Union Bankshares Inc 10-Q for FY2021 Q3
Union Bankshares Inc (UNB)
10-Q
2021-11-15
For: 2021-09-30
View Original
Added on
April 09, 2026
About this 10-Q
Union Bankshares Inc filed this 10-Q on November 15, 2021, covering the quarter ended September 30, 2021 (FY2021 Q3).
Headline figures
Quarter ended September 30, 2021, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Net income
- $3.93M
- down 5.4% from net income of $4.15M a year earlier
- Diluted EPS
- $0.87
- down 5.4% from $0.92 a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
OF THE SECURITIES EXCHANGE ACT OF 1934
OR
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: September 30, 2021
Commission file number: 001-15985
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:
| (Title of class) | (Trading Symbol) | (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.
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).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☐ | ||||||||
| ☒ | Smaller reporting company | ||||||||||
Emerging growth company | |||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of October 30, 2021.
| Common Stock, $2 par value | 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
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Assets | (Dollars in thousands) | |||||||
| Cash and due from banks | $ | $ | ||||||
| Federal funds sold and overnight deposits | ||||||||
| Cash and cash equivalents | ||||||||
| Interest bearing deposits in banks | ||||||||
| Investment securities available-for-sale | ||||||||
| Other investments | ||||||||
| Total investments | ||||||||
| Loans held for sale | ||||||||
| Loans | ||||||||
| Allowance for loan losses | ( | ( | ||||||
| Net deferred loan costs (fees) | ( | |||||||
| Net loans | ||||||||
| Premises and equipment, net | ||||||||
| Company-owned life insurance | ||||||||
| Other assets | ||||||||
| Total assets | $ | $ | ||||||
| Liabilities and Stockholders’ Equity | ||||||||
| Liabilities | ||||||||
| Deposits | ||||||||
| Noninterest bearing | $ | $ | ||||||
| Interest bearing | ||||||||
| Time | ||||||||
| Total deposits | ||||||||
| Borrowed funds | ||||||||
| Subordinated debentures and notes | ||||||||
| Accrued interest and other liabilities | ||||||||
| Total liabilities | ||||||||
| Commitments and Contingencies | ||||||||
| Stockholders’ Equity | ||||||||
Common stock, $ issued at September 30, 2021 and | ||||||||
| Additional paid-in capital | ||||||||
| Retained earnings | ||||||||
Treasury stock at cost; and | ( | ( | ||||||
| Accumulated other comprehensive (loss) income | ( | |||||||
| Total stockholders' equity | ||||||||
| Total liabilities and stockholders' equity | $ | $ | ||||||
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 September 30, | Nine Months Ended September 30, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||
| Interest and dividend income | ||||||||||||||
| Interest and fees on loans | $ | $ | $ | $ | ||||||||||
| Interest on debt securities: | ||||||||||||||
| Taxable | ||||||||||||||
| Tax exempt | ||||||||||||||
| Dividends | ||||||||||||||
| Interest on federal funds sold and overnight deposits | ||||||||||||||
| Interest on interest bearing deposits in banks | ||||||||||||||
| Total interest and dividend income | ||||||||||||||
| Interest expense | ||||||||||||||
| Interest on deposits | ||||||||||||||
| Interest on borrowed funds | ||||||||||||||
| Interest on subordinated debenture and notes | ||||||||||||||
| Total interest expense | ||||||||||||||
| Net interest income | ||||||||||||||
| Provision for loan losses | ||||||||||||||
| Net interest income after provision for loan losses | ||||||||||||||
| Noninterest income | ||||||||||||||
| Trust income | ||||||||||||||
| Service fees | ||||||||||||||
| Net (losses) gains on sales of investment securities available-for-sale | ( | ( | ||||||||||||
| Net gains on sales of loans held for sale | ||||||||||||||
| Net (losses) gains on other investments | ( | |||||||||||||
| Other income | ||||||||||||||
| Total noninterest income | ||||||||||||||
| Noninterest expenses | ||||||||||||||
| Salaries and wages | ||||||||||||||
| Employee benefits | ||||||||||||||
| Occupancy expense, net | ||||||||||||||
| Equipment expense | ||||||||||||||
| Other expenses | ||||||||||||||
| Total noninterest expenses | ||||||||||||||
| Income before provision for income taxes | ||||||||||||||
| Provision for income taxes | ||||||||||||||
| Net income | $ | $ | $ | $ | ||||||||||
| Basic earnings per common share | $ | $ | $ | $ | ||||||||||
| Diluted earnings per common share | $ | $ | $ | $ | ||||||||||
| Weighted average number of common shares outstanding | ||||||||||||||
| Weighted average common and potential common shares for diluted EPS | ||||||||||||||
| Dividends per common share | $ | $ | $ | $ | ||||||||||
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 September 30, | Nine Months Ended September 30, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Net income | $ | $ | $ | $ | ||||||||||
| Other comprehensive (loss) income, net of tax: | ||||||||||||||
| Investment securities available-for-sale: | ||||||||||||||
| Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale | ( | ( | ( | |||||||||||
| Reclassification adjustment for net losses (gains) on sales of investment securities available-for-sale realized in net income | ( | |||||||||||||
| Total other comprehensive (loss) income | ( | ( | ( | |||||||||||
| Total comprehensive income | $ | $ | $ | $ | ||||||||||
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 (Unaudited)
| Three Month Periods Ended September 30, 2021 and 2020 | |||||||||||||||||||||||
| Common Stock | Accumulated other comprehensive income (loss) | ||||||||||||||||||||||
| Shares, net of treasury | Amount | Additional paid-in capital | Retained earnings | Treasury stock | Total stockholders’ equity | ||||||||||||||||||
| (Dollars in thousands, except per share data) | |||||||||||||||||||||||
| Balances June 30, 2021 | $ | $ | $ | $ | ( | $ | $ | ||||||||||||||||
| Net income | — | — | — | — | — | ||||||||||||||||||
| Other comprehensive loss | — | — | — | — | — | ( | ( | ||||||||||||||||
| Dividend reinvestment plan | — | — | — | ||||||||||||||||||||
Cash dividends declared ($ | — | — | — | ( | — | — | ( | ||||||||||||||||
| Stock based compensation expense | — | — | — | — | — | ||||||||||||||||||
| Exercise of stock options | — | — | — | ||||||||||||||||||||
| Balances, September 30, 2021 | $ | $ | $ | $ | ( | $ | ( | $ | |||||||||||||||
| Balances June 30, 2020 | $ | $ | $ | $ | ( | $ | $ | ||||||||||||||||
| Net income | — | — | — | — | — | ||||||||||||||||||
| Other comprehensive loss | — | — | — | — | — | ( | ( | ||||||||||||||||
| Dividend reinvestment plan | — | — | — | ||||||||||||||||||||
Cash dividends declared ($ | — | — | — | ( | — | — | ( | ||||||||||||||||
| Stock based compensation expense | — | — | — | ||||||||||||||||||||
| Balances, September 30, 2020 | $ | $ | $ | $ | ( | $ | $ | ||||||||||||||||
| Nine Month Periods Ended September 30, 2021 and 2020 | |||||||||||||||||||||||
| Common Stock | Accumulated other comprehensive income (loss) | ||||||||||||||||||||||
| Shares, net of treasury | Amount | Additional paid-in capital | Retained earnings | Treasury stock | Total stockholders’ equity | ||||||||||||||||||
| (Dollars in thousands, except per share data) | |||||||||||||||||||||||
| Balances, December 31, 2020 | $ | $ | $ | $ | ( | $ | $ | ||||||||||||||||
| Net income | — | — | — | — | — | ||||||||||||||||||
| Other comprehensive loss | — | — | — | — | — | ( | ( | ||||||||||||||||
| Dividend reinvestment plan | — | — | — | ||||||||||||||||||||
Cash dividends declared ($ | — | — | — | ( | — | — | ( | ||||||||||||||||
| Stock based compensation expense | — | — | — | ||||||||||||||||||||
| Exercise of stock options | — | — | — | ||||||||||||||||||||
| Purchase of treasury stock | ( | — | — | — | ( | — | ( | ||||||||||||||||
| Balances, September 30, 2021 | $ | $ | $ | $ | ( | $ | ( | $ | |||||||||||||||
| Balances, December 31, 2019 | $ | $ | $ | $ | ( | $ | $ | ||||||||||||||||
| Net income | — | — | — | — | — | ||||||||||||||||||
| Other comprehensive income | — | — | — | — | — | ||||||||||||||||||
| Dividend reinvestment plan | — | — | — | ||||||||||||||||||||
Cash dividends declared ($ | — | — | — | ( | — | — | ( | ||||||||||||||||
| Stock based compensation expense | — | — | — | ||||||||||||||||||||
| Exercise of stock options | — | — | — | ||||||||||||||||||||
| Balances, September 30, 2020 | $ | $ | $ | $ | ( | $ | $ | ||||||||||||||||
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)
| Nine Months Ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| Cash Flows From Operating Activities | (Dollars in thousands) | |||||||
| Net income | $ | $ | ||||||
| Adjustments to reconcile net income to net cash used in operating activities: | ||||||||
| Depreciation | ||||||||
| Provision for loan losses | ||||||||
| Deferred income tax provision | ||||||||
| Net amortization of premiums on investment securities | ||||||||
| Equity in losses of limited partnerships | ||||||||
| Stock based compensation expense | ||||||||
| Net (increase) decrease in unamortized loan costs | ( | |||||||
| Proceeds from sales of loans held for sale | ||||||||
| Origination of loans held for sale | ( | ( | ||||||
| Net gains on sales of loans held for sale | ( | ( | ||||||
| Net losses on disposals of premises and equipment | ||||||||
| Net losses (gains) on sales of investment securities available-for-sale | ( | |||||||
| Net gains on sales of other real estate owned | ( | |||||||
| Net gains on other investments | ( | ( | ||||||
| Decrease (increase) in accrued interest receivable | ( | |||||||
| Amortization of core deposit intangible | ||||||||
| Increase in other assets | ( | ( | ||||||
| Decrease in other liabilities | ( | ( | ||||||
| Net cash provided by (used in) operating activities | ( | |||||||
| Cash Flows From Investing Activities | ||||||||
| Interest bearing deposits in banks | ||||||||
| Proceeds from maturities and redemptions | ||||||||
| Purchases | ( | ( | ||||||
| Investment securities available-for-sale | ||||||||
| Proceeds from sales | ||||||||
| Proceeds from maturities, calls and paydowns | ||||||||
| Purchases | ( | ( | ||||||
| Net purchases of other investments | ( | ( | ||||||
| Net (increase) decrease in nonmarketable stock | ( | |||||||
| Net increase in loans | ( | ( | ||||||
| Recoveries of loans charged off | ||||||||
| Purchases of premises and equipment | ( | ( | ||||||
| Investments in limited partnerships | ( | ( | ||||||
| Proceeds from sales of other real estate owned | ||||||||
| Net cash used in investing activities | ( | ( | ||||||
Union Bankshares, Inc. Page 5
| Nine Months Ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| Cash Flows From Financing Activities | (Dollars in thousands) | |||||||
| Repayment of long-term borrowings | ( | |||||||
| Net decrease in short-term borrowings outstanding | ( | |||||||
| Net increase in noninterest bearing deposits | ||||||||
| Net increase in interest bearing deposits | ||||||||
| Net decrease in time deposits | ( | ( | ||||||
| Proceeds from issuance of subordinated debentures, net of unamortized issuance costs | ||||||||
| Issuance of common stock | ||||||||
| Purchase of treasury stock | ( | |||||||
| Dividends paid | ( | ( | ||||||
| Net cash provided by financing activities | ||||||||
| Net (decrease) increase in cash and cash equivalents | ( | |||||||
| Cash and cash equivalents | ||||||||
| Beginning of period | ||||||||
| End of period | $ | $ | ||||||
| Supplemental Disclosures of Cash Flow Information | ||||||||
| Interest paid | $ | $ | ||||||
| Income taxes paid | $ | $ | ||||||
| Supplemental Schedule of Noncash Investing Activities | ||||||||
| Investment in limited partnerships acquired by capital contributions payable | $ | $ | ||||||
| Dividends paid on Common Stock: | ||||||||
| Dividends declared | $ | $ | ||||||
| Dividends reinvested | ( | ( | ||||||
| $ | $ | |||||||
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 September 30, 2021, and for the three and nine months ended September 30, 2021 and 2020, 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, 2020 (2020 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 2020 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, 2021, or any future interim period.
The Company is a “smaller reporting company” and as permitted under the rules and regulations of the SEC, has elected to provide its consolidated statements of income, comprehensive income, cash flows and changes in stockholders’ equity for a two year, rather than three year, period. The Company has also elected to provide certain other scaled disclosures in this report, as permitted for smaller reporting companies.
Certain amounts in the 2020 consolidated financial statements have been reclassified to conform to the current year presentation.
