For the fiscal year ended
|
December 31, 2019
|
Commission file number
|
001-15985
|
|
VERMONT
|
|
03-0283552
|
|
|
Common Stock, $2.00 par value
|
UNB
|
The NASDAQ Stock Market LLC
|
|
|
(Title of class)
|
(Trading Symbol(s))
|
(Exchanges registered on)
|
|
Large accelerated filer [ ]
|
Accelerated filer [X]
|
Non-accelerated filer [ ] (Do not check if a smaller reporting company)
|
Smaller reporting company [X]
|
Emerging growth company [ ]
|
|
Document
|
|
Part
|
Proxy Statement for the 2020 Annual Meeting of Shareholders
|
|
III
|
Part I
|
||
Item 1 -
|
Business
|
|
Item 1A -
|
Risk Factors
|
|
Item 1B -
|
Unresolved Staff Comments
|
|
Item 2 -
|
Properties
|
|
Item 3 -
|
Legal Proceedings
|
|
Item 4 -
|
Mine Safety Disclosures
|
|
|
|
|
Part II
|
||
Item 5 -
|
Market for Registrant's Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities
|
|
Item 6 -
|
Selected Financial Data
|
|
Item 7 -
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 7A -
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
Item 8 -
|
Financial Statements and Supplementary Data
|
|
Item 9 -
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosures
|
|
Item 9A -
|
Controls and Procedures
|
|
Item 9B -
|
Other Information
|
|
|
|
|
Part III
|
||
Item 10 -
|
Directors, Executive Officers and Corporate Governance (a)
|
|
Item 11 -
|
Executive Compensation (a)
|
|
Item 12 -
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters (a)
|
|
Item 13 -
|
Certain Relationships and Related Transactions, and Director Independence (a)
|
|
Item 14 -
|
Principal Accountant Fees and Services (a)
|
|
|
|
|
Part IV
|
||
Item 15 -
|
Exhibits, Financial Statement Schedules and Reports on Form 8-K
|
|
|
|
|
Signatures
|
|
|
Exhibit Index
|
|
(a)
|
The information required by Part III Items 10, 11, 12, 13 and 14 is incorporated herein by reference, in whole or in part, from the Company's Proxy Statement for the Annual Meeting of Shareholders to be held on May 20, 2020. The incorporation by reference herein of portions of the Proxy Statement shall not be deemed to specifically incorporate by reference the information referred to in Items 407(d)(1)-(3) of Regulation S-K. Incorporation by reference of this report into any registration statement filed by the Company under the Securities Act of 1933, as amended shall not be deemed to incorporate by reference the information referred to in Item 201(e) of Regulation S-K.
|
•
|
weakness in the United States economy in general and the regional and local economies within Northern Vermont and New Hampshire, which could result in deterioration of credit quality, an increase in the allowance for loan losses or a reduced demand for the Company's credit products and services;
|
•
|
Increased competitive pressures, including those from tax-advantaged credit unions and other financial service providers in the Company's 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 such 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 interest costs;
|
•
|
Changes in tax or banking laws and regulations;
|
•
|
Changes in the 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, as may be adopted by the regulatory agencies as well as the FASB, and other accounting standard setters;
|
•
|
Volatility in the securities markets that could adversely affect the value or credit quality of the Company's assets, impairment of goodwill, or the availability and terms of funding necessary to meet the Company's liquidity needs, and that could lead to impairment in the value of the securities in the Company's investment portfolio
|
•
|
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;
|
•
|
Changes in trade, monetary, and fiscal policies and laws, including interest rate policies of the FRB; and
|
•
|
Volatility in the financial markets and adverse impacts on the national, state and local economy, due to the Coronavirus pandemic or other significant external events.
|
•
|
Commercial loans for business purposes to business owners and investors for plant and equipment, working capital, real estate renovation and other sound business purposes;
|
•
|
Commercial real estate loans on income producing properties, including commercial construction loans;
|
•
|
SBA guaranteed loans;
|
•
|
Residential construction and mortgage loans;
|
•
|
Online cash management services, including account reconciliation, credit card depository, Automated Clearing House origination, wire transfers and night depository;
|
•
|
Merchant credit card services for the deposit and immediate credit of sales drafts;
|
•
|
Remote deposit capture for merchants;
|
•
|
Online mortgage applications;
|
•
|
Business checking accounts;
|
•
|
Standby letters of credit, bank checks or money orders, and safe deposit boxes;
|
•
|
ATM services;
|
•
|
Debit MasterCard and ATM cards;
|
•
|
Telephone, internet, and mobile banking services, including bill pay;
|
•
|
Home improvement loans and overdraft checking privileges against preauthorized lines of credit;
|
•
|
Retail depository services including personal checking accounts, checking accounts with interest, savings accounts, money market accounts, certificates of deposit, IRA/SEP/KEOGH accounts and Health Savings accounts; and
|
•
|
Asset management and trust services to individuals and organizations.
|
•
|
granted the FRB increased supervisory authority and codified the source of strength doctrine,
|
•
|
provided new capital standards applicable to the Company,
|
•
|
modified the scope and costs associated with deposit insurance coverage,
|
•
|
permitted well capitalized and well managed banks to acquire other banks in any state subject to certain deposit concentration limits and other conditions,
|
•
|
permitted the payment of interest on business demand deposit accounts,
|
•
|
established the CFPB and transferred rulemaking authority to it under various consumer protection laws relating to financial products and services,
|
•
|
established new minimum mortgage underwriting standards for residential mortgages,
|
•
|
barred banking organizations, such as the Company, from engaging in proprietary trading and from sponsoring and investing in hedge funds and private equity funds, except as permitted under certain circumstances, and
|
•
|
established the Financial Stability Oversight Council to designate certain activities as posing a risk to the United States financial systems and recommended new or heightened standards and safeguards for financial institutions engaging in such activities.
|
•
|
A requirement that public companies solicit an advisory vote on executive compensation ("Say-on-Pay"), an advisory vote on the frequency of Say-on-Pay votes and, in the event of a merger or other extraordinary transaction, an advisory vote on certain "golden parachute" payments. The Company's last Say-on-Pay vote was held at the 2019 annual meeting with shareholders approving the Company's executive compensation program by a wide margin,
|
•
|
Requirements that the SEC adopt rules directing the securities exchanges to adopt listing standards with respect to compensation committee independence and the use of consultants,
|
•
|
Provisions calling for the SEC to adopt expanded disclosure requirements for annual proxy statements and other filings, particularly in the area of executive compensation, such as disclosure of pay versus performance, the ratio of CEO pay to the pay of a median employee and policies with regard to hedging transactions conducted by employees and directors,
|
•
|
Provisions requiring the adoption or revision of certain other corporate policies, such as compensation "clawback" policies providing for the recovery of executive compensation in the event of a financial restatement, and
|
•
|
A provision clarifying the SEC's authority to adopt rules requiring issuers to include in their proxy statements solicitations for shareholder nominations for directors.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Ended
|
|||||||||||
Index
|
12/31/2014
|
|
12/31/2015
|
|
12/31/2016
|
|
12/31/2017
|
|
12/31/2018
|
|
12/31/2019
|
|
Union Bankshares, Inc.
|
100.00
|
|
122.37
|
|
206.58
|
|
247.03
|
|
228.11
|
|
179.05
|
|
NASDAQ Composite
|
100.00
|
|
106.96
|
|
116.45
|
|
150.96
|
|
146.67
|
|
200.49
|
|
SNL Bank $500M-$1B
|
100.00
|
|
112.87
|
|
152.40
|
|
185.93
|
|
179.45
|
|
231.13
|
|
|
At or For The Years Ended December 31,
|
||||||||||||||
|
2019
|
2018
|
2017
|
2016
|
2015
|
||||||||||
Financial Condition Data:
|
(Dollars in thousands, except per share data)
|
||||||||||||||
Investment securities
|
$
|
87,393
|
|
$
|
73,405
|
|
$
|
66,439
|
|
$
|
66,555
|
|
$
|
59,327
|
|
Loans and loans held for sale
|
677,686
|
|
645,360
|
|
594,562
|
|
541,093
|
|
506,141
|
|
|||||
Allowance for loan losses
|
6,122
|
|
5,739
|
|
5,408
|
|
5,247
|
|
5,201
|
|
|||||
Total assets
|
872,912
|
|
805,337
|
|
745,831
|
|
691,381
|
|
628,879
|
|
|||||
Deposits
|
744,027
|
|
706,770
|
|
647,574
|
|
597,660
|
|
560,408
|
|
|||||
Borrowed funds
|
47,164
|
|
27,821
|
|
31,581
|
|
31,595
|
|
9,564
|
|
|||||
Stockholders' equity
|
71,843
|
|
64,491
|
|
58,661
|
|
56,279
|
|
53,568
|
|
|||||
Operating Data:
|
|
|
|
|
|
||||||||||
Interest and dividend income
|
$
|
36,002
|
|
$
|
32,180
|
|
$
|
29,017
|
|
$
|
26,836
|
|
$
|
25,144
|
|
Interest expense
|
5,616
|
|
3,581
|
|
2,255
|
|
2,061
|
|
2,025
|
|
|||||
Net interest income
|
30,386
|
|
28,599
|
|
26,762
|
|
24,775
|
|
23,119
|
|
|||||
Provision for loan losses
|
775
|
|
450
|
|
200
|
|
150
|
|
550
|
|
|||||
Net interest income after provision for loan losses
|
29,611
|
|
28,149
|
|
26,562
|
|
24,625
|
|
22,569
|
|
|||||
Noninterest income
|
10,323
|
|
9,473
|
|
9,395
|
|
10,140
|
|
9,792
|
|
|||||
Noninterest expenses
|
27,456
|
|
29,277
|
|
23,848
|
|
23,618
|
|
21,765
|
|
|||||
Income before provision for income taxes
|
12,478
|
|
8,345
|
|
12,109
|
|
11,147
|
|
10,596
|
|
|||||
Provision for income taxes
|
1,830
|
|
1,273
|
|
3,660
|
|
2,636
|
|
2,718
|
|
|||||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
$
|
8,449
|
|
$
|
8,511
|
|
$
|
7,878
|
|
Ratios:
|
|
|
|
|
|
||||||||||
Return on average assets
|
1.30
|
%
|
0.94
|
%
|
1.21
|
%
|
1.30
|
%
|
1.27
|
%
|
|||||
Return on average equity
|
15.63
|
%
|
11.80
|
%
|
14.53
|
%
|
15.25
|
%
|
14.80
|
%
|
|||||
Net interest margin (1)
|
4.05
|
%
|
4.08
|
%
|
4.22
|
%
|
4.17
|
%
|
4.10
|
%
|
|||||
Efficiency ratio (2)
|
66.65
|
%
|
76.22
|
%
|
64.52
|
%
|
67.97
|
%
|
66.25
|
%
|
|||||
Net interest spread (3)
|
3.86
|
%
|
3.95
|
%
|
4.13
|
%
|
4.09
|
%
|
4.02
|
%
|
|||||
Total loans to deposits ratio
|
91.08
|
%
|
91.31
|
%
|
91.81
|
%
|
90.54
|
%
|
90.32
|
%
|
|||||
Net loan charge-offs to average loans not held for sale
|
0.06
|
%
|
0.02
|
%
|
0.01
|
%
|
0.02
|
%
|
0.01
|
%
|
|||||
Allowance for loan losses to loans not held for sale
|
0.91
|
%
|
0.89
|
%
|
0.92
|
%
|
0.98
|
%
|
1.04
|
%
|
|||||
Nonperforming assets to total assets (4)
|
0.40
|
%
|
0.24
|
%
|
0.23
|
%
|
0.63
|
%
|
0.53
|
%
|
|||||
Equity to assets
|
8.23
|
%
|
8.01
|
%
|
7.87
|
%
|
8.14
|
%
|
8.52
|
%
|
|||||
Total capital to risk weighted assets
|
13.02
|
%
|
12.86
|
%
|
13.66
|
%
|
13.32
|
%
|
13.42
|
%
|
|||||
Per common share data:
|
|
|
|
|
|
||||||||||
Book value per common share
|
$
|
16.06
|
|
$
|
14.44
|
|
$
|
13.14
|
|
$
|
12.61
|
|
$
|
12.02
|
|
Earnings per common share
|
$
|
2.38
|
|
$
|
1.58
|
|
$
|
1.89
|
|
$
|
1.91
|
|
$
|
1.77
|
|
Dividends paid per common share
|
$
|
1.24
|
|
$
|
1.20
|
|
$
|
1.16
|
|
$
|
1.11
|
|
$
|
1.08
|
|
Dividend payout ratio (5)
|
52.10
|
%
|
75.95
|
%
|
61.38
|
%
|
58.12
|
%
|
61.02
|
%
|
(1)
|
The ratio of tax equivalent net interest income to average earning assets. See page 27 in Part II, Item 7 of this Annual Report for more information.
|
(2)
|
The ratio of noninterest expense to tax equivalent net interest income and noninterest income, excluding securities gains (losses).
|
(3)
|
The difference between the average rate earned on earning assets and the average rate paid on interest bearing liabilities. See page 27 in Part II, Item 7 of this Annual Report for more information.
|
(4)
|
Nonperforming assets are loans or investment securities that are in nonaccrual or 90 or more days past due as well as OREO or OAO.
