,448
|
|
$
|
88
|
|
$
|
3,328
|
|
$
|
432
|
|
$
|
—
|
|
$
|
—
|
|
$
|
5,296
|
|
|
Collectively evaluated
for impairment
|
171,279
|
|
34,101
|
|
245,735
|
|
41,567
|
|
3,962
|
|
31,350
|
|
527,994
|
|
|||||||
|
Total
|
$
|
172,727
|
|
$
|
34,189
|
|
$
|
249,063
|
|
$
|
41,999
|
|
$
|
3,962
|
|
$
|
31,350
|
|
$
|
533,290
|
|
|
June 30, 2017
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
161,187
|
|
$
|
30,693
|
|
$
|
166,271
|
|
$
|
41,817
|
|
$
|
3,475
|
|
$
|
17,654
|
|
$
|
421,097
|
|
|
Satisfactory/Monitor
|
10,535
|
|
9,893
|
|
82,212
|
|
3,933
|
|
62
|
|
—
|
|
106,635
|
|
|||||||
|
Substandard
|
3,600
|
|
149
|
|
3,871
|
|
848
|
|
—
|
|
—
|
|
8,468
|
|
|||||||
|
Total
|
$
|
175,322
|
|
$
|
40,735
|
|
$
|
252,354
|
|
$
|
46,598
|
|
$
|
3,537
|
|
$
|
17,654
|
|
$
|
536,200
|
|
|
December 31, 2016
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
158,140
|
|
$
|
29,248
|
|
$
|
182,247
|
|
$
|
38,219
|
|
$
|
3,928
|
|
$
|
31,350
|
|
$
|
443,132
|
|
|
Satisfactory/Monitor
|
10,641
|
|
4,830
|
|
62,193
|
|
3,109
|
|
34
|
|
—
|
|
80,807
|
|
|||||||
|
Substandard
|
3,946
|
|
111
|
|
4,623
|
|
671
|
|
—
|
|
—
|
|
9,351
|
|
|||||||
|
Total
|
$
|
172,727
|
|
$
|
34,189
|
|
$
|
249,063
|
|
$
|
41,999
|
|
$
|
3,962
|
|
$
|
31,350
|
|
$
|
533,290
|
|
|
|
As of June 30, 2017
|
For The Three Months Ended June 30, 2017
|
For The Six Months Ended June 30, 2017
|
||||||||||||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Residential real estate
|
$
|
303
|
|
$
|
312
|
|
$
|
59
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
393
|
|
393
|
|
24
|
|
|
|
|
|
|||||||||||
|
With an allowance recorded
|
696
|
|
705
|
|
83
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
1,467
|
|
1,977
|
|
—
|
|
|
|
|
|
|||||||||||
|
Construction real estate
|
85
|
|
85
|
|
—
|
|
|
|
|
|
|||||||||||
|
Commercial real estate
|
1,375
|
|
1,447
|
|
—
|
|
|
|
|
|
|||||||||||
|
Commercial
|
408
|
|
408
|
|
—
|
|
|
|
|
|
|||||||||||
|
With no allowance recorded
|
3,335
|
|
3,917
|
|
—
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
1,770
|
|
2,289
|
|
59
|
|
$
|
1,675
|
|
$
|
20
|
|
$
|
1,599
|
|
$
|
31
|
|
|||
|
Construction real estate
|
85
|
|
85
|
|
—
|
|
86
|
|
1
|
|
86
|
|
2
|
|
|||||||
|
Commercial real estate
|
1,768
|
|
1,840
|
|
24
|
|
1,994
|
|
22
|
|
2,439
|
|
54
|
|
|||||||
|
Commercial
|
408
|
|
408
|
|
—
|
|
412
|
|
5
|
|
419
|
|
12
|
|
|||||||
|
Total
|
$
|
4,031
|
|
$
|
4,622
|
|
$
|
83
|
|
$
|
4,167
|
|
$
|
48
|
|
$
|
4,543
|
|
$
|
99
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
June 30, 2017
totaling
$635 thousand
.
|
|
|
As of June 30, 2016
|
For The Three Months Ended June 30, 2016
|
For The Six Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Residential real estate
|
$
|
1,304
|
|
$
|
1,663
|
|
$
|
58
|
|
$
|
1,240
|
|
$
|
8
|
|
$
|
1,226
|
|
$
|
16
|
|
|
Construction real estate
|
90
|
|
90
|
|
—
|
|
90
|
|
1
|
|
91
|
|
2
|
|
|||||||
|
Commercial real estate
|
3,153
|
|
3,247
|
|
84
|
|
3,130
|
|
17
|
|
3,118
|
|
31
|
|
|||||||
|
Commercial
|
460
|
|
461
|
|
—
|
|
468
|
|
—
|
|
476
|
|
—
|
|
|||||||
|
Total
|
$
|
5,007
|
|
$
|
5,461
|
|
$
|
142
|
|
$
|
4,928
|
|
$
|
26
|
|
$
|
4,911
|
|
$
|
49
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
June 30, 2016
totaling
$578 thousand
.
|
|
|
December 31, 2016
|
|
|
||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||
|
Residential real estate
|
$
|
308
|
|
$
|
317
|
|
$
|
63
|
|
|
|
|
Commercial real estate
|
488
|
|
520
|
|
40
|
|
|
|
|||
|
With an allowance recorded
|
796
|
|
837
|
|
103
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
1,140
|
|
1,561
|
|
—
|
|
|
|
|||
|
Construction real estate
|
88
|
|
88
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
2,840
|
|
2,910
|
|
—
|
|
|
|
|||
|
Commercial
|
432
|
|
432
|
|
—
|
|
|
|
|||
|
With no allowance recorded
|
4,500
|
|
4,991
|
|
—
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
1,448
|
|
1,878
|
|
63
|
|
|
|
|||
|
Construction real estate
|
88
|
|
88
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
3,328
|
|
3,430
|
|
40
|
|
|
|
|||
|
Commercial
|
432
|
|
432
|
|
—
|
|
|
|
|||
|
Total
|
$
|
5,296
|
|
$
|
5,828
|
|
$
|
103
|
|
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
December 31, 2016
totaling
$637 thousand
.