Union Bankshares, Inc. Page 7
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 | ICS: | Insured Cash Sweeps of the Promontory Interfinancial Network | ||||||||
| ALCO: | Asset Liability Committee | IRS: | Internal Revenue Service | ||||||||
| ALL: | Allowance for loan losses | MBS: | Mortgage-backed security | ||||||||
| ASC: | Accounting Standards Codification | MSRs: | Mortgage servicing rights | ||||||||
| ASU: | Accounting Standards Update | OAO: | Other assets owned | ||||||||
| Board: | Board of Directors | OCI: | Other comprehensive income (loss) | ||||||||
| bp or bps: | Basis point(s) | OFAC: | U.S. Office of Foreign Assets Control | ||||||||
| CARES Act: | Coronavirus Aid, Relief and Economic Security Act | OREO: | Other real estate owned | ||||||||
| CDARS: | Certificate of Deposit Accounts Registry Service of the Promontory Interfinancial Network | OTTI: | Other-than-temporary impairment | ||||||||
| Company: | Union Bankshares, Inc. and Subsidiary | OTT: | Other-than-temporary | ||||||||
| COVID-19: | Novel Coronavirus | PPP: | Paycheck Protection Program | ||||||||
| Dodd-Frank Act: | The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 | PPPLF: | PPP Liquidity Facility of the FRB | ||||||||
| 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 | 2014 Equity Plan: | 2014 Equity Incentive Plan | ||||||||
| HUD: | U.S. Department of Housing and Urban Development | 2020 Annual Report | Annual Report on Form 10-K for the year ended December 31, 2020 | ||||||||
Note 2. Risks and Uncertainties
Significant progress has been made to combat the outbreak of COVID-19; however, the global pandemic has adversely impacted a broad range of industries in which the Company's customers operate and could still impair their ability to fulfill their financial obligations to the Company. The Company’s business is dependent upon the willingness and ability of its employees and customers to conduct banking and other financial transactions. While it appears that health and economic conditions are trending in a positive direction as of September 30, 2021, a resurgence in the virus or its variants could have an adverse effect on the Company's business, financial condition, results of operations and cash flows. While it is not possible to know the full impact COVID-19, and any potential measures to curtail its spread, will have on the Company's future operations, the Company is disclosing potentially material items of which it is aware.
Congress, the President, and the Federal Reserve have taken several actions designed to cushion the economic fallout of the pandemic. The CARES Act was signed into law at the end of March 2020 as a $2 trillion legislative package. The goal of the CARES Act was to curb the economic downturn through various measures, including direct financial aid to American families and economic stimulus to significantly impacted industry sectors through programs like the PPP. During December 2020, many provisions of the CARES Act were extended through the end of 2021. Additionally, The American Rescue Plan Act of 2021, a $1.9 trillion economic stimulus bill, was signed into law in March 2021. This package builds upon many of the measures in the CARES Act and is intended to speed up the recovery from the economic and health effects of COVID-19.
Union Bankshares, Inc. Page 8
Financial position and results of operations
The Company has not yet experienced any charge-offs related to COVID-19. See Note 8. Should economic conditions worsen as a result of a resurgence of the virus or its variants and resulting measures to curtail its spread, the Company could experience increases in the required ALL and record additional provision for loan losses. The use of payment deferrals favorably impacted the ratio of past due loans to total loans as well other asset quality ratios at September 30, 2021. It is possible that asset quality measures could worsen at future measurement periods if a resurgence of COVID-19 progresses.
Through September 30, 2021, the Company had executed modifications on outstanding loan balances of $145.6 million that carried accrued interest of $926 thousand. Of the total modifications executed, at September 30, 2021 outstanding loan balances of $748 thousand remained subject to modified terms and carried accrued interest of $34 thousand.
Capital and liquidity
As of September 30, 2021, all of the Company's and Union's capital ratios were in excess of all regulatory requirements. While the Company believes it has sufficient capital to withstand a double-dip economic recession brought about by a resurgence in COVID-19, the reported and regulatory capital ratios could be adversely impacted by further credit loss expense. The Company relies on cash on hand as well as dividends from its subsidiary bank to pay dividends to shareholders. If the Company’s capital deteriorates such that its subsidiary bank is unable to pay dividends to it for an extended period of time, the Company may not be able to maintain its dividend to shareholders at the current level. Management continues to analyze the Company's current capital levels and its ability to maintain growth projections and absorb future credit losses while maintaining sufficient levels of capital.
The Company maintains access to multiple sources of liquidity. Wholesale funding markets have remained open to the Company. If funding costs are elevated for an extended period of time, it could have an adverse effect on the Company’s net interest margin. If an extended recession caused large numbers of the Company’s deposit customers to withdraw their funds, the Company might become more reliant on volatile or more expensive sources of funding. To date in 2021, primarily as a result of the deposit of PPP loan proceeds and government assistance payments under the CARES Act and The American Rescue Plan Act of 2021, the Company has experienced a significant increase in customer deposits.
Asset valuation
COVID-19 has not affected the Company's ability to account timely for the assets on the balance sheet; however, a resurgence of COVID-19 could cause this to change in future periods. The Company’s stock price or the occurrence of what management would deem to be a triggering event that could, under certain circumstances, cause the Company to perform a goodwill impairment test, an intangible asset impairment test, or both, resulting in an impairment charge being recorded for that period. In the event that the Company concludes that all or a portion of its goodwill or intangible assets are impaired, a non-cash charge for the amount of such impairment would be recorded to earnings. Such a charge would have no impact on tangible capital or regulatory capital. The Company does not anticipate significant changes in methodology used to determine the fair value of assets measured in accordance with GAAP. As of September 30, 2021, goodwill was not impaired and there was no impairment with respect to our intangible assets, premises and equipment or other long-lived assets.
Processes, controls and business continuity plan
The Company’s preparedness efforts, coupled with quick and decisive plan implementation, has resulted in minimal impacts to operations as a result of COVID-19. At September 30, 2021, some employees have returned to banking facilities while some continue to work remotely. The Company has not experienced any disruption to its operations. The Company has not incurred additional material cost related to the remote working strategy to date, nor are material costs anticipated in future periods.
As of September 30, 2021, management does not anticipate significant challenges to its ability to maintain the systems and controls and does not currently face any material resource constraint through the implementation of our business continuity plans.
Lending operations and accommodations to borrowers
Union continued to work with borrowers during the unprecedented situation caused by COVID-19 and as allowed under the CARES Act, executed a payment deferral program for its customers that were adversely affected by COVID-19. Depending on the demonstrated need of the customer, the Company either deferred the full loan payment or the principal component of the loan payment for up to 180 days for the majority of the deferral requests. The Company had executed 313 of these deferrals on outstanding loan balances of $145.6 million as of September 30, 2021. Of the total deferrals executed, five remained in effect on outstanding loan balances of $748 thousand as of September 30, 2021. In accordance with interagency guidance issued in March 2020 and updated in April 2020, and confirmed by the FASB, these short term deferrals are not considered TDRs. In August 2020, the federal banking regulators issued supplemental guidance for working with borrowers as their loans near the end of their accommodation period. It is possible that in spite of our best efforts to assist our borrowers and achieve full
Union Bankshares, Inc. Page 9
collection of our investment, these deferred loans could result in future charge-offs with additional credit loss expense charged to earnings; however, the amount of any future charge-offs on deferred loans is unknown.
With the passage of the PPP, administered by the SBA, the Company assisted its customers with applications for resources through the program. PPP loans bear a mandated annual interest rate of 1.0 %. The PPP was initially launched with loans having a two-year term, but subsequent revisions to the PPP allowed the maximum term be extended to five years. The majority of the Company's PPP loans were originated with the two-year term and have not been extended to five years. As of September 30, 2021, $102.1 million of PPP loans were originated of which $73.9 million have been forgiven by the SBA in accordance with the terms of the program. It is the Company’s understanding that loans funded through the PPP are fully guaranteed by the U.S. Government, subject to borrower eligibility requirements. Should those circumstances change, the Company could be required to establish additional allowance for credit losses through additional credit loss expense charged to earnings.
Note 3. Legal Contingencies
Note 4. Per Share Information
The following table presents the reconciliation between the calculation of basic EPS and diluted EPS for the three and nine months ended September 30, 2021 and 2020:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||
| (Dollars in thousands, except per share data) | |||||||||||||||||
| Net income | $ | $ | $ | $ | |||||||||||||
| Weighted average common shares outstanding for basic EPS | |||||||||||||||||
| Dilutive effect of stock-based awards | |||||||||||||||||
| Weighted average common and potential common shares for diluted EPS | |||||||||||||||||
| Earnings per common share: | |||||||||||||||||
| Basic EPS | $ | $ | $ | $ | |||||||||||||
| Diluted EPS | $ | $ | $ | $ | |||||||||||||
____________________
(1)Dilutive effect of stock based awards represents the effect of the assumed exercise of stock options and vesting of restricted stock units. Unvested awards do not have dividend or dividend equivalent rights.
Note 5. Recent Accounting Pronouncements
Union Bankshares, Inc. Page 10
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, and has issued subsequent amendments thereto, which provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. The transition away from LIBOR is not expected to have a material impact on the Company's financial statements.
In March 2020, various financial institution regulatory agencies, including the FRB and the FDIC (“the agencies”), issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by COVID-19. The guidance was subsequently amended following passage of the CARES Act, which included a provision for addressing certain COVID-19 related loan modifications. The interagency statement was effective immediately and impacted accounting for loan modifications. Under ASC No. 310-40, Receivables – Troubled Debt Restructurings by Creditors, a restructuring of debt constitutes a TDR if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. This includes short-term (e.g., six months or less) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. The agencies supplemented their interagency guidance on August 3, 2020 to provide prudent risk management and consumer protection principles for financial institutions to consider while working with borrowers near the end of their initial loan accommodation period. The interagency guidance is not expected to have a material impact on the Company’s financial statements.
Note 6. Investment Securities
Debt securities AFS as of the balance sheet dates consisted of the following:
| September 30, 2021 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| U.S. Government-sponsored enterprises | $ | $ | $ | ( | $ | |||||||||
| Agency mortgage-backed | ( | |||||||||||||
| State and political subdivisions | ( | |||||||||||||
| Corporate | ( | |||||||||||||
| Total | $ | $ | $ | ( | $ | |||||||||
| December 31, 2020 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| U.S. Government-sponsored enterprises | $ | $ | $ | ( | $ | |||||||||
| Agency mortgage-backed | ( | |||||||||||||
| State and political subdivisions | ( | |||||||||||||
| Corporate | ( | |||||||||||||
| Total | $ | $ | $ | ( | $ | |||||||||
There were no no
Union Bankshares, Inc. Page 11
The amortized cost and estimated fair value of debt securities by contractual scheduled maturity as of September 30, 2021 were as follows:
| Amortized Cost | Fair Value | |||||||
| Available-for-sale | (Dollars in thousands) | |||||||
| Due from one to five years | $ | $ | ||||||
| Due from five to ten years | ||||||||
| Due after ten years | ||||||||
| Agency mortgage-backed | ||||||||
| Total debt securities available-for-sale | $ | $ | ||||||
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 debt securities AFS 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:
| September 30, 2021 | 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) | |||||||||||||||||||||||||||||
| U.S. Government- sponsored enterprises | $ | $ | ( | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Agency mortgage-backed | ( | ( | ( | ||||||||||||||||||||||||||
| State and political subdivisions | ( | ( | |||||||||||||||||||||||||||
| Corporate | ( | ( | ( | ||||||||||||||||||||||||||
| Total | $ | $ | ( | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| December 31, 2020 | 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) | |||||||||||||||||||||||||||||
| U.S. Government- sponsored enterprises | $ | $ | ( | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Agency mortgage-backed | ( | ( | |||||||||||||||||||||||||||
| State and political subdivisions | ( | ( | |||||||||||||||||||||||||||
| Corporate | ( | ( | |||||||||||||||||||||||||||
| Total | $ | $ | ( | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
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.
Union Bankshares, Inc. Page 12
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 September 30, 2021 and December 31, 2020 for the foreseeable future. The decline in value is the result of market conditions and not attributable to credit quality in the investment securities and no
The following table presents the proceeds, gross realized gains and gross realized losses from the sales of AFS securities:
| For The Three Months Ended September 30, | For The Nine Months Ended September 30, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Proceeds | $ | $ | $ | $ | ||||||||||
| Gross gains | ||||||||||||||
| Gross losses | ( | ( | ( | |||||||||||
| Net (losses) gains on sales of investment securities AFS | $ | ( | $ | $ | ( | $ | ||||||||
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.
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.
Union Bankshares, Inc. Page 13
The composition of Net loans as of the balance sheet dates was as follows:
| September 30, 2021 | December 31, 2020 | |||||||
| (Dollars in thousands) | ||||||||
| Residential real estate | $ | $ | ||||||
| Construction real estate | ||||||||
| Commercial real estate | ||||||||
| Commercial | ||||||||
| Consumer | ||||||||
| Municipal | ||||||||
| Gross loans | ||||||||
| Allowance for loan losses | ( | ( | ||||||
| Net deferred loan fees | ( | |||||||
| Net loans | $ | $ | ||||||
There were 384 and 679 PPP loans totaling $28.2 million and $66.2 million classified as commercial loans as of September 30, 2021 and December 31, 2020, respectively. Deferred origination fees received from the SBA on these PPP loans totaled $1.5 million and $2.4 million at September 30, 2021 and December 31, 2020, respectively, and will be amortized over the respective lives of the loans. PPP loan origination fees of $675 thousand and $2.1 million were recognized in earnings during the three and nine months ended September 30, 2021, respectively, and $311 thousand and $545 thousand was recognized during the three and nine months ended September 30, 2020, respectively.
Qualifying residential first mortgage loans and certain commercial real estate loans with an aggregate carrying value of $225.5 million and $210.0 million were pledged as collateral for borrowings from the FHLB under a blanket lien at September 30, 2021 and December 31, 2020, respectively.
