UNION BANKSHARES INC - Quarter Report: 2019 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
OR
( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: March 31, 2019
Commission file number: 001-15985
UNION BANKSHARES, INC.
VERMONT | 03-0283552 |
P.O. BOX 667
20 LOWER MAIN STREET
MORRISVILLE, VT 05661
Registrant’s telephone number: 802-888-6600
Former name, former address and former fiscal year, if changed since last report: Not applicable
Securities registered pursuant to section 12(b) of the Act:
Common Stock, $2.00 par value | Nasdaq Stock Market | |||
(Title of class) | (Exchanges registered on) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” ”accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [ ] | Accelerated filer [ X ] |
Non-accelerated filer [ ] | Smaller reporting company [ X ] |
Emerging growth company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes [ ] No [X]
Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of April 30, 2019.
Common Stock, $2 par value | 4,467,631 | shares |
UNION BANKSHARES, INC.
TABLE OF CONTENTS
PART I FINANCIAL INFORMATION
PART II OTHER INFORMATION | |
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
UNION BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
March 31, 2019 | December 31, 2018 | |||||
(Unaudited) | ||||||
Assets | (Dollars in thousands) | |||||
Cash and due from banks | $ | 3,706 | $ | 4,045 | ||
Federal funds sold and overnight deposits | 22,886 | 33,244 | ||||
Cash and cash equivalents | 26,592 | 37,289 | ||||
Interest bearing deposits in banks | 8,553 | 9,300 | ||||
Investment securities available-for-sale | 79,514 | 73,405 | ||||
Other investments | 621 | 556 | ||||
Total investments | 80,135 | 73,961 | ||||
Loans held for sale | 5,647 | 2,899 | ||||
Loans | 649,818 | 642,461 | ||||
Allowance for loan losses | (5,572 | ) | (5,739 | ) | ||
Net deferred loan costs | 951 | 938 | ||||
Net loans | 645,197 | 637,660 | ||||
Premises and equipment, net | 18,767 | 16,073 | ||||
Company-owned life insurance | 9,096 | 9,040 | ||||
Other assets | 19,345 | 19,115 | ||||
Total assets | $ | 813,332 | $ | 805,337 | ||
Liabilities and Stockholders’ Equity | ||||||
Liabilities | ||||||
Deposits | ||||||
Noninterest bearing | $ | 127,838 | $ | 132,971 | ||
Interest bearing | 425,897 | 444,722 | ||||
Time | 146,638 | 129,077 | ||||
Total deposits | 700,373 | 706,770 | ||||
Borrowed funds | 37,784 | 27,821 | ||||
Accrued interest and other liabilities | 8,444 | 6,255 | ||||
Total liabilities | 746,601 | 740,846 | ||||
Commitments and Contingencies | ||||||
Stockholders’ Equity | ||||||
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,944,689 shares issued at March 31, 2019 and 4,943,690 shares issued at December 31, 2018 | 9,890 | 9,888 | ||||
Additional paid-in capital | 967 | 894 | ||||
Retained earnings | 60,147 | 58,911 | ||||
Treasury stock at cost; 477,064 shares at March 31, 2019 and 477,011 shares at December 31, 2018 | (4,190 | ) | (4,179 | ) | ||
Accumulated other comprehensive loss | (83 | ) | (1,023 | ) | ||
Total stockholders' equity | 66,731 | 64,491 | ||||
Total liabilities and stockholders' equity | $ | 813,332 | $ | 805,337 |
See accompanying notes to unaudited interim consolidated financial statements.
Union Bankshares, Inc. Page 1
UNION BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
Three Months Ended March 31, | ||||||
2019 | 2018 | |||||
(Dollars in thousands, except per share data) | ||||||
Interest and dividend income | ||||||
Interest and fees on loans | $ | 7,902 | $ | 6,999 | ||
Interest on debt securities: | ||||||
Taxable | 401 | 289 | ||||
Tax exempt | 131 | 145 | ||||
Dividends | 104 | 40 | ||||
Interest on federal funds sold and overnight deposits | 61 | 53 | ||||
Interest on interest bearing deposits in banks | 55 | 45 | ||||
Total interest and dividend income | 8,654 | 7,571 | ||||
Interest expense | ||||||
Interest on deposits | 1,065 | 533 | ||||
Interest on borrowed funds | 165 | 114 | ||||
Total interest expense | 1,230 | 647 | ||||
Net interest income | 7,424 | 6,924 | ||||
Provision for loan losses | 50 | — | ||||
Net interest income after provision for loan losses | 7,374 | 6,924 | ||||
Noninterest income | ||||||
Trust income | 168 | 193 | ||||
Service fees | 1,426 | 1,487 | ||||
Net gains on sales of investment securities available-for-sale | 4 | — | ||||
Net gains on sales of loans held for sale | 374 | 295 | ||||
Other income | 198 | 496 | ||||
Total noninterest income | 2,170 | 2,471 | ||||
Noninterest expenses | ||||||
Salaries and wages | 2,798 | 2,649 | ||||
Employee benefits | 996 | 958 | ||||
Occupancy expense, net | 438 | 395 | ||||
Equipment expense | 565 | 535 | ||||
Other expenses | 1,727 | 1,598 | ||||
Total noninterest expenses | 6,524 | 6,135 | ||||
Income before provision for income taxes | 3,020 | 3,260 | ||||
Provision for income taxes | 399 | 513 | ||||
Net income | $ | 2,621 | $ | 2,747 | ||
Earnings per common share | $ | 0.59 | $ | 0.62 | ||
Weighted average number of common shares outstanding | 4,467,376 | 4,465,600 | ||||
Dividends per common share | $ | 0.31 | $ | 0.30 | ||
See accompanying notes to unaudited interim consolidated financial statements.
Union Bankshares, Inc. Page 2
UNION BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
Three Months Ended March 31, | ||||||
2019 | 2018 | |||||
(Dollars in thousands) | ||||||
Net income | $ | 2,621 | $ | 2,747 | ||
Other comprehensive income (loss), net of tax: | ||||||
Investment securities available-for-sale: | ||||||
Net unrealized holding gains (losses) arising during the period on investment securities available-for-sale | 943 | (950 | ) | |||
Reclassification adjustment for net gains on sales of investment securities available-for-sale realized in net income | (3 | ) | — | |||
Total other comprehensive income (loss) | 940 | (950 | ) | |||
Total comprehensive income | $ | 3,561 | $ | 1,797 |
See accompanying notes to unaudited interim consolidated financial statements.
Union Bankshares, Inc. Page 3
UNION BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
Three Months Ended March 31, 2019 and 2018 (Unaudited)
Common Stock | ||||||||||||||||||||
Shares, net of treasury | Amount | Additional paid-in capital | Retained earnings | Treasury stock | Accumulated other comprehensive loss | Total stockholders’ equity | ||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
Balances December 31, 2018 | 4,466,679 | $ | 9,888 | $ | 894 | $ | 58,911 | $ | (4,179 | ) | $ | (1,023 | ) | $ | 64,491 | |||||
Net income | — | — | — | 2,621 | — | — | 2,621 | |||||||||||||
Other comprehensive income | — | — | — | — | — | 940 | 940 | |||||||||||||
Dividend reinvestment plan | 246 | — | 10 | — | 2 | — | 12 | |||||||||||||
Cash dividends declared ($0.31 per share) | — | — | — | (1,385 | ) | — | — | (1,385 | ) | |||||||||||
Stock based compensation expense | — | — | 43 | — | — | — | 43 | |||||||||||||
Exercise of stock options | 1,000 | 2 | 20 | — | — | — | 22 | |||||||||||||
Purchase of treasury stock | (300 | ) | — | — | — | (13 | ) | — | (13 | ) | ||||||||||
Balances March 31, 2019 | 4,467,625 | $ | 9,890 | $ | 967 | $ | 60,147 | $ | (4,190 | ) | $ | (83 | ) | $ | 66,731 | |||||
Balances, December 31, 2017 | 4,465,576 | $ | 9,882 | $ | 755 | $ | 57,197 | $ | (4,077 | ) | $ | (5,096 | ) | $ | 58,661 | |||||
Net income | — | — | — | 2,747 | — | — | 2,747 | |||||||||||||
Other comprehensive loss | — | — | — | — | — | (950 | ) | (950 | ) | |||||||||||
Dividend reinvestment plan | 141 | — | 7 | — | 1 | — | 8 | |||||||||||||
Cash dividends declared ($0.30 per share) | — | — | — | (1,340 | ) | — | — | (1,340 | ) | |||||||||||
Stock based compensation expense | — | — | 41 | — | — | — | 41 | |||||||||||||
Purchase of treasury stock | (60 | ) | — | — | — | (3 | ) | — | (3 | ) | ||||||||||
Balances, March 31, 2018 | 4,465,657 | $ | 9,882 | $ | 803 | $ | 58,604 | $ | (4,079 | ) | $ | (6,046 | ) | $ | 59,164 |
See accompanying notes to unaudited interim consolidated financial statements.
Union Bankshares, Inc. Page 4
UNION BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
Three Months Ended March 31, | ||||||
2019 | 2018 | |||||
Cash Flows From Operating Activities | (Dollars in thousands) | |||||
Net income | $ | 2,621 | $ | 2,747 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation | 337 | 301 | ||||
Provision for loan losses | 50 | — | ||||
Deferred income tax provision | 8 | 41 | ||||
Net amortization of investment securities | 87 | 93 | ||||
Equity in losses of limited partnerships | 162 | 140 | ||||
Stock based compensation expense | 43 | 41 | ||||
Net increase in unamortized loan costs | (13 | ) | (2 | ) | ||
Proceeds from sales of loans held for sale | 21,779 | 23,384 | ||||
Origination of loans held for sale | (24,153 | ) | (18,080 | ) | ||
Net gains on sales of loans held for sale | (374 | ) | (295 | ) | ||
Net gain on disposals of premises and equipment | — | (191 | ) | |||
Net gains on sales of investment securities available-for-sale | (4 | ) | — | |||
Net gain on sales of other real estate owned | — | (11 | ) | |||
(Increase) decrease in accrued interest receivable | (248 | ) | 32 | |||
Amortization of core deposit intangible | 43 | 43 | ||||
Decrease in other assets | 281 | 403 | ||||
Increase in other liabilities | 492 | 474 | ||||
Net cash provided by operating activities | 1,111 | 9,120 | ||||
Cash Flows From Investing Activities | ||||||
Interest bearing deposits in banks | ||||||
Proceeds from maturities and redemptions | 996 | 996 | ||||
Purchases | (249 | ) | (1,245 | ) | ||
Investment securities held-to-maturity | ||||||
Proceeds from maturities, calls and paydowns | — | 1,000 | ||||
Investment securities available-for-sale | ||||||
Proceeds from sales | 6,510 | — | ||||
Proceeds from maturities, calls and paydowns | 1,580 | 1,539 | ||||
Purchases | (13,092 | ) | (6,358 | ) | ||
Other investments | ||||||
Proceeds from sales | — | 44 | ||||
Purchases | (65 | ) | (24 | ) | ||
Net increase in nonmarketable stock | (213 | ) | (105 | ) | ||
Net increase in loans | (7,578 | ) | (5,051 | ) | ||
Recoveries of loans charged off | 4 | 3 | ||||
Purchases of premises and equipment | (1,545 | ) | (357 | ) | ||
Proceeds from Company-owned life insurance death benefit | — | 307 | ||||
Investments in limited partnerships | (358 | ) | — | |||
Proceeds from sales of premises and equipment | — | 204 | ||||
Proceeds from sales of other real estate owned | — | 47 | ||||
Net cash used in investing activities | (14,010 | ) | (9,000 | ) | ||
Union Bankshares, Inc. Page 5
Cash Flows From Financing Activities | ||||||
Advances on long-term borrowings | 45,000 | 7,000 | ||||
Repayment of long-term debt | (35,000 | ) | (6,072 | ) | ||
Net decrease in short-term borrowings outstanding | (37 | ) | (1,244 | ) | ||
Net (decrease) increase in noninterest bearing deposits | (5,133 | ) | 1,127 | |||
Net decrease in interest bearing deposits | (18,825 | ) | (26,594 | ) | ||
Net increase in time deposits | 17,561 | 1,736 | ||||
Issuance of common stock | 22 | — | ||||
Purchase of treasury stock | (13 | ) | (3 | ) | ||
Dividends paid | (1,373 | ) | (1,332 | ) | ||
Net cash provided by (used in) financing activities | 2,202 | (25,382 | ) | |||
Net decrease in cash and cash equivalents | (10,697 | ) | (25,262 | ) | ||
Cash and cash equivalents | ||||||
Beginning of period | 37,289 | 38,508 | ||||
End of period | $ | 26,592 | $ | 13,246 | ||
Supplemental Disclosures of Cash Flow Information | ||||||
Interest paid | $ | 1,174 | $ | 647 | ||
Income taxes paid | $ | — | $ | — | ||
Supplemental Schedule of Noncash Investing Activities | ||||||
Right-of-use operating lease assets obtained in exchange for operating lease liabilities | $ | 516 | $ | — | ||
Right-of-use finance lease assets obtained in exchange for finance lease liabilities | $ | 1,486 | $ | — | ||
Dividends paid on Common Stock: | ||||||
Dividends declared | $ | 1,385 | $ | 1,340 | ||
Dividends reinvested | (12 | ) | (8 | ) | ||
$ | 1,373 | $ | 1,332 | |||
See accompanying notes to unaudited interim consolidated financial statements.
Union Bankshares, Inc. Page 6
UNION BANKSHARES, INC. AND SUBSIDIARY
NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
Note 1. | Basis of Presentation |
The accompanying unaudited interim consolidated financial statements of Union Bankshares, Inc. and Subsidiary (together, the Company) as of March 31, 2019, and for the three months ended March 31, 2019 and 2018, have been prepared in conformity with GAAP for interim financial information, general practices within the banking industry, and the accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 (2018 Annual Report). The Company's sole subsidiary is Union Bank. In the opinion of the Company’s management, all adjustments, consisting only of normal recurring adjustments and disclosures necessary for a fair presentation of the information contained herein, have been made. This information should be read in conjunction with the Company’s 2018 Annual Report. The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full fiscal year ending December 31, 2019, or any future interim period.
Certain amounts in the 2018 consolidated financial statements have been reclassified to conform to the 2019 presentation.
In addition to the definitions set forth elsewhere in this report, the acronyms, abbreviations and capitalized terms identified below are used throughout this Form 10-Q, including Part I. "Financial Information" and Part II. "Other Information". The following is provided to aid the reader and provide a reference page when reviewing this Form 10-Q.
AFS: | Available-for-sale | IRS: | Internal Revenue Service |
ALCO: | Asset Liability Committee | MBS: | Mortgage-backed security |
ALL: | Allowance for loan losses | MSRs: | Mortgage servicing rights |
ASC: | Accounting Standards Codification | OAO: | Other assets owned |
ASU: | Accounting Standards Update | OCI: | Other comprehensive income (loss) |
Board: | Board of Directors | OFAC: | U.S. Office of Foreign Assets Control |
bp or bps: | Basis point(s) | OREO: | Other real estate owned |
Branch Acquisition: | The acquisition of three New Hampshire branches in May 2011 | OTTI: | Other-than-temporary impairment |
CDARS: | Certificate of Deposit Accounts Registry Service of the Promontory Interfinancial Network | OTT: | Other-than-temporary |
Company: | Union Bankshares, Inc. and Subsidiary | Plan: | The Union Bank Pension Plan |
DRIP: | Dividend Reinvestment Plan | RD: | USDA Rural Development |
FASB: | Financial Accounting Standards Board | RSU: | Restricted Stock Unit |
FDIC: | Federal Deposit Insurance Corporation | SBA: | U.S. Small Business Administration |
FHA: | U.S. Federal Housing Administration | SEC: | U.S. Securities and Exchange Commission |
FHLB: | Federal Home Loan Bank of Boston | TDR: | Troubled-debt restructuring |
FRB: | Federal Reserve Board | Union: | Union Bank, the sole subsidiary of Union Bankshares, Inc |
FHLMC/Freddie Mac: | Federal Home Loan Mortgage Corporation | USDA: | U.S. Department of Agriculture |
GAAP: | Generally Accepted Accounting Principles in the United States | VA: | U.S. Veterans Administration |
HTM: | Held-to-maturity | 2008 ISO Plan: | 2008 Incentive Stock Option Plan of the Company |
HUD: | U.S. Department of Housing and Urban Development | 2014 Equity Plan: | 2014 Equity Incentive Plan |
ICS: | Insured Cash Sweeps of the Promontory Interfinancial Network | 2018 Annual Report | Annual Report of Form 10-K for the year ended December 31, 2018 |
2017 Tax Act: | Tax Cut and Jobs Act of 2017 |
Union Bankshares, Inc. Page 7
Note 2. Legal Contingencies
In the normal course of business, the Company is involved in various legal and other proceedings. In the opinion of management, any liability resulting from such proceedings is not expected to have a material adverse effect on the Company’s consolidated financial condition or results of operations.
