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 [ ]
|
Smaller reporting company [ X ]
|
|
|
Emerging growth company [ ]
|
|
|
Common Stock, $2 par value
|
|
4,469,048
|
|
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II OTHER INFORMATION
|
|
|
|
|
|
|
|
|
|
September 30, 2019
|
December 31, 2018
|
||||
|
|
(Unaudited)
|
|
||||
|
Assets
|
(Dollars in thousands)
|
|||||
|
Cash and due from banks
|
$
|
5,126
|
|
$
|
4,045
|
|
|
Federal funds sold and overnight deposits
|
24,774
|
|
33,244
|
|
||
|
Cash and cash equivalents
|
29,900
|
|
37,289
|
|
||
|
Interest bearing deposits in banks
|
7,062
|
|
9,300
|
|
||
|
Investment securities available-for-sale
|
85,274
|
|
73,405
|
|
||
|
Other investments
|
612
|
|
556
|
|
||
|
Total investments
|
85,886
|
|
73,961
|
|
||
|
Loans held for sale
|
13,561
|
|
2,899
|
|
||
|
Loans
|
657,916
|
|
642,461
|
|
||
|
Allowance for loan losses
|
(5,808
|
)
|
(5,739
|
)
|
||
|
Net deferred loan costs
|
988
|
|
938
|
|
||
|
Net loans
|
653,096
|
|
637,660
|
|
||
|
Premises and equipment, net
|
22,507
|
|
16,073
|
|
||
|
Company-owned life insurance
|
12,240
|
|
9,040
|
|
||
|
Other assets
|
20,636
|
|
19,115
|
|
||
|
Total assets
|
$
|
844,888
|
|
$
|
805,337
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
||||
|
Liabilities
|
|
|
||||
|
Deposits
|
|
|
||||
|
Noninterest bearing
|
$
|
137,239
|
|
$
|
132,971
|
|
|
Interest bearing
|
419,646
|
|
444,722
|
|
||
|
Time
|
159,844
|
|
129,077
|
|
||
|
Total deposits
|
716,729
|
|
706,770
|
|
||
|
Borrowed funds
|
47,164
|
|
27,821
|
|
||
|
Accrued interest and other liabilities
|
10,382
|
|
6,255
|
|
||
|
Total liabilities
|
774,275
|
|
740,846
|
|
||
|
Commitments and Contingencies
|
|
|
||||
|
Stockholders’ Equity
|
|
|
||||
|
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,945,690 shares
issued at September 30, 2019 and 4,943,690 shares issued at December 31, 2018
|
9,892
|
|
9,888
|
|
||
|
Additional paid-in capital
|
1,099
|
|
894
|
|
||
|
Retained earnings
|
62,645
|
|
58,911
|
|
||
|
Treasury stock at cost; 476,647 shares at September 30, 2019
and 477,011 shares at December 31, 2018
|
(4,186
|
)
|
(4,179
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
1,163
|
|
(1,023
|
)
|
||
|
Total stockholders' equity
|
70,613
|
|
64,491
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
844,888
|
|
$
|
805,337
|
|
|
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||
|
|
2019
|
2018
|
2019
|
2018
|
||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||
|
Interest and dividend income
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
8,502
|
|
$
|
7,482
|
|
$
|
24,604
|
|
$
|
21,855
|
|
|
Interest on debt securities:
|
|
|
|
|
||||||||
|
Taxable
|
409
|
|
321
|
|
1,271
|
|
918
|
|
||||
|
Tax exempt
|
131
|
|
145
|
|
373
|
|
436
|
|
||||
|
Dividends
|
24
|
|
65
|
|
177
|
|
160
|
|
||||
|
Interest on federal funds sold and overnight deposits
|
19
|
|
26
|
|
130
|
|
88
|
|
||||
|
Interest on interest bearing deposits in banks
|
46
|
|
56
|
|
153
|
|
152
|
|
||||
|
Total interest and dividend income
|
9,131
|
|
8,095
|
|
26,708
|
|
23,609
|
|
||||
|
Interest expense
|
|
|
|
|
||||||||
|
Interest on deposits
|
1,198
|
|
842
|
|
3,439
|
|
1,949
|
|
||||
|
Interest on borrowed funds
|
299
|
|
244
|
|
689
|
|
515
|
|
||||
|
Total interest expense
|
1,497
|
|
1,086
|
|
4,128
|
|
2,464
|
|
||||
|
Net interest income
|
7,634
|
|
7,009
|
|
22,580
|
|
21,145
|
|
||||
|
Provision for loan losses
|
150
|
|
150
|
|
350
|
|
300
|
|
||||
|
Net interest income after provision for loan losses
|
7,484
|
|
6,859
|
|
22,230
|
|
20,845
|
|
||||
|
Noninterest income
|
|
|
|
|
||||||||
|
Trust income
|
168
|
|
195
|
|
519
|
|
579
|
|
||||
|
Service fees
|
1,617
|
|
1,568
|
|
4,547
|
|
4,538
|
|
||||
|
Net gains on sales of investment securities available-for-sale
|
—
|
|
—
|
|
8
|
|
—
|
|
||||
|
Net gains on sales of loans held for sale
|
824
|
|
596
|
|
1,881
|
|
1,322
|
|
||||
|
Other income
|
123
|
|
93
|
|
399
|
|
636
|
|
||||
|
Total noninterest income
|
2,732
|
|
2,452
|
|
7,354
|
|
7,075
|
|
||||
|
Noninterest expenses
|
|
|
|
|
||||||||
|
Salaries and wages
|
3,072
|
|
2,745
|
|
8,773
|
|
8,008
|
|
||||
|
Employee benefits
|
1,043
|
|
1,144
|
|
3,097
|
|
3,299
|
|
||||
|
Occupancy expense, net
|
428
|
|
338
|
|
1,287
|
|
1,069
|
|
||||
|
Equipment expense
|
625
|
|
528
|
|
1,764
|
|
1,574
|
|
||||
|
Other expenses
|
1,833
|
|
1,770
|
|
5,400
|
|
5,005
|
|
||||
|
Total noninterest expenses
|
7,001
|
|
6,525
|
|
20,321
|
|
18,955
|
|
||||
|
Income before provision for income taxes
|
3,215
|
|
2,786
|
|
9,263
|
|
8,965
|
|
||||
|
Provision for income taxes
|
477
|
|
475
|
|
1,374
|
|
1,457
|
|
||||
|
Net income
|
$
|
2,738
|
|
$
|
2,311
|
|
$
|
7,889
|
|
$
|
7,508
|
|
|
Earnings per common share
|
$
|
0.62
|
|
$
|
0.52
|
|
$
|
1.77
|
|
$
|
1.68
|
|
|
Weighted average number of common shares outstanding
|
4,468,400
|
|
4,465,882
|
|
4,467,845
|
|
4,465,741
|
|
||||
|
Dividends per common share
|
$
|
0.31
|
|
$
|
0.30
|
|
$
|
0.93
|
|
$
|
0.90
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||
|
|
2019
|
2018
|
2019
|
2018
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Net income
|
$
|
2,738
|
|
$
|
2,311
|
|
$
|
7,889
|
|
$
|
7,508
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
||||||||
|
Investment securities available-for-sale:
|
|
|
|
|
||||||||
|
Net unrealized holding gains (losses) arising during the period on investment securities available-for-sale
|
441
|
|
(352
|
)
|
2,192
|
|
(1,516
|
)
|
||||
|
Reclassification adjustment for net gains on sales of investment securities available-for-sale realized in net income
|
—
|
|
—
|
|
(6
|
)
|
—
|
|
||||
|
Total other comprehensive income (loss)
|
441
|
|
(352
|
)
|
2,186
|
|
(1,516
|
)
|
||||
|
Total comprehensive income
|
$
|
3,179
|
|
$
|
1,959
|
|
$
|
10,075
|
|
$
|
5,992
|
|
|
|
Three Month Period Ended September 30, 2019 and 2018
|
|||||||||||||||||||
|
|
Common Stock
|
|
|
|
Accumulated
other
comprehensive income (loss)
|
|
||||||||||||||
|
|
Shares,
net of
treasury
|
Amount
|
Additional
paid-in
capital
|
Retained
earnings
|
Treasury
stock
|
Total
stockholders’
equity
|
||||||||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||||||||||
|
Balances June 30, 2019
|
4,467,845
|
|
$
|
9,890
|
|
$
|
1,020
|
|
$
|
61,292
|
|
$
|
(4,188
|
)
|
$
|
722
|
|
$
|
68,736
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
2,738
|
|
—
|
|
—
|
|
2,738
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
441
|
|
441
|
|
||||||
|
Dividend reinvestment plan
|
198
|
|
—
|
|
5
|
|
—
|
|
2
|
|
—
|
|
7
|
|
||||||
|
Cash dividends declared
($0.31 per share)
|
—
|
|
—
|
|
—
|
|
(1,385
|
)
|
—
|
|
—
|
|
(1,385
|
)
|
||||||
|
Stock based compensation expense
|
—
|
|
—
|
|
54
|
|
—
|
|
—
|
|
—
|
|
54
|
|
||||||
|
Exercise of stock options
|
1,000
|
|
2
|
|
20
|
|
—
|
|
—
|
|
—
|
|
22
|
|
||||||
|
Balances, September 30, 2019
|
4,469,043
|
|
$
|
9,892
|
|
$
|
1,099
|
|
$
|
62,645
|
|
$
|
(4,186
|
)
|
$
|
1,163
|
|
$
|
70,613
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balances June 30, 2018
|
4,465,803
|
|
$
|