|
(5)
|
Cash dividends declared and paid per common share divided by consolidated net income per share.
|
Non-GAAP Reconciliation - Net Income Before Pension Expense (Unaudited)
|
|
||||||
|
|
|
|
||||
|
Year Ended December 31, 2018
|
Earnings Per
Common Share (1)
|
|
||||
|
(Dollars in thousands,
except per share data)
|
|
|||||
Net income - GAAP
|
$
|
7,072
|
|
$
|
1.58
|
|
|
Pension expense
|
4,631
|
|
|
|
|||
Income tax benefit
|
(900
|
)
|
|
|
|||
Net income before pension expense - Non-GAAP
|
$
|
10,803
|
|
$
|
2.42
|
|
|
(1)
|
Basic earnings per share were computed based on the weighted average number of shares outstanding during the year (4,465,675 shares). The assumed exercise of outstanding stock options and vesting of restricted stock units do not result in material dilution and were excluded from the calculation.
|
|
Years Ended December 31,
|
|||||||||||||||||||||||
|
2019
|
2018
|
2017
|
|||||||||||||||||||||
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
Average
Balance
|
Interest
Earned/
Paid
|
Average
Yield/
Rate
|
|||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
Average Assets:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Federal funds sold and overnight deposits
|
$
|
14,808
|
|
$
|
190
|
|
1.26
|
%
|
$
|
12,274
|
|
$
|
104
|
|
0.84
|
%
|
$
|
17,700
|
|
$
|
114
|
|
0.64
|
%
|
Interest bearing deposits in banks
|
7,813
|
|
195
|
|
2.49
|
%
|
9,805
|
|
207
|
|
2.11
|
%
|
8,642
|
|
147
|
|
1.70
|
%
|
||||||
Investment securities (1), (2)
|
81,602
|
|
2,265
|
|
2.91
|
%
|
71,673
|
|
1,836
|
|
2.75
|
%
|
66,925
|
|
1,678
|
|
2.96
|
%
|
||||||
Loans, net (1), (3)
|
656,937
|
|
33,209
|
|
5.12
|
%
|
615,739
|
|
29,883
|
|
4.91
|
%
|
560,059
|
|
26,978
|
|
4.92
|
%
|
||||||
Nonmarketable equity securities
|
2,433
|
|
143
|
|
5.89
|
%
|
2,840
|
|
150
|
|
5.27
|
%
|
2,423
|
|
100
|
|
4.12
|
%
|
||||||
Total interest earning assets (1)
|
763,593
|
|
36,002
|
|
4.78
|
%
|
712,331
|
|
32,180
|
|
4.58
|
%
|
655,749
|
|
29,017
|
|
4.56
|
%
|
||||||
Cash and due from banks
|
5,027
|
|
|
|
4,264
|
|
|
|
4,217
|
|
|
|
||||||||||||
Premises and equipment
|
19,177
|
|
|
|
15,043
|
|
|
|
13,286
|
|
|
|
||||||||||||
Other assets
|
28,608
|
|
|
|
22,769
|
|
|
|
22,477
|
|
|
|
||||||||||||
Total assets
|
$
|
816,405
|
|
|
|
$
|
754,407
|
|
|
|
$
|
695,729
|
|
|
|
|||||||||
Average Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest bearing checking accounts
|
$
|
161,789
|
|
$
|
487
|
|
0.30
|
%
|
$
|
147,553
|
|
$
|
233
|
|
0.16
|
%
|
$
|
147,677
|
|
$
|
205
|
|
0.14
|
%
|
Savings/money market accounts
|
262,105
|
|
1,937
|
|
0.74
|
%
|
257,717
|
|
1,423
|
|
0.55
|
%
|
233,345
|
|
856
|
|
0.37
|
%
|
||||||
Time deposits
|
145,935
|
|
2,301
|
|
1.58
|
%
|
116,717
|
|
1,215
|
|
1.04
|
%
|
103,019
|
|
710
|
|
0.69
|
%
|
||||||
Borrowed funds
|
40,230
|
|
891
|
|
2.18
|
%
|
42,582
|
|
710
|
|
1.65
|
%
|
35,190
|
|
484
|
|
1.36
|
%
|
||||||
Total interest bearing liabilities
|
610,059
|
|
5,616
|
|
0.92
|
%
|
564,569
|
|
3,581
|
|
0.63
|
%
|
519,231
|
|
2,255
|
|
0.43
|
%
|
||||||
Noninterest bearing deposits
|
130,322
|
|
|
|
121,902
|
|
|
|
112,914
|
|
|
|
||||||||||||
Other liabilities
|
7,916
|
|
|
|
7,986
|
|
|
|
5,446
|
|
|
|
||||||||||||
Total liabilities
|
748,297
|
|
|
|
694,457
|
|
|
|
637,591
|
|
|
|
||||||||||||
Stockholders' equity
|
68,108
|
|
|
|
59,950
|
|
|
|
58,138
|
|
|
|
||||||||||||
Total liabilities and stockholders’ equity
|
$
|
816,405
|
|
|
|
$
|
754,407
|
|
|
|
$
|
695,729
|
|
|
|
|||||||||
Net interest income
|
|
$
|
30,386
|
|
|
|
$
|
28,599
|
|
|
|
$
|
26,762
|
|
|
|||||||||
Net interest spread (1)
|
|
|
3.86
|
%
|
|
|
3.95
|
%
|
|
|
4.13
|
%
|
||||||||||||
Net interest margin (1)
|
|
|
4.05
|
%
|
|
|
4.08
|
%
|
|
|
4.22
|
%
|
(1)
|
Average yields reported on a tax equivalent basis using a marginal federal corporate income tax rate of 21% for the years ended December 31, 2019 and 2018 and 34% for the year ended December 31, 2017.
|
(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 premiums and is net of the ALL.
|
|
Years Ended December 31,
|
|||||
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Net interest income as presented
|
$
|
30,386
|
|
$
|
28,599
|
|
Effect of tax-exempt interest
|
|
|
||||
Investment securities
|
109
|
|
136
|
|
||
Loans
|
405
|
|
328
|
|
||
Net interest income, tax equivalent
|
$
|
30,900
|
|
$
|
29,063
|
|
•
|
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.
|
|
Year Ended December 31, 2019
Compared to Year Ended
December 31, 2018
Increase/(Decrease) Due to Change In
|
Year Ended December 31, 2018
Compared to Year Ended
December 31, 2017
Increase/(Decrease) Due to Change In
|
||||||||||||||||
|
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||
Interest earning assets:
|
|
|
|
|
|
|
||||||||||||
Federal funds sold and overnight deposits
|
$
|
25
|
|
$
|
61
|
|
$
|
86
|
|
$
|
(40
|
)
|
$
|
30
|
|
$
|
(10
|
)
|
Interest bearing deposits in banks
|
(46
|
)
|
34
|
|
(12
|
)
|
22
|
|
38
|
|
60
|
|
||||||
Investment securities
|
300
|
|
129
|
|
429
|
|
223
|
|
(65
|
)
|
158
|
|
||||||
Loans, net
|
2,036
|
|
1,290
|
|
3,326
|
|
3,008
|
|
(103
|
)
|
2,905
|
|
||||||
Nonmarketable equity securities
|
(23
|
)
|
16
|
|
(7
|
)
|
19
|
|
31
|
|
50
|
|
||||||
Total interest earning assets
|
$
|
2,292
|
|
$
|
1,530
|
|
$
|
3,822
|
|
$
|
3,232
|
|
$
|
(69
|
)
|
$
|
3,163
|
|
Interest bearing liabilities:
|
|
|
|
|
|
|
||||||||||||
Interest bearing checking accounts
|
$
|
25
|
|
$
|
229
|
|
$
|
254
|
|
$
|
—
|
|
$
|
28
|
|
$
|
28
|
|
Savings/money market accounts
|
24
|
|
490
|
|
514
|
|
97
|
|
470
|
|
567
|
|
||||||
Time deposits
|
355
|
|
731
|
|
1,086
|
|
104
|
|
401
|
|
505
|
|
||||||
Borrowed funds
|
(39
|
)
|
220
|
|
181
|
|
112
|
|
114
|
|
226
|
|
||||||
Total interest bearing liabilities
|
$
|
365
|
|
$
|
1,670
|
|
$
|
2,035
|
|
$
|
313
|
|
$
|
1,013
|
|
$
|
1,326
|
|
Net change in net interest income
|
$
|
1,927
|
|
$
|
(140
|
)
|
$
|
1,787
|
|
$
|
2,919
|
|
$
|
(1,082
|
)
|
$
|
1,837
|
|
|
For The Years Ended December 31,
|
||||||||||
|
2019
|
2018
|
$ Variance
|
% Variance
|
|||||||
|
(Dollars in thousands)
|
||||||||||
Trust income
|
$
|
692
|
|
$
|
751
|
|
$
|
(59
|
)
|
(7.9
|
)
|
Service fees
|
6,108
|
|
6,151
|
|
(43
|
)
|
(0.7
|
)
|
|||
Net gains on sales of investment securities AFS
|
25
|
|
10
|
|
15
|
|
150.0
|
%
|
|||
Net gains on sales of loans held for sale
|
2,895
|
|
1,847
|
|
1,048
|
|
56.7
|
|
|||
Income from Company-owned life insurance
|
281
|
|
488
|
|
(207
|
)
|
(42.4
|
)
|
|||
Other income
|
322
|
|
226
|
|
96
|
|
42.5
|
|
|||
Total noninterest income
|
$
|
10,323
|
|
$
|
9,473
|
|
$
|
850
|
|
9.0
|
|
•
|
Trust income. The decrease in trust income is primarily due to the absence of income from Union'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 decreased for the year ended December 31, 2019 primarily due to a reduction in credit card income of $125 thousand as the Company sold its corporate credit card portfolio in 2018, and a $29 thousand reduction in service charges on deposit accounts. These decreases were partially offset by an increase in loan servicing fees of $56 thousand due to the increase in our serviced loan portfolio from $534.2 million at December 31, 2018 to $579.9 million at December 31, 2019, or an increase of 8.6%, and an additional increase of $62 thousand in ATM network income.
|
•
|
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 $158.3 million were sold to the secondary market during 2019, versus residential and commercial loan sales of $116.7 million during 2018. The increase in net gains on sales of real estate loans reflects both an increase in the volume of sold loans and higher premiums on those sales due to a declining rate environment in 2019, compared to a rising rate environment during most of 2018.
|
•
|
Income from Company-owned life insurance. COLI income decreased $207 thousand due to the receipt in 2018 of $252 thousand of proceeds from the death benefit on an insurance policy on the life of a former director, despite an increase in 2019 as a result of a $3.0 million purchase of additional COLI covering select officers of Union during the third quarter.
|
•
|
Other income. Other income increased for 2019 compared to 2018 due to increases of $131 thousand in prepayment penalties from early payoff of commercial loans, $52 thousand in oil and gas income and income from MSRs, net of amortization of $72 thousand between periods. The increase in MSR income is due to higher volumes of loans sold in 2019. Other income for 2018 included the gain on the sale of a bank owned branch building of $191 thousand.
|
|
For The Years Ended December 31,
|
||||||||||
|
2019
|
2018
|
$ Variance
|
% Variance
|
|||||||
|
(Dollars in thousands)
|
||||||||||
Salaries and wages
|
$
|
11,821
|
|
$
|
10,748
|
|
$
|
1,073
|
|
10.0
|
|
Pension expense
|
—
|
|
4,631
|
|
(4,631
|
)
|
(100.0
|
)
|
|||
Employee benefits
|
4,194
|
|
3,653
|
|
541
|
|
14.8
|
|
|||
Occupancy expense, net
|
1,806
|
|
1,447
|
|
359
|
|
24.8
|
|
|||
Equipment expense
|
2,475
|
|
2,134
|
|
341
|
|
16.0
|
|
|||
ATM network and debit card expense
|
790
|
|
690
|
|
100
|
|
14.5
|
|
|||
Advertising and public relations
|
555
|
|
456
|
|
99
|
|
21.7
|
|
|||
Vermont franchise tax
|
678
|
|
620
|
|
58
|
|
9.4
|
|
|||
FDIC insurance assessment
|
271
|
|
350
|
|
(79
|
)
|
(22.6
|
)
|
|||
Professional fees
|
701
|
|
625
|
|
76
|
|
12.2
|
|
|||
Director and advisory board fees
|
502
|
|
450
|
|
52
|
|
11.6
|
|
|||
Other expenses
|
3,663
|
|
3,473
|
|
190
|
|
5.5
|
|
|||
Total noninterest expense
|
$
|
27,456
|
|
$
|
29,277
|
|
$
|
(1,821
|
)
|
(6.2
|
)
|
•
|
Salaries and wages. The $1.1 million increase in salaries and wages is due to normal annual salary increases, an increase of $287 thousand in commissions paid to mortgage loan originators, an increase of $145 thousand in incentive bonus payments to select officers of Union, increases in staff for new branch locations as well as additions in support departments which resulted in an increase of 6 full time equivalent employees from 195 to 201 as of December 31, 2019.
|
•
|
Pension expense. There were no expenses related to Union's Defined Benefit Pension Plan incurred in 2019, as the settlement of all assets and liabilities under the Plan was completed by December 31, 2018.