A summary of current, past due and nonaccrual loans as of the balance sheet dates follows:
| September 30, 2021 | Current | 30-59 Days | 60-89 Days | 90 Days and Over and Accruing | Nonaccrual | Total | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Residential real estate | $ | $ | $ | $ | $ | $ | ||||||||||||||
| Construction real estate | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Consumer | ||||||||||||||||||||
| Municipal | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||
| December 31, 2020 | Current | 30-59 Days | 60-89 Days | 90 Days and Over and Accruing | Nonaccrual | Total | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Residential real estate | $ | $ | $ | $ | $ | $ | ||||||||||||||
| Construction real estate | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial | ||||||||||||||||||||
| Consumer | ||||||||||||||||||||
| Municipal | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||
There were no
Union Bankshares, Inc. Page 14
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 third quarter of 2021. 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 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.
Union Bankshares, Inc. Page 15
•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.
Management increased certain economic qualitative factors utilized to estimate the ALL during the first nine months of 2020 at the onset of the COVID-19 pandemic. Due to continued indications of economic improvement and with the majority of borrowers that had executed loan modifications due to COVID-19 no longer subject to modified terms, the economic qualitative reserve factor assigned to the commercial, commercial real estate, residential, junior lien, consumer and municipal loan portfolios was decreased 5 bps during the third quarter of 2021.
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 and nine months ended September 30, 2021 and 2020 were as follows:
| For The Three Months Ended September 30, 2021 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Balance, June 30, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Provision (credit) for loan losses | ( | ( | ( | ( | ||||||||||||||||||||||
| Recoveries of amounts charged off | ||||||||||||||||||||||||||
| Amounts charged off | ( | ( | ||||||||||||||||||||||||
| Balance, September 30, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| For The Three Months Ended September 30, 2020 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Balance, June 30, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Provision (credit) for loan losses | ( | |||||||||||||||||||||||||
| Recoveries of amounts charged off | ||||||||||||||||||||||||||
| Amounts charged off | ( | ( | ||||||||||||||||||||||||
| Balance, September 30, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
Union Bankshares, Inc. Page 16
| For The Nine Months Ended September 30, 2021 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Balance, December 31, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Provision (credit) for loan losses | ( | ( | ( | ( | ||||||||||||||||||||||
| Recoveries of amounts charged off | ||||||||||||||||||||||||||
| Amounts charged off | ( | ( | ||||||||||||||||||||||||
| Balance, September 30, 2021 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| For The Nine Months Ended September 30, 2020 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Balance, December 31, 2019 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Provision (credit) for loan losses | ( | ( | ||||||||||||||||||||||||
| Recoveries of amounts charged off | ||||||||||||||||||||||||||
| Amounts charged off | ( | ( | ( | |||||||||||||||||||||||
| Balance, September 30, 2020 | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
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:
| September 30, 2021 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Collectively evaluated for impairment | ||||||||||||||||||||||||||
| Total allocated | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| December 31, 2020 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Collectively evaluated for impairment | ||||||||||||||||||||||||||
| Total allocated | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
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:
| September 30, 2021 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| Collectively evaluated for impairment | |||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
Union Bankshares, Inc. Page 17
| December 31, 2020 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| Collectively evaluated for impairment | |||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
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.
4-4.5 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:
| September 30, 2021 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Pass | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| Satisfactory/Monitor | |||||||||||||||||||||||
| Substandard | |||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| December 31, 2020 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Pass | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| Satisfactory/Monitor | |||||||||||||||||||||||
| Substandard | |||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
Union Bankshares, Inc. Page 18
The following tables provide information with respect to impaired loans by class of loan as of and for the three and nine months ended September 30, 2021 and September 30, 2020:
| As of September 30, 2021 | For The Three Months Ended September 30, 2021 | For the Nine Months Ended September 30, 2021 | |||||||||||||||||||||
| Recorded Investment (1) | Principal Balance (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Residential real estate | $ | $ | $ | ||||||||||||||||||||
| Commercial real estate | |||||||||||||||||||||||
| With an allowance recorded | |||||||||||||||||||||||
| Residential real estate | — | ||||||||||||||||||||||
| Construction real estate | — | ||||||||||||||||||||||
| Commercial real estate | — | ||||||||||||||||||||||
| Commercial | — | ||||||||||||||||||||||
| With no allowance recorded | — | ||||||||||||||||||||||
| Residential real estate | $ | $ | $ | $ | |||||||||||||||||||
| Construction real estate | |||||||||||||||||||||||
| Commercial real estate | |||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
____________________
(1)Does not reflect government guaranties on impaired loans as of September 30, 2021 totaling $350 thousand.
| As of September 30, 2020 | For The Three Months Ended September 30, 2020 | For the Nine Months Ended September 30, 2020 | |||||||||||||||||||||
| Recorded Investment (1) | Principal Balance (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| Residential real estate | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| Construction real estate | |||||||||||||||||||||||
| Commercial real estate | |||||||||||||||||||||||
| Commercial | |||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
____________________
(1)Does not reflect government guaranties on impaired loans as of September 30, 2020 totaling $535 thousand.
Union Bankshares, Inc. Page 19
The following table provides information with respect to impaired loans by class of loan as of December 31, 2020:
| December 31, 2020 | |||||||||||||||||
| Recorded Investment (1) | Principal Balance (1) | Related Allowance | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Residential real estate | $ | $ | $ | ||||||||||||||
| Commercial real estate | |||||||||||||||||
| Commercial | |||||||||||||||||
| With an allowance recorded | |||||||||||||||||
| Residential real estate | — | ||||||||||||||||
| Construction real estate | — | ||||||||||||||||
| Commercial real estate | — | ||||||||||||||||
| Commercial | — | ||||||||||||||||
| With no allowance recorded | — | ||||||||||||||||
| Residential real estate | |||||||||||||||||
| Construction real estate | |||||||||||||||||
| Commercial real estate | |||||||||||||||||
| Commercial | |||||||||||||||||
| Total | $ | $ | $ | ||||||||||||||
____________________
(1)Does not reflect government guaranties on impaired loans as of December 31, 2020 totaling $514 thousand.
The following is a summary of TDR loans by class of loan as of the balance sheet dates:
| September 30, 2021 | December 31, 2020 | |||||||||||||
| Number of Loans | Principal Balance | Number of Loans | Principal Balance | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Residential real estate | $ | $ | ||||||||||||
| Construction real estate | ||||||||||||||
| Commercial real estate | ||||||||||||||
| Commercial | ||||||||||||||
| Total | $ | $ | ||||||||||||
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.
The following tables provides new TDR activity for the three and nine months ended September 30, 2021 and 2020:
| New TDRs During the | New TDRs During the | ||||||||||||||||||||||||||||
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||
| 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 | $ | $ | $ | $ | |||||||||||||||||||||||||
Union Bankshares, Inc. Page 20
| New TDRs During the | New TDRs During the | |||||||||||||||||||
| Three Months Ended September 30, 2020 | Nine Months Ended September 30, 2020 | |||||||||||||||||||
| 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 | $ | $ | $ | $ | ||||||||||||||||
There were no
In March 2020, the federal banking agencies issued guidance, confirmed by the FASB, that certain short-term modifications made to loans to borrowers affected by the COVID-19 pandemic and government shutdown orders would not be considered TDRs under specified circumstances (See Notes 2 and 5). Through September 30, 2021, the Company had executed modifications under this guidance on outstanding loan balances of $145.6 million that carried accrued interest of $926 thousand. Of the total modifications executed, outstanding loan balances of $748 thousand remained subject to modified terms and carried accrued interest of $34 thousand as of September 30, 2021. The Company intends to continue to follow the guidance of the banking regulators in making TDR determinations.
At September 30, 2021 and December 31, 2020, the Company was not committed to lend any additional funds to borrowers whose loans were nonperforming, impaired or restructured.
Note 9. Stock Based Compensation
Under the Union Bankshares, Inc. 2014 Equity Incentive Plan, 50,000 shares of the Company’s common stock were reserved 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 September 30, 2021, there were outstanding grants of RSUs and incentive stock options under the 2014 Equity Plan with respect to an aggregate of 27,044 shares of common stock.
RSUs. Each outstanding 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 2020 Annual Report. Prior to vesting, the RSUs do not earn dividends or dividend equivalents, nor do they bear any voting rights.
The following table summarizes the RSUs awarded to Company executives in 2019, 2020 and 2021, and the number of such RSUs remaining unvested as of September 30, 2021:
| Number of RSUs Granted | Weighted Average Grant Date Fair Value | Number of Unvested RSUs | |||||||||
| 2019 Award | $ | ||||||||||
| 2020 Award | |||||||||||
| 2021 Award | |||||||||||
| Total | |||||||||||
Unrecognized compensation expense related to the unvested RSUs as of September 30, 2021 was $319 thousand and was $209 thousand as of December 31, 2020.
On May 19, 2021, the Company's board of directors, as a component of total director compensation, granted an aggregate of 1,220 RSUs to the Company's non-employee directors. Each RSU represents the right to receive one share of the Company's common stock upon satisfaction of applicable vesting conditions. The RSUs will vest in May 2022, subject to continued board service through the vesting date, other than in the case of the director's death or disability. Prior to vesting, the RSUs do not earn dividends or dividend equivalents, nor do they bear any voting rights. Unrecognized director compensation expense related to the unvested RSUs as of September 30, 2021 was $27 thousand.
Stock options. As of September 30, 2021, 2,500 20 thousand as of September 30, 2021. During the nine months ended September 30, 2021, 2,000 incentive stock options under the 2014
Union Bankshares, Inc. Page 21
Note 10. Subordinated Debentures and Notes
In August 2021, the Company completed the private placement of $16.5 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2031 (the "Notes") to certain qualified institutional buyers and accredited investors. The Notes will initially bear interest, payable semi-annually, at the rate of 3.25 % per annum, until September 1, 2026. From and including September 1, 2026, the interest rate applicable to the outstanding principal amount due will reset quarterly to the then current three-month secured overnight financing rate (SOFR) plus 263 basis points. The Company may, at its option, beginning with the interest payment date of September 1, 2026 but not generally prior thereto, and on any scheduled interest payment date thereafter, redeem the Notes, in whole or in part. The Notes have been structured to qualify as Tier 2 capital instruments for the Company under bank regulatory guidelines.
The Company used the proceeds to provide additional capital support to the Company's wholly-owned subsidiary, Union Bank, to support growth and for other general corporate purposes.
At September 30, 2021, the unamortized issuance costs of the Notes were $336 thousand. For the three and nine months ended September 30, 2021, $3
Note 11. Other Comprehensive Income
As of the balance sheet dates, the components of Accumulated OCI, net of tax, were:
| September 30, 2021 | December 31, 2020 | |||||||
| (Dollars in thousands) | ||||||||
| Net unrealized (losses) gains on investment securities AFS | $ | ( | $ | |||||
The following tables disclose the tax effects allocated to each component of OCI for the three and nine months ended September 30:
| Three Months Ended | ||||||||||||||||||||
| September 30, 2021 | September 30, 2020 | |||||||||||||||||||
| Before-Tax Amount | Tax Benefit | Net-of-Tax Amount | Before-Tax Amount | Tax Benefit | Net-of-Tax Amount | |||||||||||||||
| Investment securities AFS: | (Dollars in thousands) | |||||||||||||||||||
| Net unrealized holding losses arising during the period on investment securities AFS | $ | ( | $ | $ | ( | $ | ( | $ | $ | ( | ||||||||||
| Reclassification adjustment for net losses on investment securities AFS realized in net income | ( | |||||||||||||||||||
| Total other comprehensive loss | $ | ( | $ | $ | ( | $ | ( | $ | $ | ( | ||||||||||
Union Bankshares, Inc. Page 22
| Nine Months Ended | ||||||||||||||||||||
| September 30, 2021 | September 30, 2020 | |||||||||||||||||||
| Before-Tax Amount | Tax Benefit | Net-of-Tax Amount | Before-Tax Amount | Tax Expense | Net-of-Tax Amount | |||||||||||||||
| Investment securities AFS: | (Dollars in thousands) | |||||||||||||||||||
| Net unrealized holding (losses) gains arising during the period on investment securities AFS | $ | ( | $ | $ | ( | $ | $ | ( | $ | |||||||||||
| Reclassification adjustment for net losses (gains) on investment securities AFS realized in net income | ( | ( | ( | |||||||||||||||||
| Total other comprehensive (loss) income | $ | ( | $ | $ | ( | $ | $ | ( | $ | |||||||||||
The following table discloses information concerning reclassification adjustments from OCI for the three and nine months ended September 30, 2021 and 2020:
| Three Months Ended | Nine Months Ended | ||||||||||||||||
| Reclassification Adjustment Description | September 30, 2021 | September 30, 2020 | September 30, 2021 | September 30, 2020 | Affected Line Item in Consolidated Statement of Income | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Investment securities AFS: | |||||||||||||||||
| Net losses (gains) on investment securities AFS | $ | $ | ( | Net (losses) gains on sales of investment securities available-for-sale | |||||||||||||
| Tax (benefit) expense | ( | ( | Provision for income taxes | ||||||||||||||
| Total reclassifications | $ | $ | $ | $ | ( | 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.
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.