9,882
|
|
$
|
850
|
|
$
|
59,715
|
|
$
|
(4,078
|
)
|
$
|
(6,260
|
)
|
$
|
60,109
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
2,311
|
|
—
|
|
—
|
|
2,311
|
|
||||||
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(352
|
)
|
(352
|
)
|
||||||
|
Dividend reinvestment plan
|
143
|
|
—
|
|
6
|
|
—
|
|
2
|
|
—
|
|
8
|
|
||||||
|
Cash dividends declared
($0.30 per share)
|
—
|
|
—
|
|
—
|
|
(1,340
|
)
|
—
|
|
—
|
|
(1,340
|
)
|
||||||
|
Stock based compensation expense
|
—
|
|
—
|
|
41
|
|
—
|
|
—
|
|
—
|
|
41
|
|
||||||
|
Balances, September 30, 2018
|
4,465,946
|
|
$
|
9,882
|
|
$
|
897
|
|
$
|
60,686
|
|
$
|
(4,076
|
)
|
$
|
(6,612
|
)
|
$
|
60,777
|
|
|
|
Nine Month Period Ended September 30, 2019 and 2018
|
|||||||||||||||||||
|
|
Common Stock
|
|
|
|
Accumulated
other
comprehensive income (loss)
|
|
||||||||||||||
|
|
Shares,
net of
treasury
|
Amount
|
Additional
paid-in
capital
|
Retained
earnings
|
Treasury
stock
|
Total
stockholders’
equity
|
||||||||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||||||||||
|
Balances, December 31, 2018
|
4,466,679
|
|
$
|
9,888
|
|
$
|
894
|
|
$
|
58,911
|
|
$
|
(4,179
|
)
|
$
|
(1,023
|
)
|
$
|
64,491
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
7,889
|
|
—
|
|
—
|
|
7,889
|
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,186
|
|
2,186
|
|
||||||
|
Dividend reinvestment plan
|
664
|
|
—
|
|
21
|
|
—
|
|
6
|
|
—
|
|
27
|
|
||||||
|
Cash dividends declared
($0.93 per share)
|
—
|
|
—
|
|
—
|
|
(4,155
|
)
|
—
|
|
—
|
|
(4,155
|
)
|
||||||
|
Stock based compensation expense
|
—
|
|
—
|
|
144
|
|
—
|
|
—
|
|
—
|
|
144
|
|
||||||
|
Exercise of stock options
|
2,000
|
|
4
|
|
40
|
|
—
|
|
—
|
|
—
|
|
44
|
|
||||||
|
Purchase of treasury stock
|
(300
|
)
|
—
|
|
—
|
|
—
|
|
(13
|
)
|
—
|
|
(13
|
)
|
||||||
|
Balances, September 30, 2019
|
4,469,043
|
|
$
|
9,892
|
|
$
|
1,099
|
|
$
|
62,645
|
|
$
|
(4,186
|
)
|
$
|
1,163
|
|
$
|
70,613
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balances, December 31, 2017
|
4,465,576
|
|
$
|
9,882
|
|
$
|
755
|
|
$
|
57,197
|
|
$
|
(4,077
|
)
|
$
|
(5,096
|
)
|
$
|
58,661
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
7,508
|
|
—
|
|
—
|
|
7,508
|
|
||||||
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,516
|
)
|
(1,516
|
)
|
||||||
|
Dividend reinvestment plan
|
430
|
|
—
|
|
19
|
|
—
|
|
4
|
|
—
|
|
23
|
|
||||||
|
Cash dividends declared
($0.90 per share)
|
—
|
|
—
|
|
—
|
|
(4,019
|
)
|
—
|
|
—
|
|
(4,019
|
)
|
||||||
|
Stock based compensation expense
|
—
|
|
—
|
|
123
|
|
—
|
|
—
|
|
—
|
|
123
|
|
||||||
|
Purchase of treasury stock
|
(60
|
)
|
—
|
|
—
|
|
—
|
|
(3
|
)
|
—
|
|
(3
|
)
|
||||||
|
Balances, September 30, 2018
|
4,465,946
|
|
$
|
9,882
|
|
$
|
897
|
|
$
|
60,686
|
|
$
|
(4,076
|
)
|
$
|
(6,612
|
)
|
$
|
60,777
|
|
|
|
Nine Months Ended September 30,
|
|||||
|
|
2019
|
2018
|
||||
|
Cash Flows From Operating Activities
|
(Dollars in thousands)
|
|||||
|
Net income
|
$
|
7,889
|
|
$
|
7,508
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
|
Depreciation
|
1,122
|
|
886
|
|
||
|
Provision for loan losses
|
350
|
|
300
|
|
||
|
Deferred income tax credit
|
(26
|
)
|
(57
|
)
|
||
|
Net amortization of investment securities
|
305
|
|
294
|
|
||
|
Equity in losses of limited partnerships
|
534
|
|
428
|
|
||
|
Stock based compensation expense
|
144
|
|
123
|
|
||
|
Net increase in unamortized loan costs
|
(50
|
)
|
(96
|
)
|
||
|
Proceeds from sales of loans held for sale
|
103,207
|
|
84,541
|
|
||
|
Origination of loans held for sale
|
(111,988
|
)
|
(82,729
|
)
|
||
|
Net gains on sales of loans held for sale
|
(1,881
|
)
|
(1,322
|
)
|
||
|
Net gain on disposals of premises and equipment
|
—
|
|
(191
|
)
|
||
|
Net gain on sales of investment securities available-for-sale
|
(8
|
)
|
—
|
|
||
|
Net gain on sales of other real estate owned
|
—
|
|
(11
|
)
|
||
|
Decrease (increase) in accrued interest receivable
|
110
|
|
(70
|
)
|
||
|
Amortization of core deposit intangible
|
129
|
|
129
|
|
||
|
Increase in other assets
|
(851
|
)
|
(258
|
)
|
||
|
Contribution to defined benefit pension plan
|
—
|
|
(850
|
)
|
||
|
Increase in other liabilities
|
2,478
|
|
1,228
|
|
||
|
Net cash provided by operating activities
|
1,464
|
|
9,853
|
|
||
|
Cash Flows From Investing Activities
|
|
|
||||
|
Interest bearing deposits in banks
|
|
|
||||
|
Proceeds from maturities and redemptions
|
2,487
|
|
1,843
|
|
||
|
Purchases
|
(249
|
)
|
(2,238
|
)
|
||
|
Investment securities held-to-maturity
|
|
|
||||
|
Proceeds from maturities, calls and paydowns
|
—
|
|
1,000
|
|
||
|
Investment securities available-for-sale
|
|
|
||||
|
Proceeds from sales
|
8,785
|
|
—
|
|
||
|
Proceeds from maturities, calls and paydowns
|
6,567
|
|
4,222
|
|
||
|
Purchases
|
(24,752
|
)
|
(13,053
|
)
|
||
|
Other investments
|
|
|
||||
|
Proceeds from sales
|
47
|
|
44
|
|
||
|
Purchases
|
(103
|
)
|
(120
|
)
|
||
|
Net increase in nonmarketable stock
|
(231
|
)
|
(468
|
)
|
||
|
Net increase in loans
|
(15,746
|
)
|
(49,739
|
)
|
||
|
Recoveries of loans charged off
|
10
|
|
17
|
|
||
|
Purchases of premises and equipment
|
(6,070
|
)
|
(2,391
|
)
|
||
|
Purchase of Company-owned life insurance
|
(3,000
|
)
|
—
|
|
||
|
Proceeds from Company-owned life insurance death benefit
|
—
|
|
307
|
|
||
|
Investments in limited partnerships
|
(1,803
|
)
|
(695
|
)
|
||
|
Proceeds from sales of premises and equipment
|
—
|
|
204
|
|
||
|
Proceeds from sales of other real estate owned
|
—
|
|
47
|
|
||
|
Net cash used in investing activities
|
(34,058
|
)
|
(61,020
|
)
|
||
|
|
|
|
||||
|
Cash Flows From Financing Activities
|
|
|
||||
|
Advances on long-term borrowings
|
150,000
|
|
164,175
|
|
||
|
Repayment of long-term debt
|
(130,287
|
)
|
(156,940
|
)
|
||
|
Net (decrease) increase in short-term borrowings outstanding
|
(370
|
)
|
3,174
|
|
||
|
Net increase (decrease) in noninterest bearing deposits
|
4,268
|
|
(1,228
|
)
|
||
|
Net decrease in interest bearing deposits
|
(25,076
|
)
|
(10,656
|
)
|
||
|
Net increase in time deposits
|
30,767
|
|
32,033
|
|
||
|
Issuance of common stock
|
44
|
|
—
|
|
||
|
Purchase of treasury stock
|
(13
|
)
|
(3
|
)
|
||
|
Dividends paid
|
(4,128
|
)
|
(3,996
|
)
|
||
|
Net cash provided by financing activities
|
25,205
|
|
26,559
|
|
||
|
Net decrease in cash and cash equivalents
|
(7,389
|
)
|
(24,608
|
)
|
||
|
Cash and cash equivalents
|
|
|
||||
|
Beginning of period
|
37,289
|
|
38,508
|
|
||
|
End of period
|
$
|
29,900
|
|
$
|
13,900
|
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
||||
|
Interest paid
|
$
|
3,787
|
|
$
|
2,440
|
|
|
Income taxes paid
|
$
|
575
|
|
$
|
1,350
|
|
|
|
|
|
||||
|
Supplemental Schedule of Noncash Investing Activities
|
|
|
||||
|
Investment in limited partnerships acquired by capital contributions payable
|
$
|
619
|
|
$
|
1,321
|
|
|
Right-of-use operating lease assets obtained in exchange for operating lease liabilities
|
$
|
516
|
|
$
|
—
|
|
|
Right-of-use finance lease assets obtained in exchange for finance lease liabilities
|
$
|
1,486
|
|
$
|
—
|
|
|
|
|
|
||||
|