Note 3. Per Share Information
Earnings per common share are computed based on the weighted average number of shares of common stock outstanding during the period and reduced for shares held in treasury. The assumed exercise of outstanding exercisable stock options and vesting of RSUs does not result in material dilution and is not included in the calculation.
Note 4. Recent Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The ASU was issued to increase transparency and comparability among organizations by recognizing lease assets and liabilities (including operating leases) on the balance sheet and disclosing key information about leasing arrangements. Previous lease accounting did not require the inclusion of operating leases in the balance sheet. In July 2018, the FASB provided additional guidance on implementation of Topic 842 as well as an additional transition method. The ASU, including the updated guidance, is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company adopted this guidance in the first quarter of 2019. The guidance did not significantly change lease accounting requirements applicable to lessors and did not significantly impact the consolidated financial statements in relation to contracts whereby the Company acts as a lessor. Implementation of the guidance resulted in the recording of right-of-use assets and lease liabilities on the consolidated balance sheet, however, it did not have a material impact on the consolidated statements of income. See Note 9 for additional disclosures relating to the Company's lease assets and liabilities.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. Under the new guidance, which will replace the existing incurred loss model for recognizing credit losses, banks and other lending institutions will be required to recognize the full amount of expected credit losses. The new guidance, which is referred to as the current expected credit loss model ("CECL"), requires that expected credit losses for financial assets held at the reporting date that are accounted for at amortized cost be measured and recognized based on historical experience and current and reasonably supportable forecasted conditions to reflect the full amount of expected credit losses. A modified version of these requirements also applies to debt securities classified as AFS. The ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within such years. The Company has established a CECL implementation team and developed a transition project plan. The team members have evaluated CECL implementation software providers and the Company has entered into an agreement with Sageworks. Historical data has been compiled and training on utilizing the software for the existing incurred loss model has been completed. Training is ongoing during 2019 surrounding CECL implementation and methodologies, including the running of parallel calculations throughout the year. This will facilitate the implementation process and management's evaluation of the potential impact of the ASU on the Company's consolidated financial statements.
In January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The ASU was issued to reduce the cost and complexity of the goodwill impairment test. To simplify the subsequent measurement of goodwill, step two of the goodwill impairment test was eliminated. Instead, a company will recognize an impairment of goodwill should the carrying value of a reporting unit exceed its fair value (i.e. step one). The ASU will be effective for the Company on January 1, 2020 and will be applied prospectively. The Company does not expect the implementation to have a material effect on the Company's consolidated financial statements.
In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. The ASU was issued to make certain specific improvements to hedge accounting to better align hedge accounting with risk management activities, eliminate the separate measurement and recording of hedge ineffectiveness, improve presentation and disclosure, and other simplifications. The ASU became effective for the Company on January 1, 2019. All transition requirements and elections are to be applied to existing hedging relationships upon adoption. Adoption of the ASU did not have a material effect on the Company's consolidated financial statements.
In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. This guidance, which is a part of the FASB’s disclosure framework project to improve disclosure effectiveness, eliminates certain disclosure requirements for fair value measurements regarding the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, an entity’s policy for the timing of transfers between levels of the fair value hierarchy and an entity’s valuation processes for Level 3 fair value measurements. This guidance also adds new disclosure requirements for public entities regarding changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements of instruments held at the end of the
Union Bankshares, Inc. Page 8
reporting period, and the range and weighted average of significant unobservable inputs used to develop recurring and nonrecurring Level 3 fair value measurements, including how the weighted average is calculated. In addition, this guidance modifies certain requirements regarding the disclosure of transfers into and out of Level 3 of the fair value hierarchy, purchases and issuances of Level 3 assets and liabilities, and information about the measurement uncertainty of Level 3 fair value measurements as of the reporting date. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company does not expect the adoption of the ASU to have a material impact on the Company’s consolidated financial statements.
Note 5. Goodwill and Other Intangible Assets
As a result of the 2011 Branch Acquisition, the Company recorded goodwill amounting to $2.2 million which is included in Other assets on the consolidated balance sheets. The goodwill is not amortizable. Goodwill is evaluated for impairment annually, in accordance with current authoritative accounting guidance. Management assesses qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of the Company, in total, is less than its carrying amount. Management is not aware of any such events or circumstances that would cause it to conclude that the fair value of the Company is less than its carrying amount.
The Company also initially recorded $1.7 million of acquired identifiable intangible assets in connection with the 2011 Branch Acquisition, representing the core deposit intangible which is subject to straight-line amortization over the estimated 10 year average life of the core deposit base, absent any future impairment. The net core deposit intangible balance of $370 thousand and $412 thousand at March 31, 2019 and December 31, 2018, respectively, is included in Other assets on the consolidated balance sheets. Management will evaluate the core deposit intangible for impairment if conditions warrant.
Amortization expense for the core deposit intangible was $43 thousand for the three months ended March 31, 2019 and 2018. The amortization expense is included in other expenses on the consolidated statements of income and is deductible for tax purposes. As of March 31, 2019, the remaining amortization expense related to the core deposit intangible, absent any future impairment, is expected to be as follows:
(Dollars in thousands) | |||
2019 | $ | 129 | |
2020 | 171 | ||
2021 | 70 | ||
Total | $ | 370 |
Note 6. Investment Securities
AFS securities as of the balance sheet dates consisted of the following:
March 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 | $ | 7,264 | $ | 5 | $ | (136 | ) | $ | 7,133 | |||
Agency mortgage-backed | 45,623 | 187 | (332 | ) | 45,478 | |||||||
State and political subdivisions | 18,936 | 220 | (132 | ) | 19,024 | |||||||
Corporate | 7,795 | 177 | (93 | ) | 7,879 | |||||||
Total | $ | 79,618 | $ | 589 | $ | (693 | ) | $ | 79,514 |
Union Bankshares, Inc. Page 9
December 31, 2018 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
(Dollars in thousands) | ||||||||||||
Available-for-sale | ||||||||||||
Debt securities: | ||||||||||||
U.S. Government-sponsored enterprises | $ | 6,528 | $ | 1 | $ | (208 | ) | $ | 6,321 | |||
Agency mortgage-backed | 36,851 | 84 | (683 | ) | 36,252 | |||||||
State and political subdivisions | 23,527 | 130 | (486 | ) | 23,171 | |||||||
Corporate | 7,792 | 18 | (149 | ) | 7,661 | |||||||
Total | $ | 74,698 | $ | 233 | $ | (1,526 | ) | $ | 73,405 |
There were no investment securities HTM at March 31, 2019 or December 31, 2018. Investment securities AFS with a carrying amount of $3.1 million and $2.5 million at March 31, 2019 and December 31, 2018, respectively, were pledged as collateral for public deposits and for other purposes as required or permitted by law.
The amortized cost and estimated fair value of debt securities by contractual scheduled maturity as of March 31, 2019 were as follows:
Amortized Cost | Fair Value | |||||
Available-for-sale | (Dollars in thousands) | |||||
Due in one year or less | $ | 200 | $ | 201 | ||
Due from one to five years | 2,708 | 2,761 | ||||
Due from five to ten years | 20,582 | 20,633 | ||||
Due after ten years | 10,505 | 10,441 | ||||
33,995 | 34,036 | |||||
Agency mortgage-backed | 45,623 | 45,478 | ||||
Total debt securities available-for-sale | $ | 79,618 | $ | 79,514 |
Actual maturities may differ for certain debt securities that may be called by the issuer prior to the contractual maturity. Actual maturities usually differ from contractual maturities on agency MBS because the mortgages underlying the securities may be prepaid, usually without any penalties. Therefore, these agency MBS are shown separately and are not included in the contractual maturity categories in the above maturity summary.
Information pertaining to all investment securities with gross unrealized losses as of the balance sheet dates, aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:
March 31, 2019 | Less Than 12 Months | 12 Months and over | Total | |||||||||||||||||||||
Number of Securities | Fair Value | Gross Unrealized Losses | Number of Securities | Fair Value | Gross Unrealized Losses | Number of Securities | Fair Value | Gross Unrealized Losses | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Debt securities: | ||||||||||||||||||||||||
U.S. Government- sponsored enterprises | 1 | $ | 507 | $ | (1 | ) | 13 | $ | 5,381 | $ | (135 | ) | 14 | $ | 5,888 | $ | (136 | ) | ||||||
Agency mortgage-backed | 2 | 3,914 | (13 | ) | 37 | 23,857 | (319 | ) | 39 | 27,771 | (332 | ) | ||||||||||||
State and political subdivisions | 1 | 359 | (1 | ) | 18 | 7,431 | (131 | ) | 19 | 7,790 | (132 | ) | ||||||||||||
Corporate | 2 | 991 | (9 | ) | 5 | 2,317 | (84 | ) | 7 | 3,308 | (93 | ) | ||||||||||||
Total | 6 | $ | 5,771 | $ | (24 | ) | 73 | $ | 38,986 | $ | (669 | ) | 79 | $ | 44,757 | $ | (693 | ) |
Union Bankshares, Inc. Page 10
December 31, 2018 | Less Than 12 Months | 12 Months and over | Total | |||||||||||||||||||||
Number of Securities | Fair Value | Gross Unrealized Losses | Number of Securities | Fair Value | Gross Unrealized Losses | Number of Securities | Fair Value | Gross Unrealized Losses | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Debt securities: | ||||||||||||||||||||||||
U.S. Government- sponsored enterprises | 2 | $ | 1,184 | $ | (11 | ) | 12 | $ | 4,854 | $ | (197 | ) | 14 | $ | 6,038 | $ | (208 | ) | ||||||
Agency mortgage-backed | 5 | 3,516 | (21 | ) | 40 | 26,198 | (662 | ) | 45 | 29,714 | (683 | ) | ||||||||||||
State and political subdivisions | 4 | 1,301 | (16 | ) | 36 | 15,067 | (470 | ) | 40 | 16,368 | (486 | ) | ||||||||||||
Corporate | 5 | 2,424 | (12 | ) | 5 | 2,285 | (137 | ) | 10 | 4,709 | (149 | ) | ||||||||||||
Total | 16 | $ | 8,425 | $ | (60 | ) | 93 | $ | 48,404 | $ | (1,466 | ) | 109 | $ | 56,829 | $ | (1,526 | ) |
The Company evaluates all investment securities on a quarterly basis, and more frequently when economic conditions warrant, to determine if an OTTI exists. A security is considered impaired if the fair value is lower than its amortized cost basis at the report date. If impaired, management then assesses whether the unrealized loss is OTT.
An unrealized loss on a debt security is generally deemed to be OTT and a credit loss is deemed to exist if the present value of the expected future cash flows is less than the amortized cost basis of the debt security. The credit loss component of OTTI write-down is recorded, net of tax effect, through net income as a component of net OTTI losses in the consolidated statements of income, while the remaining portion of the impairment loss is recognized in OCI, provided the Company does not intend to sell the underlying debt security and it is "more likely than not" that the Company will not have to sell the debt security prior to recovery.
Management considers the following factors in determining whether OTTI exists and the period over which the security is expected to recover:
• | 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. |
The Company has the ability to hold the investment securities that had unrealized losses at March 31, 2019 and December 31, 2018 for the foreseeable future and no declines were deemed by management to be OTT.
There were no sales of AFS securities during the three months ended March 31, 2018. The following table presents the proceeds, gross realized gains and gross realized losses from the sale of AFS securities for the three months ended March 31, 2019:
For The Three Months Ended March 31, 2019 | |||
(Dollars in thousands) | |||
Proceeds | $ | 6,510 | |
Gross gains | 38 | ||
Gross losses | (34 | ) | |
Net gains on sales of investment securities AFS | $ | 4 |
Note 7. Loans
Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their unpaid principal balances, adjusted for any charge-offs, the ALL, and any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.
Union Bankshares, Inc. Page 11
Loan interest income is accrued daily on outstanding balances. The following accounting policies, related to accrual and nonaccrual loans, apply to all portfolio segments and loan classes, which the Company considers to be the same. The accrual of interest is normally discontinued when a loan is specifically determined to be impaired and/or management believes, after considering collection efforts and other factors, that the borrower's financial condition is such that collection of interest is doubtful. Generally, any unpaid interest previously accrued on those loans is reversed against current period interest income. A loan may be restored to accrual status when its financial status has significantly improved and there is no principal or interest past due. A loan may also be restored to accrual status if the borrower makes six consecutive monthly payments or the lump sum equivalent. Income on nonaccrual loans is generally not recognized unless a loan is returned to accrual status or after all principal has been collected. Interest income generally is not recognized on impaired loans unless the likelihood of further loss is remote. Interest payments received on such loans are generally applied as a reduction of the loan principal balance. Delinquency status is determined based on contractual terms for all portfolio segments and loan classes. Loans past due 30 days or more are considered delinquent. Loans are considered in process of foreclosure when a judgment of foreclosure has been issued by the court.
Loan origination fees and direct loan origination costs are deferred and amortized as an adjustment of the related loan's yield using methods that approximate the interest method. The Company generally amortizes these amounts over the estimated average life of the related loans.
The composition of Net loans as of the balance sheet dates were as follows:
March 31, 2019 | December 31, 2018 | |||||
(Dollars in thousands) | ||||||
Residential real estate | $ | 191,245 | $ | 187,320 | ||
Construction real estate | 57,813 | 55,322 | ||||
Commercial real estate | 269,531 | 276,500 | ||||
Commercial | 44,995 | 47,228 | ||||
Consumer | 3,183 | 3,241 | ||||
Municipal | 83,051 | 72,850 | ||||
Gross loans | 649,818 | 642,461 | ||||
Allowance for loan losses | (5,572 | ) | (5,739 | ) | ||
Net deferred loan costs | 951 | 938 | ||||
Net loans | $ | 645,197 | $ | 637,660 |
Qualifying residential first mortgage loans and certain commercial real estate loans with a carrying value of $195.9 million and $167.7 million were pledged as collateral for borrowings from the FHLB under a blanket lien at March 31, 2019 and December 31, 2018, respectively.
A summary of current, past due and nonaccrual loans as of the balance sheet dates follows:
March 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 | $ | 3,196 | $ | 286 | $ | 169 | $ | 572 | $ | 191,245 | ||||||
Construction real estate | 56,166 | 585 | — | 1,023 | 39 | 57,813 | ||||||||||||
Commercial real estate | 268,101 | 977 | 11 | 300 | 142 | 269,531 | ||||||||||||
Commercial | 44,933 | 15 | 17 | — | 30 | 44,995 | ||||||||||||
Consumer | 3,161 | 9 | 13 | — | — | 3,183 | ||||||||||||
Municipal | 82,584 | 467 | — | — | — | 83,051 | ||||||||||||
Total | $ | 641,967 | $ | 5,249 | $ | 327 | $ | 1,492 | $ | 783 | $ | 649,818 |
Union Bankshares, Inc. Page 12
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 |
There were five residential real estate loans totaling $307 thousand in process of foreclosure at March 31, 2019 and three residential real estate loans totaling $255 thousand and one commercial real estate loan totaling $146 thousand in process of foreclosure at December 31, 2018. Aggregate interest on nonaccrual loans not recognized was $1.3 million and $1.2 million as of March 31, 2019 and 2018, respectively, and $1.3 million as of December 31, 2018.
Note 8. Allowance for Loan Losses and Credit Quality
The ALL is established for estimated losses in the loan portfolio through a provision for loan losses charged to earnings. For all loan classes, loan losses are charged against the ALL when management believes the loan balance is uncollectible or in accordance with federal guidelines. Subsequent recoveries, if any, are credited to the ALL.