Union Bankshares, Inc. Page 23
Assets measured at fair value on a recurring basis at September 30, 2021 and December 31, 2020, 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) | |||||||||||
| September 30, 2021: | (Dollars in thousands) | |||||||||||||
| Debt securities AFS: | ||||||||||||||
| U.S. Government-sponsored enterprises | $ | $ | $ | $ | ||||||||||
| Agency mortgage-backed | ||||||||||||||
| State and political subdivisions | ||||||||||||||
| Corporate | ||||||||||||||
| Total debt securities | $ | $ | $ | $ | ||||||||||
| Other investments: | ||||||||||||||
| Mutual funds | $ | $ | $ | $ | ||||||||||
| December 31, 2020: | ||||||||||||||
| Debt securities AFS: | ||||||||||||||
| U.S. Government-sponsored enterprises | $ | $ | $ | $ | ||||||||||
| Agency mortgage-backed | ||||||||||||||
| State and political subdivisions | ||||||||||||||
| Corporate | ||||||||||||||
| Total debt securities | $ | $ | $ | $ | ||||||||||
| Other investments: | ||||||||||||||
| Mutual funds | $ | $ | $ | $ | ||||||||||
There were no transfers in or out of Levels 1 and 2 during the three and nine months ended September 30, 2021 or the year ended December 31, 2020, 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 September 30, 2021 or December 31, 2020. 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.
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.
Union Bankshares, Inc. Page 24
As of the balance sheet dates, the estimated fair values and related carrying amounts of the Company's significant financial instruments were as follows:
| September 30, 2021 | |||||||||||||||||
| 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 | $ | $ | $ | $ | $ | ||||||||||||
| Interest bearing deposits in banks | |||||||||||||||||
| Investment securities | |||||||||||||||||
| Loans held for sale | |||||||||||||||||
| Loans, net | |||||||||||||||||
| Residential real estate | |||||||||||||||||
| Construction real estate | |||||||||||||||||
| Commercial real estate | |||||||||||||||||
| Commercial | |||||||||||||||||
| Consumer | |||||||||||||||||
| Municipal | |||||||||||||||||
| Accrued interest receivable | |||||||||||||||||
| Nonmarketable equity securities | N/A | N/A | N/A | N/A | |||||||||||||
| Financial liabilities | |||||||||||||||||
| Deposits | |||||||||||||||||
| Noninterest bearing | $ | $ | $ | $ | $ | ||||||||||||
| Interest bearing | |||||||||||||||||
| Time | |||||||||||||||||
| Borrowed funds | |||||||||||||||||
| Long-term | |||||||||||||||||
| Subordinated debentures and notes | |||||||||||||||||
| Accrued interest payable | |||||||||||||||||
Union Bankshares, Inc. Page 25
| December 31, 2020 | |||||||||||||||||
| 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 | $ | $ | $ | $ | $ | ||||||||||||
| Interest bearing deposits in banks | |||||||||||||||||
| Investment securities | |||||||||||||||||
| Loans held for sale | |||||||||||||||||
| Loans, net | |||||||||||||||||
| Residential real estate | |||||||||||||||||
| Construction real estate | |||||||||||||||||
| Commercial real estate | |||||||||||||||||
| Commercial | |||||||||||||||||
| Consumer | |||||||||||||||||
| Municipal | |||||||||||||||||
| Accrued interest receivable | |||||||||||||||||
| Nonmarketable equity securities | N/A | N/A | N/A | N/A | |||||||||||||
| Financial liabilities | |||||||||||||||||
| Deposits | |||||||||||||||||
| Noninterest bearing | $ | $ | $ | $ | $ | ||||||||||||
| Interest bearing | |||||||||||||||||
| Time | |||||||||||||||||
| Borrowed funds | |||||||||||||||||
| Long-term | |||||||||||||||||
| Accrued interest payable | |||||||||||||||||
The carrying amounts in the preceding tables are included in the consolidated balance sheets under the applicable captions. Accrued interest receivable and nonmarketable equity securities are included in Other assets in the consolidated balance sheets.
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 September 30, 2021 have been evaluated as to their potential impact to the consolidated financial statements.
On October 20, 2021, the Company declared a regular quarterly cash dividend of $0.33
Union Bankshares, Inc. Page 26
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 September 30, 2021 and December 31, 2020, and its results of operations for the three and nine months ended September 30, 2021 and 2020. 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 2020 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 September 30, 2021 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 27
In addition, statements about the continuing and potential future effects of the COVID-19 pandemic, including emergence of virus variants, on the Company's financial position and results of operations reflect inherent uncertainties and may constitute forward-looking statements. Such statements may include, but are not limited to, statements concerning:
•the continuing ability of our employees to work remotely;
•our ability to staff our branches and keep our branches open;
•the continuing strength of our capital and liquidity positions;
•our continued ability to access sources of contingent liquidity;
•the continuing strength of the asset quality in our lending portfolios; and
•the potential effectiveness of relief measures and programs for customers affected by COVID-19.
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. 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 2020 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
In August 2021, the Company completed the private placement of $16.5 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2031 (the Notes) to certain qualified institutional buyers and accredited investors. The Notes will initially bear interest, payable semi-annually, at the rate of 3.25% per annum, until September 1, 2026. From and including September 1, 2026, the interest rate applicable to the outstanding principal amount due will reset quarterly to the then current three-month secured overnight financing rate (SOFR) plus 263 basis points. The Company may, at its option, beginning with the interest payment date of September 1, 2026 but not generally prior thereto, and on any scheduled interest payment date thereafter, redeem the Notes, in whole or in part.
The Company used the proceeds to provide additional capital to Union to support its growth and for other general corporate purposes.
Union Bankshares, Inc. Page 28
Consolidated net income decreased $222 thousand, or 5.4%, to $3.9 million for the third quarter of 2021 compared to $4.1 million for the third quarter of 2020 due to the combined effect of an increase in net interest income of $1.0 million and a decrease in the provision for loan losses of $800 thousand, partially offset by a decrease in noninterest income of $1.3 million and increases of $553 thousand in noninterest expenses and $123 thousand in income tax expense.
Net interest income increased $3.0 million, or 12.8%, to $26.5 million for the nine months ended September 30, 2021, compared to $23.5 million for the nine months ended September 30, 2020. Interest income increased $1.8 million primarily due to higher volumes of earning assets despite lower yields, and recognition of higher fee income from PPP loans for the first nine months of 2021 compared to the same period in 2020. Interest expense was $2.8 million for the nine months ended September 30, 2021 compared to $4.0 million for the nine months ended September 30, 2020, reflecting lower rates paid on deposits despite an increase in interest-bearing liabilities between periods of $113.9 million.
The provision for loan losses was $225 thousand for the nine months ended September 30, 2021 compared to $1.6 million for the same period in 2020. The provision for loan losses was higher for the three and nine months ended September 30, 2020 due to management's adjustment to the economic qualitative factors utilized to estimate the allowance for loan losses due to the economic uncertainty at the onset of the COVID-19 pandemic. There were no changes to the methodology for calculating the allowance for loan losses during either of the nine month comparison periods.
Total noninterest income amounted to $10.0 million for the nine months ended September 30, 2021 compared to $11.0 million for the nine months ended September 30, 2020, a decrease of $1.1 million, or 9.6%. The decrease is primarily due to a decrease in sales of qualifying residential loans. There were $164.2 million in residential loan sales with net gains of $4.0 million for the nine months ended September 30, 2021, compared to residential loan sales of $187.5 million with net gains of $5.4 million for the same period in 2020. The decrease in the volume of loan sales reflects management's decision to slow sales in the first quarter of 2021 to utilize some excess liquidity and increase interest income on loans.
Total noninterest expenses were $24.4 million for the nine months ended September 30, 2021, compared to $22.3 million for the same period in 2020. Increases of $886 thousand in salaries and wages, $147 thousand in employee benefits, $276 thousand in equipment expenses, $785 thousand in other expenses and $18 thousand in occupancy expenses, occurred between the nine month comparison periods of 2021 and 2020.
At September 30, 2021, the Company had total consolidated assets of $1.16 billion, including gross loans and loans held for sale (total loans) of $790.0 million, deposits of $1.04 billion, borrowed funds of $7.0 million, subordinated debt of $16.2 million and stockholders' equity of $83.7 million.
As of September 30, 2021, Union had originated a combined total of $102.1 million in PPP loans since inception of the program in 2020. As of September 30, 2021, $73.9 million in PPP loans had been forgiven by the SBA. Union's borrowers have received 100% forgiveness on all applications submitted to date. Interest income and origination fees from PPP loans were $777 thousand and $2.5 million for the three and nine months ended September 30, 2021, respectively. As of September 30, 2021, there was $1.2 million remaining in PPP origination fee income to be recognized in future periods.
The Company's total capital increased from $80.9 million at December 31, 2020 to $83.7 million at September 30, 2021. This increase primarily reflects net income of $9.8 million for the first nine months of 2021, offset by decreases of $2.8 million in accumulated other comprehensive income and regular cash dividends declared of $4.4 million. (See Capital Resources on page 44.)
Union Bankshares, Inc. Page 29
The following unaudited per share information and key ratios depict several measurements of performance or financial condition at or for the three and nine months ended September 30, 2021 and 2020, respectively:
| Three Months Ended or At September 30, | Nine Months Ended or At September 30, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Return on average assets (1) | 1.39 | % | 1.68 | % | 1.17 | % | 1.29 | % | ||||||
| Return on average equity (1) | 18.50 | % | 21.50 | % | 15.93 | % | 16.09 | % | ||||||
| Net interest margin (1)(2) | 3.44 | % | 3.57 | % | 3.39 | % | 3.66 | % | ||||||
| Efficiency ratio (3) | 63.47 | % | 57.85 | % | 66.30 | % | 63.93 | % | ||||||
| Net interest spread (4) | 3.35 | % | 3.42 | % | 3.27 | % | 3.49 | % | ||||||
| Loan to deposit ratio | 75.92 | % | 87.78 | % | 75.92 | % | 87.78 | % | ||||||
| Net loan charge-offs to average loans not held for sale (1) | (0.03) | % | — | % | (0.01) | % | 0.01 | % | ||||||
| Allowance for loan losses to loans not held for sale | 1.11 | % | 1.00 | % | 1.11 | % | 1.00 | % | ||||||
| Nonperforming assets to total assets (5) | 0.50 | % | 0.34 | % | 0.50 | % | 0.34 | % | ||||||
| Equity to assets | 7.23 | % | 7.77 | % | 7.23 | % | 7.77 | % | ||||||
| Total capital to risk weighted assets | 16.16 | % | 13.65 | % | 16.16 | % | 13.65 | % | ||||||
| Book value per share | $ | 18.67 | $ | 17.52 | $ | 18.67 | $ | 17.52 | ||||||
| Basic earnings per share | $ | 0.87 | $ | 0.92 | $ | 2.18 | $ | 2.01 | ||||||
| Diluted earnings per share | $ | 0.87 | $ | 0.92 | $ | 2.17 | $ | 2.01 | ||||||
| Dividends paid per share | $ | 0.33 | $ | 0.32 | $ | 0.99 | $ | 0.96 | ||||||
| Dividend payout ratio (6) | 37.93 | % | 34.78 | % | 45.41 | % | 47.76 | % | ||||||
__________________
(1)Annualized.
(2)The ratio of tax equivalent net interest income to average earning assets. See pages 32 and 33 for more information.
(3)The ratio of noninterest expense to tax equivalent net interest income and noninterest income, excluding securities gains (losses).
(4)The difference between the average yield on earning assets and the average rate paid on interest bearing liabilities. See pages 32 and 33 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 fed funds target range remains at 0% to 0.25% since the reductions made by the Federal Open Market Committee (FOMC) in March 2020. The most recent meeting of the FOMC, held on November 3, 2021, indicated that this low target range will remain in effect, but they are committed to using its full range of tools to support the economy. The FOMC also decided to begin tapering net asset purchases in November and is prepared to adjust the pace of purchases if warranted by changes in the economic outlook.
The average yield on average earning assets was 3.70% for the three months ended September 30, 2021 compared to 4.07% for the three months ended September 30, 2020, a decrease of 37 bps despite an increase in average earning assets of $139.3 million. The prolonged low interest rate environment continues to put downward pressure on asset yields. Interest income on investment securities increased $200 thousand between the three month comparison periods due to an increase in the average balances of $71.7 million, despite a decrease of 55 bps in the average yield. The average balance of PPP loans was $39.8 million for the three months ended September 30, 2021 with an average yield of 7.74%, which takes into account the 1.0% interest charged on PPP loans and related fee income recognized during the three months ended September 30, 2021. Interest
Union Bankshares, Inc. Page 30
income on loans, excluding PPP loans, increased $22 thousand between three month comparison periods due to an increase in the average volume of loans outstanding of $25.7 million, partially offset by a decrease of 18 bps in the average yield.
Interest expense for the third quarter of 2021 decreased $452 thousand compared to the third quarter of 2020 due to lower rates paid on customer deposit accounts, despite increases in average deposit balances of $78.7 million. The increase in average balances is due to an increase in the money supply from proceeds of PPP loans, government stimulus payments, and other economic recovery payments. The average rate paid on interest bearing liabilities decreased 30 bps, to 0.35% for the third quarter of 2021 compared to 0.65% for the third quarter of 2020. The average rates paid on interest bearing checking accounts and savings and money market accounts decreased 10 bps and 27 bps, respectively, between the third quarter comparison periods. The Company decreased interest rates paid on deposit accounts early in 2021 and implemented a tiered rate structure in these accounts which has remained in place as of September 30, 2021. The decreases in these interest rates resulted in decreases in interest expense of $26 thousand on interest bearing checking accounts and $201 thousand on savings and money market accounts between the three month comparison periods. Interest expense on time deposits decreased $279 thousand due to decreases in the average volume of $32.5 million and 64 bps in the average rate paid during the third quarter of 2021 compared to the same period in 2020. Management believes that the decrease in the average volume is due to customers transferring proceeds from matured CDs into non-maturity deposits in hopes of obtaining higher yields in future periods. The remaining higher rate paying CD specials offered in prior years matured in the third quarter of 2021. Higher customer deposit balances reduced reliance on wholesale funding, as evidenced by decreases between the three month comparison periods of $2.4 million in the average outstanding balance of borrowed funds and $2 thousand in related interest expense. The issuance of subordinated debt resulted in an average balance of $8.2 million for the third quarter of 2021 and an average rate of 2.71% and interest expense of $56 thousand.