Dividends paid on Common Stock:
|
|
|
||||
|
Dividends declared
|
$
|
4,155
|
|
$
|
4,019
|
|
|
Dividends reinvested
|
(27
|
)
|
(23
|
)
|
||
|
|
$
|
4,128
|
|
$
|
3,996
|
|
|
|
|
|
||||
|
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
|
2018 Annual Report
|
Annual Report of Form 10-K for the year ended December 31, 2018
|
|
|
|
2017 Tax Act:
|
Tax Cut and Jobs Act of 2017
|
|
|
(Dollars in thousands)
|
||
|
2019
|
$
|
43
|
|
|
2020
|
171
|
|
|
|
2021
|
70
|
|
|
|
Total
|
$
|
284
|
|
|
September 30, 2019
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
6,610
|
|
$
|
60
|
|
$
|
(58
|
)
|
$
|
6,612
|
|
|
Agency mortgage-backed
|
46,403
|
|
687
|
|
(56
|
)
|
47,034
|
|
||||
|
State and political subdivisions
|
22,987
|
|
547
|
|
(7
|
)
|
23,527
|
|
||||
|
Corporate
|
7,801
|
|
383
|
|
(83
|
)
|
8,101
|
|
||||
|
Total
|
$
|
83,801
|
|
$
|
1,677
|
|
$
|
(204
|
)
|
$
|
85,274
|
|
|
December 31, 2018
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Available-for-sale
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
6,528
|
|
$
|
1
|
|
$
|
(208
|
)
|
$
|
6,321
|
|
|
Agency mortgage-backed
|
36,851
|
|
84
|
|
(683
|
)
|
36,252
|
|
||||
|
State and political subdivisions
|
23,527
|
|
130
|
|
(486
|
)
|
23,171
|
|
||||
|
Corporate
|
7,792
|
|
18
|
|
(149
|
)
|
7,661
|
|
||||
|
Total
|
$
|
74,698
|
|
$
|
233
|
|
$
|
(1,526
|
)
|
$
|
73,405
|
|
|
|
Amortized
Cost
|
Fair
Value
|
||||
|
Available-for-sale
|
(Dollars in thousands)
|
|||||
|
Due in one year or less
|
$
|
90
|
|
$
|
90
|
|
|
Due from one to five years
|
3,998
|
|
4,126
|
|
||
|
Due from five to ten years
|
17,193
|
|
17,608
|
|
||
|
Due after ten years
|
16,117
|
|
16,416
|
|
||
|
|
37,398
|
|
38,240
|
|
||
|
Agency mortgage-backed
|
46,403
|
|
47,034
|
|
||
|
Total debt securities available-for-sale
|
$
|
83,801
|
|
$
|
85,274
|
|
|
September 30, 2019
|
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
|
|
$
|
1,185
|
|
$
|
(4
|
)
|
9
|
|
$
|
2,997
|
|
$
|
(54
|
)
|
11
|
|
$
|
4,182
|
|
$
|
(58
|
)
|
|
Agency mortgage-backed
|
7
|
|
8,272
|
|
(19
|
)
|
8
|
|
5,165
|
|
(37
|
)
|
15
|
|
13,437
|
|
(56
|
)
|
||||||
|
State and political
subdivisions
|
2
|
|
752
|
|
(6
|
)
|
1
|
|
305
|
|
(1
|
)
|
3
|
|
1,057
|
|
(7
|
)
|
||||||
|
Corporate
|
—
|
|
—
|
|
—
|
|
3
|
|
1,417
|
|
(83
|
)
|
3
|
|
1,417
|
|
(83
|
)
|
||||||
|
Total
|
11
|
|
$
|
10,209
|
|
$
|
(29
|
)
|
21
|
|
$
|
9,884
|
|
$
|
(175
|
)
|
32
|
|
$
|
20,093
|
|
$
|
(204
|
)
|
|
December 31, 2018
|
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
|
|
$
|
1,184
|
|
$
|
(11
|
)
|
12
|
|
$
|
4,854
|
|
$
|
(197
|
)
|
14
|
|
$
|
6,038
|
|
$
|
(208
|
)
|
|
Agency mortgage-backed
|
5
|
|
3,516
|
|
(21
|
)
|
40
|
|
26,198
|
|
(662
|
)
|
45
|
|
29,714
|
|
(683
|
)
|
||||||
|
State and political
subdivisions
|
4
|
|
1,301
|
|
(16
|
)
|
36
|
|
15,067
|
|
(470
|
)
|
40
|
|
16,368
|
|
(486
|
)
|
||||||
|
Corporate
|
5
|
|
2,424
|
|
(12
|
)
|
5
|
|
2,285
|
|
(137
|
)
|
10
|
|
4,709
|
|
(149
|
)
|
||||||
|
Total
|
16
|
|
$
|
8,425
|
|
$
|
(60
|
)
|
93
|
|
$
|
48,404
|
|
$
|
(1,466
|
)
|
109
|
|
$
|
56,829
|
|
$
|
(1,526
|
)
|
|
•
|
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 September 30, 2019
|
For The Nine Months Ended September 30, 2019
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Proceeds
|
$
|
—
|
|
$
|
8,785
|
|
|
|
|
|
||||
|
Gross gains
|
—
|
|
45
|
|
||
|
Gross losses
|
—
|
|
(37
|
)
|
||
|
Net gains on sales of investment securities AFS
|
$
|
—
|
|
$
|
8
|
|
|
|
September 30,
2019 |
December 31,
2018 |
||||
|
|
(Dollars in thousands)
|
|||||
|
Residential real estate
|
$
|
192,617
|
|
$
|
187,320
|
|
|
Construction real estate
|
63,245
|
|
55,322
|
|
||
|
Commercial real estate
|
284,271
|
|
276,500
|
|
||
|
Commercial
|
44,536
|
|
47,228
|
|
||
|
Consumer
|
3,566
|
|
3,241
|
|
||
|
Municipal
|
69,681
|
|
72,850
|
|
||
|
Gross loans
|
657,916
|
|
642,461
|
|
||
|
Allowance for loan losses
|
(5,808
|
)
|
(5,739
|
)
|
||
|
Net deferred loan costs
|
988
|
|
938
|
|
||
|
Net loans
|
$
|
653,096
|
|
$
|
637,660
|
|
|
September 30, 2019
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
190,021
|
|
$
|
168
|
|
$
|
1,075
|
|
$
|
955
|
|
$
|
398
|
|
$
|
192,617
|
|
|
Construction real estate
|
62,764
|
|
98
|
|
122
|
|
228
|
|
33
|
|
63,245
|
|
||||||
|
Commercial real estate
|
282,238
|
|
1,549
|
|
192
|
|
24
|
|
268
|
|
284,271
|
|
||||||
|
Commercial
|
44,481
|
|
—
|
|
6
|
|
25
|
|
24
|
|
44,536
|
|
||||||
|
Consumer
|
3,545
|
|
19
|
|
2
|
|
—
|
|
—
|
|
3,566
|
|
||||||
|
Municipal
|
69,681
|
|
—
|
|
—
|
|
—
|
|
—
|
|
69,681
|
|
||||||
|
Total
|
$
|
652,730
|
|
$
|
1,834
|
|
$
|
1,397
|
|
$
|
1,232
|
|
$
|
723
|
|
$
|
657,916
|
|
|
December 31, 2018
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and Over and Accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Residential real estate
|
$
|
183,624
|
|
$
|
1,984
|
|
$
|
696
|
|
$
|
422
|
|
$
|
594
|
|
$
|
187,320
|
|
|
Construction real estate
|
52,807
|
|
1,451
|
|
1,023
|
|
—
|
|
41
|
|
55,322
|
|
||||||
|
Commercial real estate
|
273,778
|
|
1,703
|
|
153
|
|
718
|
|
148
|
|
276,500
|
|
||||||
|
Commercial
|
47,163
|
|
24
|
|
8
|
|
—
|
|
33
|
|
47,228
|
|
||||||
|
Consumer
|
3,215
|
|
21
|
|
5
|
|
—
|
|
—
|
|
3,241
|
|
||||||
|
Municipal
|
72,789
|
|
61
|
|
—
|
|
—
|
|
—
|
|
72,850
|
|
||||||
|
Total
|
$
|
633,376
|
|
$
|
5,244
|
|
$
|
1,885
|
|
$
|
1,140
|
|
$
|
816
|
|
$
|
642,461
|
|
|
•
|
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 September 30, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, June 30, 2019
|
$
|
1,396
|
|
$
|
646
|
|
$
|
3,011
|
|
$
|
313
|
|
$
|
23
|
|
$
|
33
|
|
$
|
254
|
|
$
|
5,676
|
|
|
Provision (credit) for loan losses
|
31
|
|
43
|
|
156
|
|
13
|
|
2
|
|
45
|
|
(140
|
)
|
150
|
|
||||||||
|
Recoveries of amounts charged off
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
|
1,427
|
|
689
|
|
3,167
|
|
326
|
|
25
|
|
78
|
|
114
|
|
5,826
|
|
||||||||
|
Amounts charged off
|
(18
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(18
|
)
|
||||||||
|
Balance, September 30, 2019
|
$
|
1,409
|
|
$
|
689
|
|
$
|
3,167
|
|
$
|
326
|
|
$
|
25
|
|
$
|
78
|
|
$
|
114
|
|
$
|
5,808
|
|
|
For The Three Months Ended September 30, 2018
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, June 30, 2018
|
$
|
1,375
|
|
$
|
556
|
|
$
|
2,855
|
|
$
|
374
|
|
$
|
26
|
|
$
|
30
|
|
$
|
337
|
|
$
|
5,553
|
|
|
Provision (credit) for loan losses
|
133
|
|
46
|
|
21
|
|
(10
|
)
|
(10
|
)
|
51
|
|
(81
|
)
|
150
|
|
||||||||
|
Recoveries of amounts charged off
|
—
|
|
—
|
|
—
|
|
—
|
|
13
|
|
—
|
|
—
|
|
13
|
|
||||||||
|
|
1,508
|
|
602
|
|
2,876
|
|
364
|
|
29
|
|
81
|
|
256
|
|
5,716
|
|
||||||||
|
Amounts charged off
|
(100
|
)
|
—
|
|
—
|
|
—
|
|
(6
|
)
|
—
|
|
—
|
|
(106
|
)
|
||||||||
|
Balance, September 30, 2018
|
$
|
1,408
|
|
$
|
602
|
|
$
|
2,876
|
|
$
|
364
|
|
$
|
23
|
|
$
|
81
|
|
$
|
256
|
|
$
|
5,610
|
|
|
For The Nine Months Ended September 30, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, December 31, 2018
|
$
|
1,368
|
|
$
|
617
|
|
$
|
2,933
|
|
$
|
354
|
|
$
|
23
|
|
$
|
82
|
|
$
|
362
|
|
$
|
5,739
|
|
|