|
|
|
June 30, 2017
|
December 31, 2016
|
||||||||
|
|
Number of Loans
|
Principal Balance
|
Number of Loans
|
Principal Balance
|
||||||
|
|
(Dollars in thousands)
|
|||||||||
|
Residential real estate
|
26
|
|
$
|
1,770
|
|
20
|
|
$
|
1,448
|
|
|
Construction real estate
|
1
|
|
85
|
|
1
|
|
88
|
|
||
|
Commercial real estate
|
10
|
|
965
|
|
10
|
|
1,452
|
|
||
|
Commercial
|
2
|
|
408
|
|
2
|
|
431
|
|
||
|
Total
|
39
|
|
$
|
3,228
|
|
33
|
|
$
|
3,419
|
|
|
|
New TDRs During the
|
New TDRs During the
|
||||||||||||||
|
|
Three Months Ended June 30, 2017
|
Six Months Ended June 30, 2017
|
||||||||||||||
|
|
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)
|
|||||||||||||||
|
Residential real estate
|
3
|
|
$
|
240
|
|
$
|
248
|
|
6
|
|
$
|
380
|
|
$
|
397
|
|
|
Commercial real estate
|
1
|
|
144
|
|
144
|
|
1
|
|
144
|
|
144
|
|
||||
|
|
New TDRs During the
|
New TDRs During the
|
||||||||||||||
|
|
Three Months Ended June 30, 2016
|
Six Months Ended June 30, 2016
|
||||||||||||||
|
|
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)
|
|||||||||||||||
|
Residential real estate
|
2
|
|
$
|
132
|
|
$
|
139
|
|
3
|
|
$
|
189
|
|
$
|
196
|
|
|
Commercial real estate
|
2
|
|
160
|
|
160
|
|
2
|
|
160
|
|
160
|
|
||||
|
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Interest cost on projected benefit obligation
|
$
|
172
|
|
$
|
175
|
|
$
|
344
|
|
$
|
350
|
|
|
Expected return on plan assets
|
(243
|
)
|
(259
|
)
|
(486
|
)
|
(518
|
)
|
||||
|
Amortization of net loss
|
51
|
|
41
|
|
102
|
|
82
|
|
||||
|
Net periodic benefit
|
$
|
(20
|
)
|
$
|
(43
|
)
|
$
|
(40
|
)
|
$
|
(86
|
)
|
|
|
|
Number of Unvested RSUs
|
Weighted-Average Grant Date Fair Value
|
|||
|
2015 Award
|
|
3,089
|
|
$
|
27.91
|
|
|
2016 Award
|
|
3,569
|
|
45.45
|
|
|
|
Total
|
|
6,658
|
$
|
37.31
|
|
|
|
|
June 30,
2017 |
December 31,
2016 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Net unrealized loss on investment securities available-for-sale
|
$
|
(107
|
)
|
$
|
(664
|
)
|
|
Defined benefit pension plan net unrealized actuarial loss
|
(2,615
|
)
|
(2,615
|
)
|
||
|
Total
|
$
|
(2,722
|
)
|
$
|
(3,279
|
)
|
|
|
Three Months Ended
|
|||||||||||||||||
|
|
June 30, 2017
|
June 30, 2016
|
||||||||||||||||
|
|
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 gains arising during the period on investment securities available-for-sale
|
$
|
512
|
|
$
|
(174
|
)
|
$
|
338
|
|
$
|
582
|
|
$
|
(198
|
)
|
$
|
384
|
|
|
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
(9
|
)
|
3
|
|
(6
|
)
|
(18
|
)
|
6
|
|
(12
|
)
|
||||||
|
Total other comprehensive income
|
$
|
503
|
|
$
|
(171
|
)
|
$
|
332
|
|
$
|
564
|
|
$
|
(192
|
)
|
$
|
372
|
|
|
|
Six Months Ended
|
|||||||||||||||||
|
|
June 30, 2017
|
June 30, 2016
|
||||||||||||||||
|
|
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 gains arising during the period on investment securities available-for-sale
|
$
|
853
|
|
$
|
(290
|
)
|
$
|
563
|
|
$
|
1,358
|
|
$
|
(462
|
)
|
$
|
896
|
|
|
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
(9
|
)
|
3
|
|
(6
|
)
|
(18
|
)
|
6
|
|
(12
|
)
|
||||||
|
Total other comprehensive income
|
$
|
844
|
|
$
|
(287
|
)
|
$
|
557
|
|
$
|
1,340
|
|
$
|
(456
|
)
|
$
|
884
|
|
|
|
Three Months Ended
|
Six Months Ended
|
|
||||||||||
|
Reclassification Adjustment Description
|
June 30, 2017
|
June 30, 2016
|
June 30, 2017
|
June 30, 2016
|
Affected Line Item in
Consolidated Statement of Income
|
||||||||
|
|
(Dollars in thousands)
|
|
|||||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
|||||||||
|
Net gains on investment securities available-for-sale
|
$
|
(9
|
)
|
$
|
(18
|
)
|
$
|
(9
|
)
|
$
|
(18
|
)
|
Net gains on sales of investment securities available-for-sale
|
|
Tax benefit
|
3
|
|
6
|
|
3
|
|
6
|
|
Provision for income taxes
|
||||
|
Total reclassifications
|
$
|
(6
|
)
|
$
|
(12
|
)
|
$
|
(6
|
)
|
$
|
(12
|
)
|
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)
|
||||||||
|
June 30, 2017:
|
(Dollars in thousands)
|
|||||||||||
|
Investment securities available-for-sale (market approach)
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
9,607
|
|
$
|
—
|
|
$
|
9,607
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