The net interest spread decreased 7 bps to 3.35% for the third quarter of 2021, from 3.42% for the same period last year, reflecting the net effect of the 30 bps decrease in the average rate paid on interest bearing liabilities and the 37 bps decrease in the average yield earned on interest earning assets between periods. The net interest margin decreased 13 bps during the third quarter of 2021 compared to the same period last year as a result of the changes discussed above.
Net interest income was $26.5 million, on a fully tax equivalent basis for the nine months ended September 30, 2021 compared to $23.5 million for the nine months ended September 30, 2020, an increase of $3.0 million, or 12.8%. The average volume of earning assets increased $185.6 million and the average yield on earning assets decreased 53 bps to 3.74% compared to 4.27% for the comparison period. Interest income on investment securities increased $324 thousand between the nine month comparison periods due to an increase in the average balances of $58.2 million, despite a decrease of 71 bps in the average yield. Average loans, excluding PPP loans, increased $55.4 million, or 7.90%, to $756.7 million for the nine months ended September 30, 2021. Despite an increase in the average loan volume, interest income on loans decreased $88 thousand between periods, due to the decrease in the average yield. As discussed above, the current interest rate environment and competition for quality loans continues to put downward pressure on loan yields. The average balance of PPP loans for the nine months ended September 30, 2021 was $60.4 million with an average yield of 5.57% compared to $40.1 million with an average yield of 2.84% for the nine months ended September 30, 2020. As mentioned above, the average yield on PPP loans includes the interest earned at 1.0% on the loan as well as origination fee income recognized during the respective periods.
The average cost of funds, which is tied primarily to customer deposit accounts, decreased 31 bps to 0.47% for the nine months ended September 30, 2021 compared to 0.78% for the nine months ended September 30, 2020. Interest expense decreased $1.2 million, to $2.8 million for the nine months ended September 30, 2021 compared to $4.0 million for the nine months ended September 30, 2020. The decrease in interest expense was primarily due to lower rates paid on interest bearing liabilities despite an increase in average balances of $113.9 million between periods. Should the low interest rate environment persist, management expects further reduction in the average cost of funds in future periods due to further lowering of interest rates on time deposit and savings account products. The issuance of subordinated debt during the third quarter of 2021 resulted in an average balance of $3.3 million for the nine months ended September 30, 2021 and an average rate of 2.28% and interest expense of $56 thousand.
The net interest spread decreased 22 bps to 3.27% for the nine months ended September 30, 2021, from 3.49% for the same period last year, reflecting the net effect of the 31 bps decrease in the average rate paid on interest bearing liabilities and the 53 bps decrease in the average yield earned on interest earning assets between periods. The net interest margin decreased 27 bps for the nine months ended September 30, 2021 compared to the same period last year as a result of the changes discussed above.
Union Bankshares, Inc. Page 31
The following tables show for the periods indicated the total amount of tax equivalent interest income recorded from average interest earning assets, the related average tax equivalent yields, the tax equivalent interest expense associated with average interest bearing liabilities, the related tax equivalent average rates paid, and the resulting tax equivalent net interest spread and margin.
| Three Months Ended September 30, | ||||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||||
| 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 | $ | 100,760 | $ | 34 | 0.13 | % | $ | 33,783 | $ | 7 | 0.08 | % | ||||||||
| Interest bearing deposits in banks | 12,423 | 34 | 1.06 | % | 9,459 | 41 | 1.71 | % | ||||||||||||
| Investment securities (1), (2) | 156,845 | 665 | 1.78 | % | 85,122 | 465 | 2.33 | % | ||||||||||||
| PPP loans, net (3) | 39,791 | 776 | 7.74 | % | 67,845 | 486 | 2.85 | % | ||||||||||||
| Loans, net (1), (4) | 755,048 | 8,339 | 4.41 | % | 729,336 | 8,317 | 4.59 | % | ||||||||||||
| Nonmarketable equity securities | 1,164 | 4 | 1.36 | % | 1,150 | 27 | 9.34 | % | ||||||||||||
| Total interest earning assets (1) | 1,066,031 | 9,852 | 3.70 | % | 926,695 | 9,343 | 4.07 | % | ||||||||||||
| Cash and due from banks | 5,008 | 4,927 | ||||||||||||||||||
| Premises and equipment | 21,668 | 20,384 | ||||||||||||||||||
| Other assets | 36,364 | 36,597 | ||||||||||||||||||
| Total assets | $ | 1,129,071 | $ | 988,603 | ||||||||||||||||
| Average Liabilities and Stockholders' Equity: | ||||||||||||||||||||
| Interest bearing checking accounts | $ | 258,877 | 135 | 0.21 | % | $ | 202,751 | 161 | 0.31 | % | ||||||||||
| Savings/money market accounts | 406,460 | 285 | 0.28 | % | 351,455 | 486 | 0.55 | % | ||||||||||||
| Time deposits | 111,601 | 175 | 0.62 | % | 144,071 | 454 | 1.26 | % | ||||||||||||
| Borrowed funds and other liabilities | 7,070 | 55 | 3.06 | % | 9,497 | 57 | 2.36 | % | ||||||||||||
| Subordinated debentures and notes | 8,166 | 56 | 2.71 | % | — | — | — | % | ||||||||||||
| Total interest bearing liabilities | 792,174 | 706 | 0.35 | % | 707,774 | 1,158 | 0.65 | % | ||||||||||||
| Noninterest bearing deposits | 242,283 | 193,145 | ||||||||||||||||||
| Other liabilities | 9,729 | 10,517 | ||||||||||||||||||
| Total liabilities | 1,044,186 | 911,436 | ||||||||||||||||||
| Stockholders' equity | 84,885 | 77,167 | ||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,129,071 | $ | 988,603 | ||||||||||||||||
| Net interest income | $ | 9,146 | $ | 8,185 | ||||||||||||||||
| Net interest spread (1) | 3.35 | % | 3.42 | % | ||||||||||||||||
| Net interest margin (1) | 3.44 | % | 3.57 | % | ||||||||||||||||
Union Bankshares, Inc. Page 32
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2021 | 2020 | ||||||||||||||||||||||
| 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 | $ | 81,235 | $ | 67 | 0.11 | % | $ | 34,025 | $ | 71 | 0.28 | % | |||||||||||
| Interest bearing deposits in banks | 13,322 | 105 | 1.05 | % | 7,985 | 122 | 2.03 | % | |||||||||||||||
| Investment securities (1), (2) | 143,622 | 1,830 | 1.78 | % | 85,437 | 1,506 | 2.49 | % | |||||||||||||||
| PPP loans, net (3) | 60,420 | 2,519 | 5.57 | % | 40,092 | 854 | 2.84 | % | |||||||||||||||
| Loans (excluding PPP loans), net (1), (4) | 756,748 | 24,717 | 4.41 | % | 701,318 | 24,805 | 4.78 | % | |||||||||||||||
| Nonmarketable equity securities | 1,156 | 12 | 1.43 | % | 2,011 | 87 | 5.79 | % | |||||||||||||||
| Total interest earning assets (1) | 1,056,503 | 29,250 | 3.74 | % | 870,868 | 27,445 | 4.27 | % | |||||||||||||||
| Cash and due from banks | 4,926 | 5,214 | |||||||||||||||||||||
| Premises and equipment | 21,169 | 20,562 | |||||||||||||||||||||
| Other assets | 36,891 | 35,630 | |||||||||||||||||||||
| Total assets | $ | 1,119,489 | $ | 932,274 | |||||||||||||||||||
| Average Liabilities and Stockholders' Equity: | |||||||||||||||||||||||
| Interest bearing checking accounts | $ | 247,455 | 438 | 0.24 | % | $ | 188,286 | 534 | 0.38 | % | |||||||||||||
| Savings/money market accounts | 414,082 | 1,343 | 0.43 | % | 316,742 | 1,662 | 0.70 | % | |||||||||||||||
| Time deposits | 121,639 | 785 | 0.86 | % | 145,574 | 1,466 | 1.35 | % | |||||||||||||||
| Borrowed funds and other liabilities | 7,133 | 164 | 3.03 | % | 29,035 | 314 | 1.42 | % | |||||||||||||||
| Subordinated debentures and notes | 3,266 | 56 | 2.28 | % | — | — | — | % | |||||||||||||||
| Total interest bearing liabilities | 793,575 | 2,786 | 0.47 | % | 679,637 | 3,976 | 0.78 | % | |||||||||||||||
| Noninterest bearing deposits | 234,243 | 167,845 | |||||||||||||||||||||
| Other liabilities | 9,686 | 10,113 | |||||||||||||||||||||
| Total liabilities | 1,037,504 | 857,595 | |||||||||||||||||||||
| Stockholders' equity | 81,985 | 74,679 | |||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,119,489 | $ | 932,274 | |||||||||||||||||||
| Net interest income | $ | 26,464 | $ | 23,469 | |||||||||||||||||||
| Net interest spread (1) | 3.27 | % | 3.49 | % | |||||||||||||||||||
| Net interest margin (1) | 3.39 | % | 3.66 | % | |||||||||||||||||||
__________________
(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 unamortized costs and unamortized premiums.
(4)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 33
Tax exempt interest income amounted to $452 thousand and $667 thousand for the three months ended September 30, 2021 and 2020, respectively and $1.7 million and $2.0 million for the 2021 and 2020 nine month comparison periods, 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 2021 and 2020 three and nine month comparison periods:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Net interest income, as presented | $ | 9,146 | $ | 8,185 | $ | 26,464 | $ | 23,469 | ||||||
| Effect of tax-exempt interest | ||||||||||||||
| Investment securities | 31 | 31 | 92 | 91 | ||||||||||
| Loans | 59 | 96 | 239 | 287 | ||||||||||
| Net interest income, tax equivalent | $ | 9,236 | $ | 8,312 | $ | 26,795 | $ | 23,847 | ||||||
Rate/Volume Analysis. The following table describes the extent to which changes in average interest rates earned and paid (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 September 30, 2021 Compared to Three Months Ended September 30, 2020 Increase/(Decrease) Due to Change In | Nine Months Ended September 30, 2021 Compared to Nine Months Ended September 30, 2020 Increase/(Decrease) Due to Change In | |||||||||||||||||||
| Volume | Rate | Net | Volume | Rate | Net | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||
| Federal funds sold and overnight deposits | $ | 21 | $ | 6 | $ | 27 | $ | 58 | $ | (62) | $ | (4) | ||||||||
| Interest bearing deposits in banks | 11 | (18) | (7) | 58 | (75) | (17) | ||||||||||||||
| Investment securities | 344 | (144) | 200 | 878 | (554) | 324 | ||||||||||||||
| PPP loans, net | (269) | 559 | 290 | 575 | 1,090 | 1,665 | ||||||||||||||
| Loans (excluding PPP loans), net | 322 | (300) | 22 | 1,916 | (2,004) | (88) | ||||||||||||||
| Nonmarketable equity securities | — | (23) | (23) | (27) | (48) | (75) | ||||||||||||||
| Total interest earning assets | $ | 429 | $ | 80 | $ | 509 | $ | 3,458 | $ | (1,653) | $ | 1,805 | ||||||||
| Interest bearing liabilities: | ||||||||||||||||||||
| Interest bearing checking accounts | $ | 37 | $ | (63) | $ | (26) | $ | 139 | $ | (235) | $ | (96) | ||||||||
| Savings/money market accounts | 68 | (269) | (201) | 423 | (742) | (319) | ||||||||||||||
| Time deposits | (86) | (193) | (279) | (215) | (466) | (681) | ||||||||||||||
| Borrowed funds | (16) | 14 | (2) | (340) | 190 | (150) | ||||||||||||||
| Subordinated debentures and notes | 56 | — | 56 | 56 | — | 56 | ||||||||||||||
| Total interest bearing liabilities | $ | 59 | $ | (511) | $ | (452) | $ | 63 | $ | (1,253) | $ | (1,190) | ||||||||
| Net change in net interest income | $ | 370 | $ | 591 | $ | 961 | $ | 3,395 | $ | (400) | $ | 2,995 | ||||||||
Provision for Loan Losses. There was no provision for loan losses recorded for the three months ended September 30, 2021 and $225 thousand recorded for the nine months ended September 30, 2021, compared to $800 thousand and $1.6 million for the three and nine months ended September 30, 2020, respectively. The higher provision in both 2020 comparison periods resulted from management's adjustment to the economic qualitative factors utilized to estimate the allowance for loan losses due to the economic disruption related to the COVID-19 pandemic impacting Union's borrowers. The provision for loan losses
Union Bankshares, Inc. Page 34
for the first nine months of 2021 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 economic conditions. For further details, see FINANCIAL CONDITION- Allowance for Loan Losses and Asset Quality below.