Provision (credit) for loan
losses
|
116
|
|
72
|
|
234
|
|
171
|
|
9
|
|
(4
|
)
|
(248
|
)
|
350
|
|
||||||||
|
Recoveries of amounts
charged off
|
5
|
|
—
|
|
—
|
|
1
|
|
4
|
|
—
|
|
—
|
|
10
|
|
||||||||
|
|
1,489
|
|
689
|
|
3,167
|
|
526
|
|
36
|
|
78
|
|
114
|
|
6,099
|
|
||||||||
|
Amounts charged off
|
(80
|
)
|
—
|
|
—
|
|
(200
|
)
|
(11
|
)
|
—
|
|
—
|
|
(291
|
)
|
||||||||
|
Balance, September 30, 2019
|
$
|
1,409
|
|
$
|
689
|
|
$
|
3,167
|
|
$
|
326
|
|
$
|
25
|
|
$
|
78
|
|
$
|
114
|
|
$
|
5,808
|
|
|
For The Nine Months Ended September 30, 2018
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Balance, December 31, 2017
|
$
|
1,361
|
|
$
|
488
|
|
$
|
2,707
|
|
$
|
395
|
|
$
|
30
|
|
$
|
64
|
|
$
|
363
|
|
$
|
5,408
|
|
|
Provision (credit) for loan
losses
|
147
|
|
114
|
|
171
|
|
(31
|
)
|
(11
|
)
|
17
|
|
(107
|
)
|
300
|
|
||||||||
|
Recoveries of amounts
charged off
|
—
|
|
—
|
|
—
|
|
—
|
|
17
|
|
—
|
|
—
|
|
17
|
|
||||||||
|
|
1,508
|
|
602
|
|
2,878
|
|
364
|
|
36
|
|
81
|
|
256
|
|
5,725
|
|
||||||||
|
Amounts charged off
|
(100
|
)
|
—
|
|
(2
|
)
|
—
|
|
(13
|
)
|
—
|
|
—
|
|
(115
|
)
|
||||||||
|
Balance, September 30, 2018
|
$
|
1,408
|
|
$
|
602
|
|
$
|
2,876
|
|
$
|
364
|
|
$
|
23
|
|
$
|
81
|
|
$
|
256
|
|
$
|
5,610
|
|
|
September 30, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
41
|
|
$
|
—
|
|
$
|
176
|
|
$
|
8
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
225
|
|
|
Collectively evaluated
for impairment
|
1,368
|
|
689
|
|
2,991
|
|
318
|
|
25
|
|
78
|
|
114
|
|
5,583
|
|
||||||||
|
Total allocated
|
$
|
1,409
|
|
$
|
689
|
|
$
|
3,167
|
|
$
|
326
|
|
$
|
25
|
|
$
|
78
|
|
$
|
114
|
|
$
|
5,808
|
|
|
December 31, 2018
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
47
|
|
$
|
—
|
|
$
|
9
|
|
$
|
10
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
66
|
|
|
Collectively evaluated
for impairment
|
1,321
|
|
617
|
|
2,924
|
|
344
|
|
23
|
|
82
|
|
362
|
|
5,673
|
|
||||||||
|
Total allocated
|
$
|
1,368
|
|
$
|
617
|
|
$
|
2,933
|
|
$
|
354
|
|
$
|
23
|
|
$
|
82
|
|
$
|
362
|
|
$
|
5,739
|
|
|
September 30, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
1,595
|
|
$
|
229
|
|
$
|
3,264
|
|
$
|
297
|
|
$
|
—
|
|
$
|
—
|
|
$
|
5,385
|
|
|
Collectively evaluated
for impairment
|
191,022
|
|
63,016
|
|
281,007
|
|
44,239
|
|
3,566
|
|
69,681
|
|
652,531
|
|
|||||||
|
Total
|
$
|
192,617
|
|
$
|
63,245
|
|
$
|
284,271
|
|
$
|
44,536
|
|
$
|
3,566
|
|
$
|
69,681
|
|
$
|
657,916
|
|
|
December 31, 2018
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Individually evaluated
for impairment
|
$
|
1,678
|
|
$
|
119
|
|
$
|
2,276
|
|
$
|
352
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,425
|
|
|
Collectively evaluated
for impairment
|
185,642
|
|
55,203
|
|
274,224
|
|
46,876
|
|
3,241
|
|
72,850
|
|
638,036
|
|
|||||||
|
Total
|
$
|
187,320
|
|
$
|
55,322
|
|
$
|
276,500
|
|
$
|
47,228
|
|
$
|
3,241
|
|
$
|
72,850
|
|
$
|
642,461
|
|
|
September 30, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
172,225
|
|
$
|
43,262
|
|
$
|
174,061
|
|
$
|
31,718
|
|
$
|
3,494
|
|
$
|
69,681
|
|
$
|
494,441
|
|
|
Satisfactory/Monitor
|
17,177
|
|
19,749
|
|
105,849
|
|
11,695
|
|
69
|
|
—
|
|
154,539
|
|
|||||||
|
Substandard
|
3,215
|
|
234
|
|
4,361
|
|
1,123
|
|
3
|
|
—
|
|
8,936
|
|
|||||||
|
Total
|
$
|
192,617
|
|
$
|
63,245
|
|
$
|
284,271
|
|
$
|
44,536
|
|
$
|
3,566
|
|
$
|
69,681
|
|
$
|
657,916
|
|
|
December 31, 2018
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Pass
|
$
|
170,416
|
|
$
|
41,141
|
|
$
|
174,802
|
|
$
|
34,303
|
|
$
|
3,209
|
|
$
|
72,850
|
|
$
|
496,721
|
|
|
Satisfactory/Monitor
|
14,008
|
|
14,053
|
|
98,327
|
|
12,150
|
|
31
|
|
—
|
|
138,569
|
|
|||||||
|
Substandard
|
2,896
|
|
128
|
|
3,371
|
|
775
|
|
1
|
|
—
|
|
7,171
|
|
|||||||
|
Total
|
$
|
187,320
|
|
$
|
55,322
|
|
$
|
276,500
|
|
$
|
47,228
|
|
$
|
3,241
|
|
$
|
72,850
|
|
$
|
642,461
|
|
|
|
As of September 30, 2019
|
For The Three Months Ended September 30, 2019
|
For The Nine Months Ended September 30, 2019
|
||||||||||||||||||
|
|
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
|
$
|
221
|
|
$
|
231
|
|
$
|
41
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
1,789
|
|
1,789
|
|
176
|
|
|
|
|
|
|||||||||||
|
Commercial
|
11
|
|
12
|
|
8
|
|
|
|
|
|
|||||||||||
|
With an allowance recorded
|
2,021
|
|
2,032
|
|
225
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
1,374
|
|
1,937
|
|
—
|
|
|
|
|
|
|||||||||||
|
Construction real estate
|
229
|
|
247
|
|
—
|
|
|
|
|
|
|||||||||||
|
Commercial real estate
|
1,475
|
|
1,570
|
|
—
|
|
|
|
|
|
|||||||||||
|
Commercial
|
286
|
|
288
|
|
—
|
|
|
|
|
|
|||||||||||
|
With no allowance recorded
|
3,364
|
|
4,042
|
|
—
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential real estate
|
1,595
|
|
2,168
|
|
41
|
|
$
|
1,606
|
|
$
|
17
|
|
$
|
1,653
|
|
$
|
55
|
|
|||
|
Construction real estate
|
229
|
|
247
|
|
—
|
|
170
|
|
1
|
|
143
|
|
3
|
|
|||||||
|
Commercial real estate
|
3,264
|
|
3,359
|
|
176
|
|
2,380
|
|
24
|
|
2,176
|
|
89
|
|
|||||||
|
Commercial
|
297
|
|
300
|
|
8
|
|
309
|
|
8
|
|
327
|
|
19
|
|
|||||||
|
Total
|
$
|
5,385
|
|
$
|
6,074
|
|
$
|
225
|
|
$
|
4,465
|
|
$
|
50
|
|
$
|
4,299
|
|
$
|
166
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
September 30, 2019
totaling
$592 thousand
.
|
|
|
As of September 30, 2018
|
For The Three Months Ended September 30, 2018
|
For The Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
|
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
|
$
|
1,688
|
|
$
|
2,268
|
|
$
|
49
|
|
$
|
1,743
|
|
$
|
17
|
|
$
|
1,749
|
|
$
|
46
|
|
|
Construction real estate
|
78
|
|
78
|
|
—
|
|
79
|
|
1
|
|
80
|
|
3
|
|
|||||||
|
Commercial real estate
|
2,318
|
|
2,406
|
|
9
|
|
2,045
|
|
21
|
|
1,555
|
|
52
|
|
|||||||
|
Commercial
|
370
|
|
370
|
|
—
|
|
365
|
|
9
|
|
371
|
|
23
|
|
|||||||
|
Total
|
$
|
4,454
|
|
$
|
5,122
|
|
$
|
58
|
|
$
|
4,232
|
|
$
|
48
|
|
$
|
3,755
|
|
$
|
124
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
September 30, 2018
totaling
$656 thousand
.
|
|
|
December 31, 2018
|
|
|
||||||||
|
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||
|
Residential real estate
|
$
|
228
|
|
$
|
238
|
|
$
|
47
|
|
|
|
|
Commercial real estate
|
193
|
|
193
|
|
9
|
|
|
|
|||
|
Commercial
|
12
|
|
13
|
|
10
|
|
|
|
|||
|
With an allowance recorded
|
433
|
|
444
|
|
66
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
1,450
|
|
2,039
|
|
—
|
|
|
|
|||
|
Construction real estate
|
119
|
|
135
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
2,083
|
|
2,174
|
|
—
|
|
|
|
|||
|
Commercial
|
340
|
|
340
|
|
—
|
|
|
|
|||
|
With no allowance recorded
|
3,992
|
|
4,688
|
|
—
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
1,678
|
|
2,277
|
|
47
|
|
|
|
|||
|
Construction real estate
|
119
|
|
135
|
|
—
|
|
|
|
|||
|
Commercial real estate
|
2,276
|
|
2,367
|
|
9
|
|
|
|
|||
|
Commercial
|
352
|
|
353
|
|
10
|
|
|
|
|||
|
Total
|
$
|
4,425
|
|
$
|
5,132
|
|
$
|
66
|
|
|
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of
December 31, 2018
totaling
$641 thousand
.