19,395
|
|
—
|
|
19,395
|
|
—
|
|
||||
|
State and political subdivisions
|
26,516
|
|
—
|
|
26,516
|
|
—
|
|
||||
|
Corporate
|
10,013
|
|
—
|
|
10,013
|
|
—
|
|
||||
|
Total debt securities
|
65,531
|
|
—
|
|
65,531
|
|
—
|
|
||||
|
Mutual funds
|
445
|
|
445
|
|
—
|
|
—
|
|
||||
|
Total
|
$
|
65,976
|
|
$
|
445
|
|
$
|
65,531
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale (market approach)
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
10,040
|
|
$
|
—
|
|
$
|
10,040
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
18,041
|
|
—
|
|
18,041
|
|
—
|
|
||||
|
State and political subdivisions
|
27,372
|
|
—
|
|
27,372
|
|
—
|
|
||||
|
Corporate
|
9,700
|
|
—
|
|
9,700
|
|
—
|
|
||||
|
Total debt securities
|
65,153
|
|
—
|
|
65,153
|
|
—
|
|
||||
|
Mutual funds
|
403
|
|
403
|
|
—
|
|
—
|
|
||||
|
Total
|
$
|
65,556
|
|
$
|
403
|
|
$
|
65,153
|
|
$
|
—
|
|
|
|
June 30, 2017
|
||||||||||||||
|
|
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
|
$
|
14,435
|
|
$
|
14,435
|
|
$
|
14,435
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
8,356
|
|
8,356
|
|
—
|
|
8,356
|
|
—
|
|
|||||
|
Investment securities
|
66,976
|
|
66,974
|
|
445
|
|
66,529
|
|
—
|
|
|||||
|
Loans held for sale
|
5,406
|
|
5,496
|
|
—
|
|
5,496
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
174,166
|
|
176,075
|
|
—
|
|
—
|
|
176,075
|
|
|||||
|
Construction real estate
|
40,308
|
|
40,234
|
|
—
|
|
—
|
|
40,234
|
|
|||||
|
Commercial real estate
|
249,799
|
|
247,772
|
|
—
|
|
—
|
|
247,772
|
|
|||||
|
Commercial
|
46,298
|
|
45,661
|
|
—
|
|
—
|
|
45,661
|
|
|||||
|
Consumer
|
3,518
|
|
3,581
|
|
—
|
|
—
|
|
3,581
|
|
|||||
|
Municipal
|
17,651
|
|
18,069
|
|
—
|
|
—
|
|
18,069
|
|
|||||
|
Accrued interest receivable
|
2,029
|
|
2,029
|
|
—
|
|
417
|
|
1,612
|
|
|||||
|
Nonmarketable equity securities
|
2,354
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
108,169
|
|
$
|
108,169
|
|
$
|
108,169
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
356,541
|
|
356,541
|
|
356,541
|
|
—
|
|
—
|
|
|||||
|
Time
|
99,913
|
|
99,207
|
|
—
|
|
99,207
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
6,038
|
|
6,037
|
|
6,037
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
30,357
|
|
30,303
|
|
—
|
|
30,303
|
|
—
|
|
|||||
|
Accrued interest payable
|
73
|
|
73
|
|
—
|
|
73
|
|
—
|
|
|||||
|
|
December 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
|
$
|
39,275
|
|
$
|
39,275
|
|
$
|
39,275
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
9,504
|
|
9,528
|
|
—
|
|
9,528
|
|
—
|
|
|||||
|
Investment securities
|
66,555
|
|
66,555
|
|
403
|
|
66,152
|
|
—
|
|
|||||
|
Loans held for sale
|
7,803
|
|
7,958
|
|
—
|
|
7,958
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
171,538
|
|
173,024
|
|
—
|
|
—
|
|
173,024
|
|
|||||
|
Construction real estate
|
33,840
|
|
33,963
|
|
—
|
|
—
|
|
33,963
|
|
|||||
|
Commercial real estate
|
246,317
|
|
245,979
|
|
—
|
|
—
|
|
245,979
|
|
|||||
|
Commercial
|
41,708
|
|
41,491
|
|
—
|
|
—
|
|
41,491
|
|
|||||
|
Consumer
|
3,941
|
|
4,014
|
|
—
|
|
—
|
|
4,014
|
|
|||||
|
Municipal
|
31,348
|
|
31,749
|
|
—
|
|
—
|
|
31,749
|
|
|||||
|
Accrued interest receivable
|
2,259
|
|
2,259
|
|
—
|
|
414
|
|
1,845
|
|
|||||
|
Nonmarketable equity securities
|
2,354
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
112,384
|
|
$
|
112,384
|
|
$
|
112,384
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
382,083
|
|
382,083
|
|
382,083
|
|
—
|
|
—
|
|
|||||
|
Time
|
103,193
|
|
102,594
|
|
—
|
|
102,594
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
1,099
|
|
1,099
|
|
1,099
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
30,496
|
|
30,423
|
|
—
|
|
30,423
|
|
—
|
|
|||||
|
Accrued interest payable
|
92
|
|
92
|
|
—
|
|
92
|
|
—
|
|
|||||
|
|
Three Months Ended or At June 30,
|
Six Months Ended or At June 30,
|
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
Return on average assets (ROA) (1)
|
1.31
|
%
|
1.32
|
%
|
1.23
|
%
|
1.22
|
%
|
||||
|
Return on average equity (1)
|
15.51
|
%
|
15.50
|
%
|
14.60
|
%
|
14.20
|
%
|
||||
|
Net interest margin (1)(2)
|
4.26
|
%
|
4.20
|
%
|
4.20
|
%
|
4.17
|
%
|
||||
|
Efficiency ratio (3)