|
•
|
Employee benefits. The increase in employee benefits is due to a $264 thousand increase in premium costs on insurance provided by the Company to its employees, an increase of $66 thousand in 401k contributions, and an increase of $152 thousand in other employee benefits related to the Company's deferred compensation plans.
|
•
|
Occupancy expense, net. The Company's occupancy expenses increased $359 thousand 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 during 2019 and a loan production office in New Hampshire on December 31, 2018.
|
•
|
Equipment expense. The increase in equipment expenses between periods is due to a $206 thousand increase in depreciation expense and a $136 thousand increase in software license and maintenance costs.
|
•
|
ATM network and debit card expense. The $100 thousand increase in expenses during 2019 is due to a $45 thousand increase in expenses related to the redemption of reward points customers earned on signature based debit card transactions. Additionally, changes in services with ATM and debit card service providers have resulted in an increase in expense of $55 thousand between periods.
|
•
|
Advertising and public relations. Advertising and public relations costs increased during 2019 as anticipated for items related to the new branch locations. Also, in 2019 Union created a new brand anthem video to be utilized in several media channels.
|
•
|
Vermont franchise taxes. The overall increase in deposit accounts during 2019 resulted in an increase in Vermont franchise tax expense.
|
•
|
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 which was utilized in 2019. Application of this credit resulted in a reduction in expense for the year ended December 31, 2019 compared to the prior year. 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.
|
•
|
Professional fees. During 2019, additional consultants were engaged to assist with internal audits, employment searches, and other advisory services that were not utilized in 2018, resulting in a $76 thousand increase between periods.
|
•
|
Director and advisory board fees. The increase in fees is attributable to an annual increase in cash paid for directors fees, the implementation of equity compensation for directors, and the addition of a member to the Company's board of directors during 2019.
|
•
|
Other expenses. Other expenses increased $190 thousand during 2019 primarily due to an increases in donations of $39 thousand, printing and supplies of $49 thousand, travel and meeting costs of $20 thousand, and legal expenses of $30 thousand. The remaining variances between the comparison periods is comprised of smaller dollar changes in various miscellaneous expense categories.
|
|
2019
|
2018
|
2017
|
2016
|
2015
|
|||||||||||||||
|
$
|
%
|
$
|
%
|
$
|
%
|
$
|
%
|
$
|
%
|
||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||
Residential real estate
|
$
|
192,125
|
|
28.4
|
$
|
187,320
|
|
29.0
|
$
|
178,999
|
|
30.1
|
$
|
172,727
|
|
31.9
|
$
|
165,396
|
|
32.7
|
Construction real estate
|
69,617
|
|
10.3
|
55,322
|
|
8.6
|
42,935
|
|
7.2
|
34,189
|
|
6.3
|
42,889
|
|
8.5
|
|||||
Commercial real estate
|
289,883
|
|
42.8
|
276,500
|
|
42.8
|
254,291
|
|
42.8
|
249,063
|
|
46.0
|
230,442
|
|
45.5
|
|||||
Commercial
|
47,699
|
|
7.0
|
47,228
|
|
7.3
|
50,719
|
|
8.5
|
41,999
|
|
7.8
|
21,397
|
|
4.2
|
|||||
Consumer
|
3,562
|
|
0.5
|
3,241
|
|
0.5
|
3,894
|
|
0.7
|
3,962
|
|
0.7
|
3,963
|
|
0.8
|
|||||
Municipal
|
67,358
|
|
9.9
|
72,850
|
|
11.3
|
55,777
|
|
9.4
|
31,350
|
|
5.8
|
36,419
|
|
7.2
|
|||||
Loans held for sale
|
7,442
|
|
1.1
|
2,899
|
|
0.5
|
7,947
|
|
1.3
|
7,803
|
|
1.5
|
5,635
|
|
1.1
|
|||||
Total loans
|
$
|
677,686
|
|
100.0
|
$
|
645,360
|
|
100.0
|
$
|
594,562
|
|
100.0
|
$
|
541,093
|
|
100.0
|
$
|
506,141
|
|
100.0
|
|
Within 1
Year
|
2-5
Years
|
Over 5
Years
|
Total
|
||||||||
|
(Dollars in thousands)
|
|||||||||||
Fixed rate
|
|
|
|
|
||||||||
Residential real estate
|
$
|
879
|
|
$
|
2,640
|
|
$
|
102,365
|
|
$
|
105,884
|
|
Construction real estate
|
26,736
|
|
837
|
|
4,720
|
|
32,293
|
|
||||
Commercial real estate
|
3,379
|
|
6,083
|
|
23,864
|
|
33,326
|
|
||||
Commercial
|
2,029
|
|
11,222
|
|
19,450
|
|
32,701
|
|
||||
Consumer
|
1,720
|
|
1,648
|
|
158
|
|
3,526
|
|
||||
Municipal
|
52,584
|
|
4,364
|
|
10,410
|
|
67,358
|
|
||||
Total fixed rate
|
87,327
|
|
26,794
|
|
160,967
|
|
275,088
|
|
||||
Variable rate
|
|
|
|
|
||||||||
Residential real estate
|
1,632
|
|
1,273
|
|
90,778
|
|
93,683
|
|
||||
Construction real estate
|
2,102
|
|
1,961
|
|
33,261
|
|
37,324
|
|
||||
Commercial real estate
|
9,136
|
|
5,203
|
|
242,218
|
|
256,557
|
|
||||
Commercial
|
7,655
|
|
2,458
|
|
4,885
|
|
14,998
|
|
||||
Consumer
|
36
|
|
—
|
|
—
|
|
36
|
|
||||
Total variable rate
|
20,561
|
|
10,895
|
|
371,142
|
|
402,598
|
|
||||
|
$
|
107,888
|
|
$
|
37,689
|
|
$
|
532,109
|
|
$
|
677,686
|
|
|
2019
|
2018
|
2017
|
2016
|
2015
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||
Nonaccrual loans
|
$
|
2,323
|
|
$
|
816
|
|
$
|
1,191
|
|
$
|
3,545
|
|
$
|
2,521
|
|
Loans past due 90 days or more and still accruing interest
|
1,179
|
|
1,140
|
|
494
|
|
840
|
|
836
|
|
|||||
Total nonperforming loans
|
3,502
|
|
1,956
|
|
1,685
|
|
4,385
|
|
3,357
|
|
|||||
OREO
|
—
|
|
—
|
|
36
|
|
—
|
|
—
|
|
|||||
Total nonperforming assets
|
$
|
3,502
|
|
$
|
1,956
|
|
$
|
1,721
|
|
$
|
4,385
|
|
$
|
3,357
|
|
|
|
|
|
|
|
||||||||||
Guarantees of U.S. or state government agencies on the above nonperforming loans
|
$
|
286
|
|
$
|
114
|
|
$
|
131
|
|
$
|
599
|
|
$
|
291
|
|
TDR loans
|
$
|
2,871
|
|
$
|
3,309
|
|
$
|
3,252
|
|
$
|
3,419
|
|
$
|
2,732
|
|
|
2019
|
2018
|
2017
|
2016
|
2015
|
|||||
Allowance for loan losses to loans not held for sale
|
0.91
|
%
|
0.89
|
%
|
0.92
|
%
|
0.98
|
%
|
1.04
|
%
|
Allowance for loan losses to nonperforming loans
|
174.81
|
%
|
293.40
|
%
|
320.95
|
%
|
119.66
|
%
|
154.93
|
%
|
Nonperforming loans to total loans
|
0.52
|
%
|
0.30
|
%
|
0.28
|
%
|
0.81
|
%
|
0.66
|
%
|
Nonperforming assets to total assets
|
0.40
|
%
|
0.24
|
%
|
0.23
|
%
|
0.63
|
%
|
0.53
|
%
|
Delinquent loans (30 days to nonaccruing) to total loans
|
1.35
|
%
|
1.41
|
%
|
1.05
|
%
|
1.55
|
%
|
1.61
|
%
|
Net charge-offs to average loans not held for sale
|
0.06
|
%
|
0.02
|
%
|
0.01
|
%
|
0.02
|
%
|
0.01
|
%
|
•
|
the financial condition of the borrower is unsatisfactory;
|
•
|
repayment terms have not been met;
|
•
|
the borrower has sustained losses that are sizable, either in absolute terms or relative to net worth;
|
•
|
confidence in the borrower's ability to repay is diminished;
|
•
|
loan covenants have been violated;
|
•
|
collateral is inadequate; or
|
•
|
other unfavorable factors are present.
|
|
2019
|
2018
|
2017
|
2016
|
2015
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||
Balance at the beginning of year
|
$
|
5,739
|
|
$
|
5,408
|
|
$
|
5,247
|
|
$
|
5,201
|
|
$
|
4,694
|
|
Charge-offs
|
402
|
|
157
|
|
207
|
|
163
|
|
126
|
|
|||||
Recoveries
|
10
|
|
38
|
|
168
|
|
59
|
|
83
|
|
|||||
Net charge-offs
|
(392
|
)
|
(119
|
)
|
(39
|
)
|
(104
|
)
|
(43
|
)
|
|||||
Provision for loan losses
|
775
|
|
450
|
|
200
|
|
150
|
|
550
|
|
|||||
Balance at the end of year
|
$
|
6,122
|
|
$
|
5,739
|
|
$
|
5,408
|
|
$
|
5,247
|
|
$
|
5,201
|
|
Provision charged to income as a
percent of average loans
|
0.12
|
%
|
0.07
|
%
|
0.04
|
%
|
0.03
|
%
|
0.11
|
%
|
|
2019
|
2018
|
2017
|
2016
|
2015
|
|||||||||||||||
|
$
|
%
|
$
|
%
|
$
|
%
|
$
|
%
|
$
|
%
|
||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||
Residential real estate
|
$
|
1,392
|
|
28.7
|
$
|
1,368
|
|
29.2
|
$
|
1,361
|
|
30.5
|
$
|
1,399
|
|
32.4
|
$
|
1,419
|
|
33.0
|
Construction real estate
|
774
|
|
10.4
|
617
|
|
8.6
|
488
|
|
7.3
|
391
|
|
6.4
|
514
|
|
8.6
|
|||||
Commercial real estate
|
3,178
|
|
43.3
|
2,933
|
|
43.0
|
2,707
|
|
43.4
|
2,687
|
|
46.7
|
2,792
|
|
46.0
|
|||||
Commercial
|
394
|
|
7.1
|
354
|
|
7.4
|
395
|
|
8.6
|
342
|
|
7.9
|
209
|
|
4.3
|
|||||
Consumer
|
23
|
|
0.5
|
23
|
|
0.5
|
30
|
|
0.7
|
26
|
|
0.7
|
28
|
|
0.8
|
|||||
Municipal
|
76
|
|
10.0
|
82
|
|
11.3
|
64
|
|
9.5
|
40
|
|
5.9
|
38
|
|
7.3
|
|||||
Unallocated
|
285
|
|
—
|
362
|
|
—
|
363
|
|
—
|
362
|
|
—
|
201
|
|
—
|
|||||
Total
|
$
|
6,122
|
|
100.0
|
5,739
|
|
100.0
|
$
|
5,408
|
|
100.0
|
$
|
5,247
|
|
100.0
|
$
|
5,201
|
|
100.0
|
|
December 31, 2019
|
|
Maturities
|
|
|||||||||||||
|
Within
One Year
|
One to
Five Years
|
Five to
Ten Years
|
Over
Ten Years
|
Amortized
Cost
|
Weighted
Average
Yield
|
|||||||||||
Investment securities available-for-sale:
|
(Dollars in thousands)
|
||||||||||||||||
U.S. Government-sponsored enterprises
|
$
|
—
|
|
$
|
191
|
|
$
|
3,170
|
|
$
|
2,988
|
|
$
|
6,349
|
|
2.63
|
%
|
Agency MBS
|
—
|
|
—
|
|
3,167
|
|
42,336
|
|
45,503
|
|
2.23
|
%
|
|||||
State and political subdivisions
|
680
|
|
1,097
|
|
8,159
|
|
16,553
|
|
26,489
|
|
2.53
|
%
|
|||||
Corporate debt
|
—
|
|