Noninterest Income. The following table sets forth the components of noninterest income and changes between the three and nine month comparison periods of 2021 and 2020:
| For The Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
| 2021 | 2020 | $ Variance | % Variance | 2021 | 2020 | $ Variance | % Variance | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Trust income | $ | 216 | $ | 173 | $ | 43 | 24.9 | $ | 599 | $ | 524 | $ | 75 | 14.3 | ||||||||||||
| Service fees | 1,720 | 1,539 | 181 | 11.8 | 4,824 | 4,320 | 504 | 11.7 | ||||||||||||||||||
| Net gains on sales of loans held for sale | 1,929 | 3,315 | (1,386) | (41.8) | 3,974 | 5,354 | (1,380) | (25.8) | ||||||||||||||||||
| Income from Company-owned life insurance | 76 | 82 | (6) | (7.3) | 214 | 241 | (27) | (11.2) | ||||||||||||||||||
| Income from MSRs, net | 256 | 297 | (41) | (13.8) | 210 | 376 | (166) | (49.1) | ||||||||||||||||||
| Other income | 35 | 26 | 9 | 34.6 | 112 | 74 | 38 | 51.4 | ||||||||||||||||||
| Net (losses) gains on other investments | (1) | 76 | (77) | (101.3) | 58 | 114 | (56) | (49.1) | ||||||||||||||||||
| Net (losses) gains on sales of investment securities AFS | (30) | — | (30) | — | (30) | 11 | (41) | (372.7) | ||||||||||||||||||
| Total noninterest income | $ | 4,201 | $ | 5,508 | $ | (1,307) | (23.7) | $ | 9,961 | $ | 11,014 | $ | (1,053) | (9.6) | ||||||||||||
The significant changes in noninterest income for the three and nine months ended September 30, 2021 compared to the same periods of 2020 are described below:
•Trust income. Trust income increased as dollars in managed fiduciary accounts grew between September 30, 2021 and 2020, aided by the improvement in the stock market.
•Service fees. Service fees increased $181 thousand for the three months ended September 30, 2021, compared to the same period of 2020 primarily due to increases of $25 thousand in overdraft fee income, $77 thousand in ATM network fees, $32 thousand in loan servicing fee income, and $40 thousand in merchant program fee income. Service fees increased $504 thousand for the nine months ended September 30, 2021 primarily due to increases of $323 thousand in ATM network fees, $81 thousand in loan servicing fee income, and $90 thousand in merchant program fee income.
•Net gains on sales of loans held for sale. The Company mitigates long-term interest rate risk by selling qualifying residential loans to the secondary market. Management reduced the volume of loan sales in 2021 compared to 2020 in order to utilize some of Union's excess liquidity. Residential loans totaling $79.1 million and $164.2 million were sold during the three and nine months ended September 30, 2021, respectively, compared to sales of $89.8 million and $187.7 million during the same periods in 2020, respectively. The decrease of $1.4 million in net gains on sales of loans held for sale for the three and nine month comparison periods is reflective of the lower sales volumes and lower premiums obtained on those sales.
•Income from Company-owned life insurance. The decrease in income for the three and nine months ended September 30, 2021 was due to lower yields earned on the underlying life insurance policies.
•Income from MSRs, net. Income from MSRs is derived from servicing rights acquired through the sale of loans where servicing is retained. Capitalized servicing rights are initially recorded at fair value and amortized in proportion to, and over the period of, the future estimate of servicing the underlying mortgages. The decrease in the volume of sales of residential loans for the three and nine months ended September 30, 2021, resulted in a decease in income of $41 thousand and $166 thousand, respectively, compared to the same periods in 2020.
•Other income. The increase in Other income during the comparison periods is reflective of $6 thousand and $25 thousand in prepayment penalties received from the early payoff of loans during the three and nine months ended September 30, 2021, respectively.
•Net (losses) gains on other investments. Participants in the 2020 Amended and Restated Nonqualified Excess Plan (the "2020 Deferred Compensation Plan") elect to defer receipt of current compensation from the Company or its subsidiary and select designated reference investments consisting of investment funds. The performance of those funds, over which the Company has no control, resulted in net losses of $1 thousand and net gains of $58 thousand for the three and nine
Union Bankshares, Inc. Page 35
months ended September 30, 2021, respectively, compared to net gains of $76 thousand and $114 thousand for the same periods in 2020.
Noninterest Expense. The following table sets forth the components of noninterest expense and changes between the three and nine month comparison periods ended September 30, 2021 and 2020:
| For The Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
| 2021 | 2020 | $ Variance | % Variance | 2021 | 2020 | $ Variance | % Variance | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||
| Salaries and wages | $ | 3,918 | $ | 3,718 | $ | 200 | 5.4 | $ | 10,554 | $ | 9,668 | $ | 886 | 9.2 | ||||||||||||
| Employee benefits | 1,192 | 1,204 | (12) | (1.0) | 3,564 | 3,417 | 147 | 4.3 | ||||||||||||||||||
| Occupancy expense, net | 425 | 420 | 5 | 1.2 | 1,429 | 1,411 | 18 | 1.3 | ||||||||||||||||||
| Equipment expense | 872 | 770 | 102 | 13.2 | 2,542 | 2,266 | 276 | 12.2 | ||||||||||||||||||
| Professional fees | 191 | 185 | 6 | 3.2 | 709 | 526 | 183 | 34.8 | ||||||||||||||||||
| FDIC insurance assessment | 221 | 121 | 100 | 82.6 | 577 | 328 | 249 | 75.9 | ||||||||||||||||||
| Other loan related expenses | 94 | 98 | (4) | (4.1) | 302 | 243 | 59 | 24.3 | ||||||||||||||||||
| Vermont franchise tax | 249 | 193 | 56 | 29.0 | 712 | 552 | 160 | 29.0 | ||||||||||||||||||
| ATM and debit card expense | 243 | 198 | 45 | 22.7 | 664 | 616 | 48 | 7.8 | ||||||||||||||||||
| Electronic banking expense | 96 | 83 | 13 | 15.7 | 285 | 245 | 40 | 16.3 | ||||||||||||||||||
| Other losses | 49 | 13 | 36 | 276.9 | 74 | 36 | 38 | 105.6 | ||||||||||||||||||
| Other expenses | 998 | 992 | 6 | 0.6 | 2,978 | 2,970 | 8 | 0.3 | ||||||||||||||||||
| Total noninterest expense | $ | 8,548 | $ | 7,995 | $ | 553 | 6.9 | $ | 24,390 | $ | 22,278 | $ | 2,112 | 9.5 | ||||||||||||
The significant changes in noninterest expense for the three and nine months ended September 30, 2021 compared to the same periods in 2020 are described below:
•Salaries and wages. The increases in salaries and wages of $200 thousand and $886 thousand for the three and nine months ended September 30, 2021, respectively, compared to the same periods in 2020 were primarily due to the deferral of loan origination costs in 2020 in addition to annual increases in employee's salaries and wages in 2021 and an increase in the accrual amounts for the annual incentive plan payments. Also, the number of full time equivalent employees has increased from 196 at September 30, 2020 to 199 as of September 30, 2021. Salaries and wages are reduced by deferred loan origination costs at the time of origination. Deferred loan origination costs reduced salaries and wages by $70 thousand for the nine months ended September 30, 2021, compared to $445 thousand for the same period in 2020. The lower deferred loan origination costs for 2021 compared to 2020 is primarily attributable to the forgiveness of PPP loans during 2021. Additionally, $39 thousand was accrued for a one-time incentive that will be paid to employees who have received the COVID-19 vaccination.
•Employee benefits. Employee benefit expense decreased $12 thousand and increased $147 thousand for the three and nine months ended September 30, 2021, respectively, compared to the same periods in 2020. The quarterly adjustment in the value of the underlying assets supporting the 2020 Deferred Compensation Plan decreased $80 thousand and $63 thousand for the three and nine months ended September 30, 2021, respectively, and payroll taxes decreased $4 thousand and $39 thousand during the same periods, respectively. These decreases were offset by increases in the costs associated with the Company's medical and dental plans of $51 thousand and $176 thousand for the three and nine months ended September 30, 2021, respectively, and in 401k contributions of $21 thousand and $73 thousand for the three and nine months ended September 30, 2021, respectively, compared to the same periods in 2020.
•Equipment expense. Equipment expenses increased between periods primarily due to increases of $114 thousand and $284 thousand in software license and maintenance costs for the three and nine months ended September 30, 2021, respectively, compared to the same periods in 2020.
•Professional fees. During the first nine months of 2021, additional consultants were engaged to assist with employment searches and other advisory services that were not utilized in 2020, resulting in increases of $6 thousand for the three months ended September 30, 2021, and $183 thousand for the nine months ended September 30, 2021, compared to the same periods in 2020.
Union Bankshares, Inc. Page 36
•FDIC insurance assessment. The deposit insurance assessment base and assessment rate both increased for the three and nine months ended September 30, 2021 compared to the 2020 comparison periods, resulting in an increase in expense for both periods.
•Other loan related expenses. Other loan related expenses consist of other costs incurred for originating and servicing loans such as insurance and property tax tracking expenses, credit report fees, and other real estate closing costs. These expenses increased for the nine months ended September 30, 2021 compared to the same period in 2020 due to the increase in loan volumes throughout the Company's market areas.
•Vermont franchise tax. The increase in expense between the three and nine month comparison periods of 2020 and 2021 is due to the increase in average deposit balances for customer accounts allocated to Vermont.
•ATM and debit card expense. The $45 thousand and $48 thousand increase in expense between the three and nine month comparison periods of 2020 and 2021, respectively, is due to changes in services with ATM and debit card service providers and an increase in volume of activity.
•Electronic banking expenses. Electronic banking expenses increased $13 thousand and $40 thousand for the three and nine months ended September 30, 2021, respectively, compared to the same periods in 2020 due to additional online banking services and an increase in volume of activity.
•Other losses. The increase in expense between the three and nine month comparison periods of 2020 and 2021 is primarily due to business debit card fraud during the third quarter of 2021.
Provision for Income Taxes. The Company has provided for current and deferred federal income taxes for the three and nine months ended September 30, 2021 and 2020. The Company's net provision for income taxes was $874 thousand and $2.0 million for the three and nine months ended September 30, 2021, respectively, compared to $751 thousand and $1.6 million for the same periods in 2020, respectively. The Company's effective federal corporate income tax rate was 17.9% and 16.6% for the three and nine months ended September 30, 2021, respectively, compared to 15.8% and 15.1% for the same periods in 2020, respectively.
Amortization expense related to limited partnership investments is included as a component of tax expense and amounted to $238 thousand and $739 thousand for the three and nine months ended September 30, 2021, respectively, and $303 thousand and $679 thousand for the same periods in 2020, respectively. These investments provide tax benefits, including tax credits. Low income housing and rehabilitation tax credits with respect to limited partnership investments are also included as a component of income tax expense and amounted to $241 thousand and $723 thousand for the three and nine months ended September 30, 2021, respectively, and $358 thousand and $748 thousand for the three and nine months ended September 30, 2020, respectively.
FINANCIAL CONDITION
At September 30, 2021, the Company had total consolidated assets of $1.16 billion, including gross loans and loans held for sale (total loans) of $790.0 million, deposits of $1.04 billion, borrowed funds of $7.0 million, subordinated debentures and notes of $16.2 million and stockholders' equity of $83.7 million. The Company’s total assets at September 30, 2021 increased $64.7 million, or 5.9%, from $1.09 billion at December 31, 2020, and increased $149.2 million, or 14.8%, compared to September 30, 2020.
Net loans and loans held for sale decreased $13.5 million, or 1.7%, to $781.5 million, representing 67.5% of total assets at September 30, 2021, compared to $794.9 million, or 72.7% of total assets at December 31, 2020. (See Loans Held for Sale and Loan Portfolio below.)
Total deposits increased $46.3 million, or 4.7%, to $1.04 billion at September 30, 2021, from $994.3 million at December 31, 2020. There were increases in noninterest bearing deposits of $37.7 million, or 17.5%, and interest bearing deposits of $43.1 million, or 6.8%, which were partially offset by a decrease in time deposits of $34.4 million, or 24.3%. (See average balances and rates in the Yields Earned and Rates Paid table on pages 32 and 33.)
Borrowed funds, which consist of FHLB advances, were $7.0 million at September 30, 2021 and $7.2 million at December 31, 2020. (See Borrowings on page 43.)
In August 2021, the Company completed the private placement of $16.5 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2031 (the "Notes") to certain qualified institutional buyers and accredited investors. The Notes are presented net of unamortized issuance costs of $336 thousand at September 30, 2021 in the consolidated balance sheets.
Total stockholders’ equity increased $2.9 million to $83.7 million at September 30, 2021 from $80.9 million at December 31, 2020. (See Capital Resources on page 44.)
Union Bankshares, Inc. Page 37
Loans Held for Sale and Loan Portfolio. Total loans (including loans held for sale) decreased $13.4 million, or 1.7%, to $790.0 million, representing 68.2% of assets at September 30, 2021, from $803.4 million, representing 73.5% of assets at December 31, 2020. The total loan portfolio at September 30, 2021 decreased $8.8 million compared to the September 30, 2020 level of $798.9 million, which represented 79.2% 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 $639.7 million, or 81.0% of total loans at September 30, 2021 and $593.4 million, or 73.9% of total loans at December 31, 2020. The Company had 384 and 679 PPP loans totaling $28.2 million and $66.2 million classified as commercial loans as of September 30, 2021 and December 31, 2020, respectively. Changes in the composition of the Company's loan portfolio from December 31, 2020 (see table below) resulted primarily from the decrease in the commercial portfolio related to PPP loan forgiveness and a decrease in the municipal portfolio, partially offset by an increase in the volume of residential loans originated. There was no material change in the Company’s lending programs or terms during the nine months ended September 30, 2021.
