UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

 

xQUARTERLY REPORT PURSUANT TO 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended                             September 30, 2019                            

 

OR

 

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT

 

For the transition period from ____________ to _______________

 

Commission File Number:                      0-16540                     

 

                     UNITED BANCORP, INC.                     

(Exact name of registrant as specified in its charter)

 

Ohio 34-1405357
(State or other jurisdiction of (IRS Employer Identification No.)
incorporation or organization)    

 

201 South Fourth Street, Martins Ferry, Ohio 43935-0010

(Address of principal executive offices)

 

(740) 633-0445

(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class   Trading Symbol(s)   Name of each exchange on which
registered
Common Stock, Par Value $1.00   UBCP   NASDQ Capital Market

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.

Yes x        No ¨

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes x        No ¨

 

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 the 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 ¨
Non-accelerated filer x    
Smaller reporting company   x 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 the number of shares outstanding of the issuer’s classes of common stock as of the latest practicable date: As of November 6, 2019, 5,959,351 shares of the Company’s common stock, $1.00 par value, were issued and outstanding.

  

 

 

 

 

PART I - FINANCIAL INFORMATION  
   
Item 1 Condensed Consolidated Balance Sheets 3
  Condensed Consolidated Statements of Income 4
  Condensed Consolidated Statements of Comprehensive Income 5
  Condensed Consolidated Statements of Shareholders Equity 6
  Condensed Consolidated Statements of Cash Flows 7
  Notes to Condensed Consolidated Financial Statements 9
     
Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations 40
     
Item 3 Quantitative and Qualitative Disclosures About Market Risk 51
     
Item 4 Controls and Procedures 52
     
PART II - OTHER INFORMATION  
     
Item 1 Legal Proceedings 53
     
Item 1A Risk Factors 53
     
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds 53
     
Item 3 Defaults Upon Senior Securities 53
     
Item 4 Mine Safety Disclosures 54
     
Item 5 Other Information 54
     
Item 6 Exhibits 54
     
SIGNATURES 55

 

  2

 

 

ITEM 1. Financial Statements

United Bancorp, Inc.

Condensed Consolidated Balance Sheets

(In thousands, except share data)

 

   September 30,   December 31, 
   2019   2018 
   (Unaudited)     
Assets          
Cash and due from banks  $5,239   $15,573 
Interest-bearing demand deposits   8,108    9,680 
Cash and cash equivalents   13,347    25,253 
           
Available-for-sale securities   200,875    123,991 
Loans, net of allowance for loan losses of $2,121 and $2,043 at September 30, 2019 and December 31, 2018, respectively   419,144    407,640 
Premises and equipment   12,487    12,117 
Federal Home Loan Bank stock   4,012    4,243 
Foreclosed assets held for sale, net   30    91 
Core deposit and other intangible assets   1,579    1,692 
Accrued interest receivable   2,232    1,798 
Bank-owned life insurance   17,097    13,115 
Other assets   5,018    3,273 
Total assets  $675,821   $593,213 
           
Liabilities and Stockholders’ Equity          
Liabilities          
Deposits          
Demand  $328,739   $309,505 
Savings   109,050    111,251 
Time   112,207    104,687 
Total deposits   549,996    525,443 
           
Securities sold under repurchase agreements   9,902    8,068 
Federal Home Loan Bank advances   20,800    106 
Deferred federal income tax   2,018    219 
Subordinated debentures   23,528    4,124 
Pending available-for-sale securities purchases   3,153    --- 
Interest payable and other liabilities   6,369    4,610 
Total liabilities   615,766    542,570 
           
Stockholders’ Equity          
Preferred stock, no par value, authorized 2,000,000 shares; no shares issued   ––    –– 
Common stock, $1 par value; authorized 10,000,000 shares; issued 2019 –5,959,351 shares, 2018 – 5,926,851 shares; outstanding 2019 – 5,916,942, 2018 - 5,739,203   5,959    5,927 
Additional paid-in capital   22,632    22,556 
Retained earnings   26,969    24,321 
Stock held by deferred compensation plan; 2019 –169,063 shares, 2018 – 182,457 shares   (1,603)   (1,701)
Unearned ESOP compensation   (200)   (404)
Accumulated other comprehensive gain (loss)   6,760    (10)
Treasury stock, at cost          
2019 –42,409 shares, 2018 – 5,744 shares   (462)   (46)
Total stockholders’ equity   60,055    50,643 
Total liabilities and stockholders’ equity  $675,821   $593,213 

 

See Notes to Condensed Consolidated Financial Statements

  

  3

 

 

United Bancorp, Inc.

Condensed Consolidated Statements of Income

(In thousands, except per share data)

(Unaudited)

 

   Three months ended   Nine months ended 
   September 30,   September 30, 
   2019   2018   2019   2018 
Interest and dividend income                    
Loans, including fees  $5,508   $4,883   $16,142   $13,776 
Taxable securities   296    189    698    544 
Non-taxable securities   996    361    2,569    674 
Federal funds sold   75    27    306    78 
Dividends on Federal Home Loan Bank stock and other   46    63    169    183 
Total interest and dividend income   6,921    5,523    19,884    15,255 
Interest expense                    
Deposits                    
Demand   620    378    1,785    922 
Savings   52    10    150    29 
Time   613    253    1,701    680 
Borrowings   441    252    766    492 
Total interest expense   1,726    893    4,402    2,123 
Net interest income   5,195    4,630    15,482    13,132 
Provision for loan losses   120    72    330    201 
Net interest income after provision for loan losses   5,075    4,558    15,152    12,931 
Noninterest income                    
Service charges on deposit accounts   731    667    2,138    1,948 
Realized gains on sales of loans   25    17    38    54 
Other income   247    213    719    663 
Total noninterest income   1,003    897    2,895    2,665 
Noninterest expense                    
Salaries and employee benefits   2,153    1,970    6,490    5,678 
Net occupancy and equipment expense   567    515    1,684    1,602 
Professional services   351    331    961    820 
Insurance   118    108    340    316 
Deposit insurance premiums   27    48    139    123 
Franchise and other taxes   108    102    322    300 
Advertising   137    138    412    400 
Stationery and office supplies   33    30    103    104 
Amortization of core deposit premium   38    ---    113    --- 
Net realized (gain) loss on sale of other real estate and repossessions   ---    (12)   5    6 
Other expenses   630    625    1,927    1,839 
Total noninterest expense   4,162    3,855    12,496    11,188 
Income before federal income taxes   1,916    1,600    5,551    4,408 
Federal income taxes   135    269    510    717 
Net income  $1,781   $1,331   $5,041   $3,691 
                     
EARNINGS PER COMMON SHARE                    
Basic  $0.31   $0.25   $0.88   $0.71 
Diluted  $0.31   $0.25   $0.88   $0.71 
DIVIDENDS PER COMMON SHARE  $0.1375   $0.1300   $0.4050   $0.3900 

 

See Notes to Condensed Consolidated Financial Statements

 

  4

 

 

United Bancorp, Inc.

Condensed Consolidated Statements of Comprehensive Income

(In thousands)

(Unaudited)

 

   Three months ended   Nine months ended 
   September 30,   September 30, 
   2019   2018   2019   2018 
                 
Net income  $1,781   $1,331   $5,041   $3,691 
                     
Unrealized holding gains (losses) on securities during the period, net of tax (benefits) of $519, $(171), $1,822 and $(195) for each respective period   1,955    (642)   6,770    (733)
                     
Comprehensive income  $3,736   $689   $11,811   $2,958 

 

See Notes to Condensed Consolidated Financial Statements

 

  5

 

 

United Bancorp, Inc.

Consolidated Statements of Stockholders’ Equity

Three and Nine Months Ended September 30, 2019 and 2018

(In thousands except per share data)

(Unaudited)

 

   Three Months Ended 
       Additional   Treasury
Stock and
   Shares
Acquired
       Other     
   Common   Paid-in   Deferred   By   Retained   Comprehensive     
   Stock   Capital   Compensation   ESOP   Earnings   Income (Loss)   Total 
Balance, July 1, 2018  $5,560   $17,927   $(1,625)  $(543)  $24,177   $(511)  $44,985 
Net income   ––    ––    ––    ––    1,331    ––    1,331 
Other comprehensive income   ––    ––    ––    ––    ––    (642)   (642)
Cash dividends - $0.1300 per share   ––    ––    ––    ––    (713)   ––    (713)
Shares purchased for deferred compensation plan   ––    43    (43)   ––    ––    ––    –– 
Expense related to share-based compensation plans   ––    82    ––    ––    ––    ––    82 
Restricted stock activity   ---    ---    ---    ––    ––    ––    --- 
Amortization of  ESOP   ––    ---    ––    69    ––    ––    69 
Balance, September 30, 2018   5,560    18,052    (1,668)   (474)   24,795    (1,153)   45,112 
                                    
Balance July 1, 2019   5,939    22,517    (2,015)   (268)   26,002    4,805    56,980 
Net income   ––    ––    ––    ––    1,781    ––    1,781 
Other comprehensive income   ––    ––    ––    ––    ––    1,955    1,955 
Cash dividends - $0.1375 per share   ––    ––    ––    ––    (814)   ––    (814)
Shares sold for deferred compensation plan   ––    50    (50)   ––    ––    ––    –– 
Repurchase of common stock   ––    ---    ---    ––    ––    ––    --- 
Expense related to share-based compensation plans   ––    85    ––    ––    ––    ––    85 
Restricted stock activity   20    (20)   ---    ---    ---    ---    --- 
Amortization of ESOP   ––    ---    ––    68    ––    ––    68 
Balance, September 30, 2019  $5,959   $22,632   $(2,065)  $(200)  $26,969   $6,760   $60,055 

 

   Nine Months Ended 
       Additional   Treasury
Stock and
   Shares
Acquired
       Other     
   Common   Paid-in   Deferred   By   Retained   Comprehensive     
   Stock   Capital   Compensation   ESOP   Earnings   Income (Loss)   Total 
Balance, January 1, 2018  $5,435   $18,020   $(1,717)  $(683)  $23,260   $(420)  $43,895 
Net income   ––    ––    ––    ––    3,691    ––    3,691 
Other comprehensive loss   ––    ––    ––    ––    ––    (733)   (733)
Cash dividends - $0.3900 per share   ––    ––    ––    ––    (2,156)   ––    (2,156)
Shares purchased for deferred compensation plan   ––    (49)   49    ––    ––    ––    –– 
Expense related to share-based compensation plans   ––    206    ––    ––    ––    ––    206 
Restricted stock activity   125    (125)   ---    ––    ––    ––    --- 
Amortization of ESOP   ––    ---    ––    209    ––    ––    209 
Balance, September 30, 2018   5,560    18,052    (1,668)   (474)   24,795    (1,153)   45,112 
                                    
Balance January 1, 2019   5,927    22,556    (1,747)   (404)   24,321    (10)   50,643 
Net income   ––    ––    ––    ––    5,041    ––    5,041 
Other comprehensive income   ––    ––    ––    ––    ––    6,770    6,770 
Cash dividends - $0.4050 per share   ––    ––    ––    ––    (2,393)   ––    (2,393)
Shares sold for deferred compensation plan   ––    (98)   98    ––    ––    ––    –– 
Repurchase of common stock   ––    ---    (416)   ––    ––    ––    (416)
Expense related to share-based compensation plans   ––    206    ––    ––    ––    ––    206 
Restricted stock activity   32    (32)   ---    ---    ---    ---    --- 
Amortization of ESOP   ---    ---    ---    204    ––    ––    204 
Balance, September  30, 2019  $5,959   $22,632   $(2,065)  $(200)  $26,969   $6,760   $60,055 

 

See Notes to Condensed Consolidated Financial Statements

 

  6

 

 

United Bancorp, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

   Nine months ended 
   September 30, 
   2019   2018 
Operating Activities          
Net income  $5,041   $3,691 
Items not requiring (providing) cash          
Accretion of premiums and discounts on securities, net   232    80 
Amortization of intangible asset   113    --- 
Depreciation and amortization   781    712 
Expense related to share based compensation plans   206    205 
Expense related to ESOP   204    210 
Provision for loan losses   330    201 
Increase (decrease) in value of bank-owned life insurance   (230)   (220)
Gain on sale of loans   (38)   (54)
Proceeds from sale of loans held for sale   1,285    2,621 
Originations of loans held for sale   (1,247)   (2,567)
Loss on sale or write down of foreclosed assets   5    (15)
Amortization of mortgage servicing rights   ---    28 
Deferred income taxes   ---    --- 
Net change in accrued interest receivable and other assets   (1,971)   (886)
Net change in accrued expenses and other liabilities   1,516    (67)
           
Net cash provided by operating activities   6,227    3,939 
           
Investing Activities          
Securities available for sale:          
Maturities, prepayments and calls   24,250    --- 
Purchases   (89,645)   (42,514)
Net change in loans   (11,825)   (25,138)
Mandatory redemption of Federal Home Loan Bank Stock   230    --- 
Purchase of Bank Owned Life insurance   (4,000)   --- 
Bank Owned Life Insurance return of principal   247    --- 
Purchases of premises and equipment   (1,152)   (617)
Proceeds from sale of foreclosed assets   86    285 
           
Net cash used in investing activities   (81,809)   (67,984)

 

See Notes to Condensed Consolidated Financial Statements

 

  7

 

 

United Bancorp, Inc.

Condensed Consolidated Statements of Cash Flows (continued)

(In thousands)

(Unaudited)

 

   Nine months ended 
   September 30, 
    2019    2018 
Financing Activities          
Net change in deposits  $24,553   $48,365 
Net change in securities sold under repurchase agreements   1,834    4,314 
Net change in FHLB overnight borrowings   20,800    12,200 
Proceeds from issuance of subordinated debentures, net of origination fees   19,404    --- 
Repayments of long-term borrowings   (106)   (83)
Repurchase of common stock   (416)   --- 
Cash dividends paid on common stock   (2,393)   (2,156)
           
Net cash provided by financing activities   63,676    62,640 
           
Decrease in Cash and Cash Equivalents   (11,906)   (1,405)
Cash and Cash Equivalents, Beginning of Period   25,253    14,315 
           
Cash and Cash Equivalents, End of Period  $13,347   $12,910 
           
Supplemental Cash Flows Information          
Interest paid on deposits and borrowings  $4,419   $2,046 
           
Federal income taxes  $---   $665 
           
Purchases of available-for-sale securities not settled  $3,153   $--- 
           
Supplemental Disclosure of Non-Cash Investing and Financing Activities          
Transfers from loans to foreclosed assets held for sale  $30   $280 

 

See Notes to Condensed Consolidated Financial Statements

 

  8

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Note 1:Summary of Significant Accounting Policies

 

These interim financial statements are prepared without audit and reflect all adjustments which, in the opinion of management, are necessary to present fairly the financial position of United Bancorp, Inc. (“Company”) at September 30, 2019, and its results of operations and cash flows for the interim periods presented. All such adjustments are normal and recurring in nature. The accompanying condensed consolidated financial statements have been prepared in accordance with the instructions for Form 10-Q and, therefore, do not purport to contain all the necessary financial disclosures required by accounting principles generally accepted in the United States of America that might otherwise be necessary in the circumstances and should be read in conjunction with the Company’s consolidated financial statements and related notes for the year ended December 31, 2018 included in its Annual Report on Form 10-K. Reference is made to the accounting policies of the Company described in the Notes to the Consolidated Financial Statements contained in its Annual Report on Form 10-K. The results of operations for the three months and nine months ended September 30, 2019, are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet of the Company as of December 31, 2018 has been derived from the audited consolidated balance sheet of the Company as of that date.

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of United Bancorp, Inc. (“United” or “the Company”) and its wholly-owned subsidiary, Unified Bank of Martins Ferry, Ohio (“the Bank”). All intercompany transactions and balances have been eliminated in consolidation.

 

Nature of Operations

 

The Company’s revenues, operating income and assets are almost exclusively derived from banking. Accordingly, all of the Company’s banking operations are considered by management to be aggregated in one reportable operating segment. Customers are mainly located in Athens, Belmont, Carroll, Fairfield, Harrison, Jefferson and Tuscarawas Counties and the surrounding localities in northeastern, east-central and southeastern Ohio and include a wide range of individuals, businesses and other organizations. Unified Bank conducts its business through its main office in Martins Ferry, Ohio and branches in Amesville, Bridgeport, Colerain, Dellroy, Dillonvale, Dover, Glouster, Jewett, Lancaster Downtown, Lancaster East, Nelsonville, New Philadelphia, Powhatan, St. Clairsville East, St. Clairsville West, Sherrodsville, Strasburg and Tiltonsville, Ohio. The Bank also operates a Loan Production Office in Wheeling, West Virginia.

 

The Company’s primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential mortgage, commercial, and installment loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets and real estate and are not considered “sub prime” type loans. The targeted lending areas of our Bank operations encompass four separate metropolitan areas, minimizing the risk to changes in economic conditions in the communities housing the Company’s branch locations.

 

Commercial loans are expected to be repaid from cash flow from operations of businesses. Real estate loans are secured by both residential and commercial real estate. Net interest income is affected by the relative amount of interest-earning assets and interest-bearing liabilities and the interest received or paid on these balances. The level of interest rates paid or received by the Company can be significantly influenced by a number of environmental factors, such as governmental monetary and fiscal policies, that are outside of management’s control.

 

  9

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Revenue Recognition

 

Accounting Standards Codification ("ASC") 606, Revenue from Contracts with Customers ("ASC 606"), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity's contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied. 

 

The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, investment securities, as well as revenue related to our mortgage banking activities, as these activities are subject to other GAAP discussed elsewhere within our disclosures.

 

Descriptions of our revenue-generating activities that are within the scope of ASC 606, which are presented in our income statements as components of non-interest income are as follows:

 

Service charges on deposit accounts - these represent general service fees for monthly account maintenance and activity- or transaction-based fees and consist of transaction-based revenue, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (such as a wire transfer). Payment for such performance obligations are generally received at the time the performance obligations are satisfied.

 

Use of Estimates

 

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided and future results could differ. The allowance for loan losses and fair values of financial instruments are particularly subject to change.

 

Loans

 

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.

 

For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan.

 

For all loan classes, the accrual of interest is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. For all loan classes, the entire balance of the loan is considered past due if the minimum payment contractually required to be paid is not received by the contractual due date. For all loan classes, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

 

  10

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral. Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.

 

For all loan portfolio segments except residential and consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

 

The Company charges-off residential and consumer loans when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value.less costs to sell when the loan is 120 days past due, charge-off of unsecured open-end loans when the loan is 120 days past due, and charge down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.

 

For all classes, all interest accrued but not collected for loans that are placed on nonaccrual or charged off are reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.

 

When cash payments are received on impaired loans in each loan class, the Company records the payment as interest income unless collection of the remaining recorded principal amount is doubtful, at which time payments are used to reduce the principal balance of the loan. Troubled debt restructured loans recognize interest income on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms, no principal reduction has been granted and the loan has demonstrated the ability to perform in accordance with the renegotiated terms for a period of at least six months.

 

Allowance for Loan Losses

 

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

 

The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

 

  11

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-impaired loans and is based on historical charge-off experience by segment. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior five years. Management believes the five year historical loss experience methodology is appropriate in the current economic environment. Other adjustments (qualitative/environmental considerations) for each segment may be added to the allowance for each loan segment after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data.

 

  12

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due based on the loan’s current payment status and the borrower’s financial condition including available sources of cash flows. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for non-homogenous type loans such as commercial, non-owner residential and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. For impaired loans where the Company utilizes the discounted cash flows to determine the level of impairment, the Company includes the entire change in the present value of cash flows as bad debt expense.

 

The fair values of collateral dependent impaired loans are based on independent appraisals of the collateral. In general, the Company acquires an updated appraisal upon identification of impairment and annually thereafter for commercial, commercial real estate and multi-family loans. If the most recent appraisal is over a year old, and a new appraisal is not performed, due to lack of comparable values or other reasons, the existing appraisal is utilized and discounted generally 10% - 35% based on the age of the appraisal, condition of the subject property, and overall economic conditions. After determining the collateral value as described, the fair value is calculated based on the determined collateral value less selling expenses. The potential for outdated appraisal values is considered in our determination of the allowance for loan losses through our analysis of various trends and conditions including the local economy, trends in charge-offs and delinquencies, etc. and the related qualitative adjustments assigned by the Company.

 

Segments of loans with similar risk characteristics are collectively evaluated for impairment based on the segment’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower.

 

In the course of working with borrowers, the Company may choose to restructure the contractual terms of certain loans. In this scenario, the Company attempts to work-out an alternative payment schedule with the borrower in order to optimize collectability of the loan. Any loans that are modified are reviewed by the Company to identify if a troubled debt restructuring (“TDR”) has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two. If such efforts by the Company do not result in a satisfactory arrangement, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Company may terminate foreclosure proceedings if the borrower is able to work-out a satisfactory payment plan.