The ALL is maintained at a level believed by management to be appropriate to absorb probable credit losses inherent in the loan portfolio as of the balance sheet date. The amount of the ALL is based on management's periodic evaluation of the collectability of the loan portfolio, including the nature, volume and risk characteristics of the portfolio, credit concentrations, trends in historical loss experience, estimated value of any underlying collateral, specific impaired loans and economic conditions. There was no change to the methodology used to estimate the ALL during the first quarter of 2019. While management uses available information to recognize losses on loans, future additions to the ALL may be necessary based on changes in economic conditions or other relevant factors.
In addition, various regulatory agencies, as an integral part of their examination process, regularly review the Company's ALL. Such agencies may require the Company to recognize additions to the ALL, with a corresponding charge to earnings, based on their judgments about information available to them at the time of their examination, which may not be currently available to management.
The ALL consists of specific, general and unallocated components. The specific component relates to the loans that are classified as impaired. Loans are evaluated for impairment and may be classified as impaired when management believes it is probable that the Company will not collect all the contractual interest and principal payments as scheduled in the loan agreement. Impaired loans may also include troubled loans that are restructured. A TDR occurs when the Company, for economic or legal reasons related to the borrower's financial difficulties, grants a concession to the borrower that would otherwise not be granted. A TDR classification may result from the transfer of assets to the Company in partial satisfaction of a troubled loan, a modification of a loan's terms (such as reduction of stated interest rates below market rates, extension of maturity that does not conform to the Company's policies, reduction of the face amount of the loan, reduction of accrued interest, or reduction or deferment of loan payments), or a combination. A specific reserve amount is allocated to the ALL for individual loans that have been classified as impaired based on management's estimate of the fair value of the collateral for collateral dependent loans, an observable market price, or the present value of anticipated future cash flows. The Company accounts for the change in present value attributable to the passage of time in the loan loss reserve. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer, real estate or small balance commercial loans for impairment evaluation, unless such loans are subject to a restructuring agreement or have been identified as impaired as part of a larger customer relationship. Based on an evaluation of the Company's historical loss experience on substandard commercial loans, management has established the commercial loan threshold for individual impairment evaluation as commercial loan relationships with aggregate balances greater than $500 thousand.
The general component represents the level of ALL allocable to each loan portfolio segment with similar risk characteristics and is determined based on historical loss experience, adjusted for qualitative factors, for each class of loan. Management deems a five year average to be an appropriate time frame on which to base historical losses for each portfolio segment. Qualitative factors
Union Bankshares, Inc. Page 13
considered include underwriting, economic and market conditions, portfolio composition, collateral values, delinquencies, lender experience and legal issues. The qualitative factors are determined based on the various risk characteristics of each portfolio segment. Risk characteristics relevant to each portfolio segment are as follows:
• | Residential real estate - Loans in this segment are collateralized by owner-occupied 1-4 family residential real estate, second and vacation homes, 1-4 family investment properties, home equity and second mortgage loans. Repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices, could have an effect on the credit quality of this segment. |
• | Construction real estate - Loans in this segment include residential and commercial construction properties, commercial real estate development loans (while in the construction phase of the projects), land and land development loans. Repayment is dependent on the credit quality of the individual borrower and/or the underlying cash flows generated by the properties being constructed. The overall health of the economy, including unemployment rates, housing prices, vacancy rates and material costs, could have an effect on the credit quality of this segment. |
• | Commercial real estate - Loans in this segment are primarily properties occupied by businesses or income-producing properties. The underlying cash flows generated by the properties may be adversely impacted by a downturn in the economy as evidenced by a general slowdown in business or increased vacancy rates which, in turn, could have an effect on the credit quality of this segment. Management requests business financial statements at least annually and monitors the cash flows of these loans. |
• | Commercial - Loans in this segment are made to businesses and are generally secured by non-real estate assets of the business. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer or business spending, could have an effect on the credit quality of this segment. |
• | Consumer - Loans in this segment are made to individuals for personal expenditures, such as an automobile purchase, and include unsecured loans. Repayment is primarily dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment, could have an effect on the credit quality of this segment. |
• | Municipal - Loans in this segment are made to municipalities located within the Company's service area. Repayment is primarily dependent on taxes or other funds collected by the municipalities. Management considers there to be minimal risk surrounding the credit quality of this segment. |
An unallocated component is maintained to cover uncertainties that could affect management's estimate of probable losses. The unallocated component of the ALL reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
All evaluations are inherently subjective as they require estimates that are susceptible to significant revision as more information becomes available or as changes occur in economic conditions or other relevant factors. Despite the allocation shown in the tables below, the ALL is general in nature and is available to absorb losses from any class of loan.
Changes in the ALL, by class of loans, for the three months ended March 31, 2019 and 2018 were as follows:
For The Three Months Ended March 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 | 37 | 26 | (70 | ) | 177 | 2 | 10 | (132 | ) | 50 | ||||||||||||||
Recoveries of amounts charged off | — | — | — | 1 | 3 | — | — | 4 | ||||||||||||||||
1,405 | 643 | 2,863 | 532 | 28 | 92 | 230 | 5,793 | |||||||||||||||||
Amounts charged off | (16 | ) | — | — | (200 | ) | (5 | ) | — | — | (221 | ) | ||||||||||||
Balance, March 31, 2019 | $ | 1,389 | $ | 643 | $ | 2,863 | $ | 332 | $ | 23 | $ | 92 | $ | 230 | $ | 5,572 |
Union Bankshares, Inc. Page 14
For The Three Months Ended March 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 | 14 | 6 | 66 | (26 | ) | (4 | ) | (1 | ) | (55 | ) | — | ||||||||||||
Recoveries of amounts charged off | — | — | — | — | 3 | — | — | 3 | ||||||||||||||||
1,375 | 494 | 2,773 | 369 | 29 | 63 | 308 | 5,411 | |||||||||||||||||
Amounts charged off | — | — | — | (2 | ) | (4 | ) | — | — | (6 | ) | |||||||||||||
Balance, March 31, 2018 | $ | 1,375 | $ | 494 | $ | 2,773 | $ | 367 | $ | 25 | $ | 63 | $ | 308 | $ | 5,405 |
The allocation of the ALL, summarized on the basis of the Company's impairment methodology by class of loan, as of the balance sheet dates, was as follows:
March 31, 2019 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Individually evaluated for impairment | $ | 46 | $ | — | $ | 11 | $ | 10 | $ | — | $ | — | $ | — | $ | 67 | ||||||||
Collectively evaluated for impairment | 1,343 | 643 | 2,852 | 322 | 23 | 92 | 230 | 5,505 | ||||||||||||||||
Total allocated | $ | 1,389 | $ | 643 | $ | 2,863 | $ | 332 | $ | 23 | $ | 92 | $ | 230 | $ | 5,572 |
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 |
The recorded investment in loans, summarized on the basis of the Company's impairment methodology by class of loan, as of the balance sheet dates, was as follows:
March 31, 2019 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Individually evaluated for impairment | $ | 1,720 | $ | 114 | $ | 1,669 | $ | 340 | $ | — | $ | — | $ | 3,843 | |||||||
Collectively evaluated for impairment | 189,525 | 57,699 | 267,862 | 44,655 | 3,183 | 83,051 | 645,975 | ||||||||||||||
Total | $ | 191,245 | $ | 57,813 | $ | 269,531 | $ | 44,995 | $ | 3,183 | $ | 83,051 | $ | 649,818 |
December 31, 2018 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Individually evaluated for impairment | $ | 1,678 | $ | 119 | $ | 2,276 | $ | 352 | $ | — | $ | — | $ | 4,425 | |||||||
Collectively evaluated for impairment | 185,642 | 55,203 | 274,224 | 46,876 | 3,241 | 72,850 | 638,036 | ||||||||||||||
Total | $ | 187,320 | $ | 55,322 | $ | 276,500 | $ | 47,228 | $ | 3,241 | $ | 72,850 | $ | 642,461 |
Union Bankshares, Inc. Page 15
Risk and collateral ratings are assigned to loans and are subject to ongoing monitoring by lending and credit personnel with such ratings updated annually or more frequently if warranted. The following is an overview of the Company's loan rating system:
1-3 Rating - Pass
Risk-rating grades "1" through "3" comprise those loans ranging from those with lower than average credit risk, defined as borrowers with high liquidity, excellent financial condition, strong management, favorable industry trends or loans secured by highly liquid assets, through those with marginal credit risk, defined as borrowers that, while creditworthy, exhibit some characteristics requiring special attention by the account officer.
4/M Rating - Satisfactory/Monitor
Borrowers exhibit potential credit weaknesses or downward trends warranting management's attention. While potentially weak, these borrowers are currently marginally acceptable; no loss of principal or interest is envisioned. When warranted, these credits may be monitored on the watch list.
5-7 Rating - Substandard
Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt. The loan may be inadequately protected by the net worth and paying capacity of the obligor and/or the underlying collateral is inadequate.
The following tables summarize the loan ratings applied by management to the Company's loans by class as of the balance sheet dates:
March 31, 2019 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Pass | $ | 171,119 | $ | 39,796 | $ | 168,657 | $ | 32,460 | $ | 3,141 | $ | 83,051 | $ | 498,224 | |||||||
Satisfactory/Monitor | 17,435 | 17,894 | 98,049 | 11,350 | 42 | — | 144,770 | ||||||||||||||
Substandard | 2,691 | 123 | 2,825 | 1,185 | — | — | 6,824 | ||||||||||||||
Total | $ | 191,245 | $ | 57,813 | $ | 269,531 | $ | 44,995 | $ | 3,183 | $ | 83,051 | $ | 649,818 |
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 |
Union Bankshares, Inc. Page 16
The following tables provide information with respect to impaired loans by class of loan as of and for the three months ended March 31, 2019 and March 31, 2018:
As of March 31, 2019 | For The Three Months Ended March 31, 2019 | ||||||||||||||
Recorded Investment (1) | Principal Balance (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||
(Dollars in thousands) | |||||||||||||||
Residential real estate | $ | 226 | $ | 235 | $ | 46 | |||||||||
Commercial real estate | 192 | 192 | 11 | ||||||||||||
Commercial | 12 | 13 | 10 | ||||||||||||
With an allowance recorded | 430 | 440 | 67 | ||||||||||||
Residential real estate | 1,494 | 2,109 | — | ||||||||||||
Construction real estate | 114 | 131 | — | ||||||||||||
Commercial real estate | 1,477 | 1,569 | — | ||||||||||||
Commercial | 328 | 329 | — | ||||||||||||
With no allowance recorded | 3,413 | 4,138 | — | ||||||||||||
Residential real estate | 1,720 | 2,344 | 46 | $ | 1,699 | $ | 19 | ||||||||
Construction real estate | 114 | 131 | — | 116 | 1 | ||||||||||
Commercial real estate | 1,669 | 1,761 | 11 | 1,973 | 40 | ||||||||||
Commercial | 340 | 342 | 10 | 346 | 5 | ||||||||||
Total | $ | 3,843 | $ | 4,578 | $ | 67 | $ | 4,134 | $ | 65 |
____________________
(1) | Does not reflect government guaranties on impaired loans as of March 31, 2019 totaling $630 thousand. |
As of March 31, 2018 | For The Three Months Ended March 31, 2018 | ||||||||||||||
Recorded Investment (1) | Principal Balance (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||
(Dollars in thousands) | |||||||||||||||
Residential real estate | $ | 1,793 | $ | 2,318 | $ | 44 | $ | 1,755 | $ | 12 | |||||
Construction real estate | 81 | 81 | — | 82 | 1 | ||||||||||
Commercial real estate | 1,056 | 1,137 | — | 1,065 | 16 | ||||||||||
Commercial | 374 | 374 | 6 | 376 | 8 | ||||||||||
Total | $ | 3,304 | $ | 3,910 | $ | 50 | $ | 3,278 | $ | 37 |
____________________
(1) | Does not reflect government guaranties on impaired loans as of March 31, 2018 totaling $533 thousand. |
Union Bankshares, Inc. Page 17
The following table provides information with respect to impaired loans by class of loan as of December 31, 2018:
December 31, 2018 | |||||||||||
Recorded Investment (1) | Principal Balance (1) | Related Allowance | |||||||||
(Dollars in thousands) | |||||||||||
Residential real estate | $ | 228 | $ | 238 | $ | 47 | |||||
Commercial real estate | 193 | 193 | 9 | ||||||||
Commercial | 12 | 13 | 10 | ||||||||
With an allowance recorded | 433 | 444 | 66 | ||||||||
Residential real estate | 1,450 | 2,039 | — | ||||||||
Construction real estate | 119 | 135 | — | ||||||||
Commercial real estate | 2,083 | 2,174 | — | ||||||||
Commercial | 340 | 340 | — | ||||||||
With no allowance recorded | 3,992 | 4,688 | — | ||||||||
Residential real estate | 1,678 | 2,277 | 47 | ||||||||
Construction real estate | 119 | 135 | — | ||||||||
Commercial real estate | 2,276 | 2,367 | 9 | ||||||||
Commercial | 352 | 353 | 10 | ||||||||
Total | $ | 4,425 | $ | 5,132 | $ | 66 |
____________________
(1) | Does not reflect government guaranties on impaired loans as of December 31, 2018 totaling $641 thousand. |
The following is a summary of TDR loans by class of loan as of the balance sheet dates:
March 31, 2019 | December 31, 2018 | |||||||||
Number of Loans | Principal Balance | Number of Loans | Principal Balance | |||||||
(Dollars in thousands) | ||||||||||
Residential real estate | 28 | $ | 1,720 | 27 | $ | 1,678 | ||||
Construction real estate | 2 | 114 | 2 | 119 | ||||||
Commercial real estate | 9 | 1,157 | 9 | 1,172 | ||||||
Commercial | 4 | 329 | 4 | 340 | ||||||
Total | 43 | $ | 3,320 | 42 | $ | 3,309 |
The TDR loans above represent loan modifications in which a concession was provided to the borrower, including due date extensions, maturity date extensions, interest rate reductions or the forgiveness of accrued interest. Troubled loans, that are restructured and meet established thresholds, are classified as impaired and a specific reserve amount is allocated to the ALL on the basis of the fair value of the collateral for collateral dependent loans, an observable market price, or the present value of anticipated future cash flows.
Union Bankshares, Inc. Page 18
The following tables provide new TDR activity for the three months ended March 31, 2019 and 2018:
New TDRs During the | New TDRs During the | |||||||||||||||
Three Months Ended March 31, 2019 | Three Months Ended March 31, 2018 | |||||||||||||||
Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||
(Dollars in thousands) | ||||||||||||||||
Residential real estate | 1 | $ | 77 | $ | 79 | 1 | $ | 96 | $ | 98 | ||||||
Commercial | — | — | — | 1 | 13 | 13 |
There were no TDR loans modified within the previous twelve months that had subsequently defaulted during the three month periods ended March 31, 2019 or March 31, 2018. TDR loans are considered defaulted at 90 days past due.
At March 31, 2019 and December 31, 2018, the Company was not committed to lend any additional funds to borrowers whose loans were nonperforming, impaired or restructured.
Note 9. Leases
Effective January 1, 2019, the Company adopted ASU 2016-02, Leases (Topic 842). As of March 31, 2019, the Company had operating real estate leases for three branch locations, one loan production office and two ATM locations, as well as a finance real estate lease for land upon which a new branch location is being constructed. The lease agreements have maturity dates ranging from July 2020 to September 2047. As of March 31, 2019, the weighted average remaining life of the lease term for the operating leases and finance lease was 6.29 years and 28.5 years, respectively.
The discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate as of January 2019 that corresponded to the remaining lease term for each of these leases at adoption of the ASU. As of March 31, 2019, the weighted average discount rate for operating leases and finance leases was 3.29% and 3.98%, respectively.
The total operating lease costs were $31 thousand for the three months ended March 31, 2019. Both the operating lease right-of-use assets, included in Other assets on the consolidated balance sheet, and the operating lease liabilities, included in Accrued interest and other liabilities on the consolidated balance sheet, were $490 thousand as of March 31, 2019.