The composition of the Company's loan portfolio, including loans held for sale, as of September 30, 2021 and December 31, 2020 was as follows:
| September 30, 2021 | December 31, 2020 | |||||||||||||
| Loan Class | Amount | Percent | Amount | Percent | ||||||||||
| (Dollars in thousands) | ||||||||||||||
| Residential real estate | $ | 225,797 | 28.6 | $ | 183,166 | 22.8 | ||||||||
| Construction real estate | 73,845 | 9.3 | 57,417 | 7.1 | ||||||||||
| Commercial real estate | 322,212 | 40.8 | 320,627 | 39.9 | ||||||||||
| Commercial | 64,156 | 8.1 | 108,861 | 13.6 | ||||||||||
| Consumer | 2,614 | 0.3 | 2,601 | 0.3 | ||||||||||
| Municipal | 83,562 | 10.6 | 98,497 | 12.3 | ||||||||||
| Loans held for sale | 17,821 | 2.3 | 32,188 | 4.0 | ||||||||||
| Total loans | 790,007 | 100.0 | 803,357 | 100.0 | ||||||||||
| Allowance for loan losses | (8,561) | (8,271) | ||||||||||||
| Unamortized net loan fees | 36 | (146) | ||||||||||||
| Net loans and loans held for sale | $ | 781,482 | $ | 794,940 | ||||||||||
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 September 30, 2021, the Company serviced an $873.3 million residential real estate mortgage portfolio, of which $17.8 million was held for sale and approximately $629.7 million of which was serviced for unaffiliated third parties.
During the first nine months of 2021, the Company sold $164.2 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 $187.5 million during the first nine months of 2020. Residential mortgage loan origination activity continued to be strong during the third quarter of 2021, consisting of both refinancing and purchase activity. Customers continue to refinance existing mortgages in order to obtain lower rates. Despite low housing inventory, purchase activity continues to be strong. 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 markets 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 served, including low and moderate income borrowers, while the loan sales and government guaranty mitigate the Company's exposure to credit risk.
The Company also originates commercial real estate and commercial loans under various SBA, USDA and State sponsored programs which provide a government agency guaranty for a portion of the loan amount. There was $31.8 million guaranteed under these various programs at September 30, 2021 on an aggregate balance of $33.1 million in subject loans. This includes $28.2 million of PPP loans that are guaranteed 100% by SBA, subject to borrower eligibility requirements. The Company occasionally sells the guaranteed portion of a loan to other financial institutions and retains servicing rights, which generates fee income. There were no commercial loans sold in the first nine months of 2021 and $131 thousand in commercial loans were sold in the first nine months of 2020. The Company recognizes gains and losses on the sale of the principal portion of these loans as they occur.
Union Bankshares, Inc. Page 38
The Company serviced $20.2 million of commercial and commercial real estate loans for unaffiliated third parties as of September 30, 2021. This included $18.5 million of commercial or commercial real estate loans the Company originated and participated out to other financial institutions. These loans were participated in the ordinary course of business on a nonrecourse basis, for liquidity or credit concentration management purposes.
The Company capitalizes MSRs for all loans sold with servicing retained. The unamortized balance of MSRs on loans sold with servicing retained was $2.5 million at September 30, 2021, 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 $225.5 million were pledged as collateral for borrowings from the FHLB under a blanket lien at September 30, 2021.
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. 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.
The region's economic environment is seeing signs of improvement as the states of Vermont and New Hampshire are fully opened after the COVID-19 pandemic closure of large segments of the economy. There is demand for leisure travel and dining out which is supporting the region's tourist and restaurant industries; however, the industry is also facing some staffing challenges as workforce participation is lagging. Demand for homes has surged with the general safety and desirability of the region, low interest rates and the increased ability of working remotely. The Company’s management is focused on the impact COVID-19 is having on its borrowers and closely monitors industry and geographic concentrations, specifically the continuing impact on the region's tourist and restaurant industries. The Vermont unemployment rate was reported at 2.4% for September 2021 compared to 4.2% for September 2020 and the New Hampshire unemployment rate was 2.9% for September 2021 compared to 6.0% for September 2020. These rates compare favorably with the nationwide unemployment rate of 4.8% and 7.9%, respectively, for the comparable periods. Management will continue to monitor the national, regional and local economic environment in relation to COVID-19 and its impact on unemployment, business outlook and real estate values in the Company’s market area.
Repossessed assets, nonaccrual loans, and loans 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:
| September 30, 2021 | December 31, 2020 | September 30, 2020 | |||||||||
| (Dollars in thousands) | |||||||||||
| Nonaccrual loans | $ | 5,667 | $ | 2,410 | $ | 2,451 | |||||
| Accruing loans 90+ days delinquent | 43 | 511 | 964 | ||||||||
| Total nonperforming loans (1) | 5,710 | 2,921 | 3,415 | ||||||||
| OREO | 47 | 50 | — | ||||||||
| Total nonperforming assets | $ | 5,757 | $ | 2,971 | $ | 3,415 | |||||
| ALL to loans not held for sale | 1.11 | % | 1.07 | % | 1.00 | % | |||||
| ALL to nonperforming loans | 149.93 | % | 283.16 | % | 225.21 | % | |||||
| Nonperforming loans to total loans | 0.72 | % | 0.36 | % | 0.43 | % | |||||
| Nonperforming assets to total assets | 0.50 | % | 0.27 | % | 0.34 | % | |||||
| Delinquent loans (30 days to nonaccruing) to total loans | 0.90 | % | 0.83 | % | 0.75 | % | |||||
| Net (recoveries) charge-offs (annualized) to average loans not held for sale | (0.01) | % | 0.01 | % | 0.01 | % | |||||
____________________
(1)The Company had guarantees of U.S. or state government agencies on certain of the above nonperforming loans totaling $72 thousand at September 30, 2021, $177 thousand at December 31, 2020, and $178 thousand at September 30, 2020.
The level of nonaccrual loans increased $3.3 million, or 135.1%, since December 31, 2020 primarily due to a CRE hospitality relationship that was placed into non-accrual during the first quarter of 2021. Accruing loans delinquent 90 days or more decreased $468 thousand, or 91.6%, during the same time period. There were no loans in process of foreclosure at
Union Bankshares, Inc. Page 39
September 30, 2021. The state-mandated moratorium on foreclosures in Vermont related to the COVID-19 emergency was lifted effective July 15, 2021. The aggregate interest income not recognized on nonaccrual loans approximated $492 thousand as of September 30, 2021 and $420 thousand as of December 31, 2020.
The Company had loans rated substandard that were on performing status totaling $1.2 million at September 30, 2021 compared to $2.2 million at December 31, 2020. In management's view, substandard loans represent a higher degree of risk of becoming nonperforming loans in the future.
In March 2020, the federal banking agencies issued guidance, confirmed by the FASB, that certain modifications made to loans to a borrower affected by the COVID-19 pandemic and government shutdown orders would not be considered TDRs under specified circumstances (See Notes 2 and 5). Through September 30, 2021, the Company had executed modifications under this guidance on outstanding loan balances of $145.6 million that carried accrued interest of $926 thousand. Of the total modifications executed, outstanding residential loan balances of $748 thousand remained subject to modified terms and carried accrued interest of $34 thousand as of September 30, 2021. The Company intends to continue to follow the guidance of the banking regulators in making TDR determinations.
Allowance for Loan Losses. Some of the Company’s loan customers ultimately do not make all of their contractually scheduled payments, whether due to the effects of the COVID-19 pandemic or otherwise, 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 2020 Annual Report did not change during the first nine months of 2021. The Company's ALL was $8.6 million at September 30, 2021 and $8.3 million as of December 31, 2020.
Management increased certain economic qualitative factors utilized to estimate the ALL during the first nine months of 2020 at the onset of the COVID-19 pandemic. Due to continued indications of economic improvement and with the majority of borrowers that had executed loan modifications due to COVID-19 no longer subject to modified terms, the economic qualitative reserve factor assigned to the commercial, commercial real estate, residential, junior lien, consumer and municipal loan portfolios was decreased 5 bps during the third quarter of 2021.
Impaired loans, including $2.4 million of TDR loans, were $7.0 million at September 30, 2021, with government guaranties of $350 thousand and a specific reserve amount allocated of $46 thousand. Impaired loans, including $2.9 million of TDR loans, were $4.6 million at December 31, 2020, with government guaranties of $514 thousand and a specific reserve amount allocated of $58 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 decreased $12 thousand as a result of the September 30, 2021 impairment evaluation.
The following table reflects activity in the ALL for the three and nine months ended September 30, 2021 and 2020:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Balance at beginning of period | $ | 8,505 | $ | 6,888 | $ | 8,271 | $ | 6,122 | ||||||
| Charge-offs | (2) | (3) | (2) | (60) | ||||||||||
| Recoveries | 58 | 6 | 67 | 29 | ||||||||||
| Net recoveries (charge-offs) | 56 | 3 | 65 | (31) | ||||||||||
| Provision for loan losses | — | 800 | 225 | 1,600 | ||||||||||
| Balance at end of period | $ | 8,561 | 7,691 | $ | 8,561 | $ | 7,691 | |||||||
Union Bankshares, Inc. Page 40
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:
| September 30, 2021 | December 31, 2020 | |||||||||||||
| Amount | Percent | Amount | Percent | |||||||||||
| (Dollars in thousands) | ||||||||||||||
| Residential real estate | $ | 2,060 | 29.2 | $ | 1,776 | 23.8 | ||||||||
| Construction real estate | 1,000 | 9.6 | 763 | 7.4 | ||||||||||
| Commercial real estate | 4,015 | 41.7 | 4,199 | 41.6 | ||||||||||
| Commercial | 335 | 8.4 | 458 | 14.1 | ||||||||||
| Consumer | 13 | 0.3 | 15 | 0.3 | ||||||||||
| Municipal | 137 | 10.8 | 214 | 12.8 | ||||||||||
| Unallocated | 1,001 | — | 846 | — | ||||||||||
| Total | $ | 8,561 | 100.0 | $ | 8,271 | 100.0 | ||||||||
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.
Management believes, in its best estimate, that the ALL at September 30, 2021 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 September 30, 2021. 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.
Investment Activities. During the first nine months of 2021, investment securities classified as AFS increased $78.4 million to $184.2 million, comprising 15.9% of total assets, compared to $105.8 million, or 9.7% of total assets at December 31, 2020. The Company used excess liquidity to increase the investment portfolio during 2021 to obtain higher yields than what would have been earned at the current Federal Funds rate. Net unrealized losses for the Company’s AFS investment securities portfolio were $238 thousand as of September 30, 2021, compared to net unrealized gains of $3.3 million as of December 31, 2020. The Company’s accumulated OCI component of stockholders’ equity at September 30, 2021 reflected cumulative net unrealized losses on investment securities of $188 thousand. There were no securities classified as HTM at September 30, 2021 or December 31, 2020. No declines in value were deemed by management to be OTT at September 30, 2021. Deterioration in credit quality and/or imbalances in liquidity that may result from changes in financial market conditions 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 unrealized losses will be designated as OTT in future periods, resulting in write-downs and charges to earnings. There were no investment securities pledged as of September 30, 2021 or December 31, 2020.
Union Bankshares, Inc. Page 41
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 nine months ended September 30, 2021 and 2020:
| Nine Months Ended September 30, 2021 | Nine Months Ended September 30, 2020 | |||||||||||||||||||
| Average Amount | Percent of Total Deposits | Average Rate | Average Amount | Percent of Total Deposits | Average Rate | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Nontime deposits: | ||||||||||||||||||||
| Noninterest bearing deposits | $ | 234,243 | 23.0 | — | $ | 167,845 | 20.5 | — | ||||||||||||
| Interest bearing checking accounts | 247,455 | 24.3 | 0.24 | % | 188,286 | 23.0 | 0.38 | % | ||||||||||||
| Money market accounts | 251,149 | 24.7 | 0.67 | % | 197,637 | 24.1 | 1.05 | % | ||||||||||||
| Savings accounts | 162,933 | 16.0 | 0.07 | % | 119,105 | 14.6 | 0.12 | % | ||||||||||||
| Total nontime deposits | 895,780 | 88.0 | 0.27 | % | 672,873 | 82.2 | 0.44 | % | ||||||||||||
| Time deposits: | ||||||||||||||||||||
| Less than $100,000 | 59,408 | 5.9 | 0.75 | % | 74,643 | 9.1 | 1.17 | % | ||||||||||||
| $100,000 and over | 62,231 | 6.1 | 0.97 | % | 70,931 | 8.7 | 1.53 | % | ||||||||||||
| Total time deposits | 121,639 | 12.0 | 0.86 | % | 145,574 | 17.8 | 1.35 | % | ||||||||||||
| Total deposits | $ | 1,017,419 | 100.0 | 0.34 | % | $ | 818,447 | 100.0 | 0.60 | % | ||||||||||
During the first nine months of 2021, average total deposits grew $199.0 million, or 24.3%, compared to the nine months ended September 30, 2020, with growth in all categories except time deposits. The increase in average balances for nontime deposits was attributable to proceeds from PPP loans deposited into customer accounts at Union, customer's receipt of government stimulus payments, and the general reduction in spending by customers due to COVID-19. The average balances of time deposits decreased due to higher rate paying time deposit accounts have matured and customers have primarily transferred those funds into other deposit accounts.