 

  13

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being restructured remain on nonaccrual status until six months of satisfactory borrower performance at which time management would consider its return to accrual status. If a loan was accruing at the time of  restructuring, the Company reviews the loan to determine if it is appropriate to continue the accrual of interest on the restructured loan.

 

With regard to determination of the amount of the allowance for credit losses, trouble debt restructured loans are considered to be impaired. As a result, the determination of the amount of impaired loans for each portfolio segment within troubled debt restructurings is the same as detailed previously.

 

Earnings Per Share

 

Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during each period. Diluted earnings per share reflects additional potential common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and restricted stock awards and are determined using the treasury stock method.

 

Treasury stock shares, deferred compensation shares and unearned ESOP shares are not deemed outstanding for earnings per share calculations.

 

Earnings per share (EPS) were computed as follows:

 

   Three Months Ended September 30, 2019 
  

Net
Income

   Weighted-
Average
Shares
   Per Share
Amount
 
   (In thousands)         
Net income  $1,781       
                
Less allocated earnings on non-vested restricted stock   (37)          
                
Less allocated dividends on non-vested restricted stock   (30)         
                
Net income allocated to common stockholders   1,714           
         5,519,677      
Basic and diluted earnings per share            $0.31 

 

  14

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

   Three Months Ended September 30, 2018 
  

Net
Income

   Weighted-
Average
Shares
   Per Share
Amount
 
   (In thousands)         
Net income  $1,331       
                
Less allocated earnings on non-vested restricted stock   (35)         
               
Less dividends on non-vested restricted stock   (39)         
                
Net income allocated to common stockholders   1,257           
         4,929,934      
Basic and diluted earnings per share            $0.25 

 

   Nine Months Ended September 30, 2019 
  

Net

Income

   Weighted-
Average
Shares
   Per Share
Amount
 
   (In thousands)         
Net income  $5,041         
                
Less allocated earnings on non-vested restricted stock   (92)          
                
Less allocated dividends on non-vested restricted stock   (81)         
                
 Net income allocated to common stockholders   4,868           
         5,518,500      
Basic and diluted earnings per share            $0.88 

 

  

Nine Months Ended September 30, 2018

 
  

Net

Income

   Weighted-
Average
Shares
   Per Share
Amount
 
   (In thousands)         
Net income  $3,691         
                
Less allocated earnings on non-vested restricted stock   (75)          
                
Less dividends on non-vested restricted stock   (104)          
                
Net income allocated to common stockholders   3,512           
         4,914,859      
Basic and diluted earnings per share            $0.71 

 

  15

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

During 2018, earnings per share began to be presented using the two-class method. This two class method is an earnings allocation method under which earnings per share is calculated for common stock and participating securities, considering both dividends declared and participation rights in undistributed earnings as if all such earnings had been distributed during the period. Basic earnings per share were previously disclosed at $0.26 and $0.72 for the three and nine months ended September 30, 2018, respectively. Diluted earnings per share were previously disclosed at $0.25 and $0.69 for the three and nine months ended September 30, 2018.

  

Income Taxes

 

The Company is subject to income taxes in the U.S. federal jurisdiction, as well as various state jurisdictions. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. With few exceptions, the Company is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for the years before 2015.

 

Recently Adopted Accounting Pronouncements

 

On February 25, 2016, the FASB issued ASU 2016-02 “Leases (Topic 842).” ASU 2016-02 is intended to improve financial reporting about leasing transactions. This ASU affects all companies and other organization that lease assets such as real estate, airplanes, and manufacturing equipment.

 

Under the current accounting model, an organization applies a classification test to determine the accounting for the lease arrangement:

 

(a)Some leases are classified as capital where by the lessee would recognize lease assets and liabilities on the balance sheet.
(b)Other leases are classified as operating leases whereby the lessee would not recognize lease assets and liabilities on the balance sheet.

 

Under the new guidance, a lessee will be required to recognize assets and liabilities for all leases with lease terms of more than 12 months. Consistent with Generally Accepted Accounting Principles (GAAP), the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease.

 

However, unlike current GAAP—which requires only capital leases to be recognized on the balance sheet—the new ASU will require both types of leases to be recognized on the balance sheet. Right of use assets represents the Company’s right to use the underlying assets for their lease terms and lease liabilities represent the obligation to make lease payments.

 

  16

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

The Company adopted ASU 2016-02 January 1, 2019. The right of use asset and lease obligation recorded as of March 31, 2019 was approximately $126,000 and is reflected in other assets and interest payable and  other liabilities, respectively on the balance sheet. The modified retrospective method was applied. Due to the immateriality of the impact, certain disclosures under ASU 842 have been omitted.

  

Recent Accounting Pronouncements

 

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments.” The provisions of ASU 2016-13 were issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments that are not accounted for at fair value through net income, including loans held for investment, held-to-maturity debt securities, trade and other receivables, net investment in leases and other commitments to extend credit held by a reporting entity at each reporting date. ASU 2016-13 requires that financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The amendments in ASU 2016-13 eliminate the probable incurred loss recognition in current GAAP and reflect an entity’s current estimate of all expected credit losses. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the financial assets. 

 

For purchased financial assets with a more-than-insignificant amount of credit deterioration since origination (“PCD assets”) that are measured at amortized cost, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Subsequent changes in the allowance for credit losses on PCD assets are recognized through the statement of income as a credit loss expense. 

 

Credit losses relating to available-for-sale debt securities will be recorded through an allowance for credit losses rather than as a direct write-down to the security. 

 

On October 16, 2019, FASB approved a final ASU delaying the effective date of ASU 2016-13 for small reporting companies to interim and annual periods beginning after December 15, 2022. The Company is currently evaluating the impact of these amendments to the Company’s financial position and results of operations and currently does not know or cannot reasonably quantify the impact of the adoption of the amendments as a result of the complexity and extensive changes from the amendments. The Allowance for Loan Losses (ALL) estimate is material to the Company and given the change from an incurred loss model to a methodology that considers the credit loss over the life of the loan, there is the potential for an increase in the ALL at adoption date. The Company is anticipating a significant change in the processes and procedures to calculate the ALL, including changes in assumptions and estimates to consider expected credit losses over the life of the loan versus the current accounting practice that utilizes the incurred loss model. In addition, the current accounting policy and procedures for the other-than-temporary impairment on available-for-sale securities will be replaced with an allowance approach. The Company continues to run projections and reviewing segmentation to ensure it is fully compliant with the amendments at adoption date. For additional information on the allowance for loan losses, see Note 3.

 

  17

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

  

Note 2:Securities

  

The amortized cost and approximate fair values, together with gross unrealized gains and losses of securities are as follows:

 

   Amortized Cost   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair Value 
   (In thousands) 
Available-for-sale Securities:                    
September 30, 2019:                    
U.S. government agencies  $61,000   $16   $(110)  $60,906 
Subordinated notes   2,500    13    ---    2,513 
State and municipal obligations   128,149    9,418    (111)   137,456 
                     
Total debt securities  $191,649   $9,447   $(221)  $200,875 
                     
Available-for-sale Securities:                    
December 31, 2018:                    
U.S. government agencies  $45,250   $––   $(500)  $44,750 
State and municipal obligations  $78,083   $1,194   $(36)  $79,241 
                     
Total debt securities  $123,333   $1,194   $(536)  $123,991 

  

The amortized cost and fair value of available-for-sale securities at September 30, 2019, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   Available-for-sale 
   Amortized
Cost
   Fair
Value
 
   (In thousands) 
Within one year  $3,000   $3,000 
One to five years   18,000    18,002 
Five to ten year   42,500    42,417 
Due after ten years   128,149    137,456 
           
Totals  $191,649   $200,875 

 

The carrying value of securities pledged to secure public deposits and for other purpose, was $39.3 million and $48.4 million at September 30, 2019 and December 31, 2018, respectively.

 

  18

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

  

Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. The total fair value of these investments at September 30, 2019 and December 31, 2018, was $31.3 million and $49.9 million, which represented approximately 16% and 40%, respectively, of the Company’s available-for-sale investment portfolio.

 

Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary and are a result on an general increase in longer term interest rates.

 

Should the impairment of any of these securities become other-than-temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.

 

The following tables show the Company’s investments’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2019 and December 31, 2018:

 

   September 30, 2019 
   Less than 12 Months   12 Months or More   Total 
Description of
Securities
  Fair Value   Unrealized
Losses
   Fair Value   Unrealized
Losses
   Fair Value   Unrealized
Losses
 
(In thousands)
U.S. Government agencies  $21,890   $(109)  $2,999   $(1)  $24,889   $(110)
State and Political Subdivisions   6,374    (111)   ---    ---    6,374    (111)
                               
Total temporarily impaired securities  $28,264   $(220)  $2,999   $(1)  $31,263   $(221)

 

 

   December 31, 2018 
   Less than 12 Months   12 Months or More   Total 
Description of
Securities
  Fair Value   Unrealized
Losses
   Fair Value   Unrealized
Losses
   Fair Value   Unrealized
Losses
 
(In thousands)
US Government agencies  $––   $––   $44,750   $(500)  $44,750   $(500)
State and municipal
obligations
  $5,182   $(36)  $––   $––   $5,182   $(36)
                               
Total temporarily impaired securities  $5,182   $(36)  $44,750   $(500)  $49,932   $(536)

  

  19

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

 

The unrealized losses on the Company’s investments in U.S. Government agencies were caused primarily by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2019 and December 31, 2018.

 

There were no investment sales for the nine months ended September 30, 2019 and 2018.

  

Note 3:Loans and Allowance for Loan Losses

 

Categories of loans include:

 

   September 30,   December 31, 
   2019   2018 
   (In thousands) 
Commercial loans  $101,806   $93,690 
Commercial real estate   234,838    223,461 
Residential real estate   74,527    78,767 
Installment loans   10,094    13,765 
           
Total gross loans   421,265    409,683 
           
Less allowance for loan losses   (2,121)   (2,043)
           
Total loans  $419,144   $407,640 

 

The risk characteristics of each loan portfolio segment are as follows:

 

Commercial

 

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

 

Commercial Real Estate

 

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate versus nonowner-occupied loans.

 

  20

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

  

Residential and Installment

 

Residential and installment loans consist of two segments - residential mortgage loans and personal loans. For residential mortgage loans that are secured by 1-4 family residences and are generally owner-occupied, the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some installment personal loans are unsecured, such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month periods ended September 30, 2019

  

   Commercial   Commercial
Real Estate
   Residential   Installment   Unallocated   Total 
   (In thousands) 
Allowance for loan losses:                              
                               
Balance, July 1, 2019  $262   $799   $747   $334   $---   $2,142 
Provision charged to expense   95    (93)   53    65    ---    120 
Losses charged off   ---    ---    (100)   (54)   ––    (154)
Recoveries   ---    ---    1    12    ––    13 
                               
Balance, September 30, 2019  $357   $706   $701   $357   $---   $2,121 
                               
Balance, January 1, 2019  $389   $672   $519   $463   $---   $2,043 
Provision charged to expense   (15)   34    311    ---         330 
Losses charged off   (18)   ––    (140)   (136)   ––    (294)
Recoveries   1    ---    11    30    ––    42 
                               
Balance, September 30, 2019  $357   $706   $701   $357   $---   $2,121 
                               
Allocation:                              
                               
Ending balance:  individually evaluated for impairment  $63   $---   $---   $---   $---   $63 
Ending balance:  collectively evaluated for impairment  $294   $706   $701   $357   $---   $2,058 
                               
Loans:                              
                               
Ending balance:  individually evaluated for impairment  $1,330   $369   $558   $---   $---   $2,257 
Ending balance:  collectively evaluated for impairment  $100,476   $234,469   $73,969   $10,094   $---   $419,008 

 

  21

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month period ended September 30, 2018

 

   Commercial   Commercial
Real Estate
   Residential
Real Estate
   Installment   Unallocated   Total 
   (In thousands) 
Allowance for loan losses:                              
                               
Balance, July 1, 2018  $545   $654   $505   $376   $---   $2,080 
Provision charged to expense   (130)   28    109    65    ---    72 
Losses charged off   ---    ---    (98)   (74)   ––    (172)
Recoveries   1    1    1    21    ––    24 
                               
Balance, September 30, 2018  $416   $683   $517   $388   $---   $2,004 
                               
Balance, January 1, 2018  $537   $843   $436   $218   $88   $2,122 
Provision charged to expense   (124)   (162)   255    320    (88)   201 
Losses charged off   ---    ––    (177)   (198)   ––    (375)
Recoveries   3    2    3    48    ––    56 
                               
Balance, September 30, 2018  $416   $683   $517   $388   $---   $2,004 
                               
Allocation:                              
                               
Ending balance:  individually evaluated for impairment  $19   $85   $---   $---   $---   $104 
Ending balance:  collectively evaluated for impairment  $397   $598   $517   $388   $---   $1,900 
                               
 Loans:                              
                               
Ending balance:  individually evaluated for impairment  $78   $811   $---   $95   $---   $984 
Ending balance:  collectively evaluated for impairment  $89,766   $214,982   $76,668   $13,672   $---   $392,198 

 

  22

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

 

Allowance for Loan Losses and Recorded Investment in Loans

As of December 31, 2018

 

   Commercial   Commercial
Real Estate
   Residential   Installment   Unallocated   Total 
   (In thousands) 
Allowance for loan losses:                              
                               
Ending balance: individually evaluated for impairment  $---   $85   $––   $––   $––   $85 
Ending balance:  collectively evaluated for impairment  $389   $587   $519   $463   $---   $1,958 
                               
Loans:                              
                               
Ending balance:  individually evaluated for impairment  $57   $809   $---   $93   $––   $959 
Ending balance:  collectively evaluated for impairment  $93,633   $222,652   $78,767   $13,672   $––   $408,724 

 

  23

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

 

The following tables show the portfolio quality indicators.

 

   September 30, 2019 
Loan Class  Commercial   Commercial
Real Estate
   Residential   Installment   Total 
   (In thousands)     
Pass Grade  $100,476   $229,249   $73,971   $10,094   $413,790 
Special Mention   ---    4,917    ---    ---    4,917 
Substandard   1,330    672    556    ---    2,558 
Doubtful   ---    ---    ---    ---    --- 
                          
   $101,806   $234,838   $74,527   $10,094   $421,265 

 

   December 31, 2018 
Loan Class  Commercial   Commercial
Real Estate
   Residential   Installment   Total 
   (In thousands)     
Pass Grade  $93,620   $219,485   $78,767   $13,672   $405,544 
Special Mention   ---    2,710    ––    ––    2,710 
Substandard   70    1,266    ---    93    1,429 
Doubtful   ––    ––    ––    ––    –– 
                          
   $93,690   $223,461   $78,767   $13,765   $409,683 

  

To facilitate the monitoring of credit quality within the loan portfolio, and for purposes of analyzing historical loss rates used in the determination of the ALLL, the Company utilizes the following categories of credit grades: pass, special mention, substandard, and doubtful. The four categories, which are derived from standard regulatory rating definitions, are assigned upon initial approval of credit to borrowers and updated periodically thereafter. Pass ratings, which are assigned to those borrowers that do not have identified potential or well defined weaknesses and for which there is a high likelihood of orderly repayment, are updated periodically based on the size and credit characteristics of the borrower. All other categories are updated on at least a quarterly basis.

 

The Company assigns a special mention rating to loans that have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the loan or the Company’s credit position.

 

The Company assigns a substandard rating to loans that are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged. Substandard loans have well defined weaknesses or weaknesses that could jeopardize the orderly repayment of the debt. Loans and leases in this grade also are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies noted are not addressed and corrected.

 

The Company assigns a doubtful rating to loans that have all the attributes of a substandard rating with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to the advantage of and strengthen the credit quality of the loan or lease, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors may include a proposed merger or acquisition, liquidation proceeding, capital injection, perfecting liens on additional collateral or refinancing plans.

 

  24

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

 (Unaudited)

 

The Company evaluates the loan risk grading system definitions and allowance for loan losses methodology on an ongoing basis. No significant changes were made to either during the current and past year to date periods presented.

 

Loan Portfolio Aging Analysis

As of September 30, 2019

 

   30-59 Days
Past Due
and
Accruing
   60-89 Days
Past Due
and
Accruing
   Greater
Than 90
Days and
Accruing
   Non
Accrual
   Total Past
Due and
Non Accrual
   Current   Total Loans
Receivable
 
   (In thousands) 
Commercial  $---   $---   $---   $36   $36   $101,770   $101,806 
Commercial real estate   197    ---    ---    708    905    233,933    234,838 
Residential   158    116    ---    1,862    2,136    72,391    74,527 
Installment   55    ---    ---    14    69    10,025    10,094 
                                    
Total  $410   $116   $---   $2,620   $3,146   $418,119   $421,265 

  

Loan Portfolio Aging Analysis

As of December 31, 2018

 

   30-59 Days
Past Due
and
Accruing
   60-89 Days
Past Due
and
Accruing
   Greater
Than 90
Days and
Accruing
   Non
Accrual
   Total Past
Due and
Non Accrual
   Current   Total Loans
Receivable
 
   (In thousands) 
Commercial  $98   $94   $---   $---   $192   $93,498   $93,690 
Commercial real estate   ---    ---    ––    741    741    222,720    223,461 
Residential   1,704    262    155    485    2,606    76,161    78,767 
Installment   72    4    ––    19    95    13,670    13,765 
                                    
Total  $1,874   $360   $155   $1,245   $3,634   $406,049   $409,683 

 

A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.

 

  25

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Impaired Loans

 

   As of September 30, 2019  

For the three months ended

September 30, 2019

  

For the nine months ended

September 30, 2019

 
   Recorded
Balance
   Unpaid
Principal
Balance
   Specific
Allowance
   Average
Investment in
Impaired Loans
   Interest
Income
Recognized
   Average
Investment in
Impaired Loans
  

Interest

Income
Recognized

 
   (In thousands) 
Loans without a specific valuation allowance:                                   
Commercial  $964   $964   $––   $966   $9   $956   $13 
Commercial real estate   369    369    ––    374    2    350    8 
Residential   558    558    ––    640    11    644    18 
Installment           ––                 
    1,891    1,891    ––    1,980    22    1,950    39 
Loans with a specific valuation allowance:                                   
Commercial   366    366    63    366        365    3 
Commercial real estate           --                 
Residential           --                –– 
Installment   ––    ––    ––    ––        ––     
    366    366    63            365    3 
Total:                                   
Commercial  $1,330   $1,330   $63   $1,332   $9   $1,321   $16 
Commercial real estate  $369   $369   $   $374   $2   $350   $8 
Residential  $558   $558   $   $640   $11   $644   $18 
Installment  $   $   $––   $   $   $   $ 

 

Impaired Loans

 

   As of December 31, 2018  

For the three months ended
September 30, 2018

  

For the nine months ended
September 30, 2018

 
   Recorded
Balance
   Unpaid
Principal
Balance
   Specific
Allowance
   Average
Investment in
Impaired Loans
   Interest
Income
Recognized
   Average
Investment in
Impaired Loans
  

Interest

Income
Recognized

 
   (In thousands) 
Loans without a specific valuation allowance:                                   
Commercial  $57   $57   $––   $59   $   $60   $2 
Commercial real estate   409    409    ––    438    9    446    14 
Residential   93    93    ––    ––        ––    –– 
Installment           ––    97    1    99    3 
    559    559    ––    594    10    605    19 
Loans with a specific valuation allowance:                                   
Commercial               19    1    20    1 
Commercial real estate   400    400    85    408    1    407    2 
Residential   ––    ––    ––    ––    ––    ––    –– 
Installment   ––    ––    ––    ––    ––    ––     
    400    400    85    427    2    427    3 
Total:                                   
Commercial  $57   $57   $   $78   $1   $80   $3 
Commercial real estate  $809   $809   $85   $846   $10   $853   $16 
Residential  $93   $93   $––   $   $   $   $ 
Installment  $   $   $––   $97   $1   $99   $3 

 

  26

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Interest income recognized on a cash basis was not materiality different than interest income recognized.

 

For the TDRs noted in the tables below, the Company extended the maturity dates and granted interest rate concessions as part of each of those loan restructurings. The loans included in the tables are considered impaired and specific loss calculations are performed on the individual loans. In conjunction with the restructuring there were no amounts charged-off.