The total finance lease costs were $28 thousand for the three months ended March 31, 2019, including depreciation expense of $13 thousand and interest expense of $15 thousand. Both the finance lease right-of-use assets, included in Premises and equipment, net on the consolidated balance sheet, and the finance lease liabilities, included in Accrued interest and other liabilities on the consolidated balance sheet, were $1.5 million as of March 31, 2019.
Total estimated rental commitments for operating and finance leases were as follows as of March 31, 2019:
Operating Leases | Finance Leases | |||||
(Dollars in thousands) | ||||||
2019 | $ | 91 | $ | 47 | ||
2020 | 113 | 70 | ||||
2021 | 99 | 72 | ||||
2022 | 51 | 73 | ||||
2023 | 39 | 76 | ||||
Thereafter | 154 | 2,288 | ||||
Total | $ | 547 | $ | 2,626 |
Union Bankshares, Inc. Page 19
A reconciliation of the undiscounted cash flows in the maturity analysis above and the lease liability recognized in the consolidated balance sheet as of March 31, 2019, is shown below:
Operating Leases | Finance Leases | |||||
(Dollars in thousands) | ||||||
Undiscounted cash flows | $ | 547 | $ | 2,626 | ||
Discount effect of cash flows | (57 | ) | (1,140 | ) | ||
Lease liabilities | $ | 490 | $ | 1,486 |
Note 10. Stock Based Compensation
The Company's current stock based compensation plan is the Union Bankshares, Inc. 2014 Equity Incentive Plan. Under the 2014 Equity Plan, 50,000 shares of the Company’s common stock are available for equity awards of incentive stock options, nonqualified stock options, restricted stock and RSUs to eligible officers and (except for awards of incentive stock options) nonemployee directors. Shares available for issuance of awards under the 2014 Equity Plan consist of unissued shares of the Company’s common stock and/or shares held in treasury. As of March 31, 2019, there were outstanding grants under the plan of RSUs and incentive stock options.
RSUs. Each RSU represents the right to receive one share of the Company's common stock upon satisfaction of applicable vesting conditions. The general terms of the awards are described in the Company's 2018 Annual Report. Prior to vesting, the RSUs do not earn dividends or dividend equivalents, nor do they bear any voting rights.
The following table presents a summary of the RSUs awarded in accordance with the 2016, 2017, and 2018 Award Plan Summaries, as of March 31, 2019:
Number of RSUs Granted | Weighted-Average Grant Date Fair Value | Number of Unvested RSUs | |||||
2016 Award | 3,569 | $ | 45.45 | 478 | |||
2017 Award | 3,225 | 52.95 | 1,831 | ||||
2018 Award | 3,734 | $ | 47.75 | 3,734 | |||
Total | 10,528 | 6,043 |
Unrecognized compensation expense related to the unvested RSUs as of March 31, 2019 and March 31, 2018 was $254 thousand and $212 thousand, respectively.
During the three months ended March 31, 2019, a total of 6,183 contingent RSUs were provisionally granted in accordance with a 2019 Award Plan Summary. The estimated number of contingent RSUs provisionally granted was based on target performance-based payout amounts detailed in the 2019 Award Plan Summary approved by the Board of Directors and on the closing market price of the Company's stock on the February 6, 2019 provisional grant date ($47.60 per share). As with the 2016, 2017, and 2018 grants, one half is in the form of Time-Based RSUs and one-half is in the form of Performance-Based RSUs. The actual number of Time-Based RSUs granted (if any) will be determined as of the earned date of December 31, 2019, based on the closing market price of the Company's stock on that date, while the actual number of Performance-Based RSUs granted (if any) will be determined during the first quarter of 2020, based on actual 2019 performance. The contingent RSUs were granted on substantially the same terms and conditions as the RSUs granted under the previous annual Award Plan Summaries. As of March 31, 2019, the estimated unrecognized compensation expense related to the provisionally granted RSUs, based on the closing market price of the Company's stock on the provisional grant date of February 6, 2019, was $294 thousand.
Stock options. As of March 31, 2019, 4,500 incentive stock options granted in December 2014 under the 2014 Equity Plan remained outstanding and exercisable and will expire in December 2021. There was no unrecognized compensation expense related to those options as of March 31, 2019. The estimated intrinsic value of those options was $96 thousand as of March 31, 2019.
As of March 31, 2019, 2,000 incentive stock options granted under the 2008 ISO Plan remained outstanding and exercisable, with the last of such options expiring in December 2020. There was no unrecognized compensation expense related to those options as of March 31, 2019. The estimated intrinsic value of those options was $46 thousand as of March 31, 2019.
Union Bankshares, Inc. Page 20
Note 11. Other Comprehensive Income (Loss)
Accounting principles generally require recognized revenue, expenses, gains and losses be included in net income or loss. Certain changes in assets and liabilities, such as the after tax effect of unrealized gains and losses on investment securities AFS that are not OTTI, are not reflected in the consolidated statements of income. The cumulative effect of such items, net of tax effect, is reported as a separate component of the equity section of the consolidated balance sheets (Accumulated OCI). OCI, along with net income, comprises the Company's total comprehensive income or loss.
As of the balance sheet dates, the components of Accumulated OCI, net of tax, were:
March 31, 2019 | December 31, 2018 | |||||
(Dollars in thousands) | ||||||
Net unrealized loss on investment securities available-for-sale | $ | (83 | ) | $ | (1,023 | ) |
The following tables disclose the tax effects allocated to each component of OCI for the three months ended March 31:
Three Months Ended | ||||||||||||||||||
March 31, 2019 | March 31, 2018 | |||||||||||||||||
Before-Tax Amount | Tax (Expense) Benefit | Net-of-Tax Amount | Before-Tax Amount | Tax (Expense) Benefit | Net-of-Tax Amount | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Investment securities available-for-sale: | ||||||||||||||||||
Net unrealized holding gains (losses) arising during the period on investment securities available-for-sale | $ | 1,194 | $ | (251 | ) | $ | 943 | $ | (1,203 | ) | $ | 253 | $ | (950 | ) | |||
Reclassification adjustment for net gains on investment securities available-for-sale realized in net income | (4 | ) | 1 | (3 | ) | — | — | — | ||||||||||
Total other comprehensive income (loss) | $ | 1,190 | $ | (250 | ) | $ | 940 | $ | (1,203 | ) | $ | 253 | $ | (950 | ) |
The following table discloses information concerning reclassification adjustments from OCI for the three months ended March 31, 2019 and 2018.
Three Months Ended | |||||||
Reclassification Adjustment Description | March 31, 2019 | March 31, 2018 | Affected Line Item in Consolidated Statement of Income | ||||
(Dollars in thousands) | |||||||
Investment securities available-for-sale: | |||||||
Net gains on investment securities available-for-sale | $ | (4 | ) | $ | — | Net gains on sales of investment securities available-for-sale | |
Tax expense | 1 | — | Provision for income taxes | ||||
Total reclassifications | $ | (3 | ) | $ | — | Net income |
Note 12. Fair Value Measurement
The Company utilizes FASB ASC Topic 820, Fair Value Measurement, as guidance for accounting for assets and liabilities carried at fair value. This standard defines fair value as the price that would be received, without adjustment for transaction costs, to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is a market based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. The guidance in FASB ASC Topic 820 establishes a three-level fair value hierarchy, which prioritizes the inputs used in measuring fair value. A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
Union Bankshares, Inc. Page 21
The three levels of the fair value hierarchy are:
• | Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; |
• | Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; |
• | Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity). |
The following is a description of the valuation methodologies used for the Company’s assets that are measured on a recurring basis at estimated fair value:
Investment securities AFS: The Company’s AFS securities have been valued utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include market maker bids, quotes and pricing models. Inputs to the pricing models include recent trades, benchmark interest rates, spreads and actual and projected cash flows.
Mutual funds: Mutual funds have been valued using unadjusted quoted prices from active markets and therefore have been classified as Level 1.
Assets measured at fair value on a recurring basis at March 31, 2019 and December 31, 2018, segregated by fair value hierarchy level, are summarized below:
Fair Value Measurements | ||||||||||||
Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||
March 31, 2019: | (Dollars in thousands) | |||||||||||
Debt securities AFS: | ||||||||||||
U.S. Government-sponsored enterprises | $ | 7,133 | $ | — | $ | 7,133 | $ | — | ||||
Agency mortgage-backed | 45,478 | — | 45,478 | — | ||||||||
State and political subdivisions | 19,024 | — | 19,024 | — | ||||||||
Corporate | 7,879 | — | 7,879 | — | ||||||||
Total debt securities | $ | 79,514 | $ | — | $ | 79,514 | $ | — | ||||
Other investments: | ||||||||||||
Mutual funds | $ | 621 | $ | 621 | $ | — | $ | — | ||||
December 31, 2018: | ||||||||||||
Debt securities AFS: | ||||||||||||
U.S. Government-sponsored enterprises | $ | 6,321 | $ | — | $ | 6,321 | $ | — | ||||
Agency mortgage-backed | 36,252 | — | 36,252 | — | ||||||||
State and political subdivisions | 23,171 | — | 23,171 | — | ||||||||
Corporate | 7,661 | — | 7,661 | — | ||||||||
Total debt securities | $ | 73,405 | $ | — | $ | 73,405 | $ | — | ||||
Other investments: | ||||||||||||
Mutual funds | $ | 556 | $ | 556 | $ | — | $ | — |
There were no transfers in or out of Levels 1 and 2 during the three months ended March 31, 2019, nor were there any Level 3 assets at any time during either period. Certain other assets and liabilities are measured at fair value on a nonrecurring basis, that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). Assets and liabilities measured at fair value on a nonrecurring basis in periods after initial recognition, such as collateral-dependent impaired loans, MSRs and OREO, were not considered material at March 31, 2019 or December 31, 2018. The Company has not elected to apply the fair value method to any financial assets or liabilities other than those situations where other accounting pronouncements require fair value measurements.
Union Bankshares, Inc. Page 22
FASB ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of financial instruments. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Management’s estimates and assumptions are inherently subjective and involve uncertainties and matters of significant judgment. Changes in assumptions could dramatically affect the estimated fair values.
Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Certain financial instruments and all nonfinancial instruments may be excluded from disclosure requirements. Thus, the aggregate fair value amounts presented may not necessarily represent the actual underlying fair value of such instruments of the Company.
As of the balance sheet dates, the estimated fair values and related carrying amounts of the Company's significant financial instruments were as follows:
March 31, 2019 | |||||||||||||||
Fair Value Measurements | |||||||||||||||
Carrying Amount | Estimated Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
(Dollars in thousands) | |||||||||||||||
Financial assets | |||||||||||||||
Cash and cash equivalents | $ | 26,592 | $ | 26,592 | $ | 26,592 | $ | — | $ | — | |||||
Interest bearing deposits in banks | 8,553 | 8,518 | — | 8,518 | — | ||||||||||
Investment securities | 80,135 | 80,135 | 621 | 79,514 | — | ||||||||||
Loans held for sale | 5,647 | 5,791 | — | 5,791 | — | ||||||||||
Loans, net | |||||||||||||||
Residential real estate | 190,136 | 189,180 | — | — | 189,180 | ||||||||||
Construction real estate | 57,255 | 57,145 | — | — | 57,145 | ||||||||||
Commercial real estate | 266,832 | 269,661 | — | — | 269,661 | ||||||||||
Commercial | 44,729 | 43,456 | — | — | 43,456 | ||||||||||
Consumer | 3,165 | 3,127 | — | — | 3,127 | ||||||||||
Municipal | 83,080 | 82,457 | — | — | 82,457 | ||||||||||
Accrued interest receivable | 3,060 | 3,060 | — | 439 | 2,621 | ||||||||||
Nonmarketable equity securities | 2,376 | N/A | N/A | N/A | N/A | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | |||||||||||||||
Noninterest bearing | $ | 127,838 | $ | 127,838 | $ | 127,838 | $ | — | $ | — | |||||
Interest bearing | 425,897 | 425,897 | 425,897 | — | — | ||||||||||
Time | 146,638 | 145,557 | — | 145,557 | — | ||||||||||
Borrowed funds | |||||||||||||||
Short-term | 332 | 332 | 332 | — | — | ||||||||||
Long-term | 37,452 | 36,929 | — | 36,929 | — | ||||||||||
Accrued interest payable | 259 | 259 | — | 259 | — |
Union Bankshares, Inc. Page 23
December 31, 2018 | |||||||||||||||
Fair Value Measurements | |||||||||||||||
Carrying Amount | Estimated Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
(Dollars in thousands) | |||||||||||||||
Financial assets | |||||||||||||||
Cash and cash equivalents | $ | 37,289 | $ | 37,289 | $ | 37,289 | $ | — | $ | — | |||||
Interest bearing deposits in banks | 9,300 | 9,177 | — | 9,177 | — | ||||||||||
Investment securities | 73,961 | 73,961 | 556 | 73,405 | — | ||||||||||
Loans held for sale | 2,899 | 2,954 | — | 2,954 | — | ||||||||||
Loans, net | |||||||||||||||
Residential real estate | 186,225 | 183,836 | — | — | 183,836 | ||||||||||
Construction real estate | 54,786 | 54,694 | — | — | 54,694 | ||||||||||
Commercial real estate | 273,609 | 272,187 | — | — | 272,187 | ||||||||||
Commercial | 46,943 | 45,713 | — | — | 45,713 | ||||||||||
Consumer | 3,223 | 3,193 | — | — | 3,193 | ||||||||||
Municipal | 72,874 | 72,689 | — | — | 72,689 | ||||||||||
Accrued interest receivable | 2,812 | 2,812 | — | 423 | 2,389 | ||||||||||
Nonmarketable equity securities | 2,376 | N/A | N/A | N/A | N/A | ||||||||||
Financial liabilities | |||||||||||||||
Deposits | |||||||||||||||
Noninterest bearing | $ | 132,971 | $ | 132,971 | $ | 132,971 | $ | — | $ | — | |||||
Interest bearing | 444,722 | 444,722 | 444,722 | — | — | ||||||||||
Time | 129,077 | 127,554 | — | 127,554 | — | ||||||||||
Borrowed funds | |||||||||||||||
Short-term | 370 | 370 | 370 | — | — | ||||||||||
Long-term | 27,451 | 27,374 | — | 27,374 | — | ||||||||||
Accrued interest payable | 203 | 203 | — | 203 | — |
The carrying amounts in the preceding tables are included in the consolidated balance sheets under the applicable captions.
Note 13. Subsequent Events
Subsequent events represent events or transactions occurring after the balance sheet date but before the financial statements are issued. Financial statements are considered “issued” when they are widely distributed to shareholders and others for general use and reliance in a form and format that complies with GAAP. Events occurring subsequent to March 31, 2019 have been evaluated as to their potential impact to the consolidated financial statements.
On April 17, 2019, the Company declared a regular quarterly cash dividend of $0.31 per share, payable May 9, 2019, to stockholders of record on April 30, 2019.
Union Bankshares, Inc. Page 24
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
GENERAL
The following discussion and analysis focuses on those factors that, in management's view, had a material effect on the financial position of the Company as of March 31, 2019 and December 31, 2018, and its results of operations for the three months ended March 31, 2019 and 2018. This discussion is being presented to provide a narrative explanation of the consolidated financial statements and should be read in conjunction with the consolidated financial statements and related notes and with other financial data appearing elsewhere in this filing and with the Company's 2018 Annual Report. In the opinion of the Company's management, the interim unaudited consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments and disclosures necessary to fairly present the Company's consolidated financial position and results of operations for the interim periods presented. Management is not aware of the occurrence of any events after March 31, 2019 which would materially affect the information presented.
Please refer to Note 1 in the Company's unaudited interim consolidated financial statements at Part I, Item 1 of this Report for definitions of acronyms, abbreviations and capitalized terms used throughout the following discussion and analysis.
CAUTIONARY ADVICE ABOUT FORWARD LOOKING STATEMENTS
The Company, "we," "us," "our," may from time to time make written or oral statements that are considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may include financial projections, statements of plans and objectives for future operations, estimates of future economic performance or conditions and assumptions relating thereto. The Company may include forward-looking statements in its filings with the SEC, in its reports to stockholders, including this quarterly report, in press releases, other written materials, and in statements made by senior management to analysts, rating agencies, institutional investors, representatives of the media and others.