|
|
|
September 30, 2019
|
December 31, 2018
|
||||||||
|
|
Number of Loans
|
Principal Balance
|
Number of Loans
|
Principal Balance
|
||||||
|
|
(Dollars in thousands)
|
|||||||||
|
Residential real estate
|
26
|
|
$
|
1,595
|
|
27
|
|
$
|
1,678
|
|
|
Construction real estate
|
2
|
|
106
|
|
2
|
|
119
|
|
||
|
Commercial real estate
|
8
|
|
992
|
|
9
|
|
1,172
|
|
||
|
Commercial
|
4
|
|
288
|
|
4
|
|
340
|
|
||
|
Total
|
40
|
|
$
|
2,981
|
|
42
|
|
$
|
3,309
|
|
|
|
New TDRs During the
|
New TDRs During the
|
||||||||||||||
|
|
Three Months Ended September 30, 2019
|
Nine Months Ended September 30, 2019
|
||||||||||||||
|
|
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
|
—
|
|
$
|
—
|
|
$
|
—
|
|
1
|
|
$
|
77
|
|
$
|
79
|
|
|
|
New TDRs During the
|
New TDRs During the
|
||||||||||||||
|
|
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
||||||||||||||
|
|
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
|
1
|
|
$
|
80
|
|
$
|
81
|
|
2
|
|
$
|
176
|
|
$
|
179
|
|
|
Commercial real estate
|
—
|
|
—
|
|
—
|
|
1
|
|
204
|
|
204
|
|
||||
|
Commercial
|
1
|
|
18
|
|
18
|
|
2
|
|
31
|
|
31
|
|
||||
|
|
Three Months Ended September 30, 2019
|
Nine Months Ended September 30, 2019
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Operating lease cost
|
$
|
31
|
|
$
|
93
|
|
|
|
|
|
||||
|
Finance lease cost:
|
|
|
||||
|
Amortization of right-of-use assets
|
$
|
13
|
|
$
|
39
|
|
|
Interest on lease liabilities
|
14
|
|
44
|
|
||
|
|
$
|
27
|
|
$
|
83
|
|
|
|
Operating Leases
|
Finance Leases
|
||||
|
|
(Dollars in thousands)
|
|||||
|
2019
|
$
|
51
|
|
$
|
18
|
|
|
2020
|
113
|
|
70
|
|
||
|
2021
|
99
|
|
72
|
|
||
|
2022
|
51
|
|
73
|
|
||
|
2023
|
39
|
|
75
|
|
||
|
Thereafter
|
154
|
|
2,288
|
|
||
|
Total
|
$
|
507
|
|
$
|
2,596
|
|
|
|
Operating Leases
|
Finance Leases
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Undiscounted cash flows
|
$
|
507
|
|
$
|
2,596
|
|
|
Discount effect of cash flows
|
(70
|
)
|
(1,110
|
)
|
||
|
Lease liabilities
|
$
|
437
|
|
$
|
1,486
|
|
|
|
Number of RSUs Granted
|
Weighted-Average Grant Date Fair Value
|
Number of Unvested RSUs
|
||||
|
2016 Award
|
3,569
|
|
$
|
45.45
|
|
478
|
|
|
2017 Award
|
3,225
|
|
52.95
|
|
1,831
|
|
|
|
2018 Award
|
3,734
|
$
|
47.75
|
|
3,734
|
|
|
|
Total
|
10,528
|
|
6,043
|
||||
|
|
September 30, 2019
|
December 31, 2018
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Net unrealized gain (loss) on investment securities available-for-sale
|
$
|
1,163
|
|
$
|
(1,023
|
)
|
|
|
Three Months Ended
|
|||||||||||||||||
|
|
September 30, 2019
|
September 30, 2018
|
||||||||||||||||
|
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||||
|
Investment securities available-for-sale:
|
(Dollars in thousands)
|
|||||||||||||||||
|
Net unrealized holding gains (losses) arising during the period on investment securities available-for-sale
|
$
|
558
|
|
$
|
(117
|
)
|
$
|
441
|
|
$
|
(446
|
)
|
$
|
94
|
|
$
|
(352
|
)
|
|
Total other comprehensive income (loss)
|
$
|
558
|
|
$
|
(117
|
)
|
$
|
441
|
|
$
|
(446
|
)
|
$
|
94
|
|
$
|
(352
|
)
|
|
|
Nine Months Ended
|
|||||||||||||||||
|
|
September 30, 2019
|
September 30, 2018
|
||||||||||||||||
|
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
Before-Tax Amount
|
Tax (Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||||
|
Investment securities available-for-sale:
|
(Dollars in thousands)
|
|||||||||||||||||
|
Net unrealized holding gains (losses) arising during the period on investment securities available-for-sale
|
$
|
2,775
|
|
$
|
(583
|
)
|
$
|
2,192
|
|
$
|
(1,920
|
)
|
$
|
404
|
|
$
|
(1,516
|
)
|
|
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
(8
|
)
|
2
|
|
(6
|
)
|
—
|
|
—
|
|
—
|
|
||||||
|
Total other comprehensive income (loss)
|
$
|
2,767
|
|
$
|
(581
|
)
|
$
|
2,186
|
|
$
|
(1,920
|
)
|
$
|
404
|
|
$
|
(1,516
|
)
|
|
|
Nine Months Ended
|
|
|||||
|
Reclassification Adjustment Description
|
September 30, 2019
|
September 30, 2018
|
Affected Line Item in
Consolidated Statement of Income
|
||||
|
|
(Dollars in thousands)
|
|
|||||
|
Investment securities available-for-sale:
|
|
|
|
||||
|
Net gains on investment securities available-for-sale
|
$
|
(8
|
)
|
$
|
—
|
|
Net gains on sales of investment securities available-for-sale
|
|
Tax expense
|
2
|
|
—
|
|
Provision for income taxes
|
||
|
Total reclassifications
|
$
|
(6
|
)
|
$
|
—
|
|
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)
|
||||||||
|
September 30, 2019:
|
(Dollars in thousands)
|
|||||||||||
|
Debt securities AFS:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
6,612
|
|
$
|
—
|
|
$
|
6,612
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
47,034
|
|
—
|
|
47,034
|
|
—
|
|
||||
|
State and political subdivisions
|
23,527
|
|
—
|
|
23,527
|
|
—
|
|
||||
|
Corporate
|
8,101
|
|
—
|
|
8,101
|
|
—
|
|
||||
|
Total debt securities
|
$
|
85,274
|
|
$
|
—
|
|
$
|
85,274
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||||
|
Other investments:
|
|
|
|
|
||||||||
|
Mutual funds
|
$
|
612
|
|
$
|
612
|
|
$
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2018:
|
|
|
|
|
||||||||
|
Debt securities AFS:
|
|
|
|
|
||||||||
|
U.S. Government-sponsored enterprises
|
$
|
6,321
|
|
$
|
—
|
|
$
|
6,321
|
|
$
|
—
|
|
|
Agency mortgage-backed
|
36,252
|
|
—
|
|
36,252
|
|
—
|
|
||||
|
State and political subdivisions
|
23,171
|
|
—
|
|
23,171
|
|
—
|
|
||||
|
Corporate
|
7,661
|
|
—
|
|
7,661
|
|
—
|
|
||||
|
Total debt securities
|
$
|
73,405
|
|
$
|
—
|
|
$
|
73,405
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||||
|
Other investments:
|
|
|
|
|
||||||||
|
Mutual funds
|
$
|
556
|
|
$
|
556
|
|
$
|
—
|
|
$
|
—
|
|
|
|
September 30, 2019
|
||||||||||||||
|
|
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
|
$
|
29,900
|
|
$
|
29,900
|
|
$
|
29,900
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
7,062
|
|
7,150
|
|
—
|
|
7,150
|
|
—
|
|
|||||
|
Investment securities
|
85,886
|
|
85,886
|
|
612
|
|
85,274
|
|
—
|
|
|||||
|
Loans held for sale
|
13,561
|
|
13,833
|
|
—
|
|
13,833
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
191,497
|
|
192,027
|
|
—
|
|
—
|
|
192,027
|
|
|||||
|
Construction real estate
|
62,651
|
|
62,296
|
|
—
|
|
—
|
|
62,296
|
|
|||||
|
Commercial real estate
|
281,417
|
|
283,431
|
|
—
|
|
—
|
|
283,431
|
|
|||||
|
Commercial
|
44,277
|
|
42,959
|
|
—
|
|
—
|
|
42,959
|
|
|||||
|
Consumer
|
3,546
|
|
3,496
|
|
—
|
|
—
|
|
3,496
|
|
|||||
|
Municipal
|
69,708
|
|
69,682
|
|
—
|
|
—
|
|
69,682
|
|
|||||
|
Accrued interest receivable
|
2,702
|
|
2,702
|
|
—
|
|
446
|
|
2,256
|
|
|||||
|
Nonmarketable equity securities
|
2,607
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
137,239
|
|
$
|
137,239
|
|
$
|
137,239
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
419,646
|
|
419,646
|
|
419,646
|
|
—
|
|
—
|
|
|||||
|
Time
|
159,844
|
|
159,709
|
|
—
|
|
159,709
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Long-term
|
47,164
|
|
46,918
|
|
—
|
|
46,918
|
|
—
|
|
|||||
|
Accrued interest payable
|
543
|
|
543
|
|
—
|
|
543
|
|
—
|
|
|||||
|
|
December 31, 2018
|
||||||||||||||
|
|
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
|
$
|
37,289
|
|
$
|
37,289
|
|
$
|
37,289
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing deposits in banks
|
9,300
|
|
9,177
|
|
—
|
|
9,177
|
|
—
|
|
|||||
|
Investment securities
|
73,961
|
|
73,961
|
|
556
|
|
73,405
|
|
—
|
|
|||||
|
Loans held for sale
|
2,899
|
|
2,954
|
|
—
|
|
2,954
|
|
—
|
|
|||||
|
Loans, net
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
186,225
|
|
183,836
|
|
—
|
|
—
|
|
183,836
|
|
|||||
|
Construction real estate
|
54,786
|
|
54,694
|
|
—
|
|
—
|
|
54,694
|
|
|||||
|
Commercial real estate
|
273,609
|
|
272,187
|
|
—
|
|
—
|
|
272,187
|
|
|||||
|
Commercial
|
46,943
|
|
45,713
|
|
—
|
|
—
|
|
45,713
|
|
|||||
|
Consumer
|
3,223
|
|
3,193
|
|
—
|
|
—
|
|
3,193
|
|
|||||
|
Municipal
|
72,874
|
|
72,689
|
|
—
|
|
—
|
|
72,689
|
|
|||||
|
Accrued interest receivable
|
2,812
|
|
2,812
|
|
—
|
|
423
|
|
2,389
|
|
|||||
|
Nonmarketable equity securities
|
2,376
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
|
Financial liabilities
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
|
|
|
|
||||||||||
|
Noninterest bearing
|
$
|
132,971
|
|
$
|
132,971
|
|
$
|
132,971
|
|
$
|
—
|
|
$
|
—
|
|
|
Interest bearing
|
444,722
|
|
444,722
|
|
444,722
|
|
—
|
|
—
|
|
|||||
|
Time
|
129,077
|
|
127,554
|
|
—
|
|
127,554
|
|
—
|
|
|||||
|
Borrowed funds
|
|
|
|
|
|
||||||||||
|
Short-term
|
370
|
|
370
|
|
370
|
|
—
|
|
—
|
|
|||||
|
Long-term
|
27,451
|
|
27,374
|
|
—
|
|
27,374
|
|
—
|
|
|||||
|
Accrued interest payable
|
203
|
|
203
|
|
—
|
|
203
|
|
—
|
|
|||||
|
•
|
General economic conditions and financial instability, either nationally, internationally, regionally or locally;
|
|
•
|
Increased competitive pressures, including those from tax-advantaged credit unions and other financial service providers in our northern Vermont and New Hampshire market area or in the financial services industry generally, from increasing consolidation and integration of financial service providers, and from changes in technology and delivery systems;
|
|
•
|
Interest rates change in a way that puts pressure on the Company's margins, or that results in lower fee income and lower gain on sale of real estate loans, or that increases our interest costs;
|
|
•
|
Changes in laws or government rules, or the way in which courts or government agencies interpret or implement those laws or rules, that increase our costs of doing business or otherwise adversely affect our business;
|
|
•
|
Further changes in federal or state tax policy;
|
|
•
|
Changes in our level of nonperforming assets and charge-offs;
|
|
•
|
Changes in depositor behavior resulting in movement of funds out of bank deposits and into the stock market or other higher-yielding investments;
|
|
•
|
Changes in estimates of future reserve requirements based upon relevant regulatory and accounting requirements;
|
|
•
|
Changes in information technology that require increased capital spending or that result in new or increased risks;
|
|
•
|
Changes in consumer and business spending, borrowing and savings habits;
|
|
•
|
Changes in accounting principles, including those governing the manner of estimating our credit risk and calculating our loan loss reserve;
|
|
•
|
Further changes to the regulations governing the calculation of the Company’s regulatory capital ratios;
|
|
•
|
Increased competitive pressures affecting the ability of the Company to attract, develop and retain employees;
|
|
•
|
Increased cybersecurity threats; and
|
|
•
|
The effect of and changes in the United States monetary and fiscal policies, including interest rate policies and regulation of the money supply by the FRB.