|
64.36
|
%
|
66.22
|
%
|
66.12
|
%
|
68.05
|
%
|
||||
|
Net interest spread (4)
|
4.18
|
%
|
4.12
|
%
|
4.12
|
%
|
4.08
|
%
|
||||
|
Loan to deposit ratio
|
95.92
|
%
|
92.93
|
%
|
95.92
|
%
|
92.93
|
%
|
||||
|
Net loan charge-offs to average loans not held for sale (1)
|
0.02
|
%
|
(0.02
|
)%
|
0.03
|
%
|
0.05
|
%
|
||||
|
Allowance for loan losses to loans not held for sale
|
0.96
|
%
|
1.04
|
%
|
0.96
|
%
|
1.04
|
%
|
||||
|
Nonperforming assets to total assets (5)
|
0.46
|
%
|
0.54
|
%
|
0.46
|
%
|
0.54
|
%
|
||||
|
Equity to assets
|
8.79
|
%
|
8.80
|
%
|
8.79
|
%
|
8.80
|
%
|
||||
|
Total capital to risk weighted assets
|
13.37
|
%
|
13.41
|
%
|
13.37
|
%
|
13.41
|
%
|
||||
|
Book value per share
|
$
|
13.10
|
|
$
|
12.55
|
|
$
|
13.10
|
|
$
|
12.55
|
|
|
Earnings per share
|
$
|
0.50
|
|
$
|
0.48
|
|
$
|
0.93
|
|
$
|
0.87
|
|
|
Dividends paid per share
|
$
|
0.29
|
|
$
|
0.28
|
|
$
|
0.58
|
|
$
|
0.55
|
|
|
Dividend payout ratio (6)
|
58.00
|
%
|
58.33
|
%
|
62.37
|
%
|
63.22
|
%
|
||||
|
(1)
|
Annualized.
|
|
(2)
|
The ratio of tax equivalent net interest income to average earning assets. See pages 29 and 30 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 29 and 30 for more information.
|
|
(5)
|
Nonperforming assets are loans or investment securities that are in nonaccrual or 90 or more days past due as well as OREO or OAO.
|
|
(6)
|
Cash dividends declared and paid per share divided by consolidated net income per share.
|
|
|
Three Months Ended June 30,
|
|||||||||||||||
|
|
2017
|
2016
|
||||||||||||||
|
|
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
|
$
|
13,939
|
|
$
|
19
|
|
0.52
|
%
|
$
|
11,890
|
|
$
|
6
|
|
0.22
|
%
|
|
Interest bearing deposits in banks
|
8,500
|
|
36
|
|
1.72
|
%
|
11,116
|
|
41
|
|
1.47
|
%
|
||||
|
Investment securities (1), (2)
|
68,442
|
|
415
|
|
2.88
|
%
|
61,659
|
|
371
|
|
2.83
|
%
|
||||
|
Loans, net (1), (3)
|
546,391
|
|
6,608
|
|
4.95
|
%
|
521,681
|
|
6,254
|
|
4.91
|
%
|
||||
|
Nonmarketable equity securities
|
2,431
|
|
23
|
|
3.83
|
%
|
2,274
|
|
16
|
|
2.90
|
%
|
||||
|
Total interest earning assets (1)
|
639,703
|
|
7,101
|
|
4.58
|
%
|
608,620
|
|
6,688
|
|
4.54
|
%
|
||||
|
Cash and due from banks
|
4,064
|
|
|
|
4,515
|
|
|
|
||||||||
|
Premises and equipment
|
13,219
|
|
|
|
12,996
|
|
|
|
||||||||
|
Other assets
|
22,022
|
|
|
|
22,676
|
|
|
|
||||||||
|
Total assets
|
$
|
679,008
|
|
|
|
$
|
648,807
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
148,056
|
|
42
|
|
0.11
|
%
|
$
|
126,465
|
|
26
|
|
0.08
|
%
|
||
|
Savings/money market accounts
|
226,734
|
|
188
|
|
0.33
|
%
|
191,560
|
|
93
|
|
0.19
|
%
|
||||
|
Time deposits
|
101,852
|
|
166
|
|
0.66
|
%
|
141,872
|
|
293
|
|
0.83
|
%
|
||||
|
Borrowed funds
|
34,300
|
|
120
|
|
1.39
|
%
|
28,264
|
|
107
|
|
1.49
|
%
|
||||
|
Total interest bearing liabilities
|
510,942
|
|
516
|
|
0.40
|
%
|
488,161
|
|
519
|
|
0.42
|
%
|
||||
|
Noninterest bearing deposits
|
105,565
|
|
|
|
101,221
|
|
|
|
||||||||
|
Other liabilities
|
5,059
|
|
|
|
4,249
|
|
|
|
||||||||
|
Total liabilities
|
621,566
|
|
|
|
593,631
|
|
|
|
||||||||
|
Stockholders' equity
|
57,442
|
|
|
|
55,176
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
679,008
|
|
|
|
$
|
648,807
|
|
|
|
||||||
|
Net interest income
|
|
$
|
6,585
|
|
|
|
$
|
6,169
|
|
|
||||||
|
Net interest spread (1)
|
|
|
4.18
|
%
|
|
|
4.12
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.26
|
%
|
|
|
4.20
|
%
|
||||||||
|
|
Six Months Ended June 30,
|
|||||||||||||||
|
|
2017
|
2016
|
||||||||||||||
|
|
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
|
$
|
16,564
|
|
$
|
49
|
|
0.59
|
%
|
$
|
10,528
|
|
$
|
11
|
|
0.21
|
%
|
|
Interest bearing deposits in banks
|
8,874
|
|
71
|
|
1.62
|
%
|
11,895
|
|
86
|
|
1.44
|
%
|
||||
|
Investment securities (1), (2)
|
68,450
|
|
843
|
|
2.92
|
%
|
62,261
|
|
758
|
|
2.85
|
%
|
||||
|
Loans, net (1), (3)
|
541,780
|
|
12,930
|
|
4.91
|
%
|
514,147
|
|
12,249
|
|
4.88
|
%
|
||||
|
Nonmarketable equity securities
|
2,393
|
|
47
|
|
4.00
|
%
|
2,071
|
|
32
|
|
3.13
|
%
|
||||
|
Total interest earning assets (1)
|
638,061
|
|
13,940
|
|
4.54
|
%
|
600,902
|
|
13,136
|
|
4.51
|
%
|
||||