Forward-looking statements reflect management's current expectations and are subject to uncertainties, both general and specific, and risk exists that actual results will differ from those predictions, forecasts, projections and other estimates contained in forward-looking statements. These risks cannot be readily quantified. When management uses any of the words “believes,” “expects,” “predicts,” “anticipates,” “intends,” “projects,” “plans,” “seeks,” “estimates,” “targets,” “goals,” “may,” “might,” “could,” “would,” “should,” or similar expressions, they are making forward-looking statements. Many possible events or factors, including those beyond the control of management, could affect the future financial results and performance of the Company.
Factors that may cause results or performance to differ materially from those expressed in forward-looking statements include, but are not limited to:
• | General economic conditions and financial instability, either nationally, internationally, regionally or locally; |
• | Increased competitive pressures, including those from tax-advantaged credit unions and other financial service providers in our northern Vermont and New Hampshire market area or in the financial services industry generally, from increasing consolidation and integration of financial service providers, and from changes in technology and delivery systems; |
• | Interest rates change in a way that puts pressure on the Company's margins, or that results in lower fee income and lower gain on sale of real estate loans, or that increases our interest costs; |
• | Changes in laws or government rules, or the way in which courts or government agencies interpret or implement those laws or rules, that increase our costs of doing business or otherwise adversely affect our business; |
• | Further changes in federal or state tax policy; |
• | Changes in our level of nonperforming assets and charge-offs; |
• | Changes in depositor behavior resulting in movement of funds out of bank deposits and into the stock market or other higher-yielding investments; |
• | Changes in estimates of future reserve requirements based upon relevant regulatory and accounting requirements; |
• | Changes in information technology that require increased capital spending or that result in new or increased risks; |
• | Changes in consumer and business spending, borrowing and savings habits; |
• | Changes in accounting principles, including those governing the manner of estimating our credit risk and calculating our loan loss reserve; |
• | Further changes to the regulations governing the calculation of the Company’s regulatory capital ratios; |
• | Increased competitive pressures affecting the ability of the Company to attract, develop and retain employees; |
• | Increased cybersecurity threats; and |
• | The effect of and changes in the United States monetary and fiscal policies, including interest rate policies and regulation of the money supply by the FRB. |
Union Bankshares, Inc. Page 25
When evaluating forward-looking statements to make decisions about the Company and our stock, investors and others are cautioned to consider these and other risks and uncertainties, and are reminded not to place undue reliance on such statements. Investors should not consider the foregoing list of factors to be a complete list of risks or uncertainties. Forward-looking statements speak only as of the date they are made and the Company undertakes no obligation to update them to reflect new or changed information or events, except as may be required by federal securities laws.
Non-GAAP Financial Measures
Under SEC Regulation G, public companies making disclosures containing financial measures that are not in accordance with GAAP must also disclose, along with each non-GAAP financial measure, certain additional information, including a reconciliation of the non-GAAP financial measure to the closest comparable GAAP financial measure, as well as a statement of the company’s reasons for utilizing the non-GAAP financial measure. The SEC has exempted from the definition of non-GAAP financial measures certain commonly used financial measures that are not based on GAAP. However, two non-GAAP financial measures commonly used by financial institutions, namely tax-equivalent net interest income and tax-equivalent net interest margin (as presented in the tables in the section labeled Yields Earned and Rates Paid), have not been specifically exempted by the SEC, and may therefore constitute non-GAAP financial measures under Regulation G. We are unable to state with certainty whether the SEC would regard those measures as subject to Regulation G. Management believes that these non-GAAP financial measures are useful in evaluating the Company’s financial performance and facilitate comparisons with the performance of other financial institutions. However, that information should be considered supplemental in nature and not as a substitute for related financial information prepared in accordance with GAAP.
CRITICAL ACCOUNTING POLICIES
The Company has established various accounting policies which govern the application of GAAP in the preparation of the Company's consolidated financial statements. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the reported amount of assets, liabilities, capital, revenues and expenses and related disclosures of contingent assets and liabilities in the consolidated financial statements and accompanying notes. The SEC has defined a company's critical accounting policies as the ones that are most important to the portrayal of the company's financial condition and results of operations, and which require management to make its most difficult and subjective judgments, often as a result of the need to make estimates on matters that are inherently uncertain. Based on this definition, management has identified the accounting policies and judgments most critical to the Company. They include establishing the amount of ALL, evaluating our investment securities for OTTI, and valuing our intangible assets. Prior to 2019, determining the amount of our defined benefit pension plan obligation and net periodic cost/(benefit) was also a critical accounting policy. The judgments and assumptions used by management are based on historical experience and other factors, which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from estimates and have a material impact on the carrying value of assets, liabilities, or capital, and/or the results of operations of the Company.
Please refer to the Company's 2018 Annual Report on Form 10-K for a more in-depth discussion of the Company's critical accounting policies. There have been no changes to the Company's critical accounting policies since the filing of that report.
OVERVIEW
The Company's net income was $2.6 million for the quarter ended March 31, 2019 compared to $2.7 million for the quarter ended March 31, 2018, a decrease of $126 thousand, or 4.6%. These results reflected the combined impact of an increase in the Company's net interest income of $500 thousand, or 7.2%, and a decrease in the provision for income taxes of $114 thousand, or 22.2%, which were more than offset by a decrease in noninterest income of $301 thousand, or 12.2%, an increase in noninterest expenses of $389 thousand, or 6.3%, and an increase in the provision for loan losses of $50 thousand.
At March 31, 2019, the Company had total consolidated assets of $813.3 million, including gross loans and loans held for sale (total loans) of $655.5 million, deposits of $700.4 million, borrowed funds of $37.8 million, and stockholders' equity of $66.7 million. The Company’s total assets at March 31, 2019 increased $8.0 million, or 1.0%, from $805.3 million at December 31, 2018, and increased $90.6 million, or 12.5%, compared to March 31, 2018. (See Financial Condition on page 31.)
The Company's total capital increased from $64.5 million at December 31, 2018 to $66.7 million at March 31, 2019. This increase primarily reflects net income of $2.6 million for the first three months of 2019 and a decrease of $940 thousand in accumulated other comprehensive loss, partially offset by regular cash dividends paid of $1.4 million. (See Capital Resources on page 38.)
Union Bankshares, Inc. Page 26
The following unaudited per share information and key ratios depict several measurements of performance or financial condition at or for the three months ended March 31, 2019 and 2018, respectively:
Three Months Ended or At March 31, | ||||||
2019 | 2018 | |||||
Return on average assets (1) | 1.32 | % | 1.51 | % | ||
Return on average equity (1) | 16.09 | % | 18.76 | % | ||
Net interest margin (1)(2) | 4.10 | % | 4.15 | % | ||
Efficiency ratio (3) | 67.14 | % | 64.48 | % | ||
Net interest spread (4) | 3.93 | % | 4.04 | % | ||
Loan to deposit ratio | 93.59 | % | 95.31 | % | ||
Net loan charge-offs to average loans not held for sale (1) | 0.14 | % | — | % | ||
Allowance for loan losses to loans not held for sale | 0.86 | % | 0.91 | % | ||
Nonperforming assets to total assets (5) | 0.28 | % | 0.23 | % | ||
Equity to assets | 8.20 | % | 8.19 | % | ||
Total capital to risk weighted assets | 13.05 | % | 13.96 | % | ||
Book value per share | $ | 14.94 | $ | 13.25 | ||
Earnings per share | $ | 0.59 | $ | 0.62 | ||
Dividends paid per share | $ | 0.31 | $ | 0.30 | ||
Dividend payout ratio (6) | 52.54 | % | 48.39 | % |
__________________
(1) | Annualized. |
(2) | The ratio of tax equivalent net interest income to average earning assets. See page 28 for more information. |
(3) | The ratio of noninterest expense to tax equivalent net interest income and noninterest income, excluding securities gains (losses). |
(4) | The difference between the average yield on earning assets and the average rate paid on interest bearing liabilities. See page 28 for more information. |
(5) | Nonperforming assets are loans or investment securities that are in nonaccrual or 90 or more days past due as well as OREO or OAO. |
(6) | Cash dividends declared and paid per share divided by consolidated net income per share. |
RESULTS OF OPERATIONS
Net Interest Income. The largest component of the Company’s operating income is net interest income, which is the difference between interest and dividend income received from earning assets and interest expense paid on interest bearing liabilities. Net interest income is affected by various factors including, but not limited to changes in interest rates, loan and deposit pricing strategies, the volume and mix of interest earning assets and interest bearing liabilities, and the level of nonperforming assets. Net interest margin is calculated as the net interest income on a fully tax equivalent basis as a percentage of average earning assets.
The Company’s net interest income increased $500 thousand, or 7.2%, to $7.4 million for the three months ended March 31, 2019 from $6.9 million for the three months ended March 31, 2018. The net interest spread decreased 11 bps to 3.93% for the first quarter of 2019, from 4.04% for the same period last year, reflecting a 35 bp increase in the average rate paid on interest bearing liabilities and a 24 bps increase in the average yield earned on interest earning assets between periods. Interest income on loans increased $903 thousand to $7.9 million for the three months ended March 31, 2019, from $7.0 million for the three months ended March 31, 2018. The increase is attributable to an increase in the average volume of loans outstanding of $53.2 million between the comparison periods as well as an increase in the yield on loans of 17 bps between periods. The net interest margin decreased 5 bps during the first quarter of 2019 compared to the same period last year despite the $500 thousand increase in net interest income between periods, reflecting an increase of $58.4 million in average earning assets. Interest income on investment securities increased $149 thousand between periods due to an increase in average volume of $8.5 million and an increase in the average yield of 42 bps.
The average rate paid on interest bearing liabilities increased 35 bps, to 0.84% for the first quarter of 2019 compared to 0.49% for the first quarter of 2018. Increases in rates paid on money market accounts during the first quarter of 2019 have resulted in an increase in the average rate paid of 34 bps compared to the same period in 2018. Increases in rates were necessary to remain competitive and gain customer deposits. The average rate paid on time deposits increased 61 bp for the first quarter of 2019
Union Bankshares, Inc. Page 27
compared to the same period in 2018. This increase is the result of time deposit product specials offered at higher rates during the first quarter of 2019, combined with the utilization of brokered deposits and purchased deposits from CDARS which were at higher rates than customer time deposits. Funding sources other than core deposits have been necessary to fund loan demand in the short term. Borrowed funds have been utilized and have a higher cost than customer deposits at an average rate paid of 2.15%, compared to 1.41% a year ago. The 74 bps increase in the average rate paid on borrowed funds resulted in a $51 thousand increase in interest expense for borrowed funds during the three months ended March 31, 2019 compared to the three months ended March 31, 2018. The Company recognizes that competition for customer deposits and increases in rates are likely to continue and will put upward pressure on cost of funds.
The following table shows for the period indicated the total amount of income recorded from average interest earning assets, the related average tax equivalent yields, the interest expense associated with average interest bearing liabilities, the related average rates paid, and the resulting tax equivalent net interest spread and margin.
Three Months Ended March 31, | ||||||||||||||||
2019 | 2018 | |||||||||||||||
Average Balance | Interest Earned/ Paid | Average Yield/ Rate | Average Balance | Interest Earned/ Paid | Average Yield/ Rate | |||||||||||
(Dollars in thousands) | ||||||||||||||||
Average Assets: | ||||||||||||||||
Federal funds sold and overnight deposits | $ | 14,306 | $ | 61 | 1.72 | % | $ | 16,457 | $ | 53 | 1.28 | % | ||||
Interest bearing deposits in banks | 9,048 | 55 | 2.46 | % | 9,957 | 45 | 1.83 | % | ||||||||
Investment securities (1), (2) | 76,943 | 594 | 3.23 | % | 68,413 | 445 | 2.81 | % | ||||||||
Loans, net (1), (3) | 643,514 | 7,902 | 5.04 | % | 590,321 | 6,999 | 4.87 | % | ||||||||
Nonmarketable equity securities | 2,094 | 42 | 8.13 | % | 2,362 | 29 | 4.95 | % | ||||||||
Total interest earning assets (1) | 745,905 | 8,654 | 4.77 | % | 687,510 | 7,571 | 4.53 | % | ||||||||
Cash and due from banks | 4,440 | 3,945 | ||||||||||||||
Premises and equipment | 16,812 | 14,177 | ||||||||||||||
Other assets | 24,165 | 22,359 | ||||||||||||||
Total assets | $ | 791,322 | $ | 727,991 | ||||||||||||
Average Liabilities and Stockholders' Equity: | ||||||||||||||||
Interest bearing checking accounts | $ | 152,091 | 75 | 0.20 | % | $ | 145,091 | 47 | 0.13 | % | ||||||
Savings/money market accounts | 286,967 | 571 | 0.81 | % | 258,066 | 298 | 0.47 | % | ||||||||
Time deposits | 125,376 | 419 | 1.36 | % | 101,793 | 188 | 0.75 | % | ||||||||
Borrowed funds and other liabilities | 30,847 | 165 | 2.15 | % | 32,343 | 114 | 1.41 | % | ||||||||
Total interest bearing liabilities | 595,281 | 1,230 | 0.84 | % | 537,293 | 647 | 0.49 | % | ||||||||
Noninterest bearing deposits | 125,202 | 124,875 | ||||||||||||||
Other liabilities | 5,695 | 7,265 | ||||||||||||||
Total liabilities | 726,178 | 669,433 | ||||||||||||||
Stockholders' equity | 65,144 | 58,558 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 791,322 | $ | 727,991 | ||||||||||||
Net interest income | $ | 7,424 | $ | 6,924 | ||||||||||||
Net interest spread (1) | 3.93 | % | 4.04 | % | ||||||||||||
Net interest margin (1) | 4.10 | % | 4.15 | % |
__________________
(1) | Average yields reported on a tax equivalent basis using a marginal federal corporate income tax rate of 21%. |
(2) | Average balances of investment securities are calculated on the amortized cost basis and include nonaccrual securities, if applicable. |
(3) | Includes loans held for sale as well as nonaccrual loans, unamortized costs and unamortized premiums and is net of the allowance for loan losses. |
Union Bankshares, Inc. Page 28
Tax exempt interest income amounted to $602 thousand and $506 thousand for the three months ended March 31, 2019 and 2018, respectively. The following table presents the effect of tax exempt income on the calculation of net interest income, using a marginal federal corporate income tax rate of 21% for the 2019 and 2018 three month comparison periods:
For The Three Months Ended March 31, | ||||||
2019 | 2018 | |||||
(Dollars in thousands) | ||||||
Net interest income, as presented | $ | 7,424 | $ | 6,924 | ||
Effect of tax-exempt interest | ||||||
Investment securities | 28 | 34 | ||||
Loans | 99 | 85 | ||||
Net interest income, tax equivalent | $ | 7,551 | $ | 7,043 |
Rate/Volume Analysis. The following table describes the extent to which changes in average interest rates (on a fully tax-equivalent basis) and changes in volume of average interest earning assets and interest bearing liabilities have affected the Company's interest income and interest expense during the periods indicated. For each category of interest earning assets and interest bearing liabilities, information is provided on changes attributable to:
• | 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. |
Changes attributable to both rate and volume have been allocated proportionately to the change due to volume and the change due to rate.
Three Months Ended March 31, 2019 Compared to Three Months Ended March 31, 2018 Increase/(Decrease) Due to Change In | |||||||||
Volume | Rate | Net | |||||||
(Dollars in thousands) | |||||||||
Interest earning assets: | |||||||||
Federal funds sold and overnight deposits | $ | (8 | ) | $ | 16 | $ | 8 | ||
Interest bearing deposits in banks | (4 | ) | 14 | 10 | |||||
Investment securities | 66 | 83 | 149 | ||||||
Loans, net | 642 | 261 | 903 | ||||||
Nonmarketable equity securities | (3 | ) | 16 | 13 | |||||
Total interest earning assets | $ | 693 | $ | 390 | $ | 1,083 | |||
Interest bearing liabilities: | |||||||||
Interest bearing checking accounts | $ | 2 | $ | 26 | $ | 28 | |||
Savings/money market accounts | 37 | 236 | 273 | ||||||
Time deposits | 51 | 180 | 231 | ||||||
Borrowed funds | (5 | ) | 56 | 51 | |||||
Total interest bearing liabilities | $ | 85 | $ | 498 | $ | 583 | |||
Net change in net interest income | $ | 608 | $ | (108 | ) | $ | 500 |
Provision for Loan Losses. A provision for loan losses of $50 thousand was recorded for the three months ended March 31, 2019, compared to no provision for the three months ended March 31, 2018. The provision for loan losses for the first three months of 2019 was deemed appropriate by management based on the size and mix of the loan portfolio, the level of nonperforming loans, the results of the qualitative factor review and prevailing existing economic conditions. For further details, see FINANCIAL CONDITION- Allowance for Loan Losses and Asset Quality below.