|
|
|
Three Months Ended or At September 30,
|
Nine Months Ended or At September 30,
|
||||||||||
|
|
2019
|
2018
|
2019
|
2018
|
||||||||
|
Return on average assets (1)
|
1.34
|
%
|
1.20
|
%
|
1.31
|
%
|
1.34
|
%
|
||||
|
Return on average equity (1)
|
15.79
|
%
|
15.30
|
%
|
15.64
|
%
|
16.86
|
%
|
||||
|
Net interest margin (1)(2)
|
4.05
|
%
|
3.87
|
%
|
4.07
|
%
|
4.08
|
%
|
||||
|
Efficiency ratio (3)
|
66.72
|
%
|
68.63
|
%
|
67.05
|
%
|
66.58
|
%
|
||||
|
Net interest spread (4)
|
3.86
|
%
|
3.72
|
%
|
3.89
|
%
|
3.96
|
%
|
||||
|
Loan to deposit ratio
|
93.69
|
%
|
96.40
|
%
|
93.69
|
%
|
96.40
|
%
|
||||
|
Net loan charge-offs to average loans not held for sale (1)
|
0.01
|
%
|
0.06
|
%
|
0.06
|
%
|
0.02
|
%
|
||||
|
Allowance for loan losses to loans not held for sale
|
0.88
|
%
|
0.88
|
%
|
0.88
|
%
|
0.88
|
%
|
||||
|
Nonperforming assets to total assets (5)
|
0.23
|
%
|
0.18
|
%
|
0.23
|
%
|
0.18
|
%
|
||||
|
Equity to assets
|
8.36
|
%
|
7.80
|
%
|
8.36
|
%
|
7.80
|
%
|
||||
|
Total capital to risk weighted assets
|
12.95
|
%
|
13.63
|
%
|
12.95
|
%
|
13.63
|
%
|
||||
|
Book value per share
|
$
|
15.80
|
|
$
|
13.61
|
|
$
|
15.80
|
|
$
|
13.61
|
|
|
Earnings per share
|
$
|
0.62
|
|
$
|
0.52
|
|
$
|
1.77
|
|
$
|
1.68
|
|
|
Dividends paid per share
|
$
|
0.31
|
|
$
|
0.30
|
|
$
|
0.93
|
|
$
|
0.90
|
|
|
Dividend payout ratio (6)
|
50.00
|
%
|
57.69
|
%
|
52.54
|
%
|
53.57
|
%
|
||||
|
(1)
|
Annualized.
|
|
(2)
|
The ratio of tax equivalent net interest income to average earning assets. See pages 30 and 31 for more information.
|
|
(3)
|
The ratio of noninterest expense to tax equivalent net interest income and noninterest income, excluding securities gains (losses).
|
|
(4)
|
The difference between the average yield on earning assets and the average rate paid on interest bearing liabilities. See pages 30 and 31 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 September 30,
|
|||||||||||||||
|
|
2019
|
2018
|
||||||||||||||
|
|
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
|
$
|
8,468
|
|
$
|
19
|
|
0.89
|
%
|
$
|
11,346
|
|
$
|
26
|
|
0.88
|
%
|
|
Interest bearing deposits in banks
|
7,309
|
|
46
|
|
2.48
|
%
|
9,988
|
|
56
|
|
2.24
|
%
|
||||
|
Investment securities (1), (2)
|
83,211
|
|
531
|
|
2.69
|
%
|
72,150
|
|
490
|
|
2.91
|
%
|
||||
|
Loans, net (1), (3)
|
660,570
|
|
8,502
|
|
5.17
|
%
|
630,028
|
|
7,482
|
|
4.74
|
%
|
||||
|
Nonmarketable equity securities
|
2,739
|
|
33
|
|
4.75
|
%
|
3,423
|
|
41
|
|
4.71
|
%
|
||||
|
Total interest earning assets (1)
|
762,297
|
|
9,131
|
|
4.82
|
%
|
726,935
|
|
8,095
|
|
4.46
|
%
|
||||
|
Cash and due from banks
|
5,077
|
|
|
|
4,682
|
|
|
|
||||||||
|
Premises and equipment
|
22,142
|
|
|
|
15,402
|
|
|
|
||||||||
|
Other assets
|
29,572
|
|
|
|
23,279
|
|
|
|
||||||||
|
Total assets
|
$
|
819,088
|
|
|
|
$
|
770,298
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
163,278
|
|
136
|
|
0.33
|
%
|
$
|
141,819
|
|
56
|
|
0.15
|
%
|
||
|
Savings/money market accounts
|
240,176
|
|
398
|
|
0.66
|
%
|
259,990
|
|
426
|
|
0.65
|
%
|
||||
|
Time deposits
|
157,868
|
|
664
|
|
1.67
|
%
|
126,005
|
|
360
|
|
1.13
|
%
|
||||
|
Borrowed funds and other liabilities
|
50,011
|
|
299
|
|
2.22
|
%
|
55,335
|
|
244
|
|
1.73
|
%
|
||||
|
Total interest bearing liabilities
|
611,333
|
|
1,497
|
|
0.96
|
%
|
583,149
|
|
1,086
|
|
0.74
|
%
|
||||
|
Noninterest bearing deposits
|
130,854
|
|
|
|
117,774
|
|
|
|
||||||||
|
Other liabilities
|
7,522
|
|
|
|
8,980
|
|
|
|
||||||||
|
Total liabilities
|
749,709
|
|
|
|
709,903
|
|
|
|
||||||||
|
Stockholders' equity
|
69,379
|
|
|
|
60,395
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
819,088
|
|
|
|
$
|
770,298
|
|
|
|
||||||
|
Net interest income
|
|
$
|
7,634
|
|
|
|
$
|
7,009
|
|
|
||||||
|
Net interest spread (1)
|
|
|
3.86
|
%
|
|
|
3.72
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.05
|
%
|
|
|
3.87
|
%
|
||||||||
|
|
Nine Months Ended September 30,
|
|||||||||||||||
|
|
2019
|
2018
|
||||||||||||||
|
|
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
|
$
|
12,089
|
|
$
|
130
|
|
1.42
|
%
|
$
|
12,041
|
|
$
|
88
|
|
0.96
|
%
|
|
Interest bearing deposits in banks
|
8,164
|
|
153
|
|
2.50
|
%
|
9,901
|
|
152
|
|
2.06
|
%
|
||||
|
Investment securities (1), (2)
|
80,113
|
|
1,716
|
|
2.99
|
%
|
70,641
|
|
1,413
|
|
2.86
|
%
|
||||
|
Loans, net (1), (3)
|
652,019
|
|
24,604
|
|
5.11
|
%
|
607,577
|
|
21,855
|
|
4.86
|
%
|
||||
|
Nonmarketable equity securities
|
2,375
|
|
105
|
|
5.92
|
%
|
2,874
|
|
101
|
|
4.67
|
%
|
||||
|
Total interest earning assets (1)
|
754,760
|
|
26,708
|
|
4.80
|
%
|
703,034
|
|
23,609
|
|
4.55
|
%
|
||||
|
Cash and due from banks
|
4,699
|
|
|
|
4,259
|
|
|
|
||||||||
|
Premises and equipment
|
19,582
|
|
|
|
14,762
|
|
|
|
||||||||
|
Other assets
|
26,619
|
|
|
|
22,559
|
|
|
|
||||||||
|
Total assets
|
$
|
805,660
|
|
|
|
$
|
744,614
|
|
|
|
||||||
|
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
||||||||||
|
Interest bearing checking accounts
|
$
|
157,102
|
|
296
|
|
0.25
|
%
|
$
|
143,280
|
|
148
|
|
0.14
|
%
|
||
|
Savings/money market accounts
|
264,472
|
|
1,478
|
|
0.75
|
%
|
258,204
|
|
1,009
|
|
0.52
|
%
|
||||
|
Time deposits
|
143,439
|
|
1,665
|
|
1.55
|
%
|
112,268
|
|
792
|
|
0.94
|
%
|
||||
|
Borrowed funds and other liabilities
|
39,636
|
|
689
|
|
2.29
|
%
|
43,392
|
|
515
|
|
1.57
|
%
|
||||
|
Total interest bearing liabilities
|
604,649
|
|
4,128
|
|
0.91
|
%
|
557,144
|
|
2,464
|
|
0.59
|
%
|
||||
|
Noninterest bearing deposits
|
127,077
|
|
|
|
119,890
|
|
|
|
||||||||
|
Other liabilities
|
6,695
|
|
|
|
8,199
|
|
|
|
||||||||
|
Total liabilities
|
738,421
|
|
|
|
685,233
|
|
|
|
||||||||
|
Stockholders' equity
|
67,239
|
|
|
|
59,381
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
805,660
|
|
|
|
$
|
744,614
|
|
|
|
||||||
|
Net interest income
|
|
$
|
22,580
|
|
|
|
$
|
21,145
|
|
|
||||||
|
Net interest spread (1)
|
|
|
3.89
|
%
|
|
|
3.96
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
4.07
|
%
|
|
|
4.08
|
%
|
||||||||
|
(1)
|
Average yields reported on a tax equivalent basis using a marginal federal corporate income tax rate of 21%.