|
Cash and due from banks
|
4,093
|
|
|
|
4,560
|
|
|
|
||||||||
|
|
13,317
|
|
|
|
13,026
|
|
|
|
||||||||
|
Other assets
|
22,040
|
|
|
|
22,473
|
|
|
|
||||||||
|
Total assets
|
$
|
677,511
|
|
|
|
$
|
640,961
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
144,176
|
|
81
|
|
0.11
|
%
|
$
|
122,553
|
|
49
|
|
0.08
|
%
|
||
|
Savings/money market accounts
|
228,823
|
|
398
|
|
0.35
|
%
|
188,143
|
|
172
|
|
0.18
|
%
|
||||
|
Time deposits
|
102,782
|
|
339
|
|
0.66
|
%
|
145,878
|
|
616
|
|
0.85
|
%
|
||||
|
Borrowed funds
|
33,516
|
|
235
|
|
1.40
|
%
|
23,266
|
|
195
|
|
1.66
|
%
|
||||
|
Total interest bearing liabilities
|
509,297
|
|
1,053
|
|
0.42
|
%
|
479,840
|
|
1,032
|
|
0.43
|
%
|
||||
|
Noninterest bearing deposits
|
106,124
|
|
|
|
101,692
|
|
|
|
||||||||
|
Other liabilities
|
5,128
|
|
|
|
4,519
|
|
|
|
||||||||
|
Total liabilities
|
620,549
|
|
|
|
586,051
|
|
|
|
||||||||
|
Stockholders' equity
|
56,962
|
|
|
|
54,910
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
677,511
|
|
|
|
$
|
640,961
|
|
|
|
||||||
|
Net interest income
|
|
$
|
12,887
|
|
|
|
$
|
12,104
|
|
|
||||||
|
Net interest spread (1)
|
|
|
4.12
|
%
|
|
|
4.08
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.20
|
%
|
|
|
4.17
|
%
|
||||||||
|
(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, |
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Net interest income as presented
|
$
|
6,585
|
|
$
|
6,169
|
|
$
|
12,887
|
|
$
|
12,104
|
|
|
Effect of tax-exempt interest
|
|
|
|
|
||||||||
|
Investment securities
|
79
|
|
66
|
|
158
|
|
128
|
|
||||
|
Loans
|
133
|
|
135
|
|
263
|
|
266
|
|
||||
|
Net interest income, tax equivalent
|
$
|
6,797
|
|
$
|
6,370
|
|
$
|
13,308
|
|
$
|
12,498
|
|
|
•
|
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, 2017
Compared to
Three Months Ended June 30, 2016
Increase/(Decrease) Due to Change In
|
Six Months Ended June 30, 2017
Compared to
Six Months Ended June 30, 2016
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
|
|
$
|
11
|
|
$
|
13
|
|
$
|
10
|
|
$
|
28
|
|
$
|
38
|
|
|
Interest bearing deposits in banks
|
(11
|
)
|
6
|
|
(5
|
)
|
(24
|
)
|
9
|
|
(15
|
)
|
||||||
|
Investment securities
|
36
|
|
8
|
|
44
|
|
76
|
|
9
|
|
85
|
|
||||||
|
Loans, net
|
305
|
|
49
|
|
354
|
|
639
|
|
42
|
|
681
|
|
||||||
|
Nonmarketable equity securities
|
1
|
|
6
|
|
7
|
|
5
|
|
10
|
|
15
|
|
||||||
|
Total interest earning assets
|
$
|
333
|
|
$
|
80
|
|
$
|
413
|
|
$
|
706
|
|
$
|
98
|
|
$
|
804
|
|
|
Interest bearing liabilities:
|
|
|
|
|
|
|
||||||||||||
|
Interest bearing checking accounts
|
$
|
5
|
|
$
|
11
|
|
$
|
16
|
|
$
|
10
|
|
$
|
22
|
|
$
|
32
|
|
|
Savings/money market accounts
|
19
|
|
76
|
|
95
|
|
44
|
|
182
|
|
226
|
|
||||||
|
Time deposits
|
(73
|
)
|
(54
|
)
|
(127
|
)
|
(160
|
)
|
(117
|
)
|
(277
|
)
|
||||||
|
Borrowed funds
|
20
|
|
(7
|
)
|
13
|
|
74
|
|
(34
|
)
|
40
|
|
||||||
|
Total interest bearing liabilities
|
$
|
(29
|
)
|
$
|
26
|
|
$
|
(3
|
)
|
$
|
(32
|
)
|
$
|
53
|
|
$
|
21
|
|
|
Net change in net interest income
|
$
|
362
|
|
$
|
54
|
|
$
|
416
|
|
$
|
738
|
|
$
|
45
|
|
$
|
783
|
|
|
|
For The Three Months Ended June 30,
|
For The Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2017
|
2016
|
$ Variance
|
% Variance
|
2017
|
2016
|
$ Variance
|
% Variance
|
||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Trust income
|
$
|
191
|
|
$
|
180
|
|
$
|
11
|
|
6.1
|
|
$
|
369
|
|
$
|
352
|
|
$
|
17
|
|
4.8
|
|
|
Service fees
|
1,451
|
|
1,427
|
|
24
|
|
1.7
|
|
2,891
|
|
2,839
|
|
52
|
|
1.8
|
|
||||||
|
Net gains on sales of loans held for sale
|
597
|
|
775
|
|
(178
|
)
|
(23.0
|
)
|
1,105
|
|
1,275
|
|
(170
|
)
|
(13.3
|
)
|
||||||
|
Income from Company-owned life insurance
|
59
|
|
141
|
|
(82
|
)
|
(58.2
|
)
|
119
|
|
214
|
|
(95
|
)
|
(44.4
|
)
|
||||||
|
Other income
|
26
|
|
56
|
|
(30
|
)
|
(53.6
|
)
|
73
|
|
85
|
|
(12
|
)
|
(14.1
|
)
|
||||||
|
Net gains on sales of investment securities AFS
|
9
|
|
18
|
|
(9
|
)
|
(50.0
|
)
|
9
|
|
18
|
|
(9
|
)
|
(50.0
|
)
|
||||||
|
Total noninterest income
|
$
|
2,333
|
|
$
|
2,597
|
|
$
|
(264
|
)
|
(10.2
|
)
|
$
|
4,566
|
|
$
|
4,783
|
|
$
|
(217
|
)
|
(4.5
|
)
|
|
•
|
Service fees.