Union Bankshares, Inc. Page 29
Noninterest Income. The following table sets forth the components of noninterest income and changes between the three month comparison periods of 2019 and 2018:
For The Three Months Ended March 31, | |||||||||||
2019 | 2018 | $ Variance | % Variance | ||||||||
(Dollars in thousands) | |||||||||||
Trust income | $ | 168 | $ | 193 | $ | (25 | ) | (13.0 | ) | ||
Service fees | 1,426 | 1,487 | (61 | ) | (4.1 | ) | |||||
Net gains on sales of loans held for sale | 374 | 295 | 79 | 26.8 | |||||||
Income from Company-owned life insurance | 56 | 312 | (256 | ) | (82.1 | ) | |||||
Other income | 142 | 184 | (42 | ) | (22.8 | ) | |||||
Net gains on sales of investment securities AFS | 4 | — | 4 | 100.0 | |||||||
Total noninterest income | $ | 2,170 | $ | 2,471 | $ | (301 | ) | (12.2 | ) |
The significant changes in noninterest income for the three months ended March 31, 2019 compared to the same period of 2018 are described below:
• | Trust income. Income from the Company's defined benefit pension plan ended in the fourth quarter of 2018 with termination of the plan and settlement of the plan's assets and liabilities. Income of $21 thousand related to the plan was recorded for the three months ended March 31, 2018. |
• | Service fees. Service fees decreased $61 thousand for the three months ended March 31, 2019, compared to the same period of 2018 primarily due to decreases of $14 thousand in service charges on deposit accounts and $31 thousand in overdraft fees. |
• | Net gains on sales of loans held for sale. Continuing the Company's strategy to mitigate long-term interest rate risk, residential loans totaling $21.4 million were sold during the three months ended March 31, 2019, versus sales of $23.1 million during the same period in 2018. The increase in net gains on sales of real estate loans is reflective of a declining rate environment during the first quarter of 2019 compared to a rising rate environment during the same period of 2018. |
• | Income from Company-owned life insurance. Proceeds from the death benefit on an insurance policy on the life of a former director resulted in $252 thousand of additional income during the first quarter of 2018. |
• | Other income. Other income for the three months ended March 31, 2019 included a $116 thousand prepayment penalty from the early payoff of a commercial loan and $50 thousand related to oil and gas income, partially offset by $51 thousand in net amortization expense of MSRs. Other income for the three months ended March 31, 2018 included gain on the sale of a bank owned branch building of $191 thousand, partially offset by net amortization expense of MSRs of $27 thousand. |
Noninterest Expense. The following table sets forth the components of noninterest expense and changes between the three month comparison periods of 2019 and 2018:
For The Three Months Ended March 31, | ||||||||||
2019 | 2018 | $ Variance | % Variance | |||||||
(Dollars in thousands) | ||||||||||
Salaries and wages | $ | 2,798 | $ | 2,649 | $ | 149 | 5.6 | |||
Employee benefits | 996 | 958 | 38 | 4.0 | ||||||
Occupancy expense, net | 438 | 395 | 43 | 10.9 | ||||||
Equipment expense | 565 | 535 | 30 | 5.6 | ||||||
Legal and professional fees | 239 | 184 | 55 | 29.9 | ||||||
FDIC insurance assessment | 116 | 80 | 36 | 45.0 | ||||||
Other expenses | 1,372 | 1,334 | 38 | 2.8 | ||||||
Total noninterest expense | $ | 6,524 | $ | 6,135 | $ | 389 | 6.3 |
Union Bankshares, Inc. Page 30
The significant changes in noninterest expense for the three months ended March 31, 2019 compared to the same period of 2018 are described below:
• | Salaries and wages. Salaries and wages increased $149 thousand for the three months ended March 31, 2019 compared to the same period of 2018 primarily due to normal salary increases, but also due to an increase in the number of full time equivalent employees from 191 at March 31, 2018 to 193 as of March 31, 2019. |
• | Employee benefits. The increase for the three months ended March 31, 2019 compared to the three months ended March 31, 2018 is due to an increase in the Company's medical and dental plan costs of $143 thousand and an increase in other employee benefits of $53 thousand. These increases were partially offset by no expenses related to the defined benefit pension plan recorded in 2019 compared to $169 thousand recorded for the three months ended March 31, 2018. The increase in the Company's medical plan costs in the first quarter of 2019 reflects a $140 thousand plan credit due to favorable 2018 claims experience compared to a similar experience-based credit of $242 thousand received during the same quarter last year. |
• | Occupancy expense, net. Increases of $24 thousand in depreciation expense, $8 thousand in utilities expense, and $10 thousand in repairs and maintenance account for the increase in occupancy expenses for the the three months ended March 31, 2019 compared to the same period in 2018. |
• | Legal and professional fees. Legal and professional fees increased $55 thousand for the three months ended March 31, 2019 compared to the same period in 2018. During 2019, additional consultants were engaged to assist with internal audits, compensation and benefit analysis, and other advisory services that were not utilized in 2018. Also, legal fees incurred for loan and real estate transactions as well as other corporate matters increased for the three months ended March 31, 2019. |
• | FDIC insurance assessment. Union's FDIC insurance assessment increased $36 thousand for the three months ended March 31, 2019 compared to the three months ended March 31, 2018 due to a combination of an increase in the assessment factor as well as an increase in average assets to which the factor is applied. |
• | Other expenses. Other expenses increased $38 thousand for the three months ended March 31, 2019, compared to the same period of 2018. Changes with Union's ATM and debit card service providers during the first quarter of 2019 resulted in a $31 thousand increase in expenses for the three months ended March 31, 2019 compared to the same period in 2018. Board related expenses increased $11 thousand for the three month comparison period, with the addition of one board member to the Company's and Union's boards during the second quarter of 2018. |
Provision for Income Taxes. The Company has provided for current and deferred federal income taxes for the three months ended March 31, 2019 and March 31, 2018. The Company's net provision for income taxes was $399 thousand and $513 thousand for the three months ended March 31, 2019 and March 31, 2018, respectively. The Company's effective federal corporate income tax rate was 13.2% for the three months ended March 31, 2019, compared to 15.7% for the same period in 2018.
Amortization expense related to limited partnership investments is included as a component of tax expense and amounted to $162 thousand for the three months ended March 31, 2019, and $140 thousand for the same period in 2018. These investments provide tax benefits, including tax credits. Low income housing tax credits with respect to limited partnership investments are also included as a component of income tax expense and amounted to $167 thousand for the three months ended March 31, 2019, and $148 thousand for the three months ended March 31, 2018.
FINANCIAL CONDITION
At March 31, 2019, the Company had total consolidated assets of $813.3 million, including gross loans and loans held for sale (total loans) of $655.5 million, deposits of $700.4 million, borrowed funds of $37.8 million and stockholders' equity of $66.7 million. The Company’s total assets at March 31, 2019 increased $8.0 million, or 1.0%, from $805.3 million at December 31, 2018, and increased $90.6 million, or 12.5%, compared to March 31, 2018.
Net loans and loans held for sale totaled $650.8 million, or 80.0% of total assets at March 31, 2019, compared to $640.6 million, or 79.5% of total assets at December 31, 2018. (See Loans Held for Sale and Loan Portfolio below.)
Total deposits decreased $6.4 million, or 0.9%, to $700.4 million at March 31, 2019, from $706.8 million at December 31, 2018. There was an increase in time deposits of $17.6 million, or 13.6%, which was more than offset by decreases in interest bearing deposits of $18.8 million, or 4.2%, and noninterest bearing deposits of $5.1 million, or 3.9%. (See average balances and rates in the Yields Earned and Rates Paid table on page 28.)
Total borrowed funds increased $10.0 million, or 35.8%, from $27.8 million at December 31, 2018 to $37.8 million at March 31, 2019. FHLB advances increased $10.0 million, while customer overnight collateralized repurchase sweeps decreased $38 thousand between December 31, 2018 and March 31, 2019. (See Borrowings on page 36.)
Union Bankshares, Inc. Page 31
Total stockholders’ equity increased $2.2 million to $66.7 million at March 31, 2019 from $64.5 million at December 31, 2018. (See Capital Resources on page 38.)
Loans Held for Sale and Loan Portfolio. Total loans (including loans held for sale) increased $10.1 million, or 1.6%, to $655.5 million, representing 80.6% of assets at March 31, 2019, from $645.4 million, representing 80.1% of assets at December 31, 2018. The total loan portfolio at March 31, 2019 increased $60.9 million compared to the March 31, 2018 level of $594.6 million, representing 82.3% of assets. The Company’s loans consist primarily of adjustable-rate and fixed-rate mortgage loans secured by one-to-four family, multi-family residential or commercial real estate. Real estate secured loans represented $524.2 million, or 80.0% of total loans at March 31, 2019 and $522.0 million, or 80.9% of total loans at December 31, 2018. Although competition for good loans is strong, especially in the commercial sector, the Company has been able to originate loans to both current and new customers while maintaining credit quality. The composition of the Company’s loan portfolio remained relatively unchanged from December 31, 2018. There was no material change in the Company’s lending programs or terms during the three months ended March 31, 2019.
The composition of the Company's loan portfolio as of March 31, 2019 and December 31, 2018 was as follows:
March 31, 2019 | December 31, 2018 | |||||||
Loan Class | Amount | Percent | Amount | Percent | ||||
(Dollars in thousands) | ||||||||
Residential real estate | $ | 191,245 | 29.2 | $ | 187,320 | 29.0 | ||
Construction real estate | 57,813 | 8.8 | 55,322 | 8.6 | ||||
Commercial real estate | 269,531 | 41.1 | 276,500 | 42.8 | ||||
Commercial | 44,995 | 6.9 | 47,228 | 7.3 | ||||
Consumer | 3,183 | 0.5 | 3,241 | 0.5 | ||||
Municipal | 83,051 | 12.7 | 72,850 | 11.3 | ||||
Loans held for sale | 5,647 | 0.8 | 2,899 | 0.5 | ||||
Total loans | 655,465 | 100.0 | 645,360 | 100.0 | ||||
Allowance for loan losses | (5,572 | ) | (5,739 | ) | ||||
Unamortized net loan costs | 951 | 938 | ||||||
Net loans and loans held for sale | $ | 650,844 | $ | 640,559 |
The Company originates and sells qualified residential mortgage loans in various secondary market avenues, with a majority of sales made to the FHLMC/Freddie Mac, generally with servicing rights retained. At March 31, 2019, the Company serviced a $722.2 million residential real estate mortgage portfolio, of which $5.6 million was held for sale and approximately $525.3 million was serviced for unaffiliated third parties.
During the first quarter of 2019, the Company sold $21.4 million of qualified residential real estate loans to the secondary market to mitigate long-term interest rate risk and to generate fee income, compared to sales of $23.1 million during the first three months of 2018. The Company originates and sells FHA, VA, and RD residential mortgage loans, and also has an Unconditional Direct Endorsement Approval from HUD which allows the Company to approve FHA loans originated in any of its Vermont or New Hampshire locations without needing prior HUD underwriting approval. The Company sells FHA, VA and RD loans as originated with servicing released. Some of the government backed loans qualify for zero down payments without geographic or income restrictions. These loan products increase the Company's ability to serve the borrowing needs of residents in the communities we serve, including low and moderate income borrowers, while the government guaranty mitigates our exposure to credit risk.
The Company also originates commercial real estate and commercial loans under various SBA, USDA and State sponsored programs that provide a government agency guaranty for a portion of the loan amount. There was $4.2 million guaranteed under these various programs at March 31, 2019 on an aggregate balance of $5.3 million in subject loans. The Company occasionally sells the guaranteed portion of the loan to other financial partners and retains servicing rights, which generates fee income. There were no commercial loans sold in the first three months of 2019 or 2018. The Company recognizes gains and losses on the sale of the principal portion of these loans as they occur.
The Company serviced $17.6 million of commercial and commercial real estate loans for unaffiliated third parties as of March 31, 2019. This includes $15.6 million of commercial or commercial real estate loans the Company has participated out to other financial institutions, in the ordinary course of business on a nonrecourse basis, for liquidity or credit concentration management purposes.
Union Bankshares, Inc. Page 32
As of March 31, 2019, there were $1.2 billion in total loans serviced, an increase of $18.7 million compared to December 31, 2018. Total loans serviced at March 31, 2019 includes total loans on the balance sheet of $655.5 million as well as total loans sold with servicing retained of $542.9 million.
The Company capitalizes MSRs for all loans sold with servicing retained and recognizes gains and losses on the sale of the principal portion of these loans as they occur. The unamortized balance of MSRs on loans sold with servicing retained was $1.6 million at March 31, 2019, with an estimated market value in excess of the carrying value as of such date. Management periodically evaluates and measures the servicing assets for impairment.
Qualifying residential first mortgage loans and certain commercial real estate loans with a carrying value of $195.9 million were pledged as collateral for borrowings from the FHLB under a blanket lien at March 31, 2019.
Asset Quality. The Company, like all financial institutions, is exposed to certain credit risks, including those related to the value of the collateral that secures its loans and the ability of borrowers to repay their loans. Consistent application of the Company’s conservative loan policies has helped to mitigate this risk and has been prudent for both the Company and its customers. Renewed market volatility, high unemployment rates or weakness in the general economic condition of the country or our market area, may have a negative effect on our customers’ ability to make their loan payments on a timely basis and/or on underlying collateral values. Management closely monitors the Company’s loan and investment portfolios, OREO and OAO for potential problems and reports to the Company’s and Union’s Board at regularly scheduled meetings. Board approved policies set forth portfolio diversification levels to mitigate concentration risk and the Company participates large credits out to other financial institutions to further mitigate that risk.
Repossessed assets and loans or investments that are 90 days or more past due are considered to be nonperforming assets. The following table shows the composition of nonperforming assets at the dates indicated and trends in certain ratios monitored by the Company's management in reviewing asset quality:
March 31, 2019 | December 31, 2018 | March 31, 2018 | |||||||
(Dollars in thousands) | |||||||||
Nonaccrual loans | $ | 783 | $ | 816 | $ | 1,400 | |||
Accruing loans 90+ days delinquent | 1,492 | 1,140 | 294 | ||||||
Total nonperforming assets (1) | $ | 2,275 | $ | 1,956 | $ | 1,694 | |||
ALL to loans not held for sale | 0.86 | % | 0.89 | % | 0.91 | % | |||
ALL to nonperforming loans | 244.92 | % | 293.40 | % | 319.07 | % | |||
Nonperforming loans to total loans | 0.35 | % | 0.30 | % | 0.28 | % | |||
Nonperforming assets to total assets | 0.28 | % | 0.24 | % | 0.23 | % | |||
Delinquent loans (30 days to nonaccruing) to total loans | 1.20 | % | 1.41 | % | 1.22 | % | |||
Net charge-offs (annualized) to average loans not held for sale | 0.14 | % | 0.02 | % | — | % |
____________________
(1) | The Company had guarantees of U.S. or state government agencies on the above nonperforming loans totaling $109 thousand at March 31, 2019, $114 thousand at December 31, 2018, and $129 thousand at March 31, 2018. |
The level of nonaccrual loans decreased $33 thousand, or 4.0%, since December 31, 2018, and accruing loans delinquent 90 days or more increased $352 thousand, or 30.9%, during the same time period. There were five residential real estate loans totaling $307 thousand in process of foreclosure at March 31, 2019. The aggregate interest income not recognized on nonaccrual loans amounted to approximately $1.3 million and $1.2 million as of March 31, 2019 and 2018, respectively, and $1.3 million as of December 31, 2018.