|
|
(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 September 30, |
For The Nine Months
Ended September 30, |
||||||||||
|
|
2019
|
2018
|
2019
|
2018
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Net interest income, as presented
|
$
|
7,634
|
|
$
|
7,009
|
|
$
|
22,580
|
|
$
|
21,145
|
|
|
Effect of tax-exempt interest
|
|
|
|
|
||||||||
|
Investment securities
|
28
|
|
35
|
|
79
|
|
103
|
|
||||
|
Loans
|
100
|
|
44
|
|
301
|
|
214
|
|
||||
|
Net interest income, tax equivalent
|
$
|
7,762
|
|
$
|
7,088
|
|
$
|
22,960
|
|
$
|
21,462
|
|
|
•
|
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 September 30, 2019
Compared to
Three Months Ended September 30, 2018
Increase/(Decrease) Due to Change In
|
Nine Months Ended September 30, 2019
Compared to
Nine Months Ended September 30, 2018
Increase/(Decrease) Due to Change In
|
||||||||||||||||
|
|
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
Interest earning assets:
|
|
|
|
|
|
|
||||||||||||
|
Federal funds sold and overnight deposits
|
$
|
(7
|
)
|
$
|
—
|
|
$
|
(7
|
)
|
$
|
—
|
|
$
|
42
|
|
$
|
42
|
|
|
Interest bearing deposits in banks
|
(16
|
)
|
6
|
|
(10
|
)
|
(29
|
)
|
30
|
|
1
|
|
||||||
|
Investment securities
|
81
|
|
(40
|
)
|
41
|
|
223
|
|
80
|
|
303
|
|
||||||
|
Loans, net
|
350
|
|
670
|
|
1,020
|
|
1,620
|
|
1,129
|
|
2,749
|
|
||||||
|
Nonmarketable equity securities
|
(8
|
)
|
—
|
|
(8
|
)
|
(19
|
)
|
23
|
|
4
|
|
||||||
|
Total interest earning assets
|
$
|
400
|
|
$
|
636
|
|
$
|
1,036
|
|
$
|
1,795
|
|
$
|
1,304
|
|
$
|
3,099
|
|
|
Interest bearing liabilities:
|
|
|
|
|
|
|
||||||||||||
|
Interest bearing checking accounts
|
$
|
9
|
|
$
|
71
|
|
$
|
80
|
|
$
|
15
|
|
$
|
133
|
|
$
|
148
|
|
|
Savings/money market accounts
|
(33
|
)
|
5
|
|
(28
|
)
|
25
|
|
444
|
|
469
|
|
||||||
|
Time deposits
|
106
|
|
198
|
|
304
|
|
263
|
|
610
|
|
873
|
|
||||||
|
Borrowed funds
|
(17
|
)
|
72
|
|
55
|
|
(46
|
)
|
220
|
|
174
|
|
||||||
|
Total interest bearing liabilities
|
$
|
65
|
|
$
|
346
|
|
$
|
411
|
|
$
|
257
|
|
$
|
1,407
|
|
$
|
1,664
|
|
|
Net change in net interest income
|
$
|
335
|
|
$
|
290
|
|
$
|
625
|
|
$
|
1,538
|
|
$
|
(103
|
)
|
$
|
1,435
|
|
|
|
For The Three Months Ended September 30,
|
For The Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2019
|
2018
|
$ Variance
|
% Variance
|
2019
|
2018
|
$ Variance
|
% Variance
|
||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Trust income
|
$
|
168
|
|
$
|
195
|
|
$
|
(27
|
)
|
(13.8
|
)
|
$
|
519
|
|
$
|
579
|
|
$
|
(60
|
)
|
(10.4
|
)
|
|
Service fees
|
1,617
|
|
1,568
|
|
49
|
|
3.1
|
|
4,547
|
|
4,538
|
|
9
|
|
0.2
|
|
||||||
|
Net gains on sales of loans held for sale
|
824
|
|
596
|
|
228
|
|
38.3
|
|
1,881
|
|
1,322
|
|
559
|
|
42.3
|
|
||||||
|
Income from Company-owned life insurance
|
89
|
|
64
|
|
25
|
|
39.1
|
|
200
|
|
432
|
|
(232
|
)
|
(53.7
|
)
|
||||||
|
Other income
|
34
|
|
29
|
|
5
|
|
17.2
|
|
199
|
|
204
|
|
(5
|
)
|
(2.5
|
)
|
||||||
|
Net gains on sales of investment securities AFS
|
—
|
|
—
|
|
—
|
|
100.0
|
|
8
|
|
—
|
|
8
|
|
100.0
|
|
||||||
|
Total noninterest income
|
$
|
2,732
|
|
$
|
2,452
|
|
$
|
280
|
|
11.4
|
|
$
|
7,354
|
|
$
|
7,075
|
|
$
|
279
|
|
3.9
|
|
|
•
|
Trust income.
The decrease in trust income in both comparison periods is primarily due to the absence of income from the Company's defined benefit pension plan during
2019
as a result of the termination of the plan and settlement of the plan's assets and liabilities in the fourth quarter of
2018
.
|
|
•
|
Service fees.
Service fees increased
$49 thousand
for
the three months ended September 30, 2019
, compared to the same period of
2018
due to increases of $40 thousand in ATM network income, $22 thousand in overdraft fee income, and $21 thousand in loan servicing fees. These increases were partially offset by a reduction of $23 thousand in credit card fee income as the Company sold its corporate credit card portfolio during the fourth quarter of
2018
. Service fees decreased
$9 thousand
for the nine months ended September 30, 2019
primarily due to a reduction in service charge and overdraft fee income on customer accounts of $45 thousand, partially offset by an increase in ATM network income of $62 thousand.
|
|
•
|
Net gains on sales of loans held for sale.
Continuing the Company's strategy to mitigate long-term interest rate risk, residential loans totaling
$44.7 million
and
$101.3 million
were sold during
the three and nine months ended September 30, 2019
, respectively, versus sales of
$33.8 million
and
$83.2 million
during the same periods in
2018
, respectively. The increase in net gains on sales of real estate loans is reflective of increases in volumes of loans sold and a declining rate environment during the first nine months of
2019
compared to a rising rate environment during the same period of
2018
.
|
|
•
|
Income from Company-owned life insurance.
The Company purchased $3.0 million of company owned life insurance covering select officers of Union during the third quarter of
2019
, resulting in increased income for
the three and nine months ended September 30, 2019
. Although the new policies contributed to noninterest income for
the nine months ended September 30, 2019
, proceeds from the death benefit on an insurance policy on the life of a former director resulted in $252 thousand of additional income during the first quarter of
2018
that did not recur in
2019
.
|
|
•
|
Other income.
Other income for
the nine months ended September 30, 2019
included $131 thousand in prepayment penalties from the early payoff of commercial loans and $50 thousand related to oil and gas income. Other income for the
nine months ended September 30, 2018
included a gain on the sale of a bank owned branch building of $191 thousand.
|
|
|
For The Three Months Ended September 30,
|
For The Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2019
|
2018
|
$ Variance
|
% Variance
|
2019
|
2018
|
$ Variance
|
% Variance
|
||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Salaries and wages
|
$
|
3,072
|
|
$
|
2,745
|
|
$
|
327
|
|
11.9
|
|
$
|
8,773
|
|
$
|
8,008
|
|
$
|
765
|
|
9.6
|
|
|
Employee benefits
|
1,043
|
|
1,144
|
|
(101
|
)
|
(8.8
|
)
|
3,097
|
|
3,299
|
|
(202
|
)
|
(6.1
|
)
|
||||||
|
Occupancy expense, net
|
428
|
|
338
|
|
90
|
|
26.6
|
|
1,287
|
|
1,069
|
|
218
|
|
20.4
|
|
||||||
|
Equipment expense
|
625
|
|
528
|
|
97
|
|
18.4
|
|
1,764
|
|
1,574
|
|
190
|
|
12.1
|
|
||||||
|
Legal and professional fees
|
206
|
|
234
|
|
(28
|
)
|
(12.0
|
)
|
652
|
|
609
|
|
43
|
|
7.1
|
|
||||||
|
FDIC insurance assessment
|
5
|
|
86
|
|
(81
|
)
|
(94.2
|
)
|
233
|
|
247
|
|
(14
|
)
|
(5.7
|
)
|
||||||
|
ATM network and debit card expense
|
214
|
|
187
|
|
27
|
|
14.4
|
|
612
|
|
503
|
|
109
|
|
21.7
|
|
||||||
|
Other expenses
|
1,408
|
|
1,263
|
|
145
|
|
11.5
|
|
3,903
|
|
3,646
|
|
257
|
|
7.0
|
|
||||||
|
Total noninterest expense
|
$
|
7,001
|
|
$
|
6,525
|
|
$
|
476
|
|
7.3
|
|
$
|
20,321
|
|
$
|
18,955
|
|
$
|
1,366
|
|
7.2
|
|
|
•
|
Salaries and wages.
Salaries and wages increased
$327 thousand
and
$765 thousand
for the three and nine months ended September 30, 2019
, respectively, compared to the same periods of
2018
primarily due to increases in commissions earned by mortgage loan originators, annual salary adjustments, and an increase in accrual amounts for annual incentive plan payments. Also, the number of full time equivalent employees has increased from 194 at
September 30, 2018
to 205 as of
September 30, 2019
due to the addition of new branch locations.
|
|
•
|
Employee benefits.
The decreases in employee benefits for the comparison periods noted above is primarily due to amounts related to the Company's terminated defined benefit pension plan of $169 thousand and $508 thousand recorded for
the three and nine months ended September 30, 2018
, respectively, that did not recur in 2019. Increases in the Company's medical and dental plan costs of $69 thousand and $214 thousand
for the three and nine months ended September 30, 2019
, respectively, and increases of $15 thousand and $35 thousand in 401k contributions for the same time periods, respectively, partially offset the reduction in expenses from the former defined benefit pension plan.
|
|
•
|
Occupancy expense, net.
Occupancy expenses increased
for the three and nine months ended September 30, 2019
due to increases in depreciation expense, utilities, and repairs and maintenance. These increases are primarily due to our branch expansion projects with the opening of two full service branches in Vermont and a loan production office in New Hampshire since
September 30, 2018
.
|
|
•
|
Equipment expense.
Equipment expenses increased during the comparison periods due to increases of $58 thousand and $94 thousand in depreciation expense and $34 thousand and $95 thousand in software license and maintenance costs
for the three and nine months ended September 30, 2019
.
|
|
•
|
Legal and professional fees.
Legal and professional fees decreased
$28 thousand
and increased
$43 thousand
for the three and nine months ended September 30, 2019
, respectively, compared to the same periods in
2018
. During
2018
, consultants were engaged to assist with a compensation and benefit analysis that did not recur in
2019
. This reduction in expense during the third quarter was more than offset by consultants engaged to assist with internal audits, employment searches, and other advisory services throughout 2019 resulting in an increase in expenses year over year.
|
|
•
|
FDIC insurance assessment.
The FDIC awarded assessment credits to banks having total consolidated assets of less than $10 billion, for the portion of their assessments that contributed to the growth in the Deposit Insurance Reserve Ratio. Union was awarded a credit in the amount of $179 thousand, of which $110 thousand was utilized in the third quarter of 2019. Application of this credit resulted in a reduction in expense
for the three and nine months ended September 30, 2019
compared to the same periods in 2018. The benefit of the credit was partially offset by an increase in the amount of the assessments for 2019 due to an increase in the assessment factor as well as an increase in average assets to which the factor is applied.
|
|
•
|
ATM network and debit card expense.
Debit card expenses increased $27 thousand and $109 thousand
for the three and nine months ended September 30, 2019
, respectively, compared to the same periods in
2018
. Expenses related to the redemption of reward points customers earned on signature based debit card transactions increased $20 thousand and $53 thousand
for
|
|
•
|
Other expenses.