2,479
|
|
5,325
|
|
—
|
|
7,804
|
|
3.26
|
%
|
|||||
Total investment debt securities
|
$
|
680
|
|
$
|
3,767
|
|
$
|
19,821
|
|
$
|
61,877
|
|
$
|
86,145
|
|
2.45
|
%
|
|
|
|
|
|
|
|
|
||||||||||
Fair value
|
$
|
688
|
|
$
|
3,923
|
|
$
|
20,224
|
|
$
|
62,558
|
|
$
|
87,393
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average yield
|
3.09
|
%
|
3.27
|
%
|
2.69
|
%
|
2.31
|
%
|
2.45
|
%
|
|
|
December 31, 2018
|
|
Maturities
|
||||||||||||||
|
Within
One Year
|
One to
Five Years
|
Five to
Ten Years
|
Over
Ten Years
|
Amortized
Cost
|
Weighted
Average
Yield
|
|||||||||||
Investment securities available-for-sale:
|
(Dollars in thousands)
|
||||||||||||||||
U.S. Government-sponsored enterprises
|
$
|
—
|
|
$
|
—
|
|
$
|
2,846
|
|
$
|
3,682
|
|
$
|
6,528
|
|
2.83
|
%
|
Agency MBS
|
—
|
|
1,382
|
|
1,681
|
|
33,788
|
|
36,851
|
|
2.81
|
%
|
|||||
State and political subdivisions
|
200
|
|
3,572
|
|
10,798
|
|
8,957
|
|
23,527
|
|
2.42
|
%
|
|||||
Corporate debt
|
—
|
|
490
|
|
7,302
|
|
—
|
|
7,792
|
|
3.67
|
%
|
|||||
Total investment debt securities
|
$
|
200
|
|
$
|
5,444
|
|
$
|
22,627
|
|
$
|
46,427
|
|
$
|
74,698
|
|
2.78
|
%
|
|
|
|
|
|
|
|
|
||||||||||
Fair value
|
$
|
202
|
|
$
|
5,443
|
|
$
|
22,227
|
|
$
|
45,533
|
|
$
|
73,405
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average yield
|
3.30
|
%
|
2.47
|
%
|
2.87
|
%
|
2.76
|
%
|
2.78
|
%
|
|
|
|
|
|
|
|
|
|
2019
|
2018
|
2017
|
|||||||||||||||
|
Average
Balance
|
Percent
of Total
Deposits
|
Average
Rate Paid
|
Average
Balance
|
Percent
of Total
Deposits
|
Average
Rate Paid
|
Average
Balance
|
Percent
of Total
Deposits
|
Average
Rate Paid
|
|||||||||
|
(Dollars in thousands)
|
|||||||||||||||||
Nontime deposits:
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest bearing deposits
|
$
|
130,322
|
|
18.6
|
—
|
|
$
|
121,902
|
|
18.9
|
—
|
|
$
|
112,914
|
|
19.0
|
—
|
|
Interest bearing checking accounts
|
161,789
|
|
23.1
|
0.30
|
%
|
147,553
|
|
22.9
|
0.16
|
%
|
147,677
|
|
24.9
|
0.14
|
%
|
|||
Money market accounts
|
157,102
|
|
22.5
|
1.13
|
%
|
153,135
|
|
23.8
|
0.83
|
%
|
131,008
|
|
22.0
|
0.53
|
%
|
|||
Savings accounts
|
105,003
|
|
15.0
|
0.15
|
%
|
104,582
|
|
16.3
|
0.15
|
%
|
98,930
|
|
16.6
|
0.15
|
%
|
|||
Total nontime deposits
|
554,216
|
|
79.2
|
0.44
|
%
|
527,172
|
|
81.9
|
0.31
|
%
|
490,529
|
|
82.5
|
0.21
|
%
|
|||
Time deposits:
|
|
|
|
|
|
|
|
|
|
|||||||||
Less than $100,000
|
75,087
|
|
10.7
|
1.34
|
%
|
63,710
|
|
9.9
|
0.87
|
%
|
61,787
|
|
10.4
|
0.65
|
%
|
|||
$100,000 and over
|
70,848
|
|
10.1
|
1.83
|
%
|
53,007
|
|
8.2
|
1.24
|
%
|
41,976
|
|
7.1
|
0.72
|
%
|
|||
Total time deposits
|
145,935
|
|
20.8
|
1.58
|
%
|
116,717
|
|
18.1
|
1.04
|
%
|
103,763
|
|
17.5
|
0.69
|
%
|
|||
Total deposits
|
$
|
700,151
|
|
100.0
|
0.67
|
%
|
$
|
643,889
|
|
100.0
|
0.45
|
%
|
$
|
594,292
|
|
100.0
|
0.30
|
%
|
|
|
2019
|
2018
|
|
||||
|
|
(Dollars in thousands)
|
|
|||||
|
Three months or less
|
$
|
27,377
|
|
$
|
24,518
|
|
|
|
Over three months through six months
|
7,351
|
|
9,125
|
|
|
||
|
Over six months through twelve months
|
20,160
|
|
12,820
|
|
|
||
|
Over twelve months
|
18,161
|
|
18,011
|
|
|
||
|
|
$
|
73,049
|
|
$
|
64,474
|
|
|
|
Contract or Notional Amount
|
||||||||||||||||||||
|
2020
|
2021
|
2022
|
2023
|
2024
|
Thereafter
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
Commitments to originate loans
|
$
|
35,689
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
35,689
|
|
Unused lines of credit
|
83,102
|
|
18,085
|
|
348
|
|
1,767
|
|
301
|
|
20
|
|
103,623
|
|
|||||||
Standby and commercial letters of credit
|
381
|
|
291
|
|
25
|
|
235
|
|
84
|
|
1,292
|
|
2,308
|
|
|||||||
Credit card arrangements
|
311
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
311
|
|
|||||||
MPF credit enhancement obligation, net
|
687
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
687
|
|
|||||||
Commitment to purchase
investment in a real estate
limited partnership
|
3,000
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3,000
|
|
|||||||
Total
|
$
|
123,170
|
|
$
|
18,376
|
|
$
|
373
|
|
$
|
2,002
|
|
$
|
385
|
|
$
|
1,312
|
|
$
|
145,618
|
|
|
2019
|
2018
|
||||
Assets
|
(Dollars in thousands)
|
|||||
Cash and due from banks
|
$
|
5,405
|
|
$
|
4,045
|
|
Federal funds sold and overnight deposits
|
45,729
|
|
33,244
|
|
||
Cash and cash equivalents
|
51,134
|
|
37,289
|
|
||
Interest bearing deposits in banks
|
6,565
|
|
9,300
|
|
||
Investment securities available-for-sale
|
87,393
|
|
73,405
|
|
||
Other investments
|
690
|
|
556
|
|
||
Total investments
|
88,083
|
|
73,961
|
|
||
Loans held for sale
|
7,442
|
|
2,899
|
|
||
Loans
|
670,244
|
|
642,461
|
|
||
Allowance for loan losses
|
(6,122
|
)
|
(5,739
|
)
|
||
Net deferred loan costs
|
1,043
|
|
938
|
|
||
Net loans
|
665,165
|
|
637,660
|
|
||
Premises and equipment, net
|
20,923
|
|
16,073
|
|
||
Goodwill
|
2,223
|
|
2,223
|
|
||
Company-owned life insurance
|
12,322
|
|
9,040
|
|
||
Other assets
|
19,055
|
|
16,892
|
|
||
Total assets
|
$
|
872,912
|
|
$
|
805,337
|
|
Liabilities and Stockholders’ Equity
|
|
|
||||
Liabilities
|
|
|
||||
Deposits
|
|
|
||||
Noninterest bearing
|
$
|
136,434
|
|
$
|
132,971
|
|
Interest bearing
|
458,940
|
|
444,722
|
|
||
Time
|
148,653
|
|
129,077
|
|
||
Total deposits
|
744,027
|
|
706,770
|
|
||
Borrowed funds
|
47,164
|
|
27,821
|
|
||
Accrued interest and other liabilities
|
9,878
|
|
6,255
|
|
||
Total liabilities
|
801,069
|
|
740,846
|
|
||
Commitments and Contingencies (Notes 9, 15, 16, 18, 19 and 22)
|
|
|
||||
Stockholders’ Equity
|
|
|
||||
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,948,245 shares
issued at December 31, 2019 and 4,943,690 shares issued at December 31, 2018
|
9,897
|
|
9,888
|
|
||
Additional-paid-in capital
|
1,124
|
|
894
|
|
||
Retained earnings
|
64,019
|
|
58,911
|
|
||
Treasury stock at cost; 476,268 shares at December 31, 2019 and 477,011 shares
at December 31, 2018
|
(4,183
|
)
|
(4,179
|
)
|
||
Accumulated other comprehensive income (loss)
|
986
|
|
(1,023
|
)
|
||
Total stockholders' equity
|
71,843
|
|
64,491
|
|
||
Total liabilities and stockholders' equity
|
$
|
872,912
|
|
$
|
805,337
|
|
|
2019
|
2018
|
||||
Interest and dividend income
|
(Dollars in thousands, except per share data)
|
|||||
Interest and fees on loans
|
$
|
33,209
|
|
$
|
29,883
|
|
Interest on debt securities:
|
|
|
||||
Taxable
|
1,615
|
|
1,276
|
|
||
Tax exempt
|
518
|
|
577
|
|
||
Dividends
|
275
|
|
133
|
|
||
Interest on federal funds sold and overnight deposits
|
190
|
|
104
|
|
||
Interest on interest bearing deposits in banks
|
195
|
|
207
|
|
||
Total interest and dividend income
|
36,002
|
|
32,180
|
|
||
Interest expense
|
|
|
||||
Interest on deposits
|
4,725
|
|
2,871
|
|
||
Interest on short-term borrowed funds
|
16
|
|
61
|
|
||
Interest on long-term borrowed funds
|
875
|
|
649
|
|
||
Total interest expense
|
5,616
|
|
3,581
|
|
||
Net interest income
|
30,386
|
|
28,599
|
|
||
Provision for loan losses
|
775
|
|
450
|
|
||
Net interest income after provision for loan losses
|
29,611
|
|
28,149
|
|
||
Noninterest income
|
|
|
||||
Trust income
|
692
|
|
751
|
|
||
Service fees
|
6,108
|
|
6,151
|
|
||
Net gains on sales of investment securities available-for-sale
|
25
|
|
10
|
|
||
Net gains on sales of loans held for sale
|
2,895
|
|
1,847
|
|
||
Other income
|
603
|
|
714
|
|
||
Total noninterest income
|
10,323
|
|
9,473
|
|
||
Noninterest expenses
|
|
|
||||
Salaries and wages
|
11,821
|
|
10,748
|
|
||
Pension expense
|
—
|
|
4,631
|
|
||
Employee benefits
|
4,194
|
|
3,653
|
|
||
Occupancy expense, net
|
1,806
|
|
1,447
|
|
||
Equipment expense
|
2,475
|
|
2,134
|
|
||
Other expenses
|
7,160
|
|
6,664
|
|
||
Total noninterest expenses
|
27,456
|
|
29,277
|
|
||
Income before provision for income taxes
|
12,478
|
|
8,345
|
|
||
Provision for income taxes
|
1,830
|
|
1,273
|
|
||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
|
|
|
||||
Earnings per common share
|
$
|
2.38
|
|
$
|
1.58
|
|
Dividends per common share
|
$
|
1.24
|
|
$
|
1.20
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
Other comprehensive income, net of tax:
|
|
|
||||
Investment securities available-for-sale:
|
|
|
||||
Net unrealized holding gains (losses) arising during the year on investment securities available-for-sale
|
2,029
|
|
(714
|
)
|
||
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
(20
|
)
|
(8
|
)
|
||
Total
|
2,009
|
|
(722
|
)
|
||
Defined benefit pension plan:
|
|
|
||||
Net actuarial gain arising during the year
|
—
|
|
1,221
|
|
||
Reclassification adjustment for amortization of net actuarial loss realized in net income
|
—
|
|
397
|
|
||
Reclassification adjustment for recognized settlement loss
|
—
|
|
3,177
|
|
||
Total
|
—
|
|
4,795
|
|
||
Total other comprehensive income
|
2,009
|
|
4,073
|
|
||
Total comprehensive income
|
$
|
12,657
|
|
$
|
11,145
|
|
|
Common Stock
|
|
|
|
|
|
||||||||||||||
|
Shares,
net of
treasury