Overdraft fees increased $27 thousand and $47 thousand
for the three and six months ended June 30, 2017
, respectively, compared to the same periods of
2016
. Additionally, increases of $3 thousand and $43 thousand in loan servicing fee income occurred
for the three and six months ended June 30, 2017
, respectively, compared to the same periods of
2016
. These increases were partially offset by decreases in service charges on deposits accounts of $11 thousand and $37 thousand
for the three and six months ended June 30, 2017
, respectively, compared to the same periods of
2016
.
|
|
•
|
Net gains on sales of loans held for sale.
Continuing the Company's strategy to mitigate long-term interest rate risk, residential and commercial loans totaling
$30.0 million
were sold during the
second
quarter of
2017
, versus residential loan sales of
$35.4 million
during the
second
quarter of
2016
. Residential and commercial loans of
$58.5 million
were sold during
the first six months of 2017
, versus sales of
$58.3 million
the first six months of 2016
. Although the volume of loans sold for the six month comparison periods are similar, the average sale premiums were lower in
2017
versus
2016
.
|
|
•
|
Income from Company-owned life insurance.
Proceeds from the death benefit on an insurance policy on the life of a former director, resulting in $73 thousand of additional income were received during the second quarter of
2016
that did not reoccur in
2017
. Additionally, the total yield on the policies has decreased as insurance costs have increased as each insured individual is another year older.
|
|
•
|
Other income.
Other income decreased for the three month comparison periods due to decreases of $23 thousand in MSR income and $7 thousand in other noninterest income. For the sixth month comparison periods, MSR income increased $2 thousand but was more than offset by a decrease in other noninterest income of $14 thousand.
|
|
|
For The Three Months Ended June 30,
|
For The Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2017
|
2016
|
$ Variance
|
% Variance
|
2017
|
2016
|
$ Variance
|
% Variance
|
||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Salaries and wages
|
$
|
2,504
|
|
$
|
2,442
|
|
$
|
62
|
|
2.5
|
|
$
|
5,072
|
|
$
|
4,900
|
|
$
|
172
|
|
3.5
|
|
|
Pension and employee benefits
|
951
|
|
851
|
|
100
|
|
11.8
|
|
1,830
|
|
1,794
|
|
36
|
|
2.0
|
|
||||||
|
Occupancy expense, net
|
363
|
|
309
|
|
54
|
|
17.5
|
|
753
|
|
626
|
|
127
|
|
20.3
|
|
||||||
|
Equipment expense
|
523
|
|
541
|
|
(18
|
)
|
(3.3
|
)
|
1,057
|
|
1,050
|
|
7
|
|
0.7
|
|
||||||
|
Vermont franchise tax
|
145
|
|
138
|
|
7
|
|
5.1
|
|
288
|
|
275
|
|
13
|
|
4.7
|
|
||||||
|
FDIC insurance assessment
|
76
|
|
82
|
|
(6
|
)
|
(7.3
|
)
|
171
|
|
165
|
|
6
|
|
3.6
|
|
||||||
|
Other expenses
|
1,309
|
|
1,445
|
|
(136
|
)
|
(9.4
|
)
|
2,641
|
|
2,701
|
|
(60
|
)
|
(2.2
|
)
|
||||||
|
Total noninterest expense
|
$
|
5,871
|
|
$
|
5,808
|
|
$
|
63
|
|
1.1
|
|
$
|
11,812
|
|
$
|
11,511
|
|
$
|
301
|
|
2.6
|
|
|
•
|
Salaries and wages.
Salaries and wages increased
$62 thousand
and
$172 thousand
for the three and six months ended June 30, 2017
, respectively, compared to the same periods of
2016
due to normal salary increases.
|
|
•
|
Pension and employee benefits.
Pension and employee benefits increased
$100 thousand
and
$36 thousand
for the three and six months ended June 30, 2017
, respectively, compared to the same periods in
2016
. The increase for the three month comparison period is primarily the result of an increase in the cost of the Company's medical plan of $64 thousand, a reduction of $22 thousand in the benefit received from the pension plan, and an increase of $9 thousand in 401K contribution expense. The increase for the six month comparison period is the result of a reduction in the benefit received from the pension plan of $44, a $29 thousand increase in other employee benefits, and an increase in payroll taxes of $10 thousand. These increases were partially offset by a reduction in the cost of the Company's medical plan of $31 thousand resulting from the receipt of a $130 thousand plan credit in March 2017 due to favorable 2016 claims experience. Additionally, the Company's 401k contribution expense was $15 thousand less for the
six months ended June 30, 2017
compared to the same period in
2016
as the
2016
profit sharing contribution paid to employees was less than the amount accrued based on the end of year employee census information.
|
|
•
|
Occupancy expense.