 

   Three Months ended September 30, 2019 
   Number of
Contracts
  

Pre-Modification
Outstanding
Recorded

Investment

   Post-Modification Outstanding
Recorded
Investment
 
   (In thousands) 
Commercial   2   $82   $82 
Commercial real estate   ––    ––    –– 
Residential   ––    ––    –– 
Installment   ––    ––    –– 

 

   Three Months Ended September 30, 2019 
   Interest
Only
   Term   Combination   Total
Modification
 
       (In thousands)     
Commercial  $––   $82   $––   $82 
Commercial real estate   ––    ––    ––    –– 
Residential   ––    ––    ––    –– 
Consumer   ––    ––    ––    –– 

 

   Nine Months ended September 30, 2019 
   Number of
Contracts
  

Pre-Modification
Outstanding
Recorded

Investment

   Post-Modification
Outstanding
Recorded
Investment
 
   (In thousands) 
Commercial   2   $82   $82 
Commercial real estate   ––    ––    –– 
Residential   ––    ––    –– 
Installment   ––    ––    –– 

 

   Nine Months Ended September 30, 2019 
   Interest
Only
   Term   Combination   Total
Modification
 
       (In thousands)     
Commercial  $2   $82   $––   $82 
Commercial real estate   ––    ––    ––    –– 
Residential   ––    ––    ––    –– 
Consumer   ––    ––    ––    –– 

 

  27

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

    Three Months ended September 30, 2018 
    Number of
Contracts
    

Pre-Modification
Outstanding
Recorded

Investment

    Post-Modification
Outstanding
Recorded
Investment
 
    (In thousands) 
Commercial   ––   $––   $–– 
Commercial real estate   ––    ––    –– 
Residential   ––    ––    –– 
Installment   ––    ––    –– 

 

    Three Months Ended September 30, 2018 
    Interest
Only
    Term    Combination    Total
Modification
 
    (In thousands) 
Commercial  $––   $––   $––   $–– 
Commercial real estate   ––    ––    ––    –– 
Residential   ––    ––    ––    –– 
Consumer   ––    ––    ––    –– 

 

    Nine Months ended September 30, 2018 
    Number of
Contracts
    

Pre-Modification
Outstanding
Recorded
Investment

    Post-Modification
Outstanding
Recorded
Investment
 
    (In thousands) 
Commercial   ––   $––   $–– 
Commercial real estate   ––    ––    –– 
Residential   ––    ––    –– 
Installment   ––    ––    –– 

 

    Nine Months Ended September 30, 2018 
    Interest
Only
    Term    Combination    Total
Modification
 
    (In thousands) 
Commercial  $––   $––   $––   $–– 
Commercial real estate   ––    ––    ––    –– 
Residential   ––    ––    ––    –– 
Consumer   ––    ––    ––    –– 

 

  28

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

During the nine months ended September 30, 2018 and 2019 troubled debt restructurings did not have an impact on the allowance for loan losses. At September 30, 2019 and 2018 and for three and nine month periods then ended, there were no defaults of any troubled debt restructurings that were modified in the last 12 months. The Company generally considers TDR’s that become 90 days or more past due under the modified terms as subsequently defaulted.

 

Note 4:Benefit Plans

 

Pension expense includes the following:

 

  

Three months ended

September 30,

  

Nine months ended

September 30,

 
   2019   2018   2019   2018 
   (In thousands) 
Service cost  $75   $76   $225   $228 
Interest cost   55    55    165    165 
Expected return on assets   (102)   (111)   (306)   (333)
Amortization of prior service cost and net loss   1    (10)   3    (30)
                     
Pension expense  $29   $10   $87   $30 

 

Note 5:Off-balance-sheet Activities

 

Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection, are issued to meet customer financing needs. These are agreements to provide credit or to support the credit of others, as long as conditions established in the contracts are met, and usually have expiration dates. Commitments may expire without being used. Off-balance-sheet risk to credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.

 

  29

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

A summary of the notional or contractual amounts of financial instruments with off-balance-sheet risk at the indicated dates is as follows:

 

   September 30,   December 31, 
   2019   2018 
   (In thousands) 
Commercial loans unused lines of credit  $36,326   $34,148 
Commitment to originate loans   26,562    21,319 
Consumer open end lines of credit   40,738    37,726 
Standby lines of credit   46     

 

Note 6:Accumulated Other Comprehensive Income (Loss)

 

The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows:

 

  

September 30,

2019

  

December 31,

2018

 
   (In thousands) 
Net unrealized gain on securities available-for-sale  $9,226   $658 
Net unrealized loss for unfunded status of defined benefit plan liability   (671)   (671)
           
    8,555    (13)
Tax effect   (1,795)   3 
           
Net-of-tax amount  $6,760   $(10)

 

Note 7: Fair Value Measurements

 

The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company also utilizes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

 

Level 1        Quoted prices in active markets for identical assets or liabilities that the entity can access at the measurement date

 

Level 2        Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

 

  30

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Level 3        Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

 

Following is a description of the valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy.

 

Available-for-sale Securities

 

Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy.

 

The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2019 and December 31, 2018:

 

       Fair Value Measurements Using 
   Fair Value  

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

  

Significant
Other
Observable
Inputs
(Level 2)

  

Significant
Unobservable
Inputs
(Level 3)

 
September 30, 2019                    
U.S. government agencies  $60,906   $   $60,906   $ 
State and municipal obligations   137,456        137,456     
Subordinated Debentures   2,513        2,513     
                     
December 31, 2018                    
U.S. government agencies  $44,750   $––   $44,750   $–– 
State and municipal obligations  $79,241   $––   $79,241   $–– 

 

  31

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

 

Impaired Loans (Collateral Dependent)

 

Collateral dependent impaired loans consisted primarily of loans secured by nonresidential real estate. Management has determined fair value measurements on impaired loans primarily through evaluations of appraisals performed. Due to the nature of the valuation inputs, impaired loans are classified within Level 3 of the hierarchy.

 

The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the Company’s Chief Lender. Appraisals are reviewed for accuracy and consistency by the Company’s Chief Lender. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the Company’s Chief Lender by comparison to historical results.

 

Foreclosed Assets Held for Sale

 

Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value (based on current appraised value) at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Management has determined fair value measurements on other real estate owned primarily through evaluations of appraisals performed, and current and past offers. Due to the nature of the valuation inputs, foreclosed assets held for sale are classified within Level 3 of the hierarchy.

 

Appraisals of foreclosed assets held for sale are obtained when the real estate is acquired and subsequently as deemed necessary by the Company’s Chief Lender. Appraisals are reviewed for accuracy and consistency by the Company’s Chief Lender and are selected from the list of approved appraisers maintained by management.

 

  32

 

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2019 and December 31, 2018.

 

       Fair Value Measurements Using 
   Fair
Value
  

Quoted Prices
in Active
Markets for
Identical
Assets

(Level 1)

  

Significant
Other
Observable
Inputs

(Level 2)

  

Significant
Unobservable
Inputs

(Level 3)

 
   (In thousands) 
September 30, 2019                    
Collateral dependent impaired loans  $303   $––   $––   $303 
Foreclosed assets held for sale   30    ---    ---    30 
                     
December 31, 2018                    
Collateral dependent impaired loans  $314   $––   $––   $314 
Foreclosed assets held for sale   91    ––    ––    91 

 

Unobservable (Level 3) Inputs

 

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

 

   Fair Value at
9/30/19
   Valuation
Technique
  Unobservable Inputs  Range
   (In thousands)
Collateral-dependent impaired loans  $303   Market comparable properties  Marketability discount  10% - 25%
               
Foreclosed assets held for sale  $30   Market comparable properties   Marketability discount  10% – 35%

 

   Fair Value at 12/31/18   Valuation Technique  Unobservable Inputs  Range
   (In thousands)
Collateral-dependent impaired loans  $314   Market comparable properties  Marketability discount  10% - 25%
               
Foreclosed assets held for sale  $91   Market comparable properties   Marketability discount  10% – 35%

 

  33

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

There were no significant changes in the valuation techniques used during 2019 and 2018.

 

The following table presents estimated fair values of the Company’s financial instruments. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.

 

       Fair Value Measurements Using 
   Carrying
Amount
  

Quoted Prices
in Active
Markets for
Identical
Assets

(Level 1)

  

Significant
Other
Observable
Inputs

(Level 2)

  

Significant
Unobservable
Inputs

(Level 3)

 
   (In thousands) 
September 30, 2019                    
                     
Financial assets                    

Cash and cash equivalents

  $13,347   $13,347   $––   $–– 
Loans, net of allowance   419,144    ––    ––    416,663 
Federal Home Loan Bank stock   4,012    ––    4,012    –– 
Accrued interest receivable   2,232    ––    2,232    –– 
                     
Financial liabilities                    
Deposits   549,996    ––    549,714    –– 
Short term borrowings   9,902    ––    9,902    –– 
Federal Home Loan Bank Advances   20,800    ––    20,800    –– 
Subordinated debentures   23,528    ––    23,378    –– 
Interest payable   205         205    –– 

 

  34

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

       Fair Value Measurements Using 
   Carrying
Amount
  

Quoted Prices
in Active
Markets for
Identical
Assets

(Level 1)

  

Significant
Other
Observable
Inputs

(Level 2)

  

Significant
Unobservable
Inputs

(Level 3)

 
   (In thousands) 
December 31, 2018:                    
                     
Financial assets                    
Cash and cash equivalents  $25,253   $25,253   $––   $–– 
Loans, net of allowance   407,640    ––    ––    405,033 
Federal Home Loan Bank stock   4,243    ––    4,243    –– 
Accrued interest receivable   1,798    ––    1,798    –– 
                     
Financial liabilities                    
Deposits   525,443    ––    524,020    –– 
Short term borrowings   8,068    ––    8,068    –– 
Federal Home Loan Bank Advances   106    ––    101    –– 
Subordinated debentures   4,124    ––    3,647    –– 
Interest payable   188    ––    188    –– 

 

The following methods and assumptions were used to estimate the fair value of each class of financial instruments.

 

Cash and Cash Equivalents, Accrued Interest Receivable and Federal Home Loan Bank Stock

 

The carrying amounts approximate fair value.

 

  35

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Loans

 

Fair values of loans and leases are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.

 

Deposits

 

Deposits include demand deposits, savings accounts, NOW accounts and certain money market deposits. The carrying amount approximates fair value. The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.

 

Interest Payable

 

The carrying amount approximates fair value.

 

Short-term Borrowings, Federal Home Loan Bank Advances and Subordinated Debentures

 

Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt.

 

Commitments to Originate Loans, Letters of Credit and Lines of Credit

 

The fair value of commitments to originate loans is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date. Fair values of commitments were not material at September 30, 2019 and December 31, 2018.

 

Note 8:Repurchase Agreements

 

Securities sold under agreements to repurchase (“repurchase agreements”) with customers represent funds deposited by customers, generally on an overnight basis that are collateralized by investment securities owned by the Company.

 

At September 30, 2019 and December 31, 2018, repurchase agreement borrowings totaled $9,902,000 and $8,068,000, respectively and are included in short-term borrowings on the consolidated condensed balance sheets. All repurchase agreements are subject to term and conditions of repurchase/security agreements between the Company and the customer and are accounted for as secured borrowings. The Company’s repurchase agreements reflected in short-term borrowings, consist of customer accounts and securities which are pledged on an individual security basis.

 

  36

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

The following table presents the Company’s repurchase agreements accounted for as secured borrowings:

 

Remaining Contractual Maturity of the Agreement

 (In thousands)

 

September 30, 2019  Overnight and
Continuous
   Up to 30 Days   30-90 Days   Greater than 90
Days
   Total 
Repurchase Agreements                         
U.S. government agencies  $9,902   $––   $––   $––   $9,902 
                          
Total   $9,902   $––   $––   $––   $9,902 

 

December 31, 2018  Overnight and
Continuous
   Up to 30 Days   30-90 Days   Greater than 90
Days
   Total 
Repurchase Agreements                         
U.S. government agencies  $8,068   $––   $––   $––   $8,068 
                          
Total   $8,068   $––   $––   $––   $8,068 

 

These borrowings were collateralized with U.S. government and agency securities with a carrying value of $11.0 million at September 30, 2019 and $18.3 million at December 31, 2018. Declines in the fair value would require the Company to pledge additional securities.

 

Note 9:Acquisition

 

On June 14, 2018, the Company and Powhatan Point Community Bancshares, Inc. (“Powhatan Point”) entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which Powhatan Point merged with and into the Company on October 15, 2018. The First National Bank of Powhatan, wholly-owned subsidiary of Powhatan Point, operated from one full-service office located in Powhatan Point, Ohio. That office became a branch of Unified Bank after the merger.

 

Under the terms of the Merger Agreement, the shareholders of Powhatan Point received 6.9233 shares of common stock of United Bancorp and $28.52 in cash per outstanding share of Powhatan Point stock.

 

The merger with Powhatan Point was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed and consideration paid were recorded at their estimated fair values as of the merger date. The following table summarizes the allocation purchase prices for Powhatan Point.

 

  37

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

(in thousands)

 

ASSETS       LIABILITIES     
Cash and cash equivalents  $24,986   Deposits     
Deposits in other banks   3,461   Non interest bearing  $19,287 
FHLB stock   78   Savings   30,533 
Investments   23,865   Certificates of Deposit   5,772 
              
Commercial   3,019   Total Deposits   55,592 
Residential   2,403         
Installment   1,357         
Total loans   6,779         
              
Premise and equipment, net   548   Interest payable and other liabilities   496 
Core deposit intangible   1,028         
Goodwill   682         
Bank owned life insurance   612         
Accrued interest receivable   145         
Deferred federal income taxes   20         
Other assets   124         
Total assets purchased  $62,328   Total liabilities assumed     
Common shares issued  $4,711      $56,088 
Cash paid   1,529         
Estimated purchase price  $6,240         

 

Of the total purchase price of $6.2 million, $1.0 has been allocated to core deposit intangible. Additionally, $682,000 has been allocated to goodwill. The core deposit will be amortized over 7 years on a straight line basis. Direct costs related to the acquisition were expensed as incurred and reflected in other noninterest expense in the consolidated statement of income for the year ended December 31, 2018. The amount of goodwill reflects the Company’s expansion in the Powhatan Point market and related synergies that are expected to result from the acquisition and represent the excess purchase price over the estimated fair value of the net assets acquired. The goodwill will not be amortizable in the Company’s financial statements and will not be deductible for tax purposes. Goodwill will be subject to an annual test for impairment and the amount impaired, if any, will be charged to expense at the time of impairment.

 

The Company acquired various loans in the acquisition for which none had evidence of deterioration of credit quality since origination. The fair value of assets acquired includes loans with a fair value of $6,779,000. The gross principal and contractual interest due under the contracts is $6,875,000, of which $86,000 is expected to be uncollectible.

 

Note 10:Subordinated Debentures

 

On May 14, 2019 the Company issued $20,000,000 of junior subordinated debentures in denominations of not less that $250,000. The debentures bear interest at a fixed rate of 6.0% until May 2024, which then becomes a floating interest rate equal to the three-month LIBOR (or an equivalent index) plus 3.625%, resetting quarterly. Interest on the subordinated notes will be payable semiannually through May 2024 and quarterly thereafter through the maturity date of May 2029. Principal is due upon maturity. The debentures are unsecured and payable to various investors. For purposes of computing regulatory capital, the debentures are included in Tier 2 Capital. The subordinated notes may not be repaid in whole or in part prior to the fifth anniversary of the issue date (May 2019).

 

  38

 

 

United Bancorp, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

In 2005, a Delaware statutory business trust owned by the Company, United Bancorp Statutory Trust I (“Trust I” or the “Trust”), issued $4.1 million of mandatorily redeemable debt securities. The sale proceeds were utilized to purchase $4.1 million of the Company’s subordinated debentures which mature in 2035. The Company’s subordinated debentures are the sole asset of Trust I. The Company’s investment in Trust I is not consolidated herein as the Company is not deemed the primary beneficiary of the Trust. However, the $4.1 million of mandatorily redeemable debt securities issued by the Trust are includible for regulatory purposes as a component of the Company’s Tier I Capital. Interest on the Company’s subordinated debentures is equal to three month LIBOR plus 1.35% and is payable quarterly.

 

  39

 

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discusses the financial condition of the Company as of June 30, 2019, as compared to December 31, 2018, and the results of operations for the three and six months ended June 30, 2019, compared to the same period in 2018. This discussion should be read in conjunction with the interim condensed consolidated financial statements and related footnotes included herein.

 

Introduction

 

United Bancorp, Inc. reported diluted earnings per share of $0.88 and net income of $5,041,000 for the nine months ended September 30, 2019, as compared to $0.71 and $3,691,000, respectively, for the corresponding nine-month period in 2018. The Company’s diluted earnings per share for the three months ended September 30, 2019 was $0.31 as compared to $0.25 to the same period in the previous year. These year-over-year improvements in UBCP’s earnings are directly related to the Company executing its strategic vision of achieving profitable growth by both growing organically and acquiring other like-minded community banking organizations.

 

For the most recently ended quarter, United Bancorp had an increase in net income of $450,000, or 34%, on a year-over-year basis. For the nine-month period ending September 30, 2019, UBCP saw its net income increase by $1,350,000, or 37%, to a level of $5,041,000, which is a new earnings record for the Company for the corresponding period. This increase in earnings is highly correlated to the strong organic and acquisition-related growth that our Company experienced during the past twelve months. Even with the issuance of common shares to facilitate its most recent acquisition completed in the fourth quarter of 2018, diluted earnings per share was $0.31 versus $0.25 the prior year, an increase of 24%. The combination of the acquisition-related and strong organic growth that was achieved this past year facilitated the increase in the level of UBCP’s higher-yielding earning assets, which grew by $142.3 million, or 29%, on a year-over-year basis. This growth in earning assets was divided between steady growth in the Company’s loan portfolio, which increased by $28.1 million, or 7.1%, and solid growth in our investment portfolio, with securities and other restricted stock increasing by $114.3 million or 126.1%. With this increased level of higher-yielding earning assets, United Bancorp saw a year-over-year increase in the level of interest income that it generated for the nine months of 2019 of $4.6 million or 30%.

 

In order to fund this strong growth in earning assets while improving overall levels of profitability, the Company needed to attract a substantial level of cost effective funding. We achieved this by successfully growing lower-cost, retail balances (consisting of noninterest bearing and interest bearing demand deposits and savings deposits) by $88.5 million, or 25%, year-over-year. With lower-cost retail balances totaling $437.8 million as of September 30, 2019, they comprise 80% of total deposits for the Company. The remaining growth in deposits came in the area of time deposits (consisting of certificates of deposit or term funding), which increased by $27.1 million, or 32%, since September 2018. By funding its above-peer growth in earning assets primarily with lower-costing retail funding this past year, United Bancorp was able to maintain a very solid net interest margin which was 3.67% as of the most recent quarter end.

 

From a qualitative perspective, we have successfully maintained overall strength and stability within our loan portfolio. Year-over-year, UBCP continues to have very solid credit quality-related metrics supported by a relatively low level of nonaccrual loans and loans past due 30 plus days, which were $3.2 million, or 0.75 percent of total loans, at September 30, 2019. Further, net loans charged off, excluding overdrafts, was $164,000 for the nine months ended September 30, 2019, which is lower than the $238,000 charged off for the same nine-month period the previous year. Net charge offs to average loans for the first nine months of 2019 was 0.06% versus 0.08% for the same period in 2018. At these levels, we are very satisfied with the continued stable performance of our loan portfolio from a credit quality perspective.

 

  40

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Considering that we anticipate our earning assets to continue growing at very acceptable levels and our overall credit quality to remain very solid, we firmly expect that the double-digit earnings growth that we experienced in the first nine months of the year to continue for the remainder of the current year and into future periods.

 

United Bancorp, Inc. greatly benefited from the positive execution of its strategic plan, which calls for growth through acquiring other like-minded community banking organizations, building new banking centers in key and complimentary markets and capitalizing on prudent, yet profitable, organic opportunities. Over the course of the past twelve months, United Bancorp had success in these key areas on which we keenly focus. With the double-digit growth that we have experienced during this timeframe, our Company has produced record earnings. In addition, we are well on our way to achieving our strategic vision of growing our assets to a level of $1.0 billion, or greater, which should also help our Company gain even greater efficiencies and higher levels of performance than we have already seen in recent quarters. As previously announced, on May 14, 2019, United Bancorp, Inc. issued $20.0 million in subordinated debt at very favorable terms. Although this does not contribute to our Tier I Capital at the corporate-level, it does add to our Tier I Capital at our bank-level. Having this new leverageable (or growth) capital at our affiliate bank-level will greatly aid in helping us attain our lofty goal for growth and driving our earnings in a positive fashion in future periods.