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. There were no purchased CDARS deposits as of September 30, 2021 or December 31, 2020. There were $13.6 million of time deposits of $250,000 or less on the balance sheet at September 30, 2021 and $14.2 million at December 31, 2020, which were exchanged with other CDARS participants.
The Company also participates in the ICS program, a service through which it can offer its customers demand or savings products 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 demand or 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 $116.1 million and $146.2 million in exchanged ICS demand and money market deposits on the balance sheet at September 30, 2021 and December 31, 2020, respectively. There were no purchased ICS deposits at September 30, 2021 or December 31, 2020.
At December 31, 2020, there were $15.0 million of 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. There were no retail brokered deposits at September 30, 2021.
The following table provides a maturity distribution of the Company’s time deposits in amounts of $100,000 and over at September 30, 2021 and December 31, 2020:
| September 30, 2021 | December 31, 2020 | |||||||
| (Dollars in thousands) | ||||||||
| Within 3 months | $ | 11,223 | $ | 22,722 | ||||
| 3 to 6 months | 15,583 | 15,828 | ||||||
| 6 to 12 months | 21,623 | 22,629 | ||||||
| Over 12 months | 7,945 | 9,194 | ||||||
| $ | 56,374 | $ | 70,373 | |||||
Union Bankshares, Inc. Page 42
The Company's time deposits in amounts of $100 thousand and over decreased $14.0 million, or 19.9%, between December 31, 2020 and September 30, 2021, resulting primarily from the maturity, without renewal, of customer time deposits originated in prior periods when promotions were offered.
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 September 30, 2021, the Company had deposit accounts with less than the maximum FDIC insured deposit amount of $250 thousand totaling $695.6 million, or 66.8% of total deposits. An additional $32.0 million of municipal deposits were over the FDIC insurance coverage limit at September 30, 2021 and were collateralized under applicable state regulations by letters of credit issued by the FHLB, as described below under Borrowings.
Borrowings. The Company's borrowed funds at September 30, 2021 were comprised of borrowings from the FHLB of $7.0 million at a weighted average rate of 3.13%. At December 31, 2020, borrowed funds were comprised of borrowings from the FHLB of $7.2 million at a weighted average rate of 3.07%.
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 $32.7 million and $23.6 million were utilized as collateral for these deposits at September 30, 2021 and December 31, 2020, respectively. Total fees paid by the Company in connection with the issuance of these letters of credit were $23 thousand and $39 thousand for the three and nine months ended September 30, 2021 respectively, and $7 thousand and $23 thousand for the three and nine months ended September 30, 2020, respectively.
In August 2021, the Company completed the private placement of $16.5 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2031 (the Notes) to certain qualified institutional buyers and accredited investors. The Notes will initially bear interest, payable semi-annually, at the rate of 3.25% per annum, until September 1, 2026. From and including September 1, 2026, the interest rate applicable to the outstanding principal amount due will reset quarterly to the then current three-month secured overnight financing rate (SOFR) plus 263 basis points. The Notes are presented net of unamortized issuance costs of $336 thousand at September 30, 2021 in the consolidated balance sheets.
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 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:
| September 30, 2021 | December 31, 2020 | |||||||
| (Dollars in thousands) | ||||||||
| Commitments to originate loans | $ | 93,629 | $ | 61,431 | ||||
| Unused lines of credit | 151,287 | 132,502 | ||||||
| Standby and commercial letters of credit | 2,364 | 3,115 | ||||||
| Credit card arrangements | 292 | 308 | ||||||
| FHLB Mortgage Partnership Finance credit enhancement obligation, net | 817 | 728 | ||||||
| Commitment to purchase investment in a real estate limited partnership | 3,000 | 2,000 | ||||||
| Total | $ | 251,389 | $ | 200,084 | ||||
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. Loan commitments generally have a fixed expiration date or other termination clause and may
Union Bankshares, Inc. Page 43
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 increase in commitments to originate loans at September 30, 2021 from December 31, 2020 is primarily the result of a $28.8 million increase in commitments to originate commercial real estate and commercial construction loans. The increase in unused lines of credit at September 30, 2021 from December 31, 2020 is primarily related to an increase in construction loan availability of $17.7 million.
The Company did not hold any derivative or hedging instruments at September 30, 2021 or December 31, 2020.
In addition to commitments arising from the Company’s financial instruments, in the normal course of business the Company enters into contractual commitments from time to time for the purchase or lease of property, including real property for its banking premises.
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, purchase and lease commitments, 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 have been a relatively predictable source of funds; however, payment deferrals approved for borrowers as a result of COVID-19 will delay receipt of contractual payments. 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 September 30, 2021, Union, as a member of FHLB, had access to unused lines of credit up to $98.8 million over and above the $40.7 million in combined FHLB 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 September 30, 2021. 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, and one-way buy options with CDARS and ICS. In addition to the funding sources available to Union, the Company maintains a $5.0 million revolving line of credit with a correspondent bank. At September 30, 2021, there were no purchased ICS or CDARS deposits, no retail brokered deposits, and no outstanding advances on the Union or Company correspondent lines.
Union's investment and residential loan portfolios also provide a significant amount of contingent liquidity that could be accessed in a reasonable time period through sales of those portfolios. Additional contingent liquidity sources are available with further access to the brokered deposit market. 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.
In August 2021, the Company completed the private placement of $16.5 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2031 (the Notes) to certain qualified institutional buyers and accredited investors. The Notes have been structured to qualify as Tier 2 capital for the Company under bank regulatory guidelines. The proceeds from the sale of the Notes were utilized to provide additional capital to Union to support its growth and for other general corporate purposes.
Union Bankshares, Inc. Page 44
Stockholders’ equity increased from $80.9 million at December 31, 2020 to $83.7 million at September 30, 2021, reflecting net income of $9.8 million for the first nine months of 2021, an increase of $274 thousand from stock based compensation, a $48 thousand increase due to the issuance of 2,000 shares of common stock from the exercise of incentive stock options and a $30 thousand increase due to the issuance of common stock under the DRIP. These increases were partially offset by a decrease of $2.8 million in accumulated other comprehensive income due to a decrease in the fair market value of the Company's AFS securities, cash dividends declared of $4.4 million and stock repurchases of $2 thousand during the nine months ended September 30, 2021. The components of other comprehensive income 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 September 30, 2021, the Company had 4,958,884 shares issued, of which 4,485,154 were outstanding and 473,730 were held in treasury.
In January 2021, the Company's Board reauthorized for 2021 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, 2021, unless reauthorized. The Company repurchased 97 shares under this program during the first nine months of 2021 at a total cost of $2 thousand.
The Company maintains a DRIP 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 September 30, 2021, 5,138 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.
The Economic Growth, Regulatory Relief and Consumer Protection Act of 2018 directed the federal banking regulators to adopt rules providing for a simplified regulatory capital framework for qualifying community banking organizations. In September 2019, the banking regulators finalized a rule that introduced the community bank leverage ratio (CBLR) framework as an optional simplified measure of capital adequacy for qualifying institutions. Beginning with the March 31, 2020 regulatory capital calculation, a banking organization with a Tier I leverage ratio greater than 9.0%, less than $10 billion in average consolidated assets, and limited amounts of off-balance sheet exposures and trading assets and liabilities may opt into the CBLR framework and will be deemed "well capitalized" and will not be required to report or calculate risk-based capital. A community banking organization that does not meet the requirements for use of the simplified CBLR framework will continue to calculate its regulatory capital ratios under existing guidelines. A provision of the CARES Act temporarily lowers the minimum Tier 1 leverage ratio to 8.0% for a banking organization to elect to use the CBLR framework, with a phased increase back to 9.0% by the end of 2021. As of September 30, 2021, the Tier I leverage ratios for the Company and Union were 7.26% and 8.54%, respectively.
Union Bankshares, Inc. Page 45
As shown in the table below, as of September 30, 2021, both the Company and Union met all capital adequacy requirements to which they are currently subject and Union exceeded the requirements for a "well capitalized" bank under the FDIC's Prompt Corrective Action framework. There were no conditions or events between September 30, 2021 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 September 30, 2021 | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Company: | ||||||||||||||||||||
| Total capital to risk weighted assets | $ | 106,084 | 16.16 | % | $ | 52,517 | 8.00 | % | N/A | N/A | ||||||||||
| Tier I capital to risk weighted assets | 81,711 | 12.45 | % | 39,379 | 6.00 | % | N/A | N/A | ||||||||||||
| Common Equity Tier 1 to risk weighted assets | 81,711 | 12.45 | % | 29,534 | 4.50 | % | N/A | N/A | ||||||||||||
| Tier I capital to average assets | 81,711 | 7.26 | % | 45,020 | 4.00 | % | N/A | N/A | ||||||||||||
| Union: | ||||||||||||||||||||
| Total capital to risk weighted assets | $ | 104,219 | 15.91 | % | $ | 52,404 | 8.00 | % | $ | 65,505 | 10.00 | % | ||||||||
| Tier I capital to risk weighted assets | 96,024 | 14.65 | % | 39,327 | 6.00 | % | 52,436 | 8.00 | % | |||||||||||
| Common Equity Tier 1 to risk weighted assets | 96,024 | 14.65 | % | 29,495 | 4.50 | % | 42,605 | 6.50 | % | |||||||||||
| Tier I capital to average assets | 96,024 | 8.54 | % | 44,976 | 4.00 | % | 56,220 | 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.
Cash dividends of $0.33 per share were paid during the second quarter of 2021 and have been declared for the third quarter, payable on November 4, 2021 to stockholders of record on October 30, 2021.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Omitted, in accordance with the regulatory relief available to smaller reporting companies in SEC Release Nos. 33-10513 (effective September 10, 2018).
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 September 30, 2021. 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.
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.
Union Bankshares, Inc. Page 46
PART II OTHER INFORMATION
Item 1. Legal Proceedings.
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.
Item 1A. Risk Factors
There have been no material changes in the risk factors discussed in Part I-Item 1A, "Risk Factors" in the Company’s 2020 Annual Report since the date of the filing of that report.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
The Company did not issue any unregistered shares during the quarter ended September 30, 2021.
There was no repurchase of the Company's equity securities during the quarter ended September 30, 2021.
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 September 30, 2021 formatted in Inline eXtensible Business Reporting Language (iXBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three and nine months ended September 30, 2021 and 2020, (iii) the unaudited consolidated statements of comprehensive income for the three and nine months ended September 30, 2021 and 2020, (iv) the unaudited consolidated statements of changes in stockholders' equity, (iv) the unaudited consolidated statements of cash flows and (v) related notes. | ||||
| 104 | Cover page interactive data file (embedded within exhibit 101). | ||||
____________________
* 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.
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. | ||||||||
| November 15, 2021 | /s/ David S. Silverman | |||||||
| David S. Silverman | ||||||||
| Director, President and Chief Executive Officer | ||||||||
| November 15, 2021 | /s/ Karyn J. Hale | |||||||
| Karyn J. Hale | ||||||||
| Chief Financial Officer | ||||||||
| (Principal Financial Officer) | ||||||||
Union Bankshares, Inc. Page 47
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 September 30, 2021 formatted in Inline eXtensible Business Reporting Language (iXBRL): (i) the unaudited consolidated balance sheets, (ii) the unaudited consolidated statements of income for the three and nine months ended September 30, 2021 and 2020, (iii) the unaudited consolidated statements of comprehensive income for the three and nine months ended September 30, 2021 and 2020, (iv) the unaudited consolidated statements of changes in stockholders' equity, (iv) the unaudited consolidated statements of cash flows and (v) related notes. | ||||
| 104 | Cover page interactive data file (embedded within exhibit 101). | ||||
____________________
* 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 48
Exhibit 31.1
CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 302 OF SARBANES-OXLEY ACT OF 2002
I, David S. Silverman, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Union Bankshares, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
(a)designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluations;
(d) disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect the registrant's internal control over financial reporting; and
5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors:
(a) all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
(b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.
Date: November 15, 2021
| /s/ David S. Silverman | |||||
| David S. Silverman Director, President and Chief Executive Officer (Principal Executive Officer) | |||||
Exhibit 31.2
CERTIFICATION OF THE CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 302 OF SARBANES-OXLEY ACT OF 2002
I, Karyn J. Hale, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Union Bankshares, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
(a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluations;
(d) disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect the registrant's internal control over financial reporting; and
5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors:
(a) all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
(b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.
Date: November 15, 2021
| /s/ Karyn J. Hale | |||||
| Karyn J. Hale Chief Financial Officer (Principal Financial Officer) | |||||
Exhibit 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED
PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Union Bankshares, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2021 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned Chief Executive Officer of the Company hereby certifies, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002 that to the best of his knowledge: 1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and 2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the periods covered in the Report.
A signed original of this written statement required by Section 906 has been provided to Union Bankshares, Inc. and will be retained by Union Bankshares, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
| /s/ David S. Silverman | |||||
| David S. Silverman Chief Executive Officer | |||||
November 15, 2021
Exhibit 32.2
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED
PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Union Bankshares, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2021 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned Chief Financial Officer of the Company hereby certifies, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002 that to the best of her knowledge: 1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and 2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the periods covered in the Report.
A signed original of this written statement required by Section 906 has been provided to Union Bankshares, Inc. and will be retained by Union Bankshares, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
| /s/ Karyn J. Hale | |||||
| Karyn J. Hale Chief Financial Officer | |||||
November 15, 2021