The Company experienced increases of $32 thousand and $79 thousand in repairs and maintenance for its facilities
for the three and six months ended June 30, 2017
, respectively, compared to the same periods of
2016
. The mild winter experienced in Vermont and New Hampshire in 2016 resulted in lower than normal plowing costs. Also, the Company's janitorial services increased approximately $13 thousand and $23 during the three and six month comparison periods, respectively, due to a change in vendor. Additionally, lease expense increased $10 thousand and $19 thousand
for the three and six months ended June 30, 2017
, respectively, compared to the same periods of
2016
. Lastly, increases of $9 thousand and $18 thousand in depreciation expense occurred during the three and six month comparison periods, respectively.
|
|
|
June 30, 2017
|
December 31, 2016
|
||||||
|
Loan Class
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
175,322
|
|
32.4
|
$
|
172,727
|
|
31.9
|
|
Construction real estate
|
40,735
|
|
7.5
|
34,189
|
|
6.3
|
||
|
Commercial real estate
|
252,354
|
|
46.6
|
249,063
|
|
46.0
|
||
|
Commercial
|
46,598
|
|
8.6
|
41,999
|
|
7.8
|
||
|
Consumer
|
3,537
|
|
0.6
|
3,962
|
|
0.7
|
||
|
Municipal
|
17,654
|
|
3.3
|
31,350
|
|
5.8
|
||
|
Loans held for sale
|
5,406
|
|
1.0
|
7,803
|
|
1.5
|
||
|
Total loans
|
541,606
|
|
100.0
|
541,093
|
|
100.0
|
||
|
Allowance for loan losses
|
(5,168
|
)
|
|
(5,247
|
)
|
|
||
|
Unamortized net loan costs
|
708
|
|
|
649
|
|
|
||
|
Net loans and loans held for sale
|
$
|
537,146
|
|
|
$
|
536,495
|
|
|
|
|
As of or for the six months ended
|
As of or for the year ended
|
As of or for the six months ended
|
||||||
|
|
June 30,
2017 |
December 31,
2016 |
June 30,
2016 |
||||||
|
|
(Dollars in thousands)
|
||||||||
|
Nonaccrual loans
|
$
|
2,728
|
|
$
|
3,545
|
|
$
|
2,627
|
|
|
Accruing loans 90+ days delinquent
|
357
|
|
840
|
|
795
|
|
|||
|
Total nonperforming assets (1)
|
$
|
3,085
|
|
$
|
4,385
|
|
$
|
3,422
|
|
|
Allowance for loan losses to loans not held for sale
|
0.96
|
%
|
0.98
|
%
|
1.04
|
%
|
|||
|
Allowance for loan losses to nonperforming loans
|
167.52
|
%
|
119.66
|
%
|
152.72
|
%
|
|||
|
Nonperforming loans to total loans
|
0.57
|
%
|
0.81
|
%
|
0.67
|
%
|
|||
|
Nonperforming assets to total assets
|
0.46
|
%
|
0.63
|
%
|
0.54
|
%
|
|||
|
Delinquent loans (30 days to nonaccruing) to total loans
|
0.97
|
%
|
1.55
|
%
|
1.00
|
%
|
|||
|
Net charge-offs (annualized) to average loans not held for sale
|
0.03
|
%
|
0.02
|
%
|
0.05
|
%
|
|||
|
(1)
|
The Company had guarantees of U.S. or state government agencies on the above nonperforming loans totaling
$194 thousand
at
June 30, 2017
,
$599 thousand
at
December 31, 2016
, and
$444 thousand
at
June 30, 2016
.
|
|
|
For the Three Months
Ended June 30, |
For The Six Months
Ended June 30, |
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Balance at beginning of period
|
$
|
5,192
|
|
$
|
5,125
|
|
$
|
5,247
|
|
$
|
5,201
|
|
|
Charge-offs
|
(28
|
)
|
—
|
|
(89
|
)
|
(156
|
)
|
||||
|
Recoveries
|
4
|
|
26
|
|
10
|
|
31
|
|
||||
|
Net charge-offs
|
(24
|
)
|
26
|
|
(79
|
)
|
(125
|
)
|
||||
|
Provision for loan losses
|
—
|
|
75
|
|
—
|
|
150
|
|
||||
|
Balance at end of period
|
$
|
5,168
|
|
$
|
5,226
|
|
$
|
5,168
|
|
$
|
5,226
|
|
|
|
June 30, 2017
|
December 31, 2016
|
||||||
|
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
1,387
|
|
32.7
|
$
|
1,399
|
|
32.4
|
|
Construction real estate
|
481
|
|
7.6
|
391
|
|
6.4
|
||
|
Commercial real estate
|
2,753
|
|
47.1
|
2,687
|
|
46.7
|
||
|
Commercial
|
362
|
|
8.7
|
342
|
|
7.9
|
||
|
Consumer
|
24
|
|
0.6
|
26
|
|
0.7
|
||
|
Municipal
|
26
|
|
3.3
|
40
|
|
5.9
|
||
|
Unallocated
|
135
|
|
—
|
362
|
|
—
|
||
|
Total
|
$
|
5,168
|
|
100.0
|
$
|
5,247
|
|
100.0
|
|
|
Six Months Ended
June 30, 2017 |
Year Ended
December 31, 2016 |
||||||||||
|
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Nontime deposits:
|
|
|
|
|
|
|
||||||
|
Noninterest bearing deposits
|
$
|
106,124
|
|
18.2
|
—
|
|
$
|
105,596
|
|
18.7
|
—
|
|
|
Interest bearing checking accounts
|
144,176
|
|
24.8
|
0.11
|
%
|
128,977
|
|
22.8
|
0.09
|
%
|
||
|
Money market accounts
|
130,206
|
|
22.4
|
0.50
|
%
|
110,938
|
|
19.6
|
0.35
|
%
|
||
|
Savings accounts
|
98,617
|
|
16.9
|
0.15
|
%
|
93,118
|
|
16.5
|
0.15
|
%
|
||
|
Total nontime deposits
|
479,123
|
|
82.3
|
0.20
|
%
|
438,629
|
|
77.6
|
0.15
|
%
|
||
|
Time deposits:
|
|
|
|
|
|
|
||||||
|
Less than $100,000
|
62,116
|
|
10.7
|
0.65
|
%
|
63,720
|
|
11.3
|
0.66
|
%
|
||
|
$100,000 and over
|
40,666
|
|
7.0
|
0.68
|
%
|
62,528
|
|
11.1
|
0.90
|
%
|
||
|
Total time deposits
|
102,782
|
|
17.7
|