 

By continuing to utilize the “playbook” that we did last year and into the current year to achieve profitable growth, we are very optimistic about our future prospects. In addition, we will continue focusing on building our infrastructure (or, foundation) to support further growth while achieving greater efficiencies. As we have previously stated, we are strongly committed to remaining relevant within our industry by investing in our technology and origination/service platforms. Ultimately, our vision is to become an omnichannel bank by having complete channel integration and offering mobility to our customers; thereby, serving them on their terms and through their preferred channels. We have started this initiative and believe that, for a community-minded bank, we will have a complete digital solution that will be highly appealing to our target clientele within the next year or so. Coupling this investment in technology with continued investment in growing our Company through acquisition and new branch construction in key complimentary markets, we firmly believe that we can continue to grow at acceptable levels while remaining very profitable. As previously announced on June 18, 2019, United Bancorp purchased land in Moundsville, West Virginia and plans to construct a new banking center in this very vibrant community in the heart of the proposed ethane cracker region. This will be the Company’s first full service office in the State of West Virginia and this new location will further enhance our developing footprint in the Upper Ohio Valley Region (which is our traditional market), and nicely compliment our recent market expansion in Powhatan Point, Ohio, which is across the Ohio River from this new and exciting market. We anticipate that our new Moundsville Banking Center will be open for business toward the end of the first quarter of 2020. Even with the high level of growth that we experienced over the course of the past twelve months, we continued to maintain our overall profitability. With our year-to-date record earnings in 2019, United Bancorp had a return on equity (ROE) of 11.2% and a return on assets (ROA) of 1.05% for the nine months ended September 30, 2019. For many quarters, we have stated that our goal is to grow our Company in a highly profitable fashion. We are extremely delighted that we have done so and that we continue to accomplish this goal into the most recently ended quarter.

 

  41

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

United Bancorp’s primary focus continues to be rewarding its shareholders by paying a very solid cash dividend and increasing their shareholder value in our Company. During the course of the current year, we have increased our cash dividend payout by $0.0025 per quarter and are currently paying $0.1375, which on a forward basis produces a dividend yield of 4.93% based on the closing price as of the most recent quarter end. Regarding our present market valuation, on a forward basis we are currently trading at a price to earnings multiple of 9 times. With our market sector trading more in the range of 12 to 13 times at present, we are highly optimistic that we will see a higher market valuation in future periods…assuming that we continue to drive our earnings at the levels we have seen and currently project. Overall, we are extremely pleased with the direction that we are going and the results that we are producing. We continue to be highly optimistic about our future potential and look forward to realizing this upside potential in future periods!

 

Forward-Looking Statements

 

When used in this document, the words or phrases “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimated,” “projected” or similar expressions are intended to identify “forward looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties including changes in economic conditions in the Bank’s market areas, changes in policies by regulatory agencies, fluctuations in interest rates, demand for loans in the Bank’s market areas and competition, that could cause actual results to differ materially from historical earnings and those presently anticipated or projected. Factors listed above could affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from any statements expressed with respect to future periods.

 

The Company is not aware of any trends, events or uncertainties that will have or are reasonably likely to have a material effect on its financial condition, results of operations, liquidity or capital resources except as discussed herein. The Company is not aware of any current recommendation by regulatory authorities that would have such effect if implemented except as discussed herein.

 

The Company does not undertake, and specifically disclaims any obligation, to publicly revise any forward-looking statements to reflect events or circumstances after the date such statements were made or to reflect the occurrence of anticipated or unanticipated events.

 

Critical Accounting Policies

 

Management makes certain judgments that affect the amounts reported in the financial statements and footnotes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements, and as this information changes, the financial statements could reflect different estimates, assumptions, and judgments.

 

  42

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The procedures for assessing the adequacy of the allowance for loan losses reflect our evaluation of credit risk after careful consideration of all information available to management. In developing this assessment, management must rely on estimates and exercise judgment regarding matters where the ultimate outcome is unknown such as economic factors, developments affecting companies in specific industries and issues with respect to single borrowers. Depending on changes in circumstances, future assessments of credit risk may yield materially different results, which may require an increase or a decrease in the allowance for loan losses.

 

The allowance is regularly reviewed by management and the board to determine whether the amount is considered adequate to absorb probable losses. This evaluation includes specific loss estimates on certain individually reviewed loans, statistical loss estimates for loan pools that are based on historical loss experience, and general loss estimates that are based on the size, quality and concentration characteristics of the various loan portfolios, adverse situations that may affect a borrower’s ability to repay and current economic and industry conditions. Also, considered as part of that judgment, is a review of the Bank’s trend in delinquencies and loan losses, and economic factors.

 

The allowance for loan losses is maintained at a level believed adequate by management to absorb probable loan losses inherent in the loan portfolio. Management’s evaluation of the adequacy of the allowance is an estimate based on management’s current judgment about the credit quality of the loan portfolio. While the Company strives to reflect all known risk factors in its evaluation, judgment errors may occur.

 

  43

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Analysis of Financial Condition

 

Earning Assets – Loans

 

Our focus as a community bank is to meet the credit needs of the markets we serve. At September 30, 2019, gross loans were $421.3 million, compared to $409.7 million at December 31, 2018, an increase of $11.6 million after offsetting repayments for the period. The overall increase in the loan portfolio was comprised of a $19.5 million increase in commercial and commercial real estate loans, a $4.2 million decrease in residential loans and a $3.7 million decrease in installment loans since December 31, 2018.

 

Commercial and commercial real estate loans comprised 80.0% of total loans at September 30, 2019, compared to 77.4% at December 31, 2018. Commercial and commercial real estate loans have increased $19.5 million, or 6.15%, since December 31, 2018. This segment of the loan portfolio includes originated loans in our market areas and purchased participations in loans from other banks.

 

Installment loans represented 2.4% of total loans at September 30, 2019 and 3.4% at December 31, 2018. Some of the installment loans carry somewhat more risk than real estate lending; however, it also provides for higher yields. Installment loans have decreased $3.7 million, or 26.7%, since December 31, 2018. The targeted lending areas encompass four separate metropolitan areas, minimizing the risk to changes in economic conditions in the communities housing the Company’s banking locations.

 

Residential real estate loans were 17.7% of total loans at September 30, 2019 and 19.2% at December 31, 2018, representing a decrease of $4.2 million, or 5.4% since December 31, 2018. At September 30, 2019, the Company did not hold any loans for sale.

 

The allowance for loan losses totaled $2.1 million at September 30, 2019, which represented 0.50% of total loans, and $2.0 million at December 31, 2018, or 0.50% of total loans. The allowance represents the amount which management and the Board of Directors estimates is adequate to provide for probable losses inherent in the loan portfolio. The allowance balance and the provision charged to expense are reviewed by management and the Board of Directors monthly using a risk evaluation model that considers borrowers’ past due experience, economic conditions and various other circumstances that are subject to change over time. Management believes the current balance of the allowance for loan losses is adequate to absorb probable incurred credit losses associated with the loan portfolio. The Company had net charge-offs of $252,000 for the nine months ended September 30, 2019 compared to $319,000 for the nine months ended September 30, 2018.

 

  44

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Earning Assets – Securities

 

The securities portfolio is comprised of U.S. Government agency-backed securities, tax-exempt obligations of state and political subdivisions and certain other investments. Securities available for sale at September 30, 2019 increased approximately $76.9 million from December 31, 2018 totals. We continue to see value in state and political subdivision investments.

 

Sources of Funds – Deposits

 

The Company’s primary source of funds is core deposits from retail and business customers. These core deposits include all categories of interest-bearing and noninterest-bearing deposits, excluding certificates of deposit greater than $250,000. For the period ended September 30, 2019, total core deposits increased approximately $24.6 million or 4.7%. The Company’s savings accounts decreased $2.2 million, or 2.0%, from December 31, 2018 totals. The Company’s interest-bearing and non-interest bearing demand deposits increased $19.2 million, or 6.2%, while certificates of deposit under $250,000 increased by $7.8 million, or 8.8%. The Company considers core deposit to be stable; therefore, the amount of funds anticipated to flow out in the next three to six months is not considered material to the overall liquidity position of the Company.

 

The Company has a strong deposit base from public agencies, including local school districts, city and township municipalities, public works facilities and others that may tend to be more seasonal in nature resulting from the receipt and disbursement of state and federal grants. These entities have maintained fairly static balances with the Company due to various funding and disbursement timeframes.

 

Certificates of deposit greater than $250,000 are not considered part of core deposits and, as such, are used to balance rate sensitivity as a tool of funds management. At September 30, 2019, certificates of deposit greater than $250,000 decreased $247,000 or 1.5%, from December 31, 2018 totals.

 

Sources of Funds – Long Term Debt

 

During the second quarter of 2019 the Company announced a private placement of $20 million in fixed-to-floating rate subordinated notes due 2029 (the "Notes").  The Notes have been structured to qualify as Tier 2 capital under bank regulatory guidelines, and the proceeds from the sale of the Notes are being utilized to support regulatory capital ratios and for general corporate purposes, including growth initiatives at Unified Bank.

 

Sources of Funds – Securities Sold under Agreements to Repurchase and Other Borrowings

 

Other interest-bearing liabilities include securities sold under agreements to repurchase and Federal Home Loan Bank (“FHLB”) advances. The majority of the Company’s repurchase agreements are with local school districts and city and county governments. The Company’s short-term borrowings increased approximately $20.7 million from December 31, 2018 totals.

 

  45

 

 

Results of Operations for the Nine Months Ended September 30, 2019 and 2018

 

Net Income

 

For the nine months ended September 30, 2019 the Company reported net earnings of $5,041,000, compared to $3,691,000 for the nine months ended September 30, 2018. On a per share basis, the Company’s diluted earnings were $0.88 for the nine months ended September 30, 2019, as compared to $0.71 for the nine months ended September 30, 2018 an increase of 23.9%.

 

Net Interest Income

 

Net interest income, by definition, is the difference between interest income generated on interest-earning assets and the interest expense incurred on interest-bearing liabilities. Various factors contribute to changes in net interest income, including volumes, interest rates and the composition or mix of interest-earning assets in relation to interest-bearing liabilities. Net interest income after provision for loan losses increased 17.2%, or $2.4 million for the nine months ended September 30, 2019 compared to the same period in 2018. As previously mentioned, the strong growth of loans and securities was the driver for the increase in net interest income.

 

Provision for Loan Losses

 

As compared to December 31, 2018, the Company maintained very solid credit quality-related metrics by having nonaccrual loans and loans past due 30+ days experience a decrease from a level of $3.63 million to $3.15 million, a decrease of $480,000. Net loans charged-off, excluding overdrafts, was $164,000 through September 30, 2019, which is a decrease over net loans charged-off of $238,000 from the previous year. At this present level, total past due and nonaccrual loans to gross loans is a very solid 0.75% at September 30, 2019 versus 0.89% at December 31, 2018. Net charge offs to average loans was 0.06% for the nine months ended September 30, 2019 as compared to 0.08% for the nine months ended September 30, 2018. Overall, with the solid loan growth and not much movement in the Company’s credit quality, the Company modestly increased the provision for loan losses which was $201,000 for the nine months ended September 30, 2018 to $330,000 for the nine months ended September 30, 2019, an increase of $129,000.

 

Noninterest Income

 

Total noninterest income is made up of bank related fees and service charges, as well as other income producing services provided, sales of loans in the secondary market, ATM income, early redemption penalties for certificates of deposit, safe deposit rental income, internet bank service fees, earnings on bank-owned life insurance and other miscellaneous items.

 

The Company’s service charges on deposit accounts increased by $190,000 for the Nine months ended September 30, 2019 as compared to the same period in 2018.

 

Noninterest Expense

 

In anticipation of building its infrastructure for future growth, the Company saw its noninterest expense increase by $1.3 million or 11.7% year-over-year. Most of the increase in our noninterest expense levels was related to personnel-related expenses on the production-side, which should lead to the Company realizing higher levels of revenue in the coming quarters. Non interest expense also increased due to inclusion of the non interest expense related to the acquisition of Powhatan Point Community Bancshares in the first quarter of 2019.

 

  46

 

 

Federal Income Taxes

 

The provision for federal income taxes was $510,000 for the nine months ended September 30, 2019, a decrease of $207,000 compared to the same period in 2018. The effective tax rate was 9.2% and 16.3% for the nine months ended September 30, 2019 and 2018, respectively. The effective tax rate is lower in 2019 due to the increase in tax exempt state and political subdivision investments.

 

  47

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Results of Operations for the Three Months Ended September 30, 2019 and 2018

 

Net Income

 

For the three months ended September 30, 2019 the Company reported net earnings of $1,781,000, compared to $1,331,000 for the three months ended September 30, 2018. On a per share basis, the Company’s diluted earnings were $0.31 for the three months ended September 30, 2019, as compared to $0.25 for the three months ended September 30, 2018.

 

Net Interest Income

 

Net interest income increased 12.1%, or $565,000 for the three months ended September 30, 2019 compared to the same period in 2018. This increase was mainly driven by an increase in loan interest income of $625,000 or 12.8% and interest of securities of $742,000 or 134.9% for the three months ended September 30, 2019 over the same period in 2018.

 

Provision for Loan Losses

 

The provision for loan losses was $120,000 for the three months ended September 30, 2019, compared to $72,000 for the same period in 2018. As previously discussed, the increase in the provision for loan losses was primarily due to the solid loan growth.

 

Noninterest Income

 

Total noninterest income is made up of bank related fees and service charges, as well as other income producing services provided, sales of loans in the secondary market, ATM income, early redemption penalties for certificates of deposit, safe deposit rental income, internet bank service fees, earnings on bank-owned life insurance and other miscellaneous items.

 

The Company’s service charges on deposit accounts increased by $64,000 for the three months ended September 30, 2019 as compared to the same period in 2018.

 

Noninterest Expense

 

Noninterest expense was $4.2 million for the three months ended September 30, 2019, an increase of $307,000, compared to the three months ended September 30, 2018. Most of the increase in our noninterest expense levels was related to personnel-related expenses on the production-side, which should lead to the Company realizing higher levels of revenue in the coming quarters. Non interest expense also increased due to inclusion of the non interest expense related to the acquisition of Powhatan Point Community Bancshares in the first quarter of 2019.

 

Federal Income Taxes

 

The provision for federal income taxes was $135,000 for the three months ended September 30, 2019, a decrease of $134,000 compared to the same period in 2018. The effective tax rate was 7.0% and 16.8% for the three months ended September 30, 2019 and 2018, respectively. The effective tax rate is lower in 2019 due to the increase in tax exempt state and political subdivision investments.

 

  48

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Capital Resources

 

Stockholders’ equity totaled $60.1 million at September 30, 2019 compared to $50.6 million at December 31, 2018, a $9.4 million increase. Total stockholders’ equity in relation to total assets was 8.90% at September 30, 2019 and 8.54% at December 31, 2018. On May 14, 2019 the Company issued $20,000,000 of junior subordinated debentures in denominations of not less that $250,000. To increase the capital level of Unified Bank, $16 million of the proceeds were paid as a dividend during the second quarter of 2019. This increased level of capital at Unified Bank will provide the capital for future growth. The Company retained $4 million of the proceeds for general corporate purposes and also funding for future growth.

 

The Company’s Articles of Incorporation provides flexibility to create a class of preferred shares with 2,000,000 authorized shares. This enables the Company, at the option of the Board of Directors, to issue series of preferred shares in a manner calculated to take advantage of financing techniques which may provide a lower effective cost of capital to the Company. The ability to issue preferred shares also provides greater flexibility to the Board of Directors in structuring the terms of equity securities that may be issued by the Company. Although this preferred stock is a financial tool, it has not been utilized to date.

 

The Company has offered for many years a Dividend Reinvestment Plan (“The Plan”) for shareholders under which the Company’s common stock will be purchased by the Plan for participants with automatically reinvested dividends. The Plan does not represent a change in the Company’s dividend policy or a guarantee of future dividends.

 

The Company is subject to the regulatory requirements of The Federal Reserve System as a bank holding company. The Bank is subject to regulations of the FDIC and the State of Ohio, Division of Financial Institutions. The most important of these various regulations address capital adequacy.

 

On January 1, 2015, the final rules of the Federal Reserve Board went into effect implementing in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Wall Street Reform and Consumer Protection Act.

 

The rule requires a new minimum ratio of common equity tier 1 capital to risk-weighted assets of 4.5 percent and a common equity tier 1 capital conservation buffer of 2.5 percent of risk-weighted assets that will apply to all supervised financial institutions. The rule also requires a minimum ratio of tier 1 capital to risk-weighted assets of 6 percent and includes a minimum leverage ratio of 4 percent for all banking organizations.

 

  49

 

 

The Company’s and Bank’s actual capital amounts and ratios are presented in the following table.

 

   Actual   For Capital Adequacy
Purposes
   To Be Well Capitalized
Under Prompt Corrective
Action Provisions
 
   Amount   Ratio   Amount   Ratio   Amount   Ratio 
   (Dollars in thousands) 
As of September 30, 2019                              
Total Capital
(to Risk-Weighted Assets)
                              
Consolidated  $76,557    17.0%  $36,111    8.0%   N/A    N/A 
Unified   68,658    14.0    39,202    8.0   $49,002    10.0%
                               
Common Equity Tier 1 Capital
(to Risk-Weighted Assets)
                              
Consolidated  $50,436    11.2%  $20,312    4.5%   N/A    N/A 
Unified   66,537    13.6    22,051    4.5   $31,851    6.5%
                               
Tier I Capital
(to Risk-Weighted Assets)
                              
Consolidated  $54,436    12.1%  $27,083    6.0%   N/A    N/A 
Unified   66,537    13.6    29,401    6.0   $39,202    8.0%
                               
Tier I Capital
(to Average Assets)
                              
Consolidated  $54,436    8.5%  $25,510    4.0%   N/A    N/A 
Unified   66,537    10.3    25,799    4.0   $32,248    5.0%
                               
As of December 31, 2018                              
Total Capital
(to Risk-Weighted Assets)
                              
Consolidated  $53,461    12.0%  $35,720    8.0%   N/A    N/A 
Unified   50,690    11.4    35,643    8.0   $44,554    10.0%
                               
Common Equity Tier 1 Capital
(to Risk-Weighted Assets)
                              
Consolidated  $47,418    10.6%  $20,092    4.5%   N/A    N/A 
Unified   48,647    10.9    20,049    4.5   $28,960    6.5%
                               
Tier I Capital
(to Risk-Weighted Assets)
                              
Consolidated  $51,418    11.5%  $26,790    6.0%   N/A    N/A 
Unified   48,647    10.9    26,733    6.0   $35,643    8.0%
                               
Tier I Capital
(to Average Assets)
                              
Consolidated  $51,418    8.8%  $23,275    4.0%   N/A    N/A 
Unified   48,647    8.4    23,189    4.0   $28,986    5.0%

 

  50

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Liquidity

 

Management’s objective in managing liquidity is maintaining the ability to continue meeting the cash flow needs of its customers, such as borrowings or deposit withdrawals, as well as its own financial commitments. The principal sources of liquidity are net income, loan payments, maturing securities and sales of securities available for sale, federal funds sold and cash and deposits with banks. Along with its liquid assets, the Company has additional sources of liquidity available to ensure that adequate funds are available as needed. These include, but are not limited to the ability to borrow funds under line of credit agreements with correspondent banks, a borrowing agreement with the Federal Home Loan Bank of Cincinnati and the adjustment of interest rates to obtain depositors. Management feels that it has the capital adequacy and profitability to meet the current and projected liquidity needs of its customers.

 

Inflation

 

Substantially all of the Company’s assets and liabilities relate to banking activities and are monetary in nature. The consolidated financial statements and related financial data are presented in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). U.S. GAAP currently requires the Company to measure the financial position and results of operations in terms of historical dollars, with the exception of securities available for sale, certain impaired loans and certain other real estate and loans that may be measured at fair value. Changes in the value of money due to rising inflation can cause purchasing power loss.

 

Management’s opinion is that movements in interest rates affect the financial condition and results of operations to a greater degree than changes in the rate of inflation. It should be noted that interest rates and inflation do affect each other, but do not always move in correlation with each other. The Company’s ability to match the interest sensitivity of its financial assets to the interest sensitivity of its liabilities in its asset/liability management may tend to minimize the effect of changes in interest rates on the Company’s performance.

 

ITEM 3Quantitative and Qualitative Disclosures About Market Risk

 

There has been no significant change from disclosures included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

 

  51

 

 

United Bancorp, Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

ITEM 4.Controls and Procedures

 

The Company, under the supervision, and with the participation, of its management, including the Company's Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company's disclosure controls and procedures pursuant to the requirements of Exchange Act Rule 13a-15. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures were effective as of September 30, 2019, in timely alerting them to material information relating to the Company (including its consolidated subsidiary) required to be included in the Company's periodic SEC filings.

 

There was no change in the Company's internal control over financial reporting that occurred during the Company's fiscal quarter ended September 30, 2019 that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

 

  52

 

 

United Bancorp, Inc.

Part II – Other Information

 

ITEM 1.Legal Proceedings

 

None, other than ordinary routine litigation incidental to the Company’s business.

 

ITEM 1A.Risk Factors

 

There have been no material changes from risk factors as previously disclosed in Part 1 Item 1A of the Company’s Form 10-K for the year ended December 31, 2018, filed on March 20, 2019.