|
Amount
|
Additional
paid-in
capital
|
Retained
earnings
|
Treasury
stock
|
Accumulated
other
comprehensive
(loss) income
|
Total
stockholders’
equity
|
|||||||||||||
|
(Dollars in thousands, except per share data)
|
|||||||||||||||||||
Balances, December 31, 2017
|
4,465,576
|
|
$
|
9,882
|
|
$
|
755
|
|
$
|
57,197
|
|
$
|
(4,077
|
)
|
$
|
(5,096
|
)
|
$
|
58,661
|
|
Net income
|
—
|
|
—
|
|
—
|
|
7,072
|
|
—
|
|
—
|
|
7,072
|
|
||||||
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,073
|
|
4,073
|
|
||||||
Dividend reinvestment plan
|
583
|
|
—
|
|
25
|
|
—
|
|
5
|
|
—
|
|
30
|
|
||||||
Cash dividends declared
($1.20 per share)
|
—
|
|
—
|
|
—
|
|
(5,358
|
)
|
—
|
|
—
|
|
(5,358
|
)
|
||||||
Stock based compensation
expense
|
2,729
|
|
6
|
|
114
|
|
—
|
|
—
|
|
—
|
|
120
|
|
||||||
Purchase of treasury stock
|
(2,209
|
)
|
—
|
|
—
|
|
—
|
|
(107
|
)
|
—
|
|
(107
|
)
|
||||||
Balances, December 31, 2018
|
4,466,679
|
|
9,888
|
|
894
|
|
58,911
|
|
(4,179
|
)
|
(1,023
|
)
|
64,491
|
|
||||||
Net income
|
—
|
|
—
|
|
—
|
|
10,648
|
|
—
|
|
—
|
|
10,648
|
|
||||||
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,009
|
|
2,009
|
|
||||||
Dividend reinvestment plan
|
1,042
|
|
—
|
|
30
|
|
—
|
|
9
|
|
—
|
|
39
|
|
||||||
Cash dividends declared
($1.24 per share)
|
—
|
|
—
|
|
—
|
|
(5,540
|
)
|
—
|
|
—
|
|
(5,540
|
)
|
||||||
Stock based compensation
expense |
2,556
|
|
5
|
|
160
|
|
—
|
|
—
|
|
—
|
|
165
|
|
||||||
Exercise of stock options
|
2,000
|
|
4
|
|
40
|
|
—
|
|
—
|
|
—
|
|
44
|
|
||||||
Purchase of treasury stock
|
(300
|
)
|
—
|
|
—
|
|
—
|
|
(13
|
)
|
—
|
|
(13
|
)
|
||||||
Balances, December 31, 2019
|
4,471,977
|
|
$
|
9,897
|
|
$
|
1,124
|
|
$
|
64,019
|
|
$
|
(4,183
|
)
|
$
|
986
|
|
$
|
71,843
|
|
|
2019
|
2018
|
||||
Cash Flows From Operating Activities
|
(Dollars in thousands)
|
|||||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
Depreciation
|
1,567
|
|
1,216
|
|
||
Provision for loan losses
|
775
|
|
450
|
|
||
Deferred income tax provision (benefit)
|
438
|
|
(508
|
)
|
||
Net amortization of premiums on investment securities
|
490
|
|
390
|
|
||
Equity in losses of limited partnerships
|
745
|
|
591
|
|
||
Stock based compensation expense
|
165
|
|
120
|
|
||
Net increase in unamortized loan costs
|
(105
|
)
|
(143
|
)
|
||
Proceeds from sales of loans held for sale
|
161,162
|
|
118,557
|
|
||
Origination of loans held for sale
|
(162,810
|
)
|
(111,662
|
)
|
||
Net gains on sales of loans held for sale
|
(2,895
|
)
|
(1,847
|
)
|
||
Net gain on disposals of premises and equipment
|
—
|
|
(168
|
)
|
||
Net gains on sales of investment securities available-for-sale
|
(25
|
)
|
(10
|
)
|
||
Net gain on sales of other real estate owned
|
—
|
|
(11
|
)
|
||
Increase in accrued interest receivable
|
(122
|
)
|
(312
|
)
|
||
Amortization of core deposit intangible
|
171
|
|
171
|
|
||
Increase in other assets
|
(110
|
)
|
(685
|
)
|
||
Contribution to defined benefit pension plan
|
—
|
|
(850
|
)
|
||
Pension plan termination expense
|
—
|
|
4,631
|
|
||
Increase (decrease) in other liabilities
|
1,682
|
|
(241
|
)
|
||
Net cash provided by operating activities
|
11,776
|
|
16,761
|
|
||
Cash Flows From Investing Activities
|
|
|
||||
Interest bearing deposits in banks
|
|
|
||||
Proceeds from maturities and redemptions
|
2,984
|
|
3,784
|
|
||
Purchases
|
(249
|
)
|
(3,732
|
)
|
||
Investment securities held-to-maturity
|
|
|
||||
Proceeds from maturities, calls and paydowns
|
—
|
|
1,000
|
|
||
Investment securities available-for-sale
|
|
|
||||
Proceeds from sales
|
10,335
|
|
1,060
|
|
||
Proceeds from maturities, calls and paydowns
|
11,485
|
|
5,593
|
|
||
Purchases
|
(33,730
|
)
|
(16,434
|
)
|
||
Proceeds from sales of other investments
|
46
|
|
44
|
|
||
Purchases of other investments
|
(180
|
)
|
(79
|
)
|
||
Net increase in nonmarketable stock
|
(231
|
)
|
(46
|
)
|
||
Net increase in loans
|
(28,185
|
)
|
(56,003
|
)
|
||
Recoveries of loans charged off
|
10
|
|
38
|
|
||
Purchases of premises and equipment
|
(6,417
|
)
|
(3,070
|
)
|
||
Investments in limited partnerships
|
(1,929
|
)
|
(694
|
)
|
||
Purchase of Company-owned life insurance
|
(3,000
|
)
|
—
|
|
||
Proceeds of Company-owned life insurance death benefit
|
—
|
|
307
|
|
||
Proceeds from sales of other real estate owned
|
—
|
|
47
|
|
||
Proceeds from sales of premises and equipment
|
—
|
|
204
|
|
||
Net cash used in investing activities
|
(49,061
|
)
|
(67,981
|
)
|
||
|
|
|
Cash Flows From Financing Activities
|
|
|
||||
Advances on long-term borrowings
|
—
|
|
7,000
|
|
||
Repayment of long-term debt
|
(20,287
|
)
|
(19,765
|
)
|
||
Net increase in short-term borrowings outstanding
|
39,630
|
|
9,005
|
|
||
Net increase in noninterest bearing deposits
|
3,463
|
|
5,147
|
|
||
Net increase in interest bearing deposits
|
14,218
|
|
26,101
|
|
||
Net increase in time deposits
|
19,576
|
|
27,948
|
|
||
Issuance of common stock
|
44
|
|
—
|
|
||
Purchase of treasury stock
|
(13
|
)
|
(107
|
)
|
||
Dividends paid
|
(5,501
|
)
|
(5,328
|
)
|
||
Net cash provided by financing activities
|
51,130
|
|
50,001
|
|
||
Net increase (decrease) in cash and cash equivalents
|
13,845
|
|
(1,219
|
)
|
||
Cash and cash equivalents
|
|
|
||||
Beginning of year
|
37,289
|
|
38,508
|
|
||
End of year
|
$
|
51,134
|
|
$
|
37,289
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
||||
Interest paid
|
$
|
5,146
|
|
$
|
3,476
|
|
Income taxes paid
|
$
|
800
|
|
$
|
1,550
|
|
|
|
|
||||
Supplemental Schedule of Noncash Investing and Financing Activities
|
|
|
||||
Investment in limited partnerships acquired by capital contributions payable
|
$
|
493
|
|
$
|
1,321
|
|
Right-of-use operating lease assets obtained in exchange for operating lease liabilities
|
$
|
2,002
|
|
$
|
—
|
|
|
|
|
||||
Dividends paid on Common Stock:
|
|
|
||||
Dividends declared
|
$
|
5,540
|
|
$
|
5,358
|
|
Dividends reinvested
|
(39
|
)
|
(30
|
)
|
||
|
$
|
5,501
|
|
$
|
5,328
|
|
|
|
|
AFS:
|
Available-for-sale
|
ICS:
|
Insured Cash Sweeps of the Promontory Interfinancial Network
|
ALCO:
|
Asset Liability Management Committee
|
IRS:
|
Internal Revenue Service
|
ALL:
|
Allowance for loan losses
|
MBS:
|
Mortgage-backed security
|
ASC:
|
Accounting Standards Codification
|
MPF:
|
Mortgage Partnership Finance Program
|
ASU:
|
Accounting Standards Update
|
MSRs:
|
Mortgage Servicing rights
|
BHCA:
|
Bank Holding Company Act of 1956
|
NASDAQ:
|
NASDAQ Global Security Market
|
Board:
|
Board of Directors
|
OAO:
|
Other assets owned
|
bp or bps:
|
Basis point(s)
|
OCI:
|
Other comprehensive income (loss)
|
Branch Acquisition:
|
The acquisition of three New Hampshire branches in May 2011
|
OFAC:
|
U.S. Office of Foreign Assets Control
|
CDARS:
|
Certificate of Deposit Accounts Registry Service of the Promontory Interfinancial Network
|
OREO:
|
Other real estate owned
|
CFPB:
|
Consumer Financial Protection Bureau
|
OTTI:
|
Other-than-temporary impairment
|
COLI:
|
Company-Owned Life Insurance
|
OTT:
|
Other-than-temporary
|
Company:
|
Union Bankshares, Inc. and Subsidiary
|
Plan:
|
The Union Bank Pension Plan
|
DFR:
|
Vermont Department of Financial Regulation
|
RD:
|
USDA Rural Development
|
Dodd-Frank Act:
|
The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010
|
RSU:
|
Restricted Stock Units
|
DRIP:
|
Dividend Reinvestment and Stock Purchase Plan
|
SBA:
|
U.S. Small Business Administration
|
EPS:
|
Earnings per share
|
SEC:
|
U.S. Securities and Exchange Commission
|
FASB:
|
Financial Accounting Standards Board
|
SOX Act:
|
Sarbanes Oxley Act of 2002
|
FDIC:
|
Federal Deposit Insurance Corporation
|
Tax Act:
|
Tax Cut and Jobs Act
|
FDICIA:
|
The Federal Deposit Insurance Corporation Improvement Act of 1991
|
TDR:
|
Troubled-debt restructuring
|
FHA:
|
U.S. Federal Housing Administration
|
Union:
|
Union Bank, the sole subsidiary of Union Bankshares, Inc
|
FHLB:
|
Federal Home Loan Bank of Boston
|
USDA:
|
U.S. Department of Agriculture
|
FRB:
|
Federal Reserve Board
|
VA:
|
U.S. Veterans Administration
|
Fannie Mae:
|
Federal National Mortgage Association
|
2006 Plan:
|
Executive Nonqualified Excess Plan
|
FHLMC/Freddie Mac:
|
Federal Home Loan Mortgage Corporation
|
2008 Plan:
|
2008 Amended and Restated Nonqualified Deferred Compensation Plan
|
GAAP:
|
Generally accepted accounting principles in the United States
|
2008 ISO Plan:
|
2008 Incentive Stock Option Plan of the Company
|
GLBA:
|
Gramm-Leach-Bliley Financial Modernization Act of 1999
|
2014 Equity Plan:
|
2014 Equity Incentive Plan
|
HTM:
|
Held-to-maturity
|
2017 Tax Act:
|
Tax Cuts and Jobs Act of 2017
|
HUD:
|
U.S. Department of Housing and Urban Development
|
|
|
•
|
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; and
|
•
|
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).
|
•
|
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.
|
•
|
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 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.