Other expenses increased
$145 thousand
and
$257 thousand
for the three and nine months ended September 30, 2019
, respectively, compared to the same periods in
2018
. Union's Vermont franchise tax, which is assessed based on average customer deposit balances, increased $16 thousand and $42 thousand
for the three and nine months ended September 30, 2019
, respectively, compared to the same periods in
2018
. As expected, advertising costs and printing costs increased during the comparison periods for expenses related to the new branch locations. These expenses increased $85 thousand and $99 thousand
for the three and nine months ended September 30, 2019
compared to the same periods in
2018
. The remaining variances between the comparison periods is comprised of smaller dollar changes in various miscellaneous expense categories.
|
|
|
September 30, 2019
|
December 31, 2018
|
||||||
|
Loan Class
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
192,617
|
|
28.7
|
$
|
187,320
|
|
29.0
|
|
Construction real estate
|
63,245
|
|
9.4
|
55,322
|
|
8.6
|
||
|
Commercial real estate
|
284,271
|
|
42.4
|
276,500
|
|
42.8
|
||
|
Commercial
|
44,536
|
|
6.6
|
47,228
|
|
7.3
|
||
|
Consumer
|
3,566
|
|
0.5
|
3,241
|
|
0.5
|
||
|
Municipal
|
69,681
|
|
10.4
|
72,850
|
|
11.3
|
||
|
Loans held for sale
|
13,561
|
|
2.0
|
2,899
|
|
0.5
|
||
|
Total loans
|
671,477
|
|
100.0
|
645,360
|
|
100.0
|
||
|
Allowance for loan losses
|
(5,808
|
)
|
|
(5,739
|
)
|
|
||
|
Unamortized net loan costs
|
988
|
|
|
938
|
|
|
||
|
Net loans and loans held for sale
|
$
|
666,657
|
|
|
$
|
640,559
|
|
|
|
|
September 30,
2019 |
December 31,
2018 |
September 30,
2018 |
||||||
|
|
(Dollars in thousands)
|
||||||||
|
Nonaccrual loans
|
$
|
723
|
|
$
|
816
|
|
$
|
1,069
|
|
|
Accruing loans 90+ days delinquent
|
1,232
|
|
1,140
|
|
352
|
|
|||
|
Total nonperforming assets (1)
|
$
|
1,955
|
|
$
|
1,956
|
|
$
|
1,421
|
|
|
ALL to loans not held for sale
|
0.88
|
%
|
0.89
|
%
|
0.88
|
%
|
|||
|
ALL to nonperforming loans
|
297.08
|
%
|
293.40
|
%
|
394.79
|
%
|
|||
|
Nonperforming loans to total loans
|
0.29
|
%
|
0.30
|
%
|
0.22
|
%
|
|||
|
Nonperforming assets to total assets
|
0.23
|
%
|
0.24
|
%
|
0.18
|
%
|
|||
|
Delinquent loans (30 days to nonaccruing) to total loans
|
0.77
|
%
|
1.41
|
%
|
0.59
|
%
|
|||
|
Net charge-offs (annualized) to average loans not held for sale
|
0.06
|
%
|
0.02
|
%
|
0.02
|
%
|
|||
|
(1)
|
The Company had guarantees of U.S. or state government agencies on certain of the above nonperforming loans totaling
$286 thousand
at
September 30, 2019
,
$114 thousand
at
December 31, 2018
, and
$121 thousand
at
September 30, 2018
.
|
|
|
For the Three Months
Ended September 30, |
For The Nine Months
Ended September 30, |
||||||||||
|
|
2019
|
2018
|
2019
|
2018
|
||||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Balance at beginning of period
|
$
|
5,676
|
|
$
|
5,553
|
|
$
|
5,739
|
|
$
|
5,408
|
|
|
Charge-offs
|
(18
|
)
|
(106
|
)
|
(291
|
)
|
(115
|
)
|
||||
|
Recoveries
|
—
|
|
13
|
|
10
|
|
17
|
|
||||
|
Net charge-offs
|
(18
|
)
|
(93
|
)
|
(281
|
)
|
(98
|
)
|
||||
|
Provision for loan losses
|
150
|
|
150
|
|
350
|
|
300
|
|
||||
|
Balance at end of period
|
$
|
5,808
|
|
$
|
5,610
|
|
$
|
5,808
|
|
$
|
5,610
|
|
|
|
September 30, 2019
|
December 31, 2018
|
||||||
|
|
Amount
|
Percent
|
Amount
|
Percent
|
||||
|
|
(Dollars in thousands)
|
|||||||
|
Residential real estate
|
$
|
1,409
|
|
29.3
|
$
|
1,368
|
|
29.2
|
|
Construction real estate
|
689
|
|
9.6
|
617
|
|
8.6
|
||
|
Commercial real estate
|
3,167
|
|
43.2
|
2,933
|
|
43.0
|
||
|
Commercial
|
326
|
|
6.8
|
354
|
|
7.4
|
||
|
Consumer
|
25
|
|
0.5
|
23
|
|
0.5
|
||
|
Municipal
|
78
|
|
10.6
|
82
|
|
11.3
|
||
|
Unallocated
|
114
|
|
—
|
362
|
|
—
|
||
|
Total
|
$
|
5,808
|
|
100.0
|
$
|
5,739
|
|
100.0
|
|
|
Nine Months Ended
September 30, 2019 |
Nine Months Ended
September 30, 2018 |
||||||||||
|
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
Average
Amount
|
Percent
of Total
Deposits
|
Average
Rate
|
||||||
|
|
(Dollars in thousands)
|
|||||||||||
|
Nontime deposits:
|
|
|
|
|
|
|
||||||
|
Noninterest bearing deposits
|
$
|
127,077
|
|
18.4
|
—
|
|
$
|
119,890
|
|
18.9
|
—
|
|
|
Interest bearing checking accounts
|
157,102
|
|
22.7
|
0.25
|
%
|
143,280
|
|
22.6
|
0.14
|
%
|
||
|
Money market accounts
|
159,386
|
|
23.0
|
1.14
|
%
|
153,921
|
|
24.3
|
0.77
|
%
|
||
|
Savings accounts
|
105,086
|
|
15.2
|
0.15
|
%
|
104,283
|
|
16.5
|
0.15
|
%
|
||
|
Total nontime deposits
|
548,651
|
|
79.3
|
0.43
|
%
|
521,374
|
|
82.3
|
0.30
|
%
|
||
|
Time deposits:
|
|
|
|
|
|
|
||||||
|
Less than $100,000
|
74,726
|
|
10.8
|
1.32
|
%
|
63,249
|
|
10.0
|
0.82
|
%
|
||
|
$100,000 and over
|
68,713
|
|
9.9
|
1.81
|
%
|
49,019
|
|
7.7
|
1.10
|
%
|
||
|
Total time deposits
|
143,439
|
|
20.7
|
1.55
|
%
|
112,268
|
|
17.7
|
0.94
|
%
|
||
|
Total deposits
|
$
|
692,090
|
|
100.0
|
0.66
|
%
|
$
|
633,642
|
|
100.0
|
0.41
|
%
|
|
|
September 30, 2019
|
December 31, 2018
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Within 3 months
|
$
|
22,208
|
|
$
|
24,518
|
|
|
3 to 6 months
|
27,292
|
|
9,125
|
|
||
|
6 to 12 months
|
17,220
|
|
12,820
|
|
||
|
Over 12 months
|
16,735
|
|
18,011
|
|
||
|
|
$
|
83,455
|
|
$
|
64,474
|
|
|
|
September 30, 2019
|
December 31, 2018
|
||||
|
|
(Dollars in thousands)
|
|||||
|
Commitments to originate loans
|
$
|
21,841
|
|
$
|
22,673
|
|
|
Unused lines of credit
|
109,560
|
|
109,457
|
|
||
|
Standby and commercial letters of credit
|
2,308
|
|
2,308
|
|
||
|
Credit card arrangements
|
303
|
|
259
|
|
||
|
FHLB Mortgage Partnership Finance credit enhancement obligation, net
|
687
|
|
684
|
|
||
|
Total
|
$
|
134,699
|
|
$
|
135,381
|
|
|
|
Actual
|
For Capital Adequacy Purposes
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
||||||||||||
|
As of September 30, 2019
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Company:
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
$
|
72,749
|
|
12.95
|
%
|
$
|
44,941
|
|
8.00
|
%
|
N/A
|
|
N/A
|
|
|
|
Tier I capital to risk weighted assets
|
66,941
|
|
11.92
|
%
|
33,695
|
|
6.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
66,941
|
|
11.92
|
%
|
25,271
|
|
4.50
|
%
|
N/A
|
|
N/A
|
|
|||
|
Tier I capital to average assets
|
66,941
|
|
8.20
|
%
|
32,654
|
|
4.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
|
|||||||||
|
Union:
|
|
|
|
|
|
|
|||||||||
|
Total capital to risk weighted assets
|
$
|
72,388
|
|
12.91
|
%
|
$
|
44,857
|
|
8.00
|
%
|
$
|
56,071
|
|
10.00
|
%
|
|
Tier I capital to risk weighted assets
|
66,580
|
|
11.87
|
%
|
33,655
|
|
6.00
|
%
|
44,873
|
|
8.00
|
%
|
|||
|
Common Equity Tier 1 to risk weighted assets
|
66,580
|
|
11.87
|
%
|
25,241
|
|
4.50
|
%
|
36,459
|
|
6.50
|
%
|
|||
|
Tier I capital to average assets
|
66,580
|
|
8.17
|
%
|
32,597
|
|
4.00
|
%
|
40,747
|
|
5.00
|
%
|
|||
|
•
|
Current/Flat Rates: If rates remain at current levels net interest income is projected to trend gradually upwards as asset yields are expected to remain fairly stable while funding costs are assumed to replace slightly lower.
|
|
•
|
Rising Rates: Net interest income is anticipated to trend in line with the
Current Rates
scenario over the next 24 months as retail and wholesale term funding replacing into the elevated rate environment temporarily match improvements to asset yields. The degree of benefit of rising rates will depend on the pace and extent of market rate increases as well as the terminal slope of the yield curve as rates rise along with deposit pricing strategies..
|
|
•
|
Falling Rates: Net interest income is projected to trend downward in a falling rate scenario. If rates fall, asset yield compression outpaces funding cost relief as deposit costs reach their floor levels. Additionally, accelerated asset cash flow, driven by faster assumed mortgage related prepayment speeds, continues to adjust into lower rates. Continued utilization of floors on new loan volume will help to mitigate additional downward pressure on yields.
|
|
|
Rate Change
|
Percent Change in Net Interest Income Limit
|
Percent Change in Net Interest Income
|
|
|||
|
|
Up 300 basis points
|
(15.00
|
)%
|
6.8
|
%
|
|
|
|
|
Up 200 basis points
|
(15.00
|
)%
|
5.0
|
%
|
|
|
|
|
Down 100 basis points
|
(15.00
|
)%
|
(4.6
|
)%
|
|
|
|
|
|
|
|
|
|
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 September 30, 2019 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three and nine months ended September 30, 2019 and 2018, (iii) the unaudited consolidated statements of comprehensive income for the three and nine months ended September 30, 2019 and 2018, (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.
|
|
|
|
|
|
November 8, 2019
|
|
/s/ David S. Silverman
|
|
|
|
David S. Silverman
|
|
|
|
Director, President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
November 8, 2019
|
|
/s/ Karyn J. Hale
|
|
|
|
Karyn J. Hale
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
|
|
|
|
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 September 30, 2019 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three and nine months ended September 30, 2019 and 2018, (iii) the unaudited consolidated statements of comprehensive income for the three and nine months ended September 30, 2019 and 2018, (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 |
|---|