 

ITEM 2.Unregistered Sales of Equity Securities and Use of Proceeds

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

Period   

(a)

Total Number of

Shares (or Units)

Purchased

    

(b)

Average Price Paid

Per Share (or Unit)

    

(c)

Total Number of

Shares (or Units)

Purchased as Part

Of Publicly

Announced Plans

Or Programs

    

(d)

Maximum Number or

Approximate Dollar
Value) of Shares (or

Units) that May Yet Be
Purchased Under the
Plans or Programs

 
Month #1
7/1/2019 to 7/31/2019
   ––    ––    ––    –– 
Month #2
8/1/2019 to 8/31/2019
   ––    ––    ––    –– 
Month #3
9/1/2019 to 9/30/2019
   ––    ––    ––    –– 

 

The Company adopted the United Bancorp, Inc. Affiliate Banks Directors and Officers Deferred Compensation Plan (the “Plan”), which is an unfunded deferred compensation plan. Amounts deferred pursuant to the Plan remain unrestricted assets of the Company, and the right to participate in the Plan is limited to members of the Board of Directors and Company officers. Under the Plan, directors or other eligible participants may defer fees and up to 50% of their annual incentive award payable to them by the Company, which are used to acquire common shares which are credited to a participant’s respective account. Except in the event of certain emergencies, no distributions are to be made from any account as long as the participant continues to be an employee or member of the Board of Directors. Upon termination of service, the aggregate number of shares credited to the participant’s account are distributed to him or her along with any cash proceeds credited to the account which have not yet been invested in the Company’s stock. All purchases under this deferred compensation plan are funded with either earned director fees or officer incentive award payments. No underwriting fees, discounts, or commissions are paid in connection with the Plan. The shares allocated to participant accounts have not been registered under the Securities Act of 1933 in reliance upon the exemption provided by Section 4(2) thereof.

 

ITEM 3.Defaults Upon Senior Securities

 

Not applicable.

 

  53

 

 

United Bancorp, Inc.

Part II – Other Information

 

ITEM 4.Mine Safety Disclosures

 

Not applicable.

 

ITEM 5.Other Information.

 

None.

 

ITEM 6.Exhibits

 

EX 3.1 Amended Articles of Incorporation of United Bancorp, Inc. (1)
   
EX 3.2 Amended and Restated Code of Regulations of United Bancorp, Inc. (2)
   
EX 4.1 Instruments Defining the Rights of Security Holders (See Exhibits 3.1 and 3.2)
   
EX 4.2 Forms of 6.00% Fixed to Floating Rate Subordinated Note due May 15, 2029 (3)
   
EX 10.1 Form of Subordinated Note Purchase Agreement, dated May 14, 2019, by and among United Bancorp, Inc. and the Purchasers (4)
   
EX 31.1 Rule 13a-14(a) Certification – CEO
   
EX 31.2 Rule 13a-14(a) Certification – CFO
   
EX 32.1 Section 1350 Certification – CEO
   
EX 32.2 Section 1350 Certification – CFO
   
EX 101.INS XBRL Instance Document
   
EX 101.SCH XBRL Taxonomy Extension Schema Document
   
EX 101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
   
EX 101.DEF XBRL Taxonomy Extension Definition Linkbase Document
   
EX 101.LAB XBRL Taxonomy Extension Label Linkbase Document
   
EX 101.PRE XBRL Taxonomy Extension Presentation Linkbase Document
   
(1)Incorporated by reference to Appendix B to the registrant’s Definitive Proxy Statement filed with the Securities and Exchange Commission on March 14, 2001.

 

(2)Incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 18, 2016.

 

(3)Incorporated by reference to Exhibit 4.1 to the registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 14, 2019.
   
(4)Incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 14, 2019.

 

  54

 

 

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.

 

 

  /s/United Bancorp, Inc.
     
     
Date: November 12, 2019 By: /s/Scott A. Everson
    Scott A. Everson
    President and Chief Executive Officer
     
     
Date: November 12, 2019 By: /s/Randall M. Greenwood
    Randall M. Greenwood
    Senior Vice President, Chief Financial Officer and Treasurer

  55

 

 

Exhibit Index

 

Exhibit No.   Description
     
31.1   Rule 13a-14(a) Certification – Principal Executive Officer
     
31.2   Rule 13a-14(a) Certification – Principal Financial Officer
     
32.1   Certification pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of The Sarbanes-Oxley act of 2002.
     
32.2   Certification pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.

 

  56

 

Exhibit 31.1

 

 

CERTIFICATIONS

 

 

I, Scott A. Everson, President and Chief Executive Officer of United Bancorp, Inc., certify that:

 

1.I have reviewed this Form 10-Q of United Bancorp, 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 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 subsidiaries, 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 evaluation; and

 

(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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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 the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)          All significant deficiencies and material weaknesses in the design or operation of internal control 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 control over financial reporting.

 

Date: November 12, 2019 /s/Scott A. Everson
  Scott A. Everson, President and CEO

 

Exhibit 31.2

 

 

CERTIFICATIONS

 

 

I, Randall M. Greenwood, Chief Financial Officer of United Bancorp, Inc., certify that:

 

(b)I have reviewed this Form 10-Q of United Bancorp, 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 have:

 

(b)      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 subsidiaries, 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 evaluation; and

 

(b)      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 (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

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 the registrant’s board of directors (or persons performing the equivalent functions):

 

(b)      All significant deficiencies and material weaknesses in the design or operation of internal control 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 control over financial reporting.

 

Date:  November 12, 2019 /s/Randall M. Greenwood
  Randall M. Greenwood, CFO

 

Exhibit 32.1

 

 

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ENACTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

 

In connection with the Quarterly Report of United Bancorp, Inc. (the "Company") on Form 10-Q for the period ending September 30, 2019 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Scott A. Everson, Chairman, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(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.

 

/s/Scott A. Everson  
Scott A. Everson,  
President and Chief Executive Officer  
   
November 12, 2019 

 

Exhibit 32.2

 

 

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ENACTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

 

In connection with the Quarterly Report of United Bancorp, Inc. (the "Company") on Form 10-Q for the period ending September 30, 2019 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Randall M. Greenwood, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

 

(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.

 

 

/s/Randall M. Greenwood  
Randall M. Greenwood,  
Chief Financial Officer  
   
November 12, 2019  

 

 

v3.19.3
Fair Value Measurements - Estimated Fair Values of Company's Financial Instruments (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Financial assets    
Cash and cash equivalents $ 13,347 $ 25,253
Loans, net of allowance 419,144 407,640
Federal Home Loan Bank stock 4,012 4,243
Accrued interest receivable 2,232 1,798
Financial liabilities    
Deposits 549,996 525,443
Short term borrowings 9,902 8,068
Federal Home Loan Bank Advances 20,800 106
Subordinated debentures 23,528 4,124
Interest payable 205 188
Fair Value, Inputs, Level 1    
Financial assets    
Cash and cash equivalents 13,347 25,253
Loans, net of allowance 0 0
Federal Home Loan Bank stock 0 0
Accrued interest receivable 0 0
Financial liabilities    
Deposits 0 0
Short term borrowings 0 0
Federal Home Loan Bank Advances 0 0
Subordinated debentures 0 0
Interest payable 0 0
Fair Value, Inputs, Level 2    
Financial assets    
Cash and cash equivalents 0 0
Loans, net of allowance 0 0
Federal Home Loan Bank stock 4,012 4,243
Accrued interest receivable 2,232 1,798
Financial liabilities    
Deposits 549,714 524,020
Short term borrowings 9,902 8,068
Federal Home Loan Bank Advances 20,800 101
Subordinated debentures 23,378 3,647
Interest payable 205 188
Fair Value, Inputs, Level 3    
Financial assets    
Cash and cash equivalents 0 0
Loans, net of allowance 416,663 405,033
Federal Home Loan Bank stock 0 0
Accrued interest receivable 0 0
Financial liabilities    
Deposits 0 0
Short term borrowings 0 0
Federal Home Loan Bank Advances 0 0
Subordinated debentures 0 0
Interest payable $ 0 $ 0
v3.19.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Assets    
Cash and due from banks $ 5,239 $ 15,573
Interest-bearing demand deposits 8,108 9,680
Cash and cash equivalents 13,347 25,253
Available-for-sale securities 200,875 123,991
Loans, net of allowance for loan losses of $2,121 and $2,043 at September 30, 2019 and December 31, 2018, respectively 419,144 407,640
Premises and equipment 12,487 12,117
Federal Home Loan Bank stock 4,012 4,243
Foreclosed assets held for sale, net 30 91
Core deposit and other intangible assets 1,579 1,692
Accrued interest receivable 2,232 1,798
Bank-owned life insurance 17,097 13,115
Other assets 5,018 3,273
Total assets 675,821 593,213
Deposits    
Demand 328,739 309,505
Savings 109,050 111,251
Time 112,207 104,687
Total deposits 549,996 525,443
Securities sold under repurchase agreements 9,902 8,068
Federal Home Loan Bank advances 20,800 106
Deferred federal income tax 2,018 219
Subordinated debentures 23,528 4,124
Pending available-for-sale securities purchases 3,153 0
Interest payable and other liabilities 6,369 4,610
Total liabilities 615,766 542,570
Stockholders' Equity    
Preferred stock, no par value, authorized 2,000,000 shares; no shares issued 0 0
Common stock, $1 par value; authorized 10,000,000 shares; issued 2019 - 5,959,351 shares, 2018 - 5,926,851 shares; outstanding 2019 - 5,916,942, 2018 - 5,739,203 5,959 5,927
Additional paid-in capital 22,632 22,556
Retained earnings 26,969 24,321
Stock held by deferred compensation plan; 2019 - 169,063 shares, 2018 - 182,457 shares (1,603) (1,701)
Unearned ESOP compensation (200) (404)
Accumulated other comprehensive gain (loss) 6,760 (10)
Treasury stock, at cost 2019 -42,409 shares, 2018 - 5,744 shares (462) (46)
Total stockholders' equity 60,055 50,643
Total liabilities and stockholders' equity $ 675,821 $ 593,213
v3.19.3
Condensed Consolidated Statements of Comprehensive Income (Parenthetical) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Consolidated Statements of Comprehensive Income        
Tax (benefits) on unrealized holding gains (losses) on securities during the period $ 519 $ (171) $ 1,822 $ (195)
v3.19.3
Accumulated Other Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Accumulated Other Comprehensive Income (Loss)    
Net unrealized gain on securities available-for-sale $ 9,226 $ 658
Net unrealized loss for unfunded status of defined benefit plan liability (671) (671)
Accumulated other comprehensive income (Loss), before taxes, total 8,555 (13)
Tax effect (1,795) 3
Net-of-tax amount $ 6,760 $ (10)
v3.19.3
Loans and Allowance for Loan Losses - Schedule of Impaired Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Recorded Balance          
Recorded balance, loans without a specific valuation allowance $ 1,891   $ 1,891   $ 559
Recorded balance, loans with a specific valuation allowance 366   366   400
Unpaid Principal Balance          
Unpaid principal balance, loans without a specific valuation allowance 1,891   1,891   559
Unpaid principal balance, loans with a specific valuation allowance 366   366   400
Specific Allowance 63   63   85
Average Investment in Impaired Loans          
Average investment in impaired loans, loans without a specific valuation allowance 1,980 $ 594 1,950 $ 605  
Average investment in impaired loans, loans with a specific valuation allowance 0 427 365 427  
Interest Income Recognized          
Interest income recognized, loans without a specific valuation allowance 22 10 39 19  
Interest income recognized, loans with a specific valuation allowance 0 2 3 3  
Commercial loans          
Recorded Balance          
Recorded balance, loans without a specific valuation allowance 964   964   57
Recorded balance, loans with a specific valuation allowance 366   366   0
Recorded balance, total 1,330   1,330   57
Unpaid Principal Balance          
Unpaid principal balance, loans without a specific valuation allowance 964   964   57
Unpaid principal balance, loans with a specific valuation allowance 366   366   0
Unpaid principal balance, total 1,330   1,330   57
Specific Allowance 63   63    
Average Investment in Impaired Loans          
Average investment in impaired loans, loans without a specific valuation allowance 966 59 956 60  
Average investment in impaired loans, loans with a specific valuation allowance 366 19 365 20  
Average investment in impaired loans, total 1,332 78 1,321 80  
Interest Income Recognized          
Interest income recognized, loans without a specific valuation allowance 9 0 13 2  
Interest income recognized, loans with a specific valuation allowance 0 1 3 1  
Interest income recognized, total 9 1 16 3  
Commercial real estate          
Recorded Balance          
Recorded balance, loans without a specific valuation allowance 369   369   409
Recorded balance, loans with a specific valuation allowance 0   0   400
Recorded balance, total 369   369   809
Unpaid Principal Balance          
Unpaid principal balance, loans without a specific valuation allowance 369   369   409
Unpaid principal balance, loans with a specific valuation allowance 0   0   400
Unpaid principal balance, total 369   369   809
Specific Allowance         85
Average Investment in Impaired Loans          
Average investment in impaired loans, loans without a specific valuation allowance 374 438 350 446  
Average investment in impaired loans, loans with a specific valuation allowance 0 408 0 407  
Average investment in impaired loans, total 374 846 350 853  
Interest Income Recognized          
Interest income recognized, loans without a specific valuation allowance 2 9 8 14  
Interest income recognized, loans with a specific valuation allowance 0 1 0 2  
Interest income recognized, total 2 10 8 16  
Residential real estate          
Recorded Balance          
Recorded balance, loans without a specific valuation allowance 558   558   93
Recorded balance, loans with a specific valuation allowance 0   0   0
Recorded balance, total 558   558   93
Unpaid Principal Balance          
Unpaid principal balance, loans without a specific valuation allowance 558   558   93
Unpaid principal balance, loans with a specific valuation allowance 0   0   0
Unpaid principal balance, total 558   558   93
Average Investment in Impaired Loans          
Average investment in impaired loans, loans without a specific valuation allowance 640 0 644 0  
Average investment in impaired loans, loans with a specific valuation allowance 0 0 0 0  
Average investment in impaired loans, total 640 0 644 0  
Interest Income Recognized          
Interest income recognized, loans without a specific valuation allowance 11 0 18 0  
Interest income recognized, loans with a specific valuation allowance 0 0 0 0  
Interest income recognized, total 11 0 18 0  
Installment loans          
Recorded Balance          
Recorded balance, loans without a specific valuation allowance 0   0   0
Recorded balance, loans with a specific valuation allowance 0   0   0
Recorded balance, total 0   0   0
Unpaid Principal Balance          
Unpaid principal balance, loans without a specific valuation allowance 0   0   0
Unpaid principal balance, loans with a specific valuation allowance 0   0   0
Unpaid principal balance, total 0   0   $ 0
Average Investment in Impaired Loans          
Average investment in impaired loans, loans without a specific valuation allowance 0 97 0 99  
Average investment in impaired loans, loans with a specific valuation allowance 0 0 0 0  
Average investment in impaired loans, total 0 97 0 99  
Interest Income Recognized          
Interest income recognized, loans without a specific valuation allowance 0 1 0 3  
Interest income recognized, loans with a specific valuation allowance 0 0 0 0  
Interest income recognized, total $ 0 $ 1 $ 0 $ 3  
v3.19.3
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2019
Summary of Significant Accounting Policies  
Schedule of Earnings Per Share

Earnings per share (EPS) were computed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,781

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(37)

 

  

 

 

  

Less allocated dividends on non-vested restricted stock

 

 

(30)

 

 

 

 

 

Net income allocated to common stockholders

 

 

1,714

 

5,519,677

 

 

 

Basic and diluted earnings per share

 

 

  

 

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,331

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(35)

 

  

 

 

  

Less dividends on non-vested restricted stock

 

 

(39)

 

 

 

 

 

Net income allocated to common stockholders

 

 

1,257

 

4,929,934

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

Nine  Months Ended September 30, 2019

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,041

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(92)

 

  

 

 

  

Less allocated dividends on non-vested restricted stock

 

 

(81)

 

 

 

 

 

Net income allocated to common stockholders

 

 

4,868

 

5,518,500

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,691

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(75)

 

  

 

 

  

Less dividends on non-vested restricted stock

 

 

(104)

 

 

 

 

 

Net income allocated to common stockholders

 

 

3,512

 

4,914,859

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.71

 

v3.19.3
Off-balance-sheet Activities (Tables)
9 Months Ended
Sep. 30, 2019
Off-balance-sheet Activities  
Summary of the Notional or Contractual Amounts of Financial Instruments with Off-Balance-Sheet Risk

A summary of the notional or contractual amounts of financial instruments with off-balance-sheet risk at the indicated dates is as follows:

 

 

 

 

 

 

 

 

 

    

September 30, 

    

December 31, 

 

 

2019

 

2018

 

 

(In thousands)

 

 

 

 

 

 

 

Commercial loans unused lines of credit

 

$

36,326

 

$

34,148

Commitment to originate loans

 

 

26,562

 

 

21,319

Consumer open end lines of credit

 

 

40,738

 

 

37,726

Standby lines of credit

 

 

46

 

 

 —

 

v3.19.3
Acquisition (Tables)
9 Months Ended
Sep. 30, 2019
Acquisition  
Schedule of allocation purchase prices for Powhatan Point

The following table summarizes the allocation purchase prices for Powhatan Point.

 

 

 

 

 

(in thousands)

    

 

 

ASSETS

 

 

  

Cash and cash equivalents

 

$

24,986

Deposits in other banks

 

 

3,461

FHLB stock

 

 

78

Investments

 

 

23,865

Commercial

 

 

3,019

Residential

 

 

2,403

Installment

 

 

1,357

Total loans

 

 

6,779

Premise and equipment, net

 

 

548

Core deposit intangible

 

 

1,028

Goodwill

 

 

682

Bank owned life insurance

 

 

612

Accrued interest receivable

 

 

145

Deferred federal income taxes

 

 

20

Other assets

 

 

124

Total assets purchased

 

$

62,328

Common shares issued

 

$

4,711

Cash paid

 

 

1,529

Estimated purchase price

 

$

6,240

LIABILITIES

 

 

  

Deposits

 

 

  

Non interest bearing

 

$

19,287

Savings

 

 

30,533

Certificates of Deposit

 

 

5,772

Total Deposits

 

 

55,592

Interest payable and other liabilities

 

 

496

Total liabilities assumed

 

 

  

 

 

$

56,088

 

v3.19.3
Loans and Allowance for Loan Losses - Schedule of Portfolio Quality Indicators (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable $ 421,265 $ 409,683
Commercial loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 101,806 93,690
Commercial real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 234,838 223,461
Residential real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 74,527 78,767
Installment loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 10,094 13,765
Pass Grade    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 413,790 405,544
Pass Grade | Commercial loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 100,476 93,620
Pass Grade | Commercial real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 229,249 219,485
Pass Grade | Residential real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 73,971 78,767
Pass Grade | Installment loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 10,094 13,672
Special Mention    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 4,917 2,710
Special Mention | Commercial loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Special Mention | Commercial real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 4,917 2,710
Special Mention | Residential real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Special Mention | Installment loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Substandard    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 2,558 1,429
Substandard | Commercial loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 1,330 70
Substandard | Commercial real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 672 1,266
Substandard | Residential real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 556 0
Substandard | Installment loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 93
Doubtful    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Doubtful | Commercial loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Doubtful | Commercial real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Doubtful | Residential real estate    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable 0 0
Doubtful | Installment loans    
Financing Receivable, Recorded Investment [Line Items]    
Total Loans Receivable $ 0 $ 0
v3.19.3
Securities - Schedule of Amortized Cost and Fair Value of available-for-Sale Securities by Contractual Maturity (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Available-for-sale, Amortized Cost    
Within one year $ 3,000  
One to five years 18,000  
Five to ten year 42,500  
Due after ten years 128,149  
Totals 191,649 $ 123,333
Available-for-sale, Fair Value    
Within one year 3,000  
One to five years 18,002  
Five to ten year 42,417  
Due after ten years 137,456  
Totals $ 200,875 $ 123,991
v3.19.3
Summary of Significant Accounting Policies - Additional Information (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Mar. 31, 2019
Summary Of Significant Accounting Policies [Line Items]          
Basic $ 0.31 $ 0.25 $ 0.88 $ 0.71  
Diluted $ 0.31 0.25 $ 0.88 0.71  
Operating Lease, Right-of-Use Asset         $ 126,000
Previously Reported [Member]          
Summary Of Significant Accounting Policies [Line Items]          
Basic   0.26   0.72  
Diluted   $ 0.25   $ 0.69  
v3.19.3
Benefit Plans
9 Months Ended
Sep. 30, 2019
Benefit Plans  
Benefit Plans

Note 4:         Benefit Plans

Pension expense includes the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

September 30, 

 

September 30, 

 

    

2019

    

2018

    

2019

 

 

2018

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

75

 

$

76

 

$

225

 

$

228

Interest cost

 

 

55

 

 

55

 

 

165

 

 

165

Expected return on assets

 

 

(102)

 

 

(111)

 

 

(306)

 

 

(333)

Amortization of prior service cost and net loss

 

 

 1

 

 

(10)

 

 

 3

 

 

(30)

 

 

 

  

 

 

 

 

 

  

 

 

 

Pension expense

 

$

29

 

$

10

 

$

87

 

$

30

 

v3.19.3
Repurchase Agreements
9 Months Ended
Sep. 30, 2019
Repurchase Agreements  
Repurchase Agreements

Note 8:          Repurchase Agreements

Securities sold under agreements to repurchase (“repurchase agreements”) with customers represent funds deposited by customers, generally on an overnight basis that are collateralized by investment securities owned by the Company.