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Noninterest bearing accounts
|
$
|
365
|
|
$
|
266
|
|
Federal Reserve Bank of Boston
|
45,638
|
|
32,077
|
|
||
FHLB of Boston
|
1,125
|
|
1,374
|
|
December 31, 2019
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||
|
(Dollars in thousands)
|
|||||||||||
Available-for-sale
|
|
|
|
|
||||||||
Debt securities:
|
|
|
|
|
||||||||
U.S. Government-sponsored enterprises
|
$
|
6,349
|
|
$
|
19
|
|
$
|
(76
|
)
|
$
|
6,292
|
|
Agency MBS
|
45,503
|
|
602
|
|
(81
|
)
|
46,024
|
|
||||
State and political subdivisions
|
26,489
|
|
515
|
|
(39
|
)
|
26,965
|
|
||||
Corporate
|
7,804
|
|
378
|
|
(70
|
)
|
8,112
|
|
||||
Total
|
$
|
86,145
|
|
$
|
1,514
|
|
$
|
(266
|
)
|
$
|
87,393
|
|
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 MBS
|
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
|
|
December 31, 2019
|
Less Than 12 Months
|
12 Months and Over
|
Total
|
|||||||||||||||||||||
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Loss
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Loss
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Loss
|
|||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
U.S. Government-
sponsored enterprises
|
4
|
|
$
|
2,376
|
|
$
|
(22
|
)
|
8
|
|
$
|
2,772
|
|
$
|
(54
|
)
|
12
|
|
$
|
5,148
|
|
$
|
(76
|
)
|
Agency MBS
|
8
|
|
6,193
|
|
(38
|
)
|
8
|
|
4,861
|
|
(43
|
)
|
16
|
|
11,054
|
|
(81
|
)
|
||||||
State and political
subdivisions
|
9
|
|
3,813
|
|
(38
|
)
|
1
|
|
304
|
|
(1
|
)
|
10
|
|
4,117
|
|
(39
|
)
|
||||||
Corporate
|
—
|
|
—
|
|
—
|
|
3
|
|
1,430
|
|
(70
|
)
|
3
|
|
1,430
|
|
(70
|
)
|
||||||
Total
|
21
|
|
$
|
12,382
|
|
$
|
(98
|
)
|
20
|
|
$
|
9,367
|
|
$
|
(168
|
)
|
41
|
|
$
|
21,749
|
|
$
|
(266
|
)
|
December 31, 2018
|
Less Than 12 Months
|
12 Months and Over
|
Total
|
|||||||||||||||||||||
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Loss
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Loss
|
Number of Securities
|
Fair
Value
|
Gross
Unrealized
Loss
|
|||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
U.S. Government-
sponsored enterprises
|
2
|
|
$
|
1,184
|
|
$
|
(11
|
)
|
12
|
|
$
|
4,854
|
|
$
|
(197
|
)
|
14
|
|
$
|
6,038
|
|
$
|
(208
|
)
|
Agency MBS
|
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
|
)
|
|
Amortized
Cost
|
Fair
Value
|
||||
Available-for-sale
|
(Dollars in thousands)
|
|||||
Due in one year or less
|
$
|
680
|
|
$
|
688
|
|
Due from one to five years
|
3,767
|
|
3,923
|
|
||
Due from five to ten years
|
16,655
|
|
17,019
|
|
||
Due after ten years
|
19,540
|
|
19,739
|
|
||
|
40,642
|
|
41,369
|
|
||
Agency MBS
|
45,503
|
|
46,024
|
|
||
Total
|
$
|
86,145
|
|
$
|
87,393
|
|
|
2019
|
2018
|
||||||||||
|
Loans Sold
|
Net Gains on Sale
|
Loans Sold
|
Net Gains on Sale
|
||||||||
|
(Dollars in thousands)
|
|||||||||||
Residential loans
|
$
|
157,952
|
|
$
|
2,867
|
|
$
|
116,710
|
|
$
|
1,847
|
|
Commercial loans
|
315
|
|
28
|
|
—
|
|
—
|
|
||||
Total
|
$
|
158,267
|
|
$
|
2,895
|
|
$
|
116,710
|
|
$
|
1,847
|
|
|
For The Years Ended December 31,
|
|||||
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Capitalization of servicing rights
|
$
|
862
|
|
$
|
697
|
|
Amortization of servicing rights
|
812
|
|
720
|
|
||
Net capitalization (amortization) of servicing rights
|
$
|
50
|
|
$
|
(23
|
)
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Residential real estate
|
$
|
192,125
|
|
$
|
187,320
|
|
Construction real estate
|
69,617
|
|
55,322
|
|
||
Commercial real estate
|
289,883
|
|
276,500
|
|
||
Commercial
|
47,699
|
|
47,228
|
|
||
Consumer
|
3,562
|
|
3,241
|
|
||
Municipal
|
67,358
|
|
72,850
|
|
||
Gross loans
|
670,244
|
|
642,461
|
|
||
Allowance for loan losses
|
(6,122
|
)
|
(5,739
|
)
|
||
Net deferred loan costs
|
1,043
|
|
938
|
|
||
Net loans
|
$
|
665,165
|
|
$
|
637,660
|
|
December 31, 2019
|
Current
|
30-59 Days
|
60-89 Days
|
90 Days and over and accruing
|
Nonaccrual
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||
Residential real estate
|
$
|
187,022
|
|
$
|
2,716
|
|
$
|
1,304
|
|
$
|
811
|
|
$
|
272
|
|
$
|
192,125
|
|
Construction real estate
|
68,731
|
|
470
|
|
19
|
|
368
|
|
29
|
|
69,617
|
|
||||||
Commercial real estate
|
286,795
|
|
940
|
|
150
|
|
—
|
|
1,998
|
|
289,883
|
|
||||||
Commercial
|
47,673
|
|
—
|
|
5
|
|
—
|
|
21
|
|
47,699
|
|
||||||
Consumer
|
3,532
|
|
21
|
|
6
|
|
—
|
|
3
|
|
3,562
|
|
||||||
Municipal
|
67,358
|
|
—
|
|
—
|
|
—
|
|
—
|
|
67,358
|
|
||||||
Total
|
$
|
661,111
|
|
$
|
4,147
|
|
$
|
1,484
|
|
$
|
1,179
|
|
$
|
2,323
|
|
$
|
670,244
|
|
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
|
|
December 31, 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
|
150
|
|
157
|
|
305
|
|
239
|
|
7
|
|
(6
|
)
|
(77
|
)
|
775
|
|
||||||||
Recoveries of amounts
charged off
|
5
|
|
—
|
|
—
|
|
1
|
|
4
|
|
—
|
|
—
|
|
10
|
|
||||||||
|
1,523
|
|
774
|
|
3,238
|
|
594
|
|
34
|
|
76
|
|
285
|
|
6,524
|
|
||||||||
Amounts charged off
|
(131
|
)
|
—
|
|
(60
|
)
|
(200
|
)
|
(11
|
)
|
—
|
|
—
|
|
(402
|
)
|
||||||||
Balance, December 31, 2019
|
$
|
1,392
|
|
$
|
774
|
|
$
|
3,178
|
|
$
|
394
|
|
$
|
23
|
|
$
|
76
|
|
$
|
285
|
|
$
|
6,122
|
|
December 31, 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
|
118
|
|
128
|
|
228
|
|
(38
|
)
|
(3
|
)
|
18
|
|
(1
|
)
|
450
|
|
||||||||
Recoveries of amounts
charged off
|
20
|
|
1
|
|
—
|
|
—
|
|
17
|
|
—
|
|
—
|
|
38
|
|
||||||||
|
1,499
|
|
617
|
|
2,935
|
|
357
|
|
44
|
|
82
|
|
362
|
|
5,896
|
|
||||||||
Amounts charged off
|
(131
|
)
|
—
|
|
(2
|
)
|
(3
|
)
|
(21
|
)
|
—
|
|
—
|
|
(157
|
)
|
||||||||
Balance, December 31, 2018
|
$
|
1,368
|
|
$
|
617
|
|
$
|
2,933
|
|
$
|
354
|
|
$
|
23
|
|
$
|
82
|
|
$
|
362
|
|
$
|
5,739
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Unallocated
|
Total
|
||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
Individually evaluated
for impairment
|
$
|
39
|
|
$
|
—
|
|
$
|
149
|
|
$
|
8
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
196
|
|
Collectively evaluated
for impairment
|
1,353
|
|
774
|
|
3,029
|
|
386
|
|
23
|
|
76
|
|
285
|
|
5,926
|
|
||||||||
Total allocated
|
$
|
1,392
|
|
$
|
774
|
|
$
|
3,178
|
|
$
|
394
|
|
$
|
23
|
|
$
|
76
|
|
$
|
285
|
|
$
|
6,122
|
|
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
|
|
December 31, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
Individually evaluated
for impairment
|
$
|
1,515
|
|
$
|
223
|
|
$
|
3,204
|
|
$
|
299
|
|
$
|
—
|
|
$
|
—
|
|
$
|
5,241
|
|
Collectively evaluated
for impairment
|
190,610
|
|
69,394
|
|
286,679
|
|
47,400
|
|
3,562
|
|
67,358
|
|
665,003
|
|
|||||||
Total
|
$
|
192,125
|
|
$
|
69,617
|
|
$
|
289,883
|
|
$
|
47,699
|
|
$
|
3,562
|
|
$
|
67,358
|
|
$
|
670,244
|
|
December 31, 2019
|
Residential Real Estate
|
Construction Real Estate
|
Commercial Real Estate
|
Commercial
|
Consumer
|
Municipal
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
Pass
|
$
|
174,798
|
|
$
|
47,326
|
|
$
|
168,654
|
|
$
|
35,625
|
|
$
|
3,499
|
|
$
|
67,358
|
|
$
|
497,260
|
|
Satisfactory/Monitor
|
14,520
|
|
21,819
|
|
117,004
|
|
10,974
|
|
57
|
|
—
|
|
164,374
|
|
|||||||
Substandard
|
2,807
|
|
472
|
|
4,225
|
|
1,100
|
|
6
|
|
—
|
|
8,610
|
|
|||||||
Total
|
$
|
192,125
|
|
$
|
69,617
|
|
$
|
289,883
|
|
$
|
47,699
|
|
$
|
3,562
|
|
$
|
67,358
|
|
$
|
670,244
|
|
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
|
|
|
December 31, 2019
|
For The Year Ended December 31, 2019
|
|||||||||||||
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||
Residential real estate
|
$
|
218
|
|
$
|
228
|
|
$
|
39
|
|
|
|
||||
Commercial real estate
|
1,762
|
|
1,783
|
|
149
|
|
|
|
|||||||
Commercial
|
11
|
|
12
|
|
8
|
|
|
|
|||||||
With an allowance recorded
|
1,991
|
|
2,023
|
|
196
|
|
|
|
|||||||
|
|
|
|
|
|
||||||||||
Residential real estate
|
1,297
|
|
1,832
|
|
—
|
|
|
|
|||||||
Construction real estate
|
223
|
|
241
|
|
—
|
|
|
|
|||||||
Commercial real estate
|
1,442
|
|
1,539
|
|
—
|
|
|
|
|||||||
Commercial
|
288
|
|
290
|
|
—
|
|
|
|
|||||||
With no allowance recorded
|
3,250
|
|
3,902
|
|
—
|
|
|
|
|||||||
|
|
|
|
|
|
||||||||||
Residential real estate
|
1,515
|
|
2,060
|
|
39
|
|
$
|
1,625
|
|
$
|
149
|
|
|||
Construction real estate
|
223
|
|
241
|
|
—
|
|
159
|
|
4
|
|
|||||
Commercial real estate
|
3,204
|
|
3,322
|
|
149
|
|
2,382
|
|
110
|
|
|||||
Commercial
|
299
|
|
302
|
|
8
|
|
322
|
|
23
|
|
|||||
Total
|
$
|
5,241
|
|
$
|
5,925
|
|
$
|
196
|
|
$
|
4,488
|
|
$
|
286
|
|
|
December 31, 2018
|
For The Year Ended December 31, 2018
|
|||||||||||||
|
Recorded Investment
(1)
|
Principal Balance
(1)
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||
|
(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
|
|
$
|
1,730
|
|
$
|
65
|
|
|||
Construction real estate
|
119
|
|
135
|
|
—
|
|
88
|
|
4
|
|
|||||
Commercial real estate
|
2,276
|
|
2,367
|
|
9
|
|
1,699
|
|
77
|
|
|||||
Commercial
|
352
|
|
353
|
|
10
|
|
367
|
|
29
|
|
|||||
Total
|
$
|
4,425
|
|
$
|
5,132
|
|
$
|
66
|
|
$
|
3,884
|
|
$
|
175
|
|
(1)
|
Does not reflect government guaranties on impaired loans as of December 31, 2019 and 2018 totaling $587 thousand and $641 thousand, respectively.
|
|
|
|
|
|
|
|
December 31, 2019
|
December 31, 2018
|
||||||||
|
Number of Loans
|
Principal Balance
|
Number of Loans
|
Principal Balance
|
||||||
|
(Dollars in thousands)
|
|||||||||
Residential real estate
|
25
|
|
$
|
1,515
|
|
27
|
|
$
|
1,678
|
|
Construction real estate
|
2
|
|
100
|
|
2
|
|
119
|
|
||
Commercial real estate
|
8
|
|
966
|
|
9
|
|
1,172
|
|
||
Commercial
|
5
|
|
290
|
|
4
|
|
340
|
|
||
Total
|
40
|
|
$
|
2,871
|
|
42
|
|
$
|
3,309
|
|
|
New TDRs During the
|
New TDRs During the
|
||||||||||||||
|
Year Ended December 31, 2019
|
Year Ended December 31, 2018
|
||||||||||||||
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||||||||
|
(Dollars in thousands)
|
|||||||||||||||
Residential real estate
|
1
|
|
$
|
77
|
|
$
|
79
|
|
3
|
|
$
|
190
|
|
$
|
193
|
|
Construction real estate
|
—
|
|
—
|
|
—
|
|
1
|
|
44
|
|
44
|
|
||||
Commercial real estate
|
—
|
|
—
|
|
—
|
|
1
|
|
204
|
|
204
|
|
||||
Commercial
|
1
|
|
15
|
|
15
|
|
2
|
|
31
|
|
31
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Land and land improvements
|
$
|
3,922
|
|
$
|
3,260
|
|
Building and improvements
|
18,490
|
|
14,760
|
|
||
Furniture and equipment
|
10,402
|
|
9,053
|
|
||
Construction in progress and deposits on equipment
|
91
|
|
809
|
|
||
|
32,905
|
|
27,882
|
|
||
Less accumulated depreciation
|
(11,982
|
)
|
(11,809
|
)
|
||
|
$
|
20,923
|
|
$
|
16,073
|
|
|
December 31, 2019
|
||
|
(Dollars in thousands)
|
||
Undiscounted cash flows
|
$
|
3,035
|
|
Discount effect of cash flows
|
(1,141
|
)
|
|
Lease liabilities
|
$
|
1,894
|
|
|
For The Years Ended December 31,
|
|||||
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Provision for undistributed net losses of limited partnership investments
|
$
|
745
|
|
$
|
591
|
|
Federal income tax credits related to limited partnership investments