At March 31, 2019, the Company had loans rated substandard that were on performing status totaling $1.8 million, compared to $2.0 million at December 31, 2018. In management's view, substandard loans represent a higher degree of risk of becoming nonperforming loans in the future. The Company’s management is focused on the impact that the economy may have on its borrowers and closely monitors industry and geographic concentrations for evidence of financial problems. The past two years have resulted in successful tourist seasons for all seasons throughout the year, which appears to have improved the related business' financial performance. Improvement in local economic indicators have also been identified over the past two years. The unemployment rate has stabilized in Vermont and was 2.3% for March 2019 compared to 2.8% for March 2018. The New Hampshire unemployment rate was 2.4% for March 2019 compared to 2.6% for March 2018. These rates compare favorably with the nationwide unemployment rate of 3.8% and 4.1%, respectively, for the comparable periods. Management will continue to monitor the national,
Union Bankshares, Inc. Page 33
regional and local economic environment and its impact on unemployment, business outlook and real estate values in the Company’s market area.
On occasion, the Company acquires residential or commercial real estate properties through or in lieu of loan foreclosure. These properties are held for sale and are initially recorded as OREO at fair value less estimated selling costs at the date of the Company’s acquisition of the property, with fair value based on an appraisal for more significant properties and on a broker’s price opinion for less significant properties. Holding costs and declines in the fair value of properties acquired are expensed as incurred. Declines in the fair value after acquisition of the property result in charges against income before tax. The Company evaluates each OREO property at least quarterly for changes in the fair value. The Company had no properties classified as OREO at March 31, 2019, March 31, 2018 or December 31, 2018.
Allowance for Loan Losses. Some of the Company’s loan customers ultimately do not make all of their contractually scheduled payments, requiring the Company to charge off a portion or all of the remaining principal balance due. The Company maintains an ALL to absorb such losses. The ALL is maintained at a level believed by management to be appropriate to absorb probable credit losses inherent in the loan portfolio as of the evaluation date; however, actual loan losses may vary from current estimates. The Company's policy and methodologies for establishing the ALL, described in the Company's 2018 Annual Report did not change during the first three months of 2019.
Impaired loans, including $3.3 million of TDR loans, were $3.8 million at March 31, 2019, with government guaranties of $630 thousand and a specific reserve amount allocated of $67 thousand. Impaired loans, including $3.3 million of TDR loans, were $4.4 million at December 31, 2018, with government guaranties of $641 thousand and a specific reserve amount allocated of $66 thousand. Based on management's evaluation of the Company's historical loss experience on substandard commercial loans, commercial loan relationships with aggregate balances greater than $500 thousand are evaluated individually for impairment, with a specific reserve allocated when warranted. Commercial loans with balances under this threshold are collectively evaluated for impairment as a homogeneous pool of loans, unless such loans are subject to a restructuring agreement or have been identified as impaired as part of a larger customer relationship. The specific reserve amount allocated to individually identified impaired loans increased $1 thousand as a result of the March 31, 2019 impairment evaluation.
The following table reflects activity in the ALL for the three months ended March 31, 2019 and 2018:
For the Three Months Ended March 31, | ||||||
2019 | 2018 | |||||
(Dollars in thousands) | ||||||
Balance at beginning of period | $ | 5,739 | $ | 5,408 | ||
Charge-offs | (221 | ) | (6 | ) | ||
Recoveries | 4 | 3 | ||||
Net charge-offs | (217 | ) | (3 | ) | ||
Provision for loan losses | 50 | — | ||||
Balance at end of period | $ | 5,572 | $ | 5,405 |
The following table (net of loans held for sale) shows the internal breakdown by risk component of the Company's ALL and the percentage of loans in each category to total loans in the respective portfolios at the dates indicated:
March 31, 2019 | December 31, 2018 | |||||||
Amount | Percent | Amount | Percent | |||||
(Dollars in thousands) | ||||||||
Residential real estate | $ | 1,389 | 29.4 | $ | 1,368 | 29.2 | ||
Construction real estate | 643 | 8.9 | 617 | 8.6 | ||||
Commercial real estate | 2,863 | 41.5 | 2,933 | 43.0 | ||||
Commercial | 332 | 6.9 | 354 | 7.4 | ||||
Consumer | 23 | 0.5 | 23 | 0.5 | ||||
Municipal | 92 | 12.8 | 82 | 11.3 | ||||
Unallocated | 230 | — | 362 | — | ||||
Total | $ | 5,572 | 100.0 | $ | 5,739 | 100.0 |
Union Bankshares, Inc. Page 34
Notwithstanding the categories shown in the table above or any specific allocation under the Company's ALL methodology, all funds in the ALL are available to absorb loan losses in the portfolio, regardless of loan category or specific allocation.
There were no changes to the reserve factors assigned to any of the loan portfolios based on the qualitative factor reviews performed during the first three months of 2019. Management of the Company believes, in its best estimate, that the ALL at March 31, 2019 is appropriate to cover probable credit losses inherent in the Company’s loan portfolio as of such date. However, there can be no assurance that the Company will not sustain losses in future periods which could be greater than the size of the ALL at March 31, 2019. In addition, our banking regulators, as an integral part of their examination process, periodically review our ALL. Such agencies may require us to recognize adjustments to the ALL based on their judgments about information available to them at the time of their examination. A large adjustment to the ALL for losses in future periods could require increased provisions to replenish the ALL, which could negatively affect earnings. Management continues to be cautiously optimistic about the collectability of the Company's loan portfolio.
Investment Activities. At March 31, 2019, investment securities classified as AFS totaled $79.5 million, comprising 9.8% of total assets, compared to $73.4 million, or 9.1% of total assets at December 31, 2018. During the first three months of 2019, total investment securities increased $6.2 million to $80.1 million, or 9.9% of total assets, from $74.0 million, or 9.2% of total assets at December 31, 2018. Net unrealized losses for the Company’s AFS investment securities portfolio were $104 thousand as of March 31, 2019, compared to net unrealized losses of $1.3 million as of December 31, 2018. The Company’s accumulated OCI component of stockholders’ equity at March 31, 2019 reflected cumulative net unrealized losses on investment securities of $83 thousand. There were no securities classified as HTM at March 31, 2019 or December 31, 2018. No declines in value were deemed by management to be OTT at March 31, 2019. Deterioration in credit quality and/or imbalances in liquidity that may exist in the financial marketplace might adversely affect the fair values of the Company’s investment portfolio and the amount of gains or losses ultimately realized on the sale of such securities, and may also increase the potential that certain resulting unrealized losses will be designated as OTT in future periods, resulting in write-downs and charges to earnings. There were $3.1 million of investment securities pledged to secure various public deposits or customer repurchase agreements as of March 31, 2019, compared to $2.5 million at December 31, 2018.
Deposits. The following table shows information concerning the Company's average deposits by account type and weighted average nominal rates at which interest was paid on such deposits for the three months ended March 31, 2019 and 2018:
Three Months Ended March 31, 2019 | Three Months Ended March 31, 2018 | |||||||||||
Average Amount | Percent of Total Deposits | Average Rate | Average Amount | Percent of Total Deposits | Average Rate | |||||||
(Dollars in thousands) | ||||||||||||
Nontime deposits: | ||||||||||||
Noninterest bearing deposits | $ | 125,202 | 18.1 | — | $ | 124,875 | 19.8 | — | ||||
Interest bearing checking accounts | 152,091 | 22.1 | 0.20 | % | 145,091 | 23.0 | 0.13 | % | ||||
Money market accounts | 180,256 | 26.1 | 1.19 | % | 154,704 | 24.6 | 0.68 | % | ||||
Savings accounts | 106,711 | 15.5 | 0.15 | % | 103,362 | 16.4 | 0.15 | % | ||||
Total nontime deposits | 564,260 | 81.8 | 0.46 | % | 528,032 | 83.8 | 0.26 | % | ||||
Time deposits: | ||||||||||||
Less than $100,000 | 70,737 | 10.3 | 1.20 | % | 60,009 | 9.5 | 0.67 | % | ||||
$100,000 and over | 54,639 | 7.9 | 1.56 | % | 41,784 | 6.7 | 0.86 | % | ||||
Total time deposits | 125,376 | 18.2 | 1.36 | % | 101,793 | 16.2 | 0.75 | % | ||||
Total deposits | $ | 689,636 | 100.0 | 0.63 | % | $ | 629,825 | 100.0 | 0.34 | % |
During the first three months of 2019, average total deposits grew $59.8 million, or 9.5%, compared to the three months ended March 31, 2018, with growth in all categories.
The Company participates in CDARS, which permits the Company to offer full deposit insurance coverage to its customers by exchanging deposit balances with other CDARS participants. CDARS also provides the Company with an additional source of funding and liquidity through the purchase of deposits. At March 31, 2019, $20.0 million of the Company's CDARS deposits represented purchased deposits which are considered "brokered" deposits. At December 31, 2018, $15.0 million of the Company's CDARS deposits represented purchased deposits. These deposits are included in time deposits on the consolidated balance sheets. There were $11.4 million of time deposits of $250,000 or less on the balance sheet at March 31, 2019 and $11.3 million at December 31, 2018, which were exchanged with other CDARS participants.
Union Bankshares, Inc. Page 35
The Company also participates in the ICS program, a service through which Union can offer its customers a savings product with access to unlimited FDIC insurance, while receiving reciprocal deposits from other FDIC-insured banks. Like the exchange of certificate of deposit accounts through CDARS, exchange of savings deposits through ICS provides a depositor with full deposit insurance coverage of excess balances, thereby helping the Company retain the full amount of the deposit on its balance sheet. As with the CDARS program, in addition to reciprocal deposits, participating banks may also purchase one-way ICS deposits. There were $88.2 million and $102.9 million in exchanged ICS money market deposits on the balance sheet at March 31, 2019 and December 31, 2018, respectively. There were no purchased ICS deposits at March 31, 2019 or December 31, 2018.
The Economic Growth, Regulatory Relief, and Consumer Protection Act was signed into law in May 2018 and allows the Company to hold reciprocal deposits up to 20 percent of total liabilities without those deposits being treated as brokered for regulatory purposes.
At March 31, 2019, there were $10.0 million in retail brokered deposits issued under a master certificate of deposit program with a deposit broker for the purpose of providing a supplemental source of funding and liquidity. These deposits will mature in August 2019. There were $1.0 million of retail brokered deposits at December 31, 2018.
The following table provides a maturity distribution of the Company’s time deposits in amounts of $100,000 and over at March 31, 2019 and December 31, 2018:
March 31, 2019 | December 31, 2018 | |||||
(Dollars in thousands) | ||||||
Within 3 months | $ | 29,387 | $ | 24,518 | ||
3 to 6 months | 7,470 | 9,125 | ||||
6 to 12 months | 13,829 | 12,820 | ||||
Over 12 months | 20,910 | 18,011 | ||||
$ | 71,596 | $ | 64,474 |
The Company's time deposits in amounts of $100 thousand and over increased $7.1 million, or 11.0%, between December 31, 2018 and March 31, 2019 resulting primarily from the $5.0 million increase in purchased CDARS deposits outstanding at March 31, 2019 compared to December 31, 2018 which will mature within three months. The remaining increase was the result of customers taking advantage of time deposit promotions that were offered during the first three months of 2019.
A provision of the Dodd-Frank Act permanently raised FDIC deposit insurance coverage to $250 thousand per depositor per insured depository institution for each account ownership category. At March 31, 2019, the Company had deposit accounts with less than $250 thousand totaling $552.9 million, or 78.9% of its deposits, with FDIC insurance protection. An additional $21.5 million of municipal deposits were over the FDIC insurance coverage limit at March 31, 2019 and were collateralized by Union under applicable state regulations by investment securities or letters of credit issued by the FHLB.
Borrowings. Total borrowed funds at March 31, 2019 were $37.8 million compared to $27.8 million at December 31, 2018, a net increase of $10.0 million, or 35.8%. The FHLB option advance borrowings were $37.5 million at March 31, 2019, at a weighted average rate of 2.39%, and $27.5 million at December 31, 2018, at a weighted average rate of 1.84%. The increase in option advance borrowings reflects a $10.0 million one month bullet advance at 2.67% and a $10.0 million two month bullet advance at 2.67% taken during the first quarter of 2019. These advances were partially offset by the maturity of a $10.0 million bullet advance during the first three months of 2019. The increase in borrowed funds was utilized to fund loan demand as loan growth outpaced deposit growth throughout the first three months of 2019. In addition, the Company had overnight secured customer repurchase agreement sweeps at March 31, 2019 of $332 thousand, at a weighted average rate of 0.20%, compared to $370 thousand, at a weighted average rate of 0.20% at December 31, 2018, a decrease of $38 thousand, or 10.3%. The volume of the overnight secured customer repurchase agreement sweeps is volatile and is a function of our customers' cash flow and cash management needs.
The Company has the authority, up to its available borrowing capacity with the FHLB, to collateralize public unit deposits with letters of credit issued by the FHLB. FHLB letters of credit in the amount of $25.1 million and $17.3 million were utilized as collateral for these deposits at March 31, 2019 and December 31, 2018, respectively. Total fees paid by the Company in connection with the issuance of these letters of credit were $6 thousand for the three months ended March 31, 2019 and March 31, 2018.
Commitments, Contingent Liabilities, and Off-Balance-Sheet Arrangements. The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers, to reduce its own exposure to fluctuations in interest rates and to implement its strategic objectives. These financial instruments include commitments to extend credit, standby letters of credit, interest rate caps and floors written on adjustable-rate loans, commitments to participate in or sell loans, commitments to buy or sell securities, certificates of deposit or other investment instruments and risk-sharing commitments or guarantees on certain sold loans. Such instruments involve, to varying degrees, elements of credit and interest
Union Bankshares, Inc. Page 36
rate risk in excess of the amount recognized on the balance sheet. The contractual or notional amounts of these instruments reflect the extent of involvement the Company has in a particular class of financial instruments.
The Company's maximum exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. For interest rate caps and floors written on adjustable-rate loans, the contractual or notional amounts do not represent the Company’s exposure to credit loss. The Company controls the risk of interest rate cap agreements through credit approvals, limits, and monitoring procedures. The Company generally requires collateral or other security to support financial instruments with credit risk.
The following table details the contractual or notional amount of financial instruments that represented credit risk at the balance sheet dates:
March 31, 2019 | December 31, 2018 | |||||
(Dollars in thousands) | ||||||
Commitments to originate loans | $ | 25,368 | $ | 22,673 | ||
Unused lines of credit | 101,456 | 109,457 | ||||
Standby and commercial letters of credit | 2,065 | 2,308 | ||||
Credit card arrangements | 290 | 259 | ||||
FHLB Mortgage Partnership Finance credit enhancement obligation, net | 684 | 684 | ||||
Total | $ | 129,863 | $ | 135,381 |
Commitments to originate loans are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have a fixed expiration date or other termination clause and may require payment of a fee. Since many of the loan commitments are expected to expire without being drawn upon and not all credit lines will be utilized, the total commitment amounts do not necessarily represent future cash requirements. Lines of credit incur seasonal volume fluctuations due to the nature of some customers' businesses, such as tourism and maple syrup products production. The decrease in unused lines of credit at March 31, 2019 from December 31, 2018 is primarily related to decreases in municipal loan availability of $7.9 million.
The Company did not hold any derivative or hedging instruments at March 31, 2019 or December 31, 2018.
The Company’s subsidiary bank is required (as are all banks) to maintain vault cash or a noninterest bearing reserve balance as established by FRB regulations. The Bank’s average total required reserve for the 14 day maintenance period including March 31, 2019 was $1.2 million and for December 31, 2018 was $1.0 million, both of which were satisfied by vault cash.
Liquidity. Liquidity is a measurement of the Company’s ability to meet potential cash requirements, including ongoing commitments to fund deposit withdrawals, repay borrowings, fund investment and lending activities, and for other general business purposes. The primary objective of liquidity management is to maintain a balance between sources and uses of funds to meet our cash flow needs in the most economical and expedient manner. The Company’s principal sources of funds are deposits; whole-sale funding options including purchased deposits, amortization, prepayment and maturity of loans, investment securities, interest bearing deposits and other short-term investments; sales of securities and loans AFS; earnings; and funds provided from operations. Contractual principal repayments on loans are a relatively predictable source of funds; however, deposit flows and loan and investment prepayments are less predictable and can be significantly influenced by market interest rates, economic conditions, and rates offered by our competitors. Managing liquidity risk is essential to maintaining both depositor confidence and earnings stability.