At September 30, 2019 and December 31, 2018, repurchase agreement borrowings totaled $9,902,000 and $8,068,000, respectively and are included in short-term borrowings on the consolidated condensed balance sheets. All repurchase agreements are subject to term and conditions of repurchase/security agreements between the Company and the customer and are accounted for as secured borrowings. The Company’s repurchase agreements reflected in short-term borrowings, consist of customer accounts and securities which are pledged on an individual security basis.

The following table presents the Company’s repurchase agreements accounted for as secured borrowings:

Remaining Contractual Maturity of the Agreement

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Overnight and

    

 

 

    

 

 

    

Greater than 90

    

 

 

September 30, 2019

 

Continuous

 

Up to 30 Days

 

30‑90 Days

 

Days

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

9,902

 

$

 —

 

$

 —

 

$

 —

 

$

9,902

Total

 

$

9,902

 

$

 —

 

$

 —

 

$

 —

 

$

9,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Overnight and

    

 

 

    

 

 

    

Greater than 90

    

 

 

December 31, 2018

 

Continuous

 

Up to 30 Days

 

30‑90 Days

 

Days

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

8,068

 

$

 —

 

$

 —

 

$

 —

 

$

8,068

Total

 

$

8,068

 

$

 —

 

$

 —

 

$

 —

 

$

8,068

 

These borrowings were collateralized with U.S . government and agency securities with a carrying value of $11.0 million at September 30, 2019 and $18.3 million at December 31, 2018. Declines in the fair value would require the Company to pledge additional securities.

v3.19.3
Acquisition (Details)
Oct. 15, 2018
USD ($)
Assets  
Cash and cash equivalents $ 24,986,000
Deposits in other bank 3,461,000
FHLB stock 78,000
Investments 23,865,000
Total loans 6,779,000
Premise and equipment, net 548,000
Goodwill 682,000
Bank owned life insurance 612,000
Accrued interest receivable 145,000
Deferred federal income taxes 20,000
Other assets 124,000
Total assets purchased 62,328,000
Common shares issued 4,711,000
Cash paid 1,529,000
Estimated purchase price 6,240,000
Deposits  
Non interest bearing 19,287,000
Savings 30,533,000
Certificate of Deposit 5,772,000
Total Deposits 55,592,000
Interest payable and other liabilities 496,000
Total liabilities assumed 56,088,000
Core [Member]  
Assets  
Core deposit intangible 1,028,000
Commercial loans  
Assets  
Total loans 3,019,000
Residential real estate  
Assets  
Total loans 2,403,000
Installment Loan  
Assets  
Total loans $ 1,357,000
v3.19.3
Securities - Schedule of Investments' Gross Unrealized Losses and Fair Value, aggregated by investment category and length of time (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Gain (Loss) on Investments [Line Items]    
Less than 12 Months, Fair Value $ 28,264 $ 5,182
Less than 12 Months, Unrealized Losses (220) (36)
12 Months or More, Fair Value 2,999 44,750
12 Months or More, Unrealized Losses (1) (500)
Total, Fair Value 31,263 49,932
Total, Unrealized Losses (221) (536)
U.S. government agencies    
Gain (Loss) on Investments [Line Items]    
Less than 12 Months, Fair Value 21,890 0
Less than 12 Months, Unrealized Losses (109) 0
12 Months or More, Fair Value 2,999 44,750
12 Months or More, Unrealized Losses (1) (500)
Total, Fair Value 24,889 44,750
Total, Unrealized Losses (110) (500)
State and political subdivisions    
Gain (Loss) on Investments [Line Items]    
Less than 12 Months, Fair Value 6,374 5,182
Less than 12 Months, Unrealized Losses (111) (36)
12 Months or More, Fair Value 0 0
12 Months or More, Unrealized Losses 0 0
Total, Fair Value 6,374 5,182
Total, Unrealized Losses $ (111) $ (36)
v3.19.3
Summary of Significant Accounting Policies - Basic and Diluted Earnings Per Common Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Basic and Diluted        
Net income $ 1,781 $ 1,331 $ 5,041 $ 3,691
Less allocated earnings on non-vested restricted stock (37) (35) (92) (75)
Less allocated dividends on non-vested restricted stock (30) (39) (81) (104)
Net income allocated to common stockholders $ 1,714 $ 1,257 $ 4,868 $ 3,512
Weighted Average Number of Shares Outstanding, Basic and Diluted 5,519,677 4,929,934 5,518,500 4,914,859
Basic and diluted earnings per share $ 0.31 $ 0.25 $ 0.88 $ 0.71
v3.19.3
Loans and Allowance for Loan Losses - Schedule of Loan Portfolio Aging Analysis (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Non Accrual $ 2,620 $ 1,245
Total Past Due and Non Accrual 3,146 3,634
Current 418,119 406,049
Total gross loans 421,265 409,683
Financing Receivables, 30 to 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 410 1,874
Financing Receivables, 60 to 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 116 360
Financing Receivables, Equal to Greater than 90 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 155
Commercial loans    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Non Accrual 36 0
Total Past Due and Non Accrual 36 192
Current 101,770 93,498
Total gross loans 101,806 93,690
Commercial loans | Financing Receivables, 30 to 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 98
Commercial loans | Financing Receivables, 60 to 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 94
Commercial loans | Financing Receivables, Equal to Greater than 90 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 0
Commercial real estate    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Non Accrual 708 741
Total Past Due and Non Accrual 905 741
Current 233,933 222,720
Total gross loans 234,838 223,461
Commercial real estate | Financing Receivables, 30 to 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 197 0
Commercial real estate | Financing Receivables, 60 to 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 0
Commercial real estate | Financing Receivables, Equal to Greater than 90 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 0
Residential real estate    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Non Accrual 1,862 485
Total Past Due and Non Accrual 2,136 2,606
Current 72,391 76,161
Total gross loans 74,527 78,767
Residential real estate | Financing Receivables, 30 to 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 158 1,704
Residential real estate | Financing Receivables, 60 to 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 116 262
Residential real estate | Financing Receivables, Equal to Greater than 90 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 155
Installment    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Non Accrual 14 19
Total Past Due and Non Accrual 69 95
Current 10,025 13,670
Total gross loans 10,094 13,765
Installment | Financing Receivables, 30 to 59 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 55 72
Installment | Financing Receivables, 60 to 89 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual 0 4
Installment | Financing Receivables, Equal to Greater than 90 Days Past Due [Member]    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Total Past Due and Non Accrual $ 0 $ 0
v3.19.3
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2019
Loans and Allowance for Loan Losses  
Loans and Allowance for Loan Losses

Note 3:      Loans and Allowance for Loan Losses

Categories of loans include:

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

    

2019

    

2018

 

 

(In thousands)

 

 

 

 

 

 

 

Commercial loans

 

$

101,806

 

$

93,690

Commercial real estate

 

 

234,838

 

 

223,461

Residential real estate

 

 

74,527

 

 

78,767

Installment loans

 

 

10,094

 

 

13,765

 

 

 

 

 

 

 

Total gross loans

 

 

421,265

 

 

409,683

 

 

 

 

 

 

 

Less allowance for loan losses

 

 

(2,121)

 

 

(2,043)

 

 

 

 

 

 

 

Total loans

 

$

419,144

 

$

407,640

 

The risk characteristics of each loan portfolio segment are as follows:

Commercial

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial Real Estate

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company’s commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company’s market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate versus nonowner-occupied loans.

Residential and Installment

Residential and installment loans consist of two segments - residential mortgage loans and personal loans. For residential mortgage loans that are secured by 1‑4 family residences and are generally owner-occupied, the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1‑4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some installment personal loans are unsecured, such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month periods ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Unallocated

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2019

 

$

262

 

$

799

 

$

747

 

$

334

 

$

 —

 

$

2,142

Provision charged to expense

 

 

95

 

 

(93)

 

 

53

 

 

65

 

 

 —

 

 

120

Losses charged off

 

 

 —

 

 

 —

 

 

(100)

 

 

(54)

 

 

 —

 

 

(154)

Recoveries

 

 

 —

 

 

 —

 

 

 1

 

 

12

 

 

 —

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

$

357

 

$

706

 

$

701

 

$

357

 

$

 —

 

$

2,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2019

 

$

389

 

$

672

 

$

519

 

$

463

 

$

 —

 

$

2,043

Provision charged to expense

 

 

(15)

 

 

34

 

 

311

 

 

 —

 

 

 —

 

 

330

Losses charged off

 

 

(18)

 

 

 —

 

 

(140)

 

 

(136)

 

 

 —

 

 

(294)

Recoveries

 

 

 1

 

 

 —

 

 

11

 

 

30

 

 

 —

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

$

357

 

$

706

 

$

701

 

$

357

 

$

 —

 

$

2,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

63

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

63

Ending balance: collectively evaluated for impairment

 

$

294

 

$

706

 

$

701

 

$

357

 

$

 —

 

$

2,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

1,330

 

$

369

 

$

558

 

$

 —

 

$

 —

 

$

2,257

Ending balance: collectively evaluated for impairment

 

$

100,476

 

$

234,469

 

$

73,969

 

$

10,094

 

$

 —

 

$

419,008

 

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month period ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Residential

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Real Estate

    

Real Estate

    

Installment

    

Unallocated

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2018

 

$

545

 

$

654

 

$

505

 

$

376

 

$

 —

 

$

2,080

Provision charged to expense

 

 

(130)

 

 

28

 

 

109

 

 

65

 

 

 —

 

 

72

Losses charged off

 

 

 —

 

 

 

 

(98)

 

 

(74)

 

 

 —

 

 

(172)

Recoveries

 

 

 1

 

 

 1

 

 

 1

 

 

21

 

 

 —

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

 

$

416

 

$

683

 

$

517

 

$

388

 

$

 —

 

$

2,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2018

 

$

537

 

$

843

 

$

436

 

$

218

 

$

88

 

$

2,122

Provision charged to expense

 

 

(124)

 

 

(162)

 

 

255

 

 

320

 

 

(88)

 

 

201

Losses charged off

 

 

 —

 

 

 

 

(177)

 

 

(198)

 

 

 —

 

 

(375)

Recoveries

 

 

 3

 

 

 2

 

 

 3

 

 

48

 

 

 —

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

 

$

416

 

$

683

 

$

517

 

$

388

 

$

 —

 

$

2,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

19

 

$

85

 

$

 

$

 

$

 

$

104

Ending balance: collectively evaluated for impairment

 

$

397

 

$

598

 

$

517

 

$

388

 

$

 

$

1,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

78

 

$

811

 

$

 

$

95

 

$

 

$

984

Ending balance: collectively evaluated for impairment

 

$

89,766

 

$

214,982

 

$

76,668

 

$

13,672

 

$

 —

 

$

392,198

 

Allowance for Loan Losses and Recorded Investment in Loans

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Unallocated

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

 —

 

$

85

 

$

 —

 

$

 —

 

$

 —

 

$

85

Ending balance: collectively evaluated for impairment

 

$

389

 

$

587

 

$

519

 

$

463

 

$

 —

 

$

1,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

57

 

$

809

 

$

 —

 

$

93

 

$

 —

 

$

959

Ending balance: collectively evaluated for impairment

 

$

93,633

 

$

222,652

 

$

78,767

 

$

13,672

 

$

 —

 

$

408,724

 

The following tables show the portfolio quality indicators.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Loan Class

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass Grade

 

$

100,476

 

$

229,249

 

$

73,971

 

$

10,094

 

$

413,790

Special Mention

 

 

 —

 

 

4,917

 

 

 —

 

 

 —

 

 

4,917

Substandard

 

 

1,330

 

 

672

 

 

556

 

 

 —

 

 

2,558

Doubtful

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

101,806

 

$

234,838

 

$

74,527

 

$

10,094

 

$

421,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Loan Class

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass Grade

 

$

93,620

 

$

219,485

 

$

78,767

 

$

13,672

 

$

405,544

Special Mention

 

 

 —

 

 

2,710

 

 

 —

 

 

 —

 

 

2,710

Substandard

 

 

70

 

 

1,266

 

 

 —

 

 

93

 

 

1,429

Doubtful

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

93,690

 

$

223,461

 

$

78,767

 

$

13,765

 

$

409,683

 

To facilitate the monitoring of credit quality within the loan portfolio, and for purposes of analyzing historical loss rates used in the determination of the ALLL, the Company utilizes the following categories of credit grades: pass, special mention, substandard, and doubtful. The four categories, which are derived from standard regulatory rating definitions, are assigned upon initial approval of credit to borrowers and updated periodically thereafter. Pass ratings, which are assigned to those borrowers that do not have identified potential or well defined weaknesses and for which there is a high likelihood of orderly repayment, are updated periodically based on the size and credit characteristics of the borrower. All other categories are updated on at least a quarterly basis.

The Company assigns a special mention rating to loans that have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the loan or the Company’s credit position.

The Company assigns a substandard rating to loans that are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged. Substandard loans have well defined weaknesses or weaknesses that could jeopardize the orderly repayment of the debt. Loans and leases in this grade also are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies noted are not addressed and corrected.

The Company assigns a doubtful rating to loans that have all the attributes of a substandard rating with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to the advantage of and strengthen the credit quality of the loan or lease, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors may include a proposed merger or acquisition, liquidation proceeding, capital injection, perfecting liens on additional collateral or refinancing plans.

The Company evaluates the loan risk grading system definitions and allowance for loan losses methodology on an ongoing basis. No significant changes were made to either during the current and past year to date periods presented.

Loan Portfolio Aging Analysis

As of September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

 

60‑89 Days

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

Than 90

 

 

 

 

Total Past

 

 

 

 

 

 

 

 

and

 

and

 

Days and

 

Non

 

Due and

 

 

 

 

Total Loans

 

    

Accruing

    

Accruing

    

Accruing

    

Accrual

    

Non Accrual

    

Current

    

Receivable

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

 —

 

$

 —

 

$

36

 

$

36

 

$

101,770

 

$

101,806

Commercial real estate

 

 

197

 

 

 —

 

 

 —

 

 

708

 

 

905

 

 

233,933

 

 

234,838

Residential

 

 

158

 

 

116

 

 

 —

 

 

1,862

 

 

2,136

 

 

72,391

 

 

74,527

Installment

 

 

55

 

 

 —

 

 

 —

 

 

14

 

 

69

 

 

10,025

 

 

10,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

410

 

$

116

 

$

 —

 

$

2,620

 

$

3,146

 

$

418,119

 

$

421,265

 

Loan Portfolio Aging Analysis

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30‑59 Days

 

60‑89 Days

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

Than 90

 

 

 

 

Total Past

 

 

 

 

 

 

 

 

and

 

and

 

Days and

 

Non

 

Due and

 

 

 

 

Total Loans

 

    

Accruing

    

Accruing

    

Accruing

    

Accrual

    

Non Accrual

    

Current

    

Receivable

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

98

 

$

94

 

$

 —

 

$

 —

 

$

192

 

$

93,498

 

$

93,690

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

741

 

 

741

 

 

222,720

 

 

223,461

Residential

 

 

1,704

 

 

262

 

 

155

 

 

485

 

 

2,606

 

 

76,161

 

 

78,767

Installment

 

 

72

 

 

 4

 

 

 —

 

 

19

 

 

95

 

 

13,670

 

 

13,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,874

 

$

360

 

$

155

 

$

1,245

 

$

3,634

 

$

406,049

 

$

409,683

 

A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310‑10‑35‑16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

As of September 30, 2019

September 30, 2019

 

September 30, 2019

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Specific

 

Investment in

 

Income

 

Investment in

 

Income

 

    

Balance

    

Balance

    

Allowance

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans without a specific valuation allowance:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

964

 

$

964

 

$

 —

 

$

966

 

$

 9

 

$

956

 

$

13

Commercial real estate

 

 

369

 

 

369

 

 

 —

 

 

374

 

 

 2

 

 

350

 

 

 8

Residential

 

 

558

 

 

558

 

 

 —

 

 

640

 

 

11

 

 

644

 

 

18

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

1,891

 

 

1,891

 

 

 —

 

 

1,980

 

 

22

 

 

1,950

 

 

39

Loans with a specific valuation allowance:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Commercial

 

 

366

 

 

366

 

 

63

 

 

366

 

 

 —

 

 

365

 

 

 3

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Installment

 

 

––

 

 

––

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

366

 

 

366

 

 

63

 

 

 —

 

 

 —

 

 

365

 

 

 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Commercial

 

$

1,330

 

$

1,330

 

$

63

 

$

1,332

 

$

 9

 

$

1,321

 

$

16

Commercial real estate

 

$

369

 

$

369

 

$

 —

 

$

374

 

$

 2

 

$

350

 

$

 8

Residential

 

$

558

 

$

558

 

$

 —

 

$

640

 

$

11

 

$

644

 

$

18

Installment

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

As of December 31, 2018

September 30, 2018

 

 

September 30, 2018

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Specific

 

Investment in

 

Income

 

Investment in

 

Income

 

    

Balance

    

Balance

    

Allowance

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans without a specific valuation allowance:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

Commercial

 

$

57

 

$

57

 

$

 —

 

$

59

 

$

 —

 

$

60

 

$

 2

Commercial real estate

 

 

409

 

 

409

 

 

 —

 

 

438

 

 

 9

 

 

446

 

 

14

Residential

 

 

93

 

 

93

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

97

 

 

 1

 

 

99

 

 

 3

 

 

 

559

 

 

559

 

 

 —

 

 

594

 

 

10

 

 

605

 

 

19

Loans with a specific valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 —

 

 

 —

 

 

 —

 

 

19

 

 

 1

 

 

20

 

 

 1

Commercial real estate

 

 

400

 

 

400

 

 

85

 

 

408

 

 

 1

 

 

407

 

 

 2

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

400

 

 

400

 

 

85

 

 

427

 

 

 2

 

 

427

 

 

 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

57

 

$

57

 

$

 —

 

$

78

 

$

 1

 

$

80

 

$

 3

Commercial real estate

 

$

809

 

$

809

 

$

85

 

$

846

 

$

10

 

$

853

 

$

16

Residential

 

$

93

 

$

93

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Installment

 

$

 —

 

$

 —

 

$

 —

 

$

97

 

$

 1

 

$

99

 

$

 3

 

Interest income recognized on a cash basis was not materiality different than interest income recognized.

For the TDRs noted in the tables below, the Company extended the maturity dates and granted interest rate concessions as part of each of those loan restructurings. The loans included in the tables are considered impaired and specific loss calculations are performed on the individual loans. In conjunction with the restructuring there were no amounts charged-off.

 

 

 

 

 

 

 

 

 

 

 

 

Three Months ended September 30, 2019

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

Number of

 

Recorded

 

Recorded

 

    

Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 2

 

$

82

 

$

82

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

82

 

$

 —

 

$

82

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months ended September 30, 2019

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

Number of

 

Recorded

 

Recorded

 

    

Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 2

 

$

82

 

$

82

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 2

 

$

82

 

$

 —

 

$

82

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

Three Months ended September 30, 2018

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

 

 

Recorded

 

Recorded

 

    

Number of Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 —

 

$

 —

 

$

 —

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months ended September 30, 2018

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

 

 

Recorded

 

Recorded

 

    

Number of Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 —

 

$

 —

 

$

 —

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

During the nine months ended September 30, 2018 and 2019 troubled debt restructurings did not have an impact on the allowance for loan losses. At September 30, 2019 and 2018 and for three and nine month periods then ended, there were no defaults of any troubled debt restructurings that were modified in the last 12 months. The Company generally considers TDR’s that become 90 days or more past due under the modified terms as subsequently defaulted.

v3.19.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2019
Fair Value Measurements  
Fair Value Measurements

Note 7:         Fair Value Measurements

The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company also utilizes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1    Quoted prices in active markets for identical assets or liabilities that the entity can access at the measurement date

Level 2    Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3    Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

Following is a description of the valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy.

Available-for-sale Securities

Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy.