|
(803
|
)
|
(656
|
)
|
||
Net effect on Provision for income taxes
|
$
|
(58
|
)
|
$
|
(65
|
)
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Interest bearing checking accounts
|
$
|
173,406
|
|
$
|
157,847
|
|
Savings and money market accounts
|
285,534
|
|
286,875
|
|
||
Time deposits, $100,000 and over
|
73,048
|
|
64,474
|
|
||
Other time deposits
|
75,605
|
|
64,603
|
|
||
|
$
|
607,593
|
|
$
|
573,799
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Current federal tax provision
|
$
|
1,351
|
|
$
|
1,695
|
|
Current state tax provision
|
41
|
|
86
|
|
||
Deferred tax provision (benefit)
|
438
|
|
(508
|
)
|
||
|
$
|
1,830
|
|
$
|
1,273
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Computed “expected” tax expense
|
$
|
2,620
|
|
$
|
1,752
|
|
State taxes
|
32
|
|
68
|
|
||
Tax exempt interest
|
(513
|
)
|
(413
|
)
|
||
Increase in cash surrender value of COLI
|
(59
|
)
|
(103
|
)
|
||
Tax credits
|
(857
|
)
|
(684
|
)
|
||
Equity in losses of limited partnerships
|
640
|
|
528
|
|
||
Non-deductible expenses
|
46
|
|
36
|
|
||
True-up adjustment for effect of enacted tax law changes
|
—
|
|
32
|
|
||
Other
|
(79
|
)
|
57
|
|
||
|
$
|
1,830
|
|
$
|
1,273
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Components of the deferred tax asset
|
|
|
||||
Bad debts
|
$
|
1,329
|
|
$
|
1,244
|
|
Deferred compensation
|
227
|
|
205
|
|
||
Core deposit intangible
|
106
|
|
94
|
|
||
Unrealized loss on investment securities available-for-sale
|
—
|
|
272
|
|
||
Other
|
69
|
|
38
|
|
||
Total deferred tax asset
|
1,731
|
|
1,853
|
|
||
|
|
|
||||
Components of the deferred tax liability
|
|
|
||||
Depreciation
|
(1,402
|
)
|
(913
|
)
|
||
Mortgage servicing rights
|
(371
|
)
|
(360
|
)
|
||
Limited partnership investments
|
(50
|
)
|
(16
|
)
|
||
Unrealized gain on investment securities available-for-sale
|
(262
|
)
|
—
|
|
||
Goodwill
|
(276
|
)
|
(244
|
)
|
||
Prepaid expenses
|
(136
|
)
|
(114
|
)
|
||
Total deferred tax liability
|
(2,497
|
)
|
(1,647
|
)
|
||
Net deferred tax (liability) asset
|
$
|
(766
|
)
|
$
|
206
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Employer matching
|
$
|
270
|
|
$
|
236
|
|
Profit sharing
|
280
|
|
279
|
|
||
Safe harbor
|
336
|
|
304
|
|
||
Total
|
$
|
886
|
|
$
|
819
|
|
|
Number of RSUs Granted
|
Weighted-Average Grant Date Fair Value
|
Number of Unvested RSUs
|
||||
2017 Award
|
3,225
|
|
$
|
52.95
|
|
433
|
|
2018 Award
|
3,734
|
|
47.75
|
|
2,120
|
|
|
2019 Award
|
10,143
|
|
36.26
|
|
10,143
|
||
Total
|
17,102
|
|
12,696
|
|
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Period
End
Aggregate
Intrinsic
Value
|
|||||
|
(Dollars in thousands, except per share data)
|
||||||||
Outstanding at January 1, 2019
|
4,500
|
|
$
|
24.00
|
|
|
|
||
Exercised
|
—
|
|
—
|
|
|
|
|||
Forfeited/expired
|
—
|
|
—
|
|
|
|
|||
Outstanding at December 31, 2019
|
4,500
|
|
$
|
24.00
|
|
1.96
|
$
|
55
|
|
Exercisable at December 31, 2019
|
4,500
|
|
$
|
24.00
|
|
1.96
|
$
|
55
|
|
|
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Period
End
Aggregate
Intrinsic
Value
|
|||||
|
(Dollars in thousands, except per share data)
|
||||||||
Outstanding at January 1, 2019
|
3,000
|
|
$
|
22.00
|
|
|
|
||
Exercised
|
(2,000
|
)
|
$
|
22.00
|
|
|
|
||
Forfeited/expired
|
—
|
|
—
|
|
|
|
|||
Outstanding at December 31, 2019
|
1,000
|
|
$
|
22.00
|
|
0.96
|
$
|
14
|
|
Exercisable at December 31, 2019
|
1,000
|
|
$
|
22.00
|
|
0.96
|
$
|
14
|
|
|
2019
|
||
|
(Dollars in thousands, except per share data)
|
||
Proceeds received
|
$
|
44
|
|
Number of shares exercised
|
2,000
|
|
|
Weighted average price per share
|
$
|
22.00
|
|
Total intrinsic value of options exercised
|
$
|
30
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands, except per share data)
|
|||||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
Weighted average common shares outstanding
|
4,468,336
|
|
4,465,675
|
|
||
Basic earnings per share
|
$
|
2.38
|
|
$
|
1.58
|
|
|
Contract or
Notional Amount
|
|||||
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Commitments to originate loans
|
$
|
35,689
|
|
$
|
22,673
|
|
Unused lines of credit
|
103,623
|
|
109,457
|
|
||
Standby and commercial letters of credit
|
2,308
|
|
2,308
|
|
||
Credit card arrangements
|
311
|
|
259
|
|
||
MPF credit enhancement obligation, net (See Note 19)
|
687
|
|
684
|
|
||
Commitment for purchase of Jericho branch property
|
—
|
|
1,220
|
|
||
Commitment for construction of Williston branch
|
—
|
|
3,208
|
|
||
Commitment to purchase investment in a real estate limited partnership
|
3,000
|
|
—
|
|
||
Total
|
$
|
145,618
|
|
$
|
139,809
|
|
|
Fair Value Measurement
|
|||||||||||
|
Fair
Value
|
Quoted Prices in Active Markets for
Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
December 31, 2019:
|
(Dollars in thousands)
|
|||||||||||
Investment securities available-for-sale
|
|
|
|
|
||||||||
Debt securities:
|
|
|
|
|
||||||||
U.S. Government-sponsored enterprises
|
$
|
6,292
|
|
$
|
—
|
|
$
|
6,292
|
|
$
|
—
|
|
Agency MBS
|
46,024
|
|
—
|
|
46,024
|
|
—
|
|
||||
State and political subdivisions
|
26,965
|
|
—
|
|
26,965
|
|
—
|
|
||||
Corporate
|
8,112
|
|
—
|
|
8,112
|
|
—
|
|
||||
Total debt securities
|
$
|
87,393
|
|
$
|
—
|
|
$
|
87,393
|
|
$
|
—
|
|
|
|
|
|
|
||||||||
Other investments:
|
|
|
|
|
||||||||
Mutual funds
|
$
|
690
|
|
$
|
690
|
|
$
|
—
|
|
$
|
—
|
|
|
|
|
|
|
||||||||
December 31, 2018:
|
|
|
|
|
||||||||
Investment securities available-for-sale
|
|
|
|
|
||||||||
Debt securities:
|
|
|
|
|
||||||||
U.S. Government-sponsored enterprises
|
$
|
6,321
|
|
$
|
—
|
|
$
|
6,321
|
|
$
|
—
|
|
Agency MBS
|
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
|
|
$
|
—
|
|
$
|
—
|
|
|
December 31, 2019
|
||||||||||||||
|
Fair Value Measurement
|
||||||||||||||
|
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
|
$
|
51,134
|
|
$
|
51,134
|
|
$
|
51,134
|
|
$
|
—
|
|
$
|
—
|
|
Interest bearing deposits in banks
|
6,565
|
|
6,671
|
|
—
|
|
6,671
|
|
—
|
|
|||||
Investment securities
|
88,083
|
|
88,083
|
|
690
|
|
87,393
|
|
—
|
|
|||||
Loans held for sale
|
7,442
|
|
7,587
|
|
—
|
|
7,587
|
|
—
|
|
|||||
Loans, net
|
|
|
|
|
|
||||||||||
Residential real estate
|
191,032
|
|
192,955
|
|
—
|
|
—
|
|
192,955
|
|
|||||
Construction real estate
|
68,951
|
|
68,381
|
|
—
|
|
—
|
|
68,381
|
|
|||||
Commercial real estate
|
286,871
|
|
288,931
|
|
—
|
|
—
|
|
288,931
|
|
|||||
Commercial
|
47,379
|
|
45,872
|
|
—
|
|
—
|
|
45,872
|
|
|||||
Consumer
|
3,545
|
|
3,483
|
|
—
|
|
—
|
|
3,483
|
|
|||||
Municipal
|
67,387
|
|
67,103
|
|
—
|
|
—
|
|
67,103
|
|
|||||
Accrued interest receivable
|
2,702
|
|
2,702
|
|
—
|
|
435
|
|
2,267
|
|
|||||
Nonmarketable equity securities
|
2,607
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||
Financial liabilities
|
|
|
|
|
|
||||||||||
Deposits
|
|
|
|
|
|
||||||||||
Noninterest bearing
|
136,434
|
|
136,434
|
|
136,434
|
|
—
|
|
—
|
|
|||||
Interest bearing
|
458,940
|
|
458,940
|
|
458,940
|
|
—
|
|
—
|
|
|||||
Time
|
148,653
|
|
148,542
|
|
—
|
|
148,542
|
|
—
|
|
|||||
Borrowed funds
|
|
|
|
|
|
||||||||||
Short-term
|
40,000
|
|
40,000
|
|
40,000
|
|
—
|
|
—
|
|
|||||
Long-term
|
7,164
|
|
7,416
|
|
—
|
|
7,416
|
|
—
|
|
|||||
Accrued interest payable
|
673
|
|
673
|
|
—
|
|
673
|
|
—
|
|
|
December 31, 2018
|
||||||||||||||
|
Fair Value Measurement
|
||||||||||||||
|
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
|
|
—
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Balance, January 1,
|
$
|
749
|
|
$
|
961
|
|
New loans and advances on lines
|
1,045
|
|
827
|
|
||
Repayments
|
(690
|
)
|
(1,039
|
)
|
||
Other, net
|
196
|
|
—
|
|
||
Balance, December 31,
|
$
|
1,300
|
|
$
|
749
|
|
Balance available on lines of credit or loan commitments
|
$
|
1,153
|
|
$
|
693
|
|
|
Actual
|
For Capital
Adequacy
Purposes
|
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
||||||||||||
As of December 31, 2019
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
Company:
|
(Dollars in thousands)
|
||||||||||||||
Total capital to risk weighted assets
|
$
|
74,510
|
|
13.02
|
%
|
$
|
45,782
|
|
8.00
|
%
|
N/A
|
|
N/A
|
|
|
Tier 1 capital to risk weighted assets
|
68,388
|
|
11.95
|
%
|
34,337
|
|
6.00
|
%
|
N/A
|
|
N/A
|
|
|||
Common Equity Tier 1 to risk weighted assets
|
68,388
|
|
11.95
|
%
|
25,753
|
|
4.50
|
%
|
N/A
|
|
N/A
|
|
|||
Tier 1 capital to average assets
|
68,388
|
|
8.09
|
%
|
33,814
|
|
4.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
Union:
|
|
|
|
|
|
|
|||||||||
Total capital to risk weighted assets
|
$
|
74,167
|
|
12.98
|
%
|
$
|
45,712
|
|
8.00
|
%
|
$
|
57,139
|
|
10.00
|
%
|
Tier 1 capital to risk weighted assets
|
68,045
|
|
11.91
|
%
|
34,280
|
|
6.00
|
%
|
45,706
|
|
8.00
|
%
|
|||
Common Equity Tier 1 to risk weighted assets
|
68,045
|
|
11.91
|
%
|
25,710
|
|
4.50
|
%
|
37,136
|
|
6.50
|
%
|
|||
Tier 1 capital to average assets
|
68,045
|
|
8.06
|
%
|
33,769
|
|
4.00
|
%
|
42,212
|
|
5.00
|
%
|
|
Actual
|
For Capital
Adequacy
Purposes
|
To be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
||||||||||||
As of December 31, 2018
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
Company:
|
(Dollars in thousands)
|
||||||||||||||
Total capital to risk weighted assets
|
$
|
68,616
|
|
12.86
|
%
|
$
|
42,685
|
|
8.00
|
%
|
N/A
|
|
N/A
|
|
|
Tier 1 capital to risk weighted assets
|
62,877
|
|
11.78
|
%
|
32,026
|
|
6.00
|
%
|
N/A
|
|
N/A
|
|
|||
Common Equity Tier 1 to risk weighted assets
|
62,877
|
|
11.78
|
%
|
24,019
|
|
4.50
|
%
|
N/A
|
|
N/A
|
|
|||
Tier 1 capital to average assets
|
62,877
|
|
8.03
|
%
|
31,321
|
|
4.00
|
%
|
N/A
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Union:
|
|
|
|
|
|
|
|
|
|
||||||
Total capital to risk weighted assets
|
$
|
68,305
|
|
12.82
|
%
|
$
|
42,624
|
|
8.00
|
%
|
$
|
53,280
|
|
10.00
|
%
|
Tier 1 capital to risk weighted assets
|
62,566
|
|
11.75
|
%
|
31,949
|
|
6.00
|
%
|
42,598
|
|
8.00
|
%
|
|||
Common Equity Tier 1 to risk weighted assets
|
62,566
|
|
11.75
|
%
|
23,961
|
|
4.50
|
%
|
34,611
|
|
6.50
|
%
|
|||
Tier 1 capital to average assets
|
62,566
|
|
8.00
|
%
|
31,283
|
|
4.00
|
%
|
39,104
|
|
5.00
|
%
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
Net unrealized gain (loss) on investment securities available-for-sale
|
$
|
986
|
|
$
|
(1,023
|
)
|
|
December 31, 2019
|
December 31, 2018
|
||||||||||||||||
|
Before-Tax Amount
|
Tax (Expense) or Benefit
|
Net-of-Tax Amount
|
Before-Tax Amount
|
Tax (Expense) or Benefit
|
Net-of-Tax Amount
|
||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||
Investment securities available-for-sale:
|
|
|
|
|
|
|
||||||||||||
Net unrealized holding gains (losses) arising during the year on investment securities available-for-sale
|
$
|
2,568
|
|
$
|
(539
|
)
|
$
|
2,029
|
|
$
|
(905
|
)
|
$
|
191
|
|
$
|
(714
|
)
|
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income
|
(25
|
)
|
5
|
|
(20
|
)
|
(10
|
)
|
2
|
|
(8
|
)
|
||||||
Total
|
2,543
|
|
(534
|
)
|
2,009
|
|
(915