As of March 31, 2019, Union, as a member of FHLB, had access to unused lines of credit up to $53.2 million over and above the $63.5 million in combined outstanding borrowings and other credit subject to collateralization, subject to the purchase of required FHLB Class B common stock and evaluation by the FHLB of the underlying collateral available. This line of credit can be used for either short-term or long-term liquidity or other funding needs.
Union also maintains an IDEAL Way Line of Credit with the FHLB. The total line available was $551 thousand at March 31, 2019. There were no borrowings against this line of credit as of such date. Interest on this line is chargeable at a rate determined by the FHLB and payable monthly. Should Union utilize this line of credit, qualified portions of the loan and investment portfolios would collateralize these borrowings.
In addition to its borrowing arrangements with the FHLB, Union maintains a pre-approved federal funds line of credit totaling $15.0 million with an upstream correspondent bank, a master brokered deposit agreement with a brokerage firm, one-way buy options with CDARS and ICS as well as access to the FRB discount window, which would require pledging of qualified assets.
Union Bankshares, Inc. Page 37
Core deposits are the lowest cost of funds the Company has access to but these deposits may not be sufficient to cover the on balance sheet liquidity needs which makes using these other funding sources necessary. At March 31, 2019, there were no purchased ICS deposits, $20.0 million purchased CDARS deposits, $10.0 million in retail brokered deposits issued under a master certificate of deposit program with a deposit broker, and no outstanding advances on the federal funds line or at the discount window.
Union's investment and residential loan portfolios provide a significant amount of contingent liquidity that could be accessed in a reasonable time period through sales of those portfolios. We also have additional contingent liquidity sources with access to the brokered deposit market and the FRB discount window. These sources are considered as liquidity alternatives in our contingent liquidity plan. Management believes the Company has sufficient liquidity to meet all reasonable borrower, depositor, and creditor needs in the present economic environment. However, any projections of future cash needs and flows are subject to substantial uncertainty, including factors outside the Company's control.
Capital Resources. Capital management is designed to maintain an optimum level of capital in a cost-effective structure that meets target regulatory ratios, supports management’s internal assessment of economic capital, funds the Company’s business strategies and builds long-term stockholder value. Dividends are generally in line with long-term trends in earnings per share and conservative earnings projections, while sufficient profits are retained to support anticipated business growth, fund strategic investments, maintain required regulatory capital levels and provide continued support for deposits. The Company continues to evaluate growth opportunities both through internal growth or potential acquisitions.
Stockholders’ equity increased from $64.5 million at December 31, 2018 to $66.7 million at March 31, 2019, reflecting net income of $2.6 million for the first three months of 2019, a decrease of $940 thousand in accumulated other comprehensive loss due to an increase in the fair market value of the Company's AFS securities, an increase of $43 thousand from stock based compensation, a $22 thousand increase due to the issuance of 1,000 shares of common stock from the exercise of incentive stock options and a $12 thousand increase due to the issuance of common stock under the DRIP. These increases were partially offset by cash dividends paid of $1.4 million and stock repurchases of $13 thousand during the three months ended March 31, 2019. The components of the other comprehensive loss are illustrated in Note 11 of the unaudited consolidated financial statements.
The Company has 7,500,000 shares of $2.00 par value common stock authorized. As of March 31, 2019, the Company had 4,944,689 shares issued, of which 4,467,625 were outstanding and 477,064 were held in treasury.
In December 2018, the Company's Board reauthorized for 2019 the limited stock repurchase plan that was initially established in May of 2010. The limited stock repurchase plan allows the repurchase of up to a fixed number of shares of the Company's common stock each calendar quarter in open market purchases or privately negotiated transactions, as management deems advisable and as market conditions may warrant. The repurchase authorization for a calendar quarter (currently 2,500 shares) expires at the end of that quarter to the extent it has not been exercised, and is not carried forward into future quarters. The quarterly repurchase authorization expires on December 31, 2019, unless reauthorized. The Company repurchased 300 shares during the first three months of 2019 under this program at a total cost of $13 thousand.
The Company maintains a Dividend Reinvestment and Stock Purchase Plan whereby registered stockholders may elect to reinvest cash dividends and optional cash contributions to purchase additional shares of the Company's common stock. The Company has reserved 200,000 shares of its common stock for issuance and sale under the DRIP. As of March 31, 2019, 1,706 shares of stock had been issued from treasury stock under the DRIP.
The Company (on a consolidated basis) and Union are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company's and Union's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Union must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company's and Union's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
Under the current guidelines, banking organizations must have a minimum total risk-based capital ratio of 8.0%, a minimum Tier I risk-based capital ratio of 6.0%, a minimum common equity Tier I risk-based capital ratio of 4.5%, and a minimum leverage ratio of 4.0% in order to be "adequately capitalized." In addition to these requirements, banking organizations must maintain a 2.5% capital conservation buffer consisting of common Tier I equity, increasing the minimum required total risk-based capital, Tier I risk-based and common equity Tier I capital to risk-weighted assets they must maintain to avoid limits on capital distributions and certain bonus payments to executive officers and similar employees.
In May 2018, the Economic Growth, Regulatory Relief and Consumer Protection Act was signed into law. This act rolls back certain provisions of the Dodd-Frank Act of 2010 providing relief to all but the largest banking organizations in the United States. A bank with less than $10 billion in assets may be exempt from current leverage and risk-based capital ratio requirements if it maintains a community bank leverage ratio ("CBLR") above a threshold to be set by federal banking regulators between eight and
Union Bankshares, Inc. Page 38
10 percent. The Bank will be deemed "well capitalized" if it meets the CBLR. As of March 31, 2019, the banking regulators had not yet established the percentage for the CBLR.
As of March 31, 2019, both the Company and Union met all capital adequacy requirements to which they are currently subject. There were no conditions or events between March 31, 2019 and the date of this report that management believes have changed either Company’s regulatory capital category.
Actual | For Capital Adequacy Purposes | To Be Well Capitalized Under Prompt Corrective Action Provisions | |||||||||||||
As of March 31, 2019 | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||
(Dollars in thousands) | |||||||||||||||
Company: | |||||||||||||||
Total capital to risk weighted assets | $ | 69,792 | 13.05 | % | $ | 42,784 | 8.00 | % | N/A | N/A | |||||
Tier I capital to risk weighted assets | 64,220 | 12.01 | % | 32,083 | 6.00 | % | N/A | N/A | |||||||
Common Equity Tier 1 to risk weighted assets | 64,220 | 12.01 | % | 24,062 | 4.50 | % | N/A | N/A | |||||||
Tier I capital to average assets | 64,220 | 8.14 | % | 31,558 | 4.00 | % | N/A | N/A | |||||||
Union: | |||||||||||||||
Total capital to risk weighted assets | $ | 69,439 | 13.00 | % | $ | 42,732 | 8.00 | % | $ | 53,415 | 10.00 | % | |||
Tier I capital to risk weighted assets | 63,867 | 11.96 | % | 32,040 | 6.00 | % | 42,720 | 8.00 | % | ||||||
Common Equity Tier 1 to risk weighted assets | 63,867 | 11.96 | % | 24,030 | 4.50 | % | 34,710 | 6.50 | % | ||||||
Tier I capital to average assets | 63,867 | 8.09 | % | 31,578 | 4.00 | % | 39,473 | 5.00 | % |
Dividends paid by Union are the primary source of funds available to the Company for payment of dividends to its stockholders. Union is subject to certain requirements imposed by federal banking laws and regulations, which among other things, establish minimum levels of capital and restrict the amount of dividends that may be distributed by Union to the Company.
Quarterly cash dividends of $0.31 per share were paid during the first three months of 2019 and declared for the second quarter, payable on May 9, 2019 to stockholders of record on April 30, 2019.
OTHER FINANCIAL CONSIDERATIONS
Market Risk and Interest Rate Risk. Market risk is the potential of loss in a financial instrument arising from adverse changes in market prices, interest rates, foreign currency exchange rates, commodity prices, and equity prices. The benchmark London Interbank Offered Rate (LIBOR) rate that is utilized throughout the banking industry to set interest rates in loan documents is being phased out by the end of 2021 by the Financial Conduct Authority of the United Kingdom. In preparation for this phaseout, an initial review of instruments the Company has tied to this rate is deemed immaterial and we do not anticipate an increased risk of loss arising from this phase out. As of March 31, 2019, the Company did not have any market risk sensitive instruments acquired for trading purposes. The Company’s market risk arises primarily from interest rate risk inherent in its lending, investing, deposit taking and borrowing activities. Management of interest rate risk is an important component of our asset and liability management process, which is governed by established policies that are reviewed and approved annually. Our investment policy details the types of securities that may be purchased, and establishes portfolio limits and maturity limits for the various sectors. Our investment policy also establishes specific investment quality limits. The ALCO develops guidelines and strategies impacting our asset and liability management-related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. Members of the ALCO also manage the investment portfolio to maximize net interest income while mitigating market and interest rate risk.
Interest rate risk arises naturally from imbalances in repricing, maturity and cash flow characteristics of our assets and liabilities. The ALCO takes into consideration the cash flow and repricing attributes of balance sheet and off-balance sheet items and their relation to possible changes in interest rates. The ALCO manages interest rate exposure primarily by using on-balance sheet strategies, generally accomplished through the management of the duration, rate sensitivity and average lives of our various investments, and by extending or shortening maturities of borrowed funds, as well as carefully managing and monitoring the maturities and pricing of loans and deposits.
An outside consultant is utilized to perform rate shocks to our balance sheet to assess our risk to earnings in different interest rate environments, and to perform a variety of other analyses. The consultant’s most recent completed analysis was as of March 31, 2019. The base simulation assumed no changes in rates, as well as a 200 basis point falling interest rate scenario and 200 and 300 basis point rising interest rate scenarios which all assume a parallel shift of the yield curve over a 24 month period, with no growth
Union Bankshares, Inc. Page 39
assumptions. Management is not aware of any significant changes in the Company's risk profile since the analysis was performed as of March 31, 2019. A summary of the results is as follows:
• | Current/Flat Rates: If rates remain at current levels net interest income is projected to trend steadily upwards as investments and loans replace/reprice upward at a faster pace than expected increases to funding costs. |
• | Rising Rates: Net interest income is anticipated to trend in line with the Current Rates scenario over the next 24 months as retail and wholesale term funding replacing into the elevated rate environment temporarily match improvements to asset yields. The degree of benefit of rising rates will depend on the pace and extent of market rate increases as well as the terminal slope of the yield curve as rates rise. |
• | Falling Rates: Net interest income is projected to trend downward in a falling rate scenario. Accelerated asset cash flow, driven by faster assumed mortgage related prepayment speeds, continues to adjust into lower rates with limited cost of funds relief. Continued utilization of floors on new loan volume will help to mitigate additional downward pressure on yields. |
The net interest income simulation as of March 31, 2019 showed that the change in net interest income for the next 24 months from our expected or “most likely” forecast was as follows:
Rate Change | Percent Change in Net Interest Income Limit | Percent Change in Net Interest Income | |||||
Up 300 basis points | (45.00 | )% | 9.7 | % | |||
Up 200 basis points | (30.00 | )% | 7.3 | % | |||
Down 200 basis points | (30.00 | )% | (8.2 | )% |
The preceding sensitivity analysis does not represent our forecast and should not be relied upon as being indicative of expected operating results. These estimates are based upon numerous assumptions including, among others, the nature and timing of interest rate levels including yield curve shape, prepayments on loans and securities, deposit run-off rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows. While assumptions are developed based upon current economic and local market conditions, we cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences might change.
The model used to perform the base case balance sheet simulation assumes a parallel shift of the yield curve over twelve and 24 months and reprices every interest earning asset and interest bearing liability on our balance sheet, simultaneously. The use of pricing betas help simulate the expected pricing behavior regarding non-maturing deposits, limiting the rate increases that occur when market rates rise. A historic analysis of the bank's prepayment history was performed and the results were used as a basis for future prepayment expectations. Investment securities with call provisions are examined on an individual basis to estimate the likelihood of a call.
As market conditions vary from those assumed in the sensitivity analysis, actual results will likely differ due to: the varying impact of changes in the balances and mix of loans and deposits differing from those assumed, the impact of possible off balance sheet commitments, and other internal/external variables. Furthermore, the sensitivity analysis does not reflect all actions that the ALCO might take in responding to or anticipating changes in interest rates.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Information called for by this item is incorporated to Part I, Item 2, reference in Management’s Discussion and Analysis of Financial Condition and Results of Operations under the caption OTHER FINANCIAL CONSIDERATIONS on page 39 of this report.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures. The Company’s Chief Executive Officer and Chief Financial Officer, with the assistance of the Disclosure Control Committee, evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of March 31, 2019. Based on this evaluation they concluded that those disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files with the Commission is accumulated and communicated to the Company’s management, including its principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required information.
Union Bankshares, Inc. Page 40
Changes in Internal Controls over Financial Reporting. There was no change in the Company's internal control over financial reporting, as defined in Rule 13a-15(f) of the Exchange Act, during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings.
There are no known pending legal proceedings to which the Company or its subsidiary is a party, or to which any of their properties is subject, other than ordinary litigation arising in the normal course of business activities. Although the amount of any ultimate liability with respect to such proceedings cannot be determined, in the opinion of management, any such liability is not expected to have a material adverse effect on the consolidated financial condition or results of operations of the Company and its subsidiary.
Item 1A. Risk Factors
There have been no material changes in the risk factors discussed in Part I-Item 1A, "Risk Factors" in our 2018 Annual Report since the date of the filing of that report.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
During the quarter ended March 31, 2019, the only unregistered issuance of the Company's equity securities was pursuant to the exercise of incentive stock options issued under the 2008 ISO Plan, resulting in the issuance of 1,000 shares of the Company's common stock. These shares were issued in reliance upon an exemption in section 4(a)(2) of the Securities Act of 1933 for distributions not involving a public offering.
The following table summarizes repurchases of the Company's equity securities during the quarter ended March 31, 2019:
Issuer Purchases of Equity Securities | ||||||||
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1) | Maximum Number of Shares that May Yet be Purchased Under the Plans or Program (1) | ||||
January 2019 | 300 | $45.36 | 300 | 2,200 | ||||
February 2019 | — | — | — | 2,200 | ||||
March 2019 | — | — | — | — |
____________________
(1) | All repurchases shown in the table were made pursuant to a discretionary stock repurchase program under which the Company may repurchase up to 2,500 shares of its common stock each calendar quarter, in open market or privately negotiated transactions. The repurchase authorization for a calendar quarter expires at the end of that quarter to the extent it has not been exercised, and is not carried forward into future quarters. The program was initially authorized in 2010 and was reauthorized most recently in December 2018. The program will expire on December 31, 2019, unless reauthorized. |
Item 6. Exhibits.
31.1 | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1 | Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
32.2 | Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
101 | The following materials from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2019 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three months ended March 31, 2019 and 2018, (iii) the unaudited consolidated statements of comprehensive income for the three months ended March 31, 2019 and 2018, (iv) the unaudited consolidated statements of changes in stockholders' equity, (iv) the unaudited consolidated statements of cash flows and (v) related notes. |
____________________
* | This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934. |
Union Bankshares, Inc. Page 41
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
Union Bankshares, Inc. | ||
May 8, 2019 | /s/ David S. Silverman | |
David S. Silverman | ||
Director, President and Chief Executive Officer | ||
May 8, 2019 | /s/ Karyn J. Hale | |
Karyn J. Hale | ||
Chief Financial Officer | ||
(Principal Financial Officer) |
EXHIBIT INDEX
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* | |
Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* | |
101 | The following materials from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2019 formatted in eXtensible Business Reporting Language (XBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three months ended March 31, 2019 and 2018, (iii) the unaudited consolidated statements of comprehensive income for the three months ended March 31, 2019 and 2018, (iv) the unaudited consolidated statements of changes in stockholders' equity, (iv) the unaudited consolidated statements of cash flows and (v) related notes. |
____________________
* | This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934. |
Union Bankshares, Inc. Page 42