The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agencies

 

$

60,906

 

$

 —

 

$

60,906

 

$

 —

State and municipal obligations

 

 

137,456

 

 

 —

 

 

137,456

 

 

 —

Subordinated Debentures

 

 

2,513

 

 

 —

 

 

2,513

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

44,750

 

$

 —

 

$

44,750

 

$

 —

State and municipal obligations

 

$

79,241

 

$

 —

 

$

79,241

 

$

 —

 

Following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Impaired Loans (Collateral Dependent)

Collateral dependent impaired loans consisted primarily of loans secured by nonresidential real estate. Management has determined fair value measurements on impaired loans primarily through evaluations of appraisals performed. Due to the nature of the valuation inputs, impaired loans are classified within Level 3 of the hierarchy.

The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the Company’s Chief Lender. Appraisals are reviewed for accuracy and consistency by the Company’s Chief Lender. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the Company’s Chief Lender by comparison to historical results.

Foreclosed Assets Held for Sale

Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value (based on current appraised value) at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Management has determined fair value measurements on other real estate owned primarily through evaluations of appraisals performed, and current and past offers. Due to the nature of the valuation inputs, foreclosed assets held for sale are classified within Level 3 of the hierarchy.

Appraisals of foreclosed assets held for sale are obtained when the real estate is acquired and subsequently as deemed necessary by the Company’s Chief Lender. Appraisals are reviewed for accuracy and consistency by the Company’s Chief Lender and are selected from the list of approved appraisers maintained by management.

The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2019 and December 31, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other 

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

Fair

 

Assets

 

Inputs

 

Inputs

 

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

September 30, 2019

 

 

  

 

 

  

 

 

  

 

 

  

Collateral dependent impaired loans

 

$

303

 

$

 —

 

$

 —

 

$

303

Foreclosed assets held for sale

 

 

30

 

 

 —

 

 

 —

 

 

30

 

 

 

  

 

 

  

 

 

  

 

 

  

December 31, 2018

 

 

  

 

 

  

 

 

  

 

 

  

Collateral dependent impaired loans

 

$

314

 

$

 —

 

$

 —

 

$

314

Foreclosed assets held for sale

 

 

91

 

 

 —

 

 

 —

 

 

91

 

Unobservable (Level 3) Inputs

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair Value at

    

Valuation

    

 

    

 

 

 

9/30/19

 

Technique

 

Unobservable Inputs

 

Range

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Collateral-dependent impaired loans

 

$

303

 

Market comparable properties

 

Marketability discount

 

10% – 25%

 

 

 

 

 

  

 

  

 

  

Foreclosed assets held for sale

 

$

30

 

Market comparable properties

 

Marketability discount

 

10% – 35%

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair Value at

    

Valuation

    

 

    

 

 

 

12/31/18

 

Technique

 

Unobservable Inputs

 

Range

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Collateral-dependent impaired loans

 

$

314

 

Market comparable properties

 

Marketability discount

 

10% – 25%

 

 

 

  

 

  

 

  

 

  

Foreclosed assets held for sale

 

$

91

 

Market comparable properties

 

Marketability discount

 

10% – 35%

 

There were no significant changes in the valuation techniques used during 2019 and 2018.

The following table presents estimated fair values of the Company’s financial instruments. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable 

 

Unobservable 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

13,347

 

$

13,347

 

$

 —

 

$

 —

Loans, net of allowance

 

 

419,144

 

 

 —

 

 

 —

 

 

416,663

Federal Home Loan Bank stock

 

 

4,012

 

 

 —

 

 

4,012

 

 

 —

Accrued interest receivable

 

 

2,232

 

 

 —

 

 

2,232

 

 

 —

 

 

 

 

 

 

  

 

 

  

 

 

  

Financial liabilities

 

 

 

 

 

  

 

 

  

 

 

  

Deposits

 

 

549,996

 

 

 —

 

 

549,714

 

 

 —

Short term borrowings

 

 

9,902

 

 

 —

 

 

9,902

 

 

 —

Federal Home Loan Bank Advances

 

 

20,800

 

 

 —

 

 

20,800

 

 

 —

Subordinated debentures

 

 

23,528

 

 

 

 

 

23,378

 

 

 

Interest payable

 

 

205

 

 

 —

 

 

205

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

    

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

December 31, 2018:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

 

  

Financial assets

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

25,253

 

$

25,253

 

$

 —

 

$

 —

Loans, net of allowance

 

 

407,640

 

 

 —

 

 

 —

 

 

405,033

Federal Home Loan Bank stock

 

 

4,243

 

 

 —

 

 

4,243

 

 

 —

Accrued interest receivable

 

 

1,798

 

 

 —

 

 

1,798

 

 

 —

Financial liabilities

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

 

525,443

 

 

 —

 

 

524,020

 

 

 —

Short term borrowings

 

 

8,068

 

 

 —

 

 

8,068

 

 

 —

Federal Home Loan Bank Advances

 

 

106

 

 

 —

 

 

101

 

 

 —

Subordinated debentures

 

 

4,124

 

 

 —

 

 

3,647

 

 

 —

Interest payable

 

 

188

 

 

 —

 

 

188

 

 

 —

 

The following methods and assumptions were used to estimate the fair value of each class of financial instruments.

Cash and Cash Equivalents, Accrued Interest Receivable and Federal Home Loan Bank Stock

The carrying amounts approximate fair value.

Loans

Fair values of loans and leases are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.

Deposits

Deposits include demand deposits, savings accounts, NOW accounts and certain money market deposits. The carrying amount approximates fair value. The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.

Interest Payable

The carrying amount approximates fair value.

Short-term Borrowings, Federal Home Loan Bank Advances and Subordinated Debentures

Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt.

Commitments to Originate Loans, Letters of Credit and Lines of Credit

The fair value of commitments to originate loans is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date. Fair values of commitments were not material at September 30, 2019 and December 31, 2018.

v3.19.3
Repurchase Agreements - Additional Information (Details) - USD ($)
Sep. 30, 2019
Dec. 31, 2018
Short-term Debt $ 9,902,000 $ 8,068,000
Repurchase Agreement Borrowings [Member]    
Short-term Debt 9,902,000 8,068,000
U.S. Government Corporations and Agencies Securities [Member]    
Short-term Debt $ 11,000,000 $ 18,300,000
v3.19.3
Fair Value Measurements - Assets Recognized in Consolidated Balance Sheets Measured at Fair Value on Recurring Basis (Details) - Fair Value, Measurements, Recurring - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
U.S. government agencies    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis $ 60,906 $ 44,750
State and political subdivisions    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 137,456 79,241
Subordinated notes    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 2,513  
Fair Value, Inputs, Level 1 | U.S. government agencies    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 0 0
Fair Value, Inputs, Level 1 | State and political subdivisions    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 0 0
Fair Value, Inputs, Level 1 | Subordinated notes    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 0  
Fair Value, Inputs, Level 2 | U.S. government agencies    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 60,906 44,750
Fair Value, Inputs, Level 2 | State and political subdivisions    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 137,456 79,241
Fair Value, Inputs, Level 2 | Subordinated notes    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 2,513  
Fair Value, Inputs, Level 3 | U.S. government agencies    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 0 0
Fair Value, Inputs, Level 3 | State and political subdivisions    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis 0 $ 0
Fair Value, Inputs, Level 3 | Subordinated notes    
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]    
Fair value of asset, recurring basis $ 0  
v3.19.3
Loans and Allowance for Loan Losses - Schedule of Troubled Debt Restructurings on Financing Receivables (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
USD ($)
contract
Sep. 30, 2018
USD ($)
contract
Sep. 30, 2019
USD ($)
contract
Sep. 30, 2018
USD ($)
contract
Commercial loans        
Financing Receivable, Modifications [Line Items]        
Number of Contracts | contract 2 0 2 0
Pre- Modification Outstanding Recorded Investment $ 82 $ 0 $ 82 $ 0
Post-Modification Outstanding Recorded Investment 82 0 82 0
Interest Only 0 0 2 0
Term 82 0 82 0
Combination 0 0 0 0
Total Modification $ 82 $ 0 $ 82 $ 0
Commercial real estate        
Financing Receivable, Modifications [Line Items]        
Number of Contracts | contract 0 0 0 0
Pre- Modification Outstanding Recorded Investment $ 0 $ 0 $ 0 $ 0
Post-Modification Outstanding Recorded Investment 0 0 0 0
Interest Only 0 0 0 0
Term 0 0 0 0
Combination 0 0 0 0
Total Modification $ 0 $ 0 $ 0 $ 0
Residential real estate        
Financing Receivable, Modifications [Line Items]        
Number of Contracts | contract 0 0 0 0
Pre- Modification Outstanding Recorded Investment $ 0 $ 0 $ 0 $ 0
Post-Modification Outstanding Recorded Investment 0 0 0 0
Interest Only 0 0 0 0
Term 0 0 0 0
Combination 0 0 0 0
Total Modification $ 0 $ 0 $ 0 $ 0
Installment loans        
Financing Receivable, Modifications [Line Items]        
Number of Contracts | contract 0 0 0 0
Pre- Modification Outstanding Recorded Investment $ 0 $ 0 $ 0 $ 0
Post-Modification Outstanding Recorded Investment 0 0 0 0
Consumer        
Financing Receivable, Modifications [Line Items]        
Interest Only 0 0 0 0
Term 0 0 0 0
Combination 0 0 0 0
Total Modification $ 0 $ 0 $ 0 $ 0
v3.19.3
Repurchase Agreements (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Securities Sold under Agreements to Repurchase $ 9,902 $ 8,068
U.S. Government Corporations and Agencies Securities [Member]    
Securities Sold under Agreements to Repurchase 9,902 8,068
Overnight and Continuous [Member]    
Securities Sold under Agreements to Repurchase 9,902 8,068
Overnight and Continuous [Member] | U.S. Government Corporations and Agencies Securities [Member]    
Securities Sold under Agreements to Repurchase 9,902 8,068
Up to 30 Days [Member]    
Securities Sold under Agreements to Repurchase
Up to 30 Days [Member] | U.S. Government Corporations and Agencies Securities [Member]    
Securities Sold under Agreements to Repurchase
30-90 Days [Member]    
Securities Sold under Agreements to Repurchase
30-90 Days [Member] | U.S. Government Corporations and Agencies Securities [Member]    
Securities Sold under Agreements to Repurchase
Greater than 90 Days [Member]    
Securities Sold under Agreements to Repurchase
Greater than 90 Days [Member] | U.S. Government Corporations and Agencies Securities [Member]    
Securities Sold under Agreements to Repurchase
v3.19.3
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Condensed Consolidated Balance Sheets    
Loans, allowance for loan losses $ 2,121 $ 2,043
Preferred stock, no par value $ 0 $ 0
Preferred stock, authorized 2,000,000 2,000,000
Preferred stock, shares issued 0 0
Common stock, par value $ 1 $ 1
Common stock, authorized 10,000,000 10,000,000
Common stock, issued 5,959,351 5,926,851
Common Stock, Shares, Outstanding 5,916,942 5,739,203
Stock held by deferred compensation plan, shares 169,063 182,457
Treasury stock, shares 42,409 5,744
v3.19.3
Condensed Consolidated Statements of Stockholders' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock And Deferred Compensation [Member]
Shares Acquired By ESOP [Member]
Retained Earnings [Member]
Other Comprehensive Income (Loss) [Member]
Total
Beginning Balance at Dec. 31, 2017 $ 5,435 $ 18,020 $ (1,717) $ (683) $ 23,260 $ (420) $ 43,895
Net income 0 0 0 0 3,691 0 3,691
Other comprehensive income (loss) 0 0 0 0 0 (733) (733)
Cash dividends - per share 0 0 0 0 (2,156) 0 (2,156)
Shares purchased for deferred compensation plan 0 (49) 49 0 0 0 0
Expense related to share-based compensation plans 0 206 0 0 0 0 206
Restricted stock activity 125 (125) 0 0 0 0 0
Amortization of ESOP 0 0 0 209 0 0 209
Ending Balance at Sep. 30, 2018 5,560 18,052 (1,668) (474) 24,795 (1,153) 45,112
Beginning Balance at Jun. 30, 2018 5,560 17,927 (1,625) (543) 24,177 (511) 44,985
Net income 0 0 0 0 1,331 0 1,331
Other comprehensive income (loss) 0 0 0 0 0 (642) (642)
Cash dividends - per share 0 0 0 0 (713) 0 (713)
Shares purchased for deferred compensation plan 0 43 (43) 0 0 0 0
Expense related to share-based compensation plans 0 82 0 0 0 0 82
Restricted stock activity 0 0 0 0 0 0 0
Amortization of ESOP 0 0 0 69 0 0 69
Ending Balance at Sep. 30, 2018 5,560 18,052 (1,668) (474) 24,795 (1,153) 45,112
Beginning Balance at Dec. 31, 2018 5,927 22,556 (1,747) (404) 24,321 (10) 50,643
Net income 0 0 0 0 5,041 0 5,041
Other comprehensive income (loss) 0 0 0 0 0 6,770 6,770
Cash dividends - per share 0 0 0 0 (2,393) 0 (2,393)
Shares sold for deferred compensation plan 0 (98) 98 0 0 0 0
Repurchase of common stock 0 0 (416) 0 0 0 (416)
Expense related to share-based compensation plans 0 206 0 0 0 0 206
Restricted stock activity 32 (32) 0 0 0 0 0
Amortization of ESOP 0 0 0 204 0 0 204
Ending Balance at Sep. 30, 2019 5,959 22,632 (2,065) (200) 26,969 6,760 60,055
Beginning Balance at Jun. 30, 2019 5,939 22,517 (2,015) (268) 26,002 4,805 56,980
Net income 0 0 0 0 1,781 0 1,781
Other comprehensive income (loss) 0 0 0 0 0 1,955 1,955
Cash dividends - per share 0 0 0 0 (814) 0 (814)
Shares sold for deferred compensation plan 0 50 (50) 0 0 0 0
Repurchase of common stock 0 0 0 0 0 0 0
Expense related to share-based compensation plans 0 85 0 0 0 0 85
Restricted stock activity 20 (20) 0 0 0 0 0
Amortization of ESOP 0 0 0 68 0 0 68
Ending Balance at Sep. 30, 2019 $ 5,959 $ 22,632 $ (2,065) $ (200) $ 26,969 $ 6,760 $ 60,055
v3.19.3
Repurchase Agreements (Tables)
9 Months Ended
Sep. 30, 2019
Repurchase Agreements  
Schedule of Repurchase Agreements

The following table presents the Company’s repurchase agreements accounted for as secured borrowings:

Remaining Contractual Maturity of the Agreement

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Overnight and

    

 

 

    

 

 

    

Greater than 90

    

 

 

September 30, 2019

 

Continuous

 

Up to 30 Days

 

30‑90 Days

 

Days

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

9,902

 

$

 —

 

$

 —

 

$

 —

 

$

9,902

Total

 

$

9,902

 

$

 —

 

$

 —

 

$

 —

 

$

9,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Overnight and

    

 

 

    

 

 

    

Greater than 90

    

 

 

December 31, 2018

 

Continuous

 

Up to 30 Days

 

30‑90 Days

 

Days

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

8,068

 

$

 —

 

$

 —

 

$

 —

 

$

8,068

Total

 

$

8,068

 

$

 —

 

$

 —

 

$

 —

 

$

8,068

 

v3.19.3
Summary of Significant Accounting Policies (Policies)
9 Months Ended
Sep. 30, 2019
Summary of Significant Accounting Policies  
Principles of Consolidation

Principles of Consolidation

The consolidated financial statements include the accounts of United Bancorp, Inc. (“United” or “the Company”) and its wholly-owned subsidiary, Unified Bank of Martins Ferry, Ohio (“the Bank”). All intercompany transactions and balances have been eliminated in consolidation.

Nature of Operations

Nature of Operations

The Company’s revenues, operating income and assets are almost exclusively derived from banking. Accordingly, all of the Company’s banking operations are considered by management to be aggregated in one reportable operating segment. Customers are mainly located in Athens, Belmont, Carroll, Fairfield, Harrison, Jefferson and Tuscarawas Counties and the surrounding localities in northeastern, east-central and southeastern Ohio and include a wide range of individuals, businesses and other organizations. Unified Bank conducts its business through its main office in Martins Ferry, Ohio and branches in Amesville, Bridgeport, Colerain, Dellroy, Dillonvale, Dover, Glouster, Jewett, Lancaster Downtown, Lancaster East, Nelsonville, New Philadelphia, Powhatan, St. Clairsville East, St. Clairsville West, Sherrodsville, Strasburg and Tiltonsville, Ohio. The Bank also operates a Loan Production Office in Wheeling, West Virginia.

The Company’s primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential mortgage, commercial, and installment loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets and real estate and are not considered “sub prime” type loans. The targeted lending areas of our Bank operations encompass four separate metropolitan areas, minimizing the risk to changes in economic conditions in the communities housing the Company’s branch locations.

Commercial loans are expected to be repaid from cash flow from operations of businesses. Real estate loans are secured by both residential and commercial real estate. Net interest income is affected by the relative amount of interest-earning assets and interest-bearing liabilities and the interest received or paid on these balances. The level of interest rates paid or received by the Company can be significantly influenced by a number of environmental factors, such as governmental monetary and fiscal policies, that are outside of management’s control.

Revenue Recognition

Revenue Recognition

Accounting Standards Codification ("ASC") 606, Revenue from Contracts with Customers ("ASC 606"), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.

The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, investment securities, as well as revenue related to our mortgage banking activities, as these activities are subject to other GAAP discussed elsewhere within our disclosures.

Descriptions of our revenue-generating activities that are within the scope of ASC 606, which are presented in our income statements as components of non-interest income are as follows:

Service charges on deposit accounts - these represent general service fees for monthly account maintenance and activity- or transaction-based fees and consist of transaction-based revenue, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (such as a wire transfer). Payment for such performance obligations are generally received at the time the performance obligations are satisfied.

Use of Estimates

Use of Estimates

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided and future results could differ. The allowance for loan losses and fair values of financial instruments are particularly subject to change.

Loans

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.

For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan.

For all loan classes, the accrual of interest is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. For all loan classes, the entire balance of the loan is considered past due if the minimum payment contractually required to be paid is not received by the contractual due date. For all loan classes, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral. Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.

For all loan portfolio segments except residential and consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

The Company charges-off residential and consumer loans when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1‑4 family first and junior lien mortgages to the net realizable value.less costs to sell when the loan is 120 days past due, charge-off of unsecured open-end loans when the loan is 120 days past due, and charge down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.

For all classes, all interest accrued but not collected for loans that are placed on nonaccrual or charged off are reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost- recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.

When cash payments are received on impaired loans in each loan class, the Company records the payment as interest income unless collection of the remaining recorded principal amount is doubtful, at which time payments are used to reduce the principal balance of the loan. Troubled debt restructured loans recognize interest income on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms, no principal reduction has been granted and the loan has demonstrated the ability to perform in accordance with the renegotiated terms for a period of at least six months.

Allowance for Loan Losses

Allowance for Loan Losses

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-impaired loans and is based on historical charge-off experience by segment. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior five years. Management believes the five year historical loss experience methodology is appropriate in the current economic environment. Other adjustments (qualitative/environmental considerations) for each segment may be added to the allowance for each loan segment after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due based on the loan’s current payment status and the borrower’s financial condition including available sources of cash flows. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for non-homogenous type loans such as commercial, non-owner residential and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. For impaired loans where the Company utilizes the discounted cash flows to determine the level of impairment, the Company includes the entire change in the present value of cash flows as bad debt expense.

The fair values of collateral dependent impaired loans are based on independent appraisals of the collateral. In general, the Company acquires an updated appraisal upon identification of impairment and annually thereafter for commercial, commercial real estate and multi-family loans. If the most recent appraisal is over a year old, and a new appraisal is not performed, due to lack of comparable values or other reasons, the existing appraisal is utilized and discounted generally 10% - 35% based on the age of the appraisal, condition of the subject property, and overall economic conditions. After determining the collateral value as described, the fair value is calculated based on the determined collateral value less selling expenses. The potential for outdated appraisal values is considered in our determination of the allowance for loan losses through our analysis of various trends and conditions including the local economy, trends in charge-offs and delinquencies, etc. and the related qualitative adjustments assigned by the Company.

Segments of loans with similar risk characteristics are collectively evaluated for impairment based on the segment’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower.

In the course of working with borrowers, the Company may choose to restructure the contractual terms of certain loans. In this scenario, the Company attempts to work-out an alternative payment schedule with the borrower in order to optimize collectability of the loan. Any loans that are modified are reviewed by the Company to identify if a troubled debt restructuring (“TDR”) has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two. If such efforts by the Company do not result in a satisfactory arrangement, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Company may terminate foreclosure proceedings if the borrower is able to work-out a satisfactory payment plan.