|
)
|
193
|
|
(722
|
)
|
||||||
Defined benefit pension plan:
|
|
|
|
|
|
|
||||||||||||
Net actuarial gain arising during the year
|
—
|
|
—
|
|
—
|
|
1,546
|
|
(325
|
)
|
1,221
|
|
||||||
Reclassification adjustment for amortization of net actuarial loss realized in net income
|
—
|
|
—
|
|
—
|
|
502
|
|
(105
|
)
|
397
|
|
||||||
Reclassification adjustment for recognized settlement loss
|
—
|
|
—
|
|
—
|
|
4,022
|
|
(845
|
)
|
3,177
|
|
||||||
Total
|
—
|
|
—
|
|
—
|
|
6,070
|
|
(1,275
|
)
|
4,795
|
|
||||||
Total other comprehensive income
|
$
|
2,543
|
|
$
|
(534
|
)
|
$
|
2,009
|
|
$
|
5,155
|
|
$
|
(1,082
|
)
|
$
|
4,073
|
|
|
2019
|
2018
|
||||
|
(Dollars in thousands)
|
|||||
ASSETS
|
|
|
||||
Cash
|
$
|
46
|
|
$
|
48
|
|
Other investments
|
27
|
|
67
|
|
||
Investment in subsidiary - Union
|
71,500
|
|
64,180
|
|
||
Other assets
|
712
|
|
767
|
|
||
Total assets
|
$
|
72,285
|
|
$
|
65,062
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
||||
LIABILITIES
|
|
|
||||
Other liabilities
|
$
|
442
|
|
$
|
571
|
|
Total liabilities
|
442
|
|
571
|
|
||
STOCKHOLDERS' EQUITY
|
|
|
||||
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,948,245 shares
issued at December 31, 2019 and 4,943,690 shares issued at December 31, 2018 |
9,897
|
|
9,888
|
|
||
Additional paid-in capital
|
1,124
|
|
894
|
|
||
Retained earnings
|
64,019
|
|
58,911
|
|
||
Treasury stock at cost; 476,268 shares at December 31, 2019 and 477,011 shares
at December 31, 2018 |
(4,183
|
)
|
(4,179
|
)
|
||
Accumulated other comprehensive income (loss)
|
986
|
|
(1,023
|
)
|
||
Total stockholders' equity
|
71,843
|
|
64,491
|
|
||
Total liabilities and stockholders' equity
|
$
|
72,285
|
|
$
|
65,062
|
|
|
2019
|
2018
|
||||
Revenues
|
(Dollars in thousands)
|
|||||
Dividends - bank subsidiary - Union
|
$
|
5,925
|
|
$
|
5,625
|
|
Other income
|
24
|
|
254
|
|
||
Total revenues
|
5,949
|
|
5,879
|
|
||
Expenses
|
|
|
||||
Interest
|
16
|
|
18
|
|
||
Administrative and other
|
536
|
|
419
|
|
||
Total expenses
|
552
|
|
437
|
|
||
Income before applicable income tax benefit and equity in undistributed
net income of subsidiary
|
5,397
|
|
5,442
|
|
||
Applicable income tax benefit
|
(113
|
)
|
(89
|
)
|
||
Income before equity in undistributed net income of subsidiary
|
5,510
|
|
5,531
|
|
||
Equity in undistributed net income - Union
|
5,138
|
|
1,541
|
|
||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
|
2019
|
2018
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
(Dollars in thousands)
|
|||||
Net income
|
$
|
10,648
|
|
$
|
7,072
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
Equity in undistributed net income of Union
|
(5,138
|
)
|
(1,541
|
)
|
||
Decrease (increase) in other assets
|
55
|
|
(205
|
)
|
||
Decrease in other liabilities
|
(137
|
)
|
(233
|
)
|
||
Net cash provided by operating activities
|
5,428
|
|
5,093
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
||||
Proceeds from sale of other investments
|
47
|
|
44
|
|
||
Purchases of other investments
|
(7
|
)
|
(12
|
)
|
||
Proceeds of Company-owned life insurance death benefit
|
—
|
|
281
|
|
||
Net cash provided by investing activities
|
40
|
|
313
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
||||
Dividends paid
|
(5,501
|
)
|
(5,328
|
)
|
||
Issuance of common stock
|
44
|
|
—
|
|
||
Purchase of treasury stock
|
(13
|
)
|
(107
|
)
|
||
Net cash used in financing activities
|
(5,470
|
)
|
(5,435
|
)
|
||
Net decrease in cash
|
(2
|
)
|
(29
|
)
|
||
Cash, beginning of year
|
48
|
|
77
|
|
||
Cash, end of year
|
$
|
46
|
|
$
|
48
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
||||
Interest paid
|
$
|
16
|
|
$
|
18
|
|
Dividends paid on Common Stock:
|
|
|
||||
Dividends declared
|
$
|
5,540
|
|
$
|
5,358
|
|
Dividends reinvested
|
(39
|
)
|
(30
|
)
|
||
|
$
|
5,501
|
|
$
|
5,328
|
|
|
Quarters in 2019 Ended
|
|||||||||||
|
March 31,
|
June 30,
|
Sept. 30,
|
Dec 31,
|
||||||||
|
(Dollars in thousands, except per share data)
|
|||||||||||
Interest and dividend income
|
$
|
8,654
|
|
$
|
8,923
|
|
$
|
9,131
|
|
$
|
9,294
|
|
Interest expense
|
1,230
|
|
1,401
|
|
1,497
|
|
1,488
|
|
||||
Net interest income
|
7,424
|
|
7,522
|
|
7,634
|
|
7,806
|
|
||||
Provision for loan losses
|
50
|
|
150
|
|
150
|
|
425
|
|
||||
Noninterest income
|
2,170
|
|
2,452
|
|
2,732
|
|
2,969
|
|
||||
Noninterest expenses
|
6,513
|
|
6,807
|
|
7,001
|
|
7,135
|
|
||||
Net income
|
2,621
|
|
2,530
|
|
2,738
|
|
2,759
|
|
||||
Earnings per common share
|
$
|
0.59
|
|
$
|
0.56
|
|
$
|
0.62
|
|
$
|
0.61
|
|
|
Quarters in 2018 Ended
|
|||||||||||
|
March 31,
|
June 30,
|
Sept. 30,
|
Dec 31,
|
||||||||
|
(Dollars in thousands, except per share data)
|
|||||||||||
Interest and dividend income
|
$
|
7,571
|
|
$
|
7,943
|
|
$
|
8,095
|
|
$
|
8,571
|
|
Interest expense
|
647
|
|
731
|
|
1,086
|
|
1,117
|
|
||||
Net interest income
|
6,924
|
|
7,212
|
|
7,009
|
|
7,454
|
|
||||
Provision for loan losses
|
—
|
|
150
|
|
150
|
|
150
|
|
||||
Noninterest income
|
2,471
|
|
2,152
|
|
2,452
|
|
2,398
|
|
||||
Noninterest expenses
|
6,124
|
|
6,306
|
|
6,525
|
|
10,322
|
|
||||
Net income
|
2,747
|
|
2,450
|
|
2,311
|
|
(436
|
)
|
||||
Earnings per common share
|
$
|
0.62
|
|
$
|
0.54
|
|
$
|
0.52
|
|
$
|
(0.10
|
)
|
|
2019
|
2018
|
||||
Income
|
(Dollars in thousands)
|
|||||
Income from life insurance
|
$
|
281
|
|
$
|
488
|
|
Other income
|
322
|
|
226
|
|
||
Total other income
|
$
|
603
|
|
$
|
714
|
|
|
|
|
||||
Expenses
|
|
|
||||
ATM network and debit card expense
|
$
|
790
|
|
$
|
690
|
|
Advertising and public relations
|
555
|
|
456
|
|
||
Vermont franchise tax
|
678
|
|
620
|
|
||
Professional fees
|
701
|
|
625
|
|
||
Director and advisory board fees
|
502
|
|
450
|
|
||
Other expenses
|
3,934
|
|
3,823
|
|
||
Total other expenses
|
$
|
7,160
|
|
$
|
6,664
|
|
|
|
|
|
|
|
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
Weighted average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
|
||||||||||
|
(a) (1)
|
(b) (2)
|
(c) (3)
|
||||||||||
Equity compensation plans approved by security holders
|
|
18,196
|
|
|
|
$
|
23.64
|
|
|
|
14,355
|
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total
|
|
18,196
|
|
|
|
$
|
23.20
|
|
|
|
14,355
|
|
|
(1)
|
Includes 1,000 shares issuable upon exercise of incentive stock options granted under the 2008 ISO Plan, 4,500 shares issuable upon exercise of incentive stock options granted under the 2014 Equity Plan, and 12,696 shares issuable upon vesting of restricted stock units (“RSUs”) granted under the 2014 Equity Plan for which 2019, 2018 and 2017 performance conditions have been satisfied but which are also subject to time-based vesting conditions.
|
(2)
|
Calculated solely with respect to outstanding stock options; RSUs not included in calculation.
|
(3)
|
All of such shares are available for issuance pursuant to future awards under the 2014 Equity Plan.
|
(1)
|
The following consolidated financial statements are included:
|
1)
|
Consolidated Balance Sheets at December 31, 2019 and 2018
|
2)
|
Consolidated Statements of Income for the years ended December 31, 2019 and 2018
|
3)
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2019 and 2018
|
4)
|
Consolidated Statements of Changes in Stockholders' Equity for the years ended December 31, 2019 and 2018
|
5)
|
Consolidated Statements of Cash Flows for the years ended December 31, 2019 and 2018
|
6)
|
Notes to the Consolidated Financial Statements
|
7)
|
Report of Independent Registered Public Accounting Firm
|
(2)
|
The following exhibits are either filed herewith as part of this report, or are incorporated herein by reference:
|
*
|
denotes compensatory plan or agreement
|
**
|
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.
|
By:
|
/s/ David S. Silverman
|
|
By:
|
/s/ Karyn J. Hale
|
|
David S. Silverman
|
|
|
Karyn J. Hale
|
|
Chief Executive Officer and President
|
|
|
Chief Financial Officer
|
Name
|
|
Title
|
/s/ David S. Silverman
|
|
Director, Chief Executive Officer and President
|
David S. Silverman
|
|
(Principal Executive Officer)
|
|
|
|
/s/ Karyn J. Hale
|
|
Chief Financial Officer
|
Karyn J. Hale
|
|
(Principal Financial/Accounting Officer)
|
|
|
|
/s/ Cornelius J. Van Dyke
|
|
Director, Chairman of the Board
|
Cornelius J. Van Dyke
|
|
|
|
|
|
/s/ Timothy W. Sargent
|
|
Director, Vice Chairman of the Board
|
Timothy W. Sargent
|
|
|
|
|
|
/s/ Joel S. Bourassa
|
|
Director
|
Joel S. Bourassa
|
|
|
|
|
|
/s/ Steven J. Bourgeois
|
|
Director
|
Steven J. Bourgeois
|
|
|
|
|
|
/s/ Dawn D. Bugbee
|
|
Director
|
Dawn D. Bugbee
|
|
|
|
|
|
/s/ John M. Goodrich
|
|
Director
|
John M. Goodrich
|
|
|
|
|
|
/s/ Nancy C. Putnam
|
|
Director
|
Nancy C. Putnam
|
|
|
|
|
|
/s/ John H. Steel
|
|
Director
|
John H. Steel
|
|
|
|
|
|
/s/ Schuyler W. Sweet
|
|
Director
|
Schuyler W. Sweet
|
|
|
|
|
Description of Securities
|
|
|
|
Subsidiaries of the Company.
|
|
|
|
Consent of Berry Dunn McNeil & Parker, LLC
|
|
|
|
Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
Certifications of 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 Annual Report on Form 10-K for the year ended December 31, 2019 formatted in eXtensible Business Reporting Language (XBRL): (i) the audited consolidated balance sheets, (ii) the audited consolidated statements of income for the years ended December 31, 2019 and 2018, (iii) the audited consolidated statements of comprehensive income, (iv) the audited consolidated statements of changes in stockholders' equity, (v) the audited consolidated statements of cash flows and (vi) related notes.
|
*
|
other than exhibits incorporated by reference to prior filings.
|
**
|
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.
|
•
|
the amount of any improper financial benefit received by the director;
|
•
|
liability resulting from intentional reckless infliction of harm on the Company or its shareholders;
|
•
|
a violation of the director's statutory duty not to authorize or consent to unlawful distributions; or
|
•
|
intentional or reckless criminal acts.
|
|
|
|
|
|
|
|
1.
|
I have reviewed this annual report on Form 10-K of Union Bankshares, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this annual report based on such evaluations;
|
(d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors:
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.
|
/s/ David S. Silverman
|
|
David S. Silverman
Director, President and Chief Executive Officer
(Principal Executive Officer)
|
1.
|
I have reviewed this annual report on Form 10-K of Union Bankshares, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this annual report based on such evaluations;
|
(d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors:
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.
|
/s/ Karyn J. Hale
|
|
Karyn J. Hale
Chief Financial Officer
(Principal Financial Officer)
|
/s/ David S. Silverman
|
|
David S. Silverman
Chief Executive Officer
|
|
/s/ Karyn J. Hale
|
|
Karyn J. Hale
Chief Financial Officer
|
|