0.66
|
%
|
126,248
|
|
22.4
|
0.77
|
%
|
||
|
Total deposits
|
$
|
581,905
|
|
100.0
|
0.28
|
%
|
$
|
564,877
|
|
100.0
|
0.29
|
%
|
|
|
June 30, 2017
|
December 31, 2016
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Within 3 months
|
$
|
7,629
|
|
$
|
5,202
|
|
|
3 to 6 months
|
6,152
|
|
9,927
|
|
||
|
6 to 12 months
|
11,572
|
|
12,051
|
|
||
|
Over 12 months
|
12,631
|
|
13,401
|
|
||
|
|
$
|
37,984
|
|
$
|
40,581
|
|
|
|
June 30, 2017
|
December 31, 2016
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Commitments to originate loans
|
$
|
62,536
|
|
$
|
31,404
|
|
|
Unused lines of credit
|
84,442
|
|
76,544
|
|
||
|
Standby and commercial letters of credit
|
1,619
|
|
1,624
|
|
||
|
Credit card arrangements
|
1,289
|
|
1,341
|
|
||
|
FHLB Mortgage Partnership Finance credit enhancement obligation, net
|
611
|
|
610
|
|
||
|
Commitment to purchase investment in a real estate limited partnership
|
2,291
|
|
980
|
|
||
|
Total
|
$
|
152,788
|
|
$
|
112,503
|
|
|
|
June 30, 2017
|
||
|
|
(Dollars in thousands)
|
||
|
Operating lease commitments
|
$
|
315
|
|
|
Contractual payments on borrowed funds (1)
|
36,395
|
|
|
|
Deposits without stated maturity (1) (2)
|
464,710
|
|
|
|
Certificates of deposit (1) (2)
|
99,913
|
|
|
|
Deferred compensation payouts
|
910
|
|
|
|
Total
|
$
|
602,243
|
|
|
(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 June 30, 2017
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Company:
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
$
|
63,587
|
|
13.37
|
%
|
$
|
38,048
|
|
8.00
|
%
|
N/A
|
|
N/A
|
|
|
|
Tier I capital to risk weighted assets
|
58,419
|
|
12.28
|
%
|
28,543
|
|
6.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
58,419
|
|
12.28
|
%
|
21,408
|
|
4.50
|
%
|
N/A
|
|
N/A
|
|
|||
|
Tier I capital to average assets
|
58,419
|
|
8.65
|
%
|
27,015
|
|
4.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
|
|||||||||
|
Union:
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
$
|
63,264
|
|
13.32
|
%
|
$
|
37,996
|
|
8.00
|
%
|
$
|
47,495
|
|
10.00
|
%
|
|
Tier I capital to risk weighted assets
|
58,096
|
|
12.24
|
%
|
28,478
|
|
6.00
|
%
|
37,971
|
|
8.00
|
%
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
58,096
|
|
12.24
|
%
|
21,359
|
|
4.50
|
%
|
30,852
|
|
6.50
|
%
|
|||
|
Tier I capital to average assets
|
58,096
|
|
8.62
|
%
|
26,959
|
|
4.00
|
%
|
33,698
|
|
5.00
|
%
|
|||
|
•
|
Current/Flat Rates: If rates remain at current levels net interest income is projected to trend sideways for the entire simulation as declining asset yields are similarly offset by reductions to funding costs.
|
|
•
|
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 expected to trend close to the base case scenario over the near term as higher funding costs match increasing asset yields. Once funding cost increases stabilize, net interest income is projected to increase for the duration of the simulation as assets reprice at higher rates and investment and loan cash flow continues to cycle into the elevated environment. The timing of recovery will depend on the slope and shape of the yield curve as rates rise.
|
|
|
Rate Change
|
Percent Change in Net Interest Income Limit
|
Percent Change in Net Interest Income
|
|
|||
|
|
Up 300 basis points
|
(21.00
|
)%
|
2.5
|
%
|
|
|
|
|
Up 200 basis points
|
(14.00
|
)%
|
1.9
|
%
|
|
|
|
Issuer Purchases of Equity Securities
|
||||||||
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1)
|
Maximum Number of Shares that May Yet be Purchased Under the Plans or Program (1)
|
||||
|
April 2017
|
—
|
|
—
|
|
—
|
|
3,000
|
|
|
May 2017
|
375
|
|
$40.54
|
375
|
|
2,625
|
|
|
|
June 2017
|
75
|
|
$40.00
|
75
|
|
—
|
|
|
|
(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 2017. The program will expire on December 31, 2017, 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 June 30, 2017 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three and six months ended June 30, 2017 and 2016, (iii) the unaudited consolidated statements of comprehensive income for the three and six months ended June 30, 2017 and 2016, (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 9, 2017
|
|
/s/ David S. Silverman
|
|
|
|
David S. Silverman
|
|
|
|
Director, President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
August 9, 2017
|
|
/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, 2017 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three and six months ended June 30, 2017 and 2016, (iii) the unaudited consolidated statements of comprehensive income for the three and six months ended June 30, 2017 and 2016, (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 |
|---|