It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being restructured remain on nonaccrual status until six months of satisfactory borrower performance at which time management would consider its return to accrual status. If a loan was accruing at the time of restructuring, the Company reviews the loan to determine if it is appropriate to continue the accrual of interest on the restructured loan.

With regard to determination of the amount of the allowance for credit losses, trouble debt restructured loans are considered to be impaired. As a result, the determination of the amount of impaired loans for each portfolio segment within troubled debt restructurings is the same as detailed previously.

Earnings Per Share

Earnings Per Share

Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during each period. Diluted earnings per share reflects additional potential common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and restricted stock awards and are determined using the treasury stock method.

Treasury stock shares, deferred compensation shares and unearned ESOP shares are not deemed outstanding for earnings per share calculations.

 

Earnings per share (EPS) were computed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,781

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(37)

 

  

 

 

  

Less allocated dividends on non-vested restricted stock

 

 

(30)

 

 

 

 

 

Net income allocated to common stockholders

 

 

1,714

 

5,519,677

 

 

 

Basic and diluted earnings per share

 

 

  

 

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,331

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(35)

 

  

 

 

  

Less dividends on non-vested restricted stock

 

 

(39)

 

 

 

 

 

Net income allocated to common stockholders

 

 

1,257

 

4,929,934

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

Nine  Months Ended September 30, 2019

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,041

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(92)

 

  

 

 

  

Less allocated dividends on non-vested restricted stock

 

 

(81)

 

 

 

 

 

Net income allocated to common stockholders

 

 

4,868

 

5,518,500

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,691

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(75)

 

  

 

 

  

Less dividends on non-vested restricted stock

 

 

(104)

 

 

 

 

 

Net income allocated to common stockholders

 

 

3,512

 

4,914,859

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.71

 

During 2018, earnings per share began to be presented using the two-class method. This two class method is an earnings allocation method under which earnings per share is calculated for common stock and participating securities, considering both dividends declared and participation rights in undistributed earnings as if all such earnings had been distributed during the period.  Basic earnings per share were previously disclosed at $0.26 and $0.72 for the three and nine months ended September 30, 2018, respectively. Diluted earnings per share were previously disclosed at $0.25 and $0.69 for the three and nine months ended September 30, 2018.

Income Taxes

Income Taxes

The Company is subject to income taxes in the U.S. federal jurisdiction, as well as various state jurisdictions. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. With few exceptions, the Company is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for the years before 2015.

Recently Adopted Accounting Pronouncements

Recently Adopted Accounting Pronouncements

On February 25, 2016, the FASB issued ASU 2016-02 “Leases (Topic 842).”  ASU 2016-02 is intended to improve financial reporting about leasing transactions. This ASU affects all companies and other organization that lease assets such as real estate, airplanes, and manufacturing equipment.

Under the current accounting model, an organization applies a classification test to determine the accounting for the lease arrangement:

(a)Some leases are classified as capital where by the lessee would recognize lease assets and    liabilities on the balance sheet.

(b)Other leases are classified as operating leases whereby the lessee would not recognize lease assets and liabilities on the balance sheet.

Under the new guidance, a lessee will be required to recognize assets and liabilities for all leases with lease terms of more than 12 months.  Consistent with Generally Accepted Accounting Principles (GAAP), the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. 

However, unlike current GAAP—which requires only capital leases to be recognized on the balance sheet—the new ASU will require both types of leases to be recognized on the balance sheet. Right of use assets represents the Company’s right to use the underlying assets for their lease terms and lease liabilities represent the obligation to make lease payments.

The Company adopted ASU 2016-02 January 1, 2019. The right of use asset and lease obligation recorded as of March 31, 2019 was approximately $126,000 and is reflected in other assets and interest payable and other liabilities, respectively on the balance sheet.  The modified retrospective method was applied. Due to the immateriality of the impact, certain disclosures under ASU 842 have been omitted.

Recent Accounting Pronouncements

Recent Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016‑13, “Financial Instruments-Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments.” The provisions of ASU 2016‑13 were issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments that are not accounted for at fair value through net income, including loans held for investment, held-to-maturity debt securities, trade and other receivables, net investment in leases and other commitments to extend credit held by a reporting entity at each reporting date. ASU 2016‑13 requires that financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The amendments in ASU 2016‑13 eliminate the probable incurred loss recognition in current GAAP and reflect an entity’s current estimate of all expected credit losses. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the financial assets.

For purchased financial assets with a more-than-insignificant amount of credit deterioration since origination (“PCD assets”) that are measured at amortized cost, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Subsequent changes in the allowance for credit losses on PCD assets are recognized through the statement of income as a credit loss expense.

Credit losses relating to available-for-sale debt securities will be recorded through an allowance for credit losses rather than as a direct write-down to the security.

On October 16, 2019, FASB approved a final ASU delaying the effective date of ASU 2016-13 for small reporting companies to interim and annual periods beginning after December 15, 2022. The Company is currently evaluating the impact of these amendments to the Company’s financial position and results of operations and currently does not know or cannot reasonably quantify the impact of the adoption of the amendments as a result of the complexity and extensive changes from the amendments. The Allowance for Loan Losses (ALL) estimate is material to the Company and given the change from an incurred loss model to a methodology that considers the credit loss over the life of the loan, there is the potential for an increase in the ALL at adoption date. The Company is anticipating a significant change in the processes and procedures to calculate the ALL, including changes in assumptions and estimates to consider expected credit losses over the life of the loan versus the current accounting practice that utilizes the incurred loss model. In addition, the current accounting policy and procedures for the other-than-temporary impairment on available-for-sale securities will be replaced with an allowance approach. The Company continues to run projections and reviewing segmentation to ensure it is fully compliant with the amendments at adoption date. For additional information on the allowance for loan losses, see Note 3.

v3.19.3
Benefit Plans (Tables)
9 Months Ended
Sep. 30, 2019
Benefit Plans  
Schedule of pension expense

Pension expense includes the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

September 30, 

 

September 30, 

 

    

2019

    

2018

    

2019

 

 

2018

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

75

 

$

76

 

$

225

 

$

228

Interest cost

 

 

55

 

 

55

 

 

165

 

 

165

Expected return on assets

 

 

(102)

 

 

(111)

 

 

(306)

 

 

(333)

Amortization of prior service cost and net loss

 

 

 1

 

 

(10)

 

 

 3

 

 

(30)

 

 

 

  

 

 

 

 

 

  

 

 

 

Pension expense

 

$

29

 

$

10

 

$

87

 

$

30

 

v3.19.3
Summary of Significant Accounting Policies
9 Months Ended
Sep. 30, 2019
Summary of Significant Accounting Policies  
Summary of Significant Accounting Policies

Note 1:         Summary of Significant Accounting Policies

These interim financial statements are prepared without audit and reflect all adjustments which, in the opinion of management, are necessary to present fairly the financial position of United Bancorp, Inc. (“Company”) at September 30, 2019, and its results of operations and cash flows for the interim periods presented. All such adjustments are normal and recurring in nature. The accompanying condensed consolidated financial statements have been prepared in accordance with the instructions for Form 10‑Q and, therefore, do not purport to contain all the necessary financial disclosures required by accounting principles generally accepted in the United States of America that might otherwise be necessary in the circumstances and should be read in conjunction with the Company’s consolidated financial statements and related notes for the year ended December 31, 2018 included in its Annual Report on Form 10‑K. Reference is made to the accounting policies of the Company described in the Notes to the Consolidated Financial Statements contained in its Annual Report on Form 10‑K. The results of operations for the three months and nine months ended September 30, 2019, are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet of the Company as of December 31, 2018 has been derived from the audited consolidated balance sheet of the Company as of that date.

Principles of Consolidation

The consolidated financial statements include the accounts of United Bancorp, Inc. (“United” or “the Company”) and its wholly-owned subsidiary, Unified Bank of Martins Ferry, Ohio (“the Bank”). All intercompany transactions and balances have been eliminated in consolidation.

Nature of Operations

The Company’s revenues, operating income and assets are almost exclusively derived from banking. Accordingly, all of the Company’s banking operations are considered by management to be aggregated in one reportable operating segment. Customers are mainly located in Athens, Belmont, Carroll, Fairfield, Harrison, Jefferson and Tuscarawas Counties and the surrounding localities in northeastern, east-central and southeastern Ohio and include a wide range of individuals, businesses and other organizations. Unified Bank conducts its business through its main office in Martins Ferry, Ohio and branches in Amesville, Bridgeport, Colerain, Dellroy, Dillonvale, Dover, Glouster, Jewett, Lancaster Downtown, Lancaster East, Nelsonville, New Philadelphia, Powhatan, St. Clairsville East, St. Clairsville West, Sherrodsville, Strasburg and Tiltonsville, Ohio. The Bank also operates a Loan Production Office in Wheeling, West Virginia.

The Company’s primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential mortgage, commercial, and installment loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets and real estate and are not considered “sub prime” type loans. The targeted lending areas of our Bank operations encompass four separate metropolitan areas, minimizing the risk to changes in economic conditions in the communities housing the Company’s branch locations.

Commercial loans are expected to be repaid from cash flow from operations of businesses. Real estate loans are secured by both residential and commercial real estate. Net interest income is affected by the relative amount of interest-earning assets and interest-bearing liabilities and the interest received or paid on these balances. The level of interest rates paid or received by the Company can be significantly influenced by a number of environmental factors, such as governmental monetary and fiscal policies, that are outside of management’s control.

Revenue Recognition

Accounting Standards Codification ("ASC") 606, Revenue from Contracts with Customers ("ASC 606"), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.

The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, investment securities, as well as revenue related to our mortgage banking activities, as these activities are subject to other GAAP discussed elsewhere within our disclosures.

Descriptions of our revenue-generating activities that are within the scope of ASC 606, which are presented in our income statements as components of non-interest income are as follows:

Service charges on deposit accounts - these represent general service fees for monthly account maintenance and activity- or transaction-based fees and consist of transaction-based revenue, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (such as a wire transfer). Payment for such performance obligations are generally received at the time the performance obligations are satisfied.

Use of Estimates

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided and future results could differ. The allowance for loan losses and fair values of financial instruments are particularly subject to change.

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.

For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan.

For all loan classes, the accrual of interest is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. For all loan classes, the entire balance of the loan is considered past due if the minimum payment contractually required to be paid is not received by the contractual due date. For all loan classes, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral. Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.

For all loan portfolio segments except residential and consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

The Company charges-off residential and consumer loans when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1‑4 family first and junior lien mortgages to the net realizable value.less costs to sell when the loan is 120 days past due, charge-off of unsecured open-end loans when the loan is 120 days past due, and charge down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.

For all classes, all interest accrued but not collected for loans that are placed on nonaccrual or charged off are reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost- recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.

When cash payments are received on impaired loans in each loan class, the Company records the payment as interest income unless collection of the remaining recorded principal amount is doubtful, at which time payments are used to reduce the principal balance of the loan. Troubled debt restructured loans recognize interest income on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms, no principal reduction has been granted and the loan has demonstrated the ability to perform in accordance with the renegotiated terms for a period of at least six months.

Allowance for Loan Losses

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-impaired loans and is based on historical charge-off experience by segment. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior five years. Management believes the five year historical loss experience methodology is appropriate in the current economic environment. Other adjustments (qualitative/environmental considerations) for each segment may be added to the allowance for each loan segment after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due based on the loan’s current payment status and the borrower’s financial condition including available sources of cash flows. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for non-homogenous type loans such as commercial, non-owner residential and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. For impaired loans where the Company utilizes the discounted cash flows to determine the level of impairment, the Company includes the entire change in the present value of cash flows as bad debt expense.

The fair values of collateral dependent impaired loans are based on independent appraisals of the collateral. In general, the Company acquires an updated appraisal upon identification of impairment and annually thereafter for commercial, commercial real estate and multi-family loans. If the most recent appraisal is over a year old, and a new appraisal is not performed, due to lack of comparable values or other reasons, the existing appraisal is utilized and discounted generally 10% - 35% based on the age of the appraisal, condition of the subject property, and overall economic conditions. After determining the collateral value as described, the fair value is calculated based on the determined collateral value less selling expenses. The potential for outdated appraisal values is considered in our determination of the allowance for loan losses through our analysis of various trends and conditions including the local economy, trends in charge-offs and delinquencies, etc. and the related qualitative adjustments assigned by the Company.

Segments of loans with similar risk characteristics are collectively evaluated for impairment based on the segment’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower.

In the course of working with borrowers, the Company may choose to restructure the contractual terms of certain loans. In this scenario, the Company attempts to work-out an alternative payment schedule with the borrower in order to optimize collectability of the loan. Any loans that are modified are reviewed by the Company to identify if a troubled debt restructuring (“TDR”) has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two. If such efforts by the Company do not result in a satisfactory arrangement, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Company may terminate foreclosure proceedings if the borrower is able to work-out a satisfactory payment plan.

It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being restructured remain on nonaccrual status until six months of satisfactory borrower performance at which time management would consider its return to accrual status. If a loan was accruing at the time of restructuring, the Company reviews the loan to determine if it is appropriate to continue the accrual of interest on the restructured loan.

With regard to determination of the amount of the allowance for credit losses, trouble debt restructured loans are considered to be impaired. As a result, the determination of the amount of impaired loans for each portfolio segment within troubled debt restructurings is the same as detailed previously.

Earnings Per Share

Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during each period. Diluted earnings per share reflects additional potential common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and restricted stock awards and are determined using the treasury stock method.

Treasury stock shares, deferred compensation shares and unearned ESOP shares are not deemed outstanding for earnings per share calculations.

 

Earnings per share (EPS) were computed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,781

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(37)

 

  

 

 

  

Less allocated dividends on non-vested restricted stock

 

 

(30)

 

 

 

 

 

Net income allocated to common stockholders

 

 

1,714

 

5,519,677

 

 

 

Basic and diluted earnings per share

 

 

  

 

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,331

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(35)

 

  

 

 

  

Less dividends on non-vested restricted stock

 

 

(39)

 

 

 

 

 

Net income allocated to common stockholders

 

 

1,257

 

4,929,934

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

Nine  Months Ended September 30, 2019

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,041

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(92)

 

  

 

 

  

Less allocated dividends on non-vested restricted stock

 

 

(81)

 

 

 

 

 

Net income allocated to common stockholders

 

 

4,868

 

5,518,500

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

Weighted-

 

Per 

 

 

Net

 

Average 

 

Share

 

    

Income

    

Shares

    

 Amount

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,691

 

  

 

 

  

Less allocated earnings on non-vested restricted stock

 

 

(75)

 

  

 

 

  

Less dividends on non-vested restricted stock

 

 

(104)

 

 

 

 

 

Net income allocated to common stockholders

 

 

3,512

 

4,914,859

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

$

0.71

 

During 2018, earnings per share began to be presented using the two-class method. This two class method is an earnings allocation method under which earnings per share is calculated for common stock and participating securities, considering both dividends declared and participation rights in undistributed earnings as if all such earnings had been distributed during the period.  Basic earnings per share were previously disclosed at $0.26 and $0.72 for the three and nine months ended September 30, 2018, respectively. Diluted earnings per share were previously disclosed at $0.25 and $0.69 for the three and nine months ended September 30, 2018.

Income Taxes

The Company is subject to income taxes in the U.S. federal jurisdiction, as well as various state jurisdictions. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. With few exceptions, the Company is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for the years before 2015.

Recently Adopted Accounting Pronouncements

On February 25, 2016, the FASB issued ASU 2016-02 “Leases (Topic 842).”  ASU 2016-02 is intended to improve financial reporting about leasing transactions. This ASU affects all companies and other organization that lease assets such as real estate, airplanes, and manufacturing equipment.

Under the current accounting model, an organization applies a classification test to determine the accounting for the lease arrangement:

(a)Some leases are classified as capital where by the lessee would recognize lease assets and    liabilities on the balance sheet.

(b)Other leases are classified as operating leases whereby the lessee would not recognize lease assets and liabilities on the balance sheet.

Under the new guidance, a lessee will be required to recognize assets and liabilities for all leases with lease terms of more than 12 months.  Consistent with Generally Accepted Accounting Principles (GAAP), the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. 

However, unlike current GAAP—which requires only capital leases to be recognized on the balance sheet—the new ASU will require both types of leases to be recognized on the balance sheet. Right of use assets represents the Company’s right to use the underlying assets for their lease terms and lease liabilities represent the obligation to make lease payments.

The Company adopted ASU 2016-02 January 1, 2019. The right of use asset and lease obligation recorded as of March 31, 2019 was approximately $126,000 and is reflected in other assets and interest payable and other liabilities, respectively on the balance sheet.  The modified retrospective method was applied. Due to the immateriality of the impact, certain disclosures under ASU 842 have been omitted.

Recent Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016‑13, “Financial Instruments-Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments.” The provisions of ASU 2016‑13 were issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments that are not accounted for at fair value through net income, including loans held for investment, held-to-maturity debt securities, trade and other receivables, net investment in leases and other commitments to extend credit held by a reporting entity at each reporting date. ASU 2016‑13 requires that financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The amendments in ASU 2016‑13 eliminate the probable incurred loss recognition in current GAAP and reflect an entity’s current estimate of all expected credit losses. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the financial assets.

For purchased financial assets with a more-than-insignificant amount of credit deterioration since origination (“PCD assets”) that are measured at amortized cost, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Subsequent changes in the allowance for credit losses on PCD assets are recognized through the statement of income as a credit loss expense.

Credit losses relating to available-for-sale debt securities will be recorded through an allowance for credit losses rather than as a direct write-down to the security.

On October 16, 2019, FASB approved a final ASU delaying the effective date of ASU 2016-13 for small reporting companies to interim and annual periods beginning after December 15, 2022. The Company is currently evaluating the impact of these amendments to the Company’s financial position and results of operations and currently does not know or cannot reasonably quantify the impact of the adoption of the amendments as a result of the complexity and extensive changes from the amendments. The Allowance for Loan Losses (ALL) estimate is material to the Company and given the change from an incurred loss model to a methodology that considers the credit loss over the life of the loan, there is the potential for an increase in the ALL at adoption date. The Company is anticipating a significant change in the processes and procedures to calculate the ALL, including changes in assumptions and estimates to consider expected credit losses over the life of the loan versus the current accounting practice that utilizes the incurred loss model. In addition, the current accounting policy and procedures for the other-than-temporary impairment on available-for-sale securities will be replaced with an allowance approach. The Company continues to run projections and reviewing segmentation to ensure it is fully compliant with the amendments at adoption date. For additional information on the allowance for loan losses, see Note 3.

v3.19.3
Off-balance-sheet Activities
9 Months Ended
Sep. 30, 2019
Off-balance-sheet Activities  
Off-balance-sheet Activities

Note 5:         Off-balance-sheet Activities

Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection, are issued to meet customer financing needs. These are agreements to provide credit or to support the credit of others, as long as conditions established in the contracts are met, and usually have expiration dates. Commitments may expire without being used. Off-balance-sheet risk to credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.

A summary of the notional or contractual amounts of financial instruments with off-balance-sheet risk at the indicated dates is as follows:

 

 

 

 

 

 

 

 

 

    

September 30, 

    

December 31, 

 

 

2019

 

2018

 

 

(In thousands)

 

 

 

 

 

 

 

Commercial loans unused lines of credit

 

$

36,326

 

$

34,148

Commitment to originate loans

 

 

26,562

 

 

21,319

Consumer open end lines of credit

 

 

40,738

 

 

37,726

Standby lines of credit

 

 

46

 

 

 —

 

v3.19.3
Acquisition
9 Months Ended
Sep. 30, 2019
Acquisition  
Acquisition

Note 9:            Acquisition

On June 14, 2018, the Company and Powhatan Point Community Bancshares, Inc. (“Powhatan Point”) entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which Powhatan Point merged with and into the Company on October 15, 2018. The First National Bank of Powhatan, wholly-owned subsidiary of Powhatan Point, operated from one full-service office located in Powhatan Point, Ohio. That office became a branch of Unified Bank after the merger.

Under the terms of the Merger Agreement, the shareholders of Powhatan Point received 6.9233 shares of common stock of United Bancorp and $28.52 in cash per outstanding share of Powhatan Point stock.

The merger with Powhatan Point was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed and consideration paid were recorded at their estimated fair values as of the merger date.  The following table summarizes the allocation purchase prices for Powhatan Point.

 

 

 

 

 

(in thousands)

    

 

 

ASSETS

 

 

  

Cash and cash equivalents

 

$

24,986

Deposits in other banks

 

 

3,461

FHLB stock

 

 

78

Investments

 

 

23,865

Commercial

 

 

3,019

Residential

 

 

2,403

Installment

 

 

1,357

Total loans

 

 

6,779

Premise and equipment, net

 

 

548

Core deposit intangible

 

 

1,028

Goodwill

 

 

682

Bank owned life insurance

 

 

612

Accrued interest receivable

 

 

145

Deferred federal income taxes

 

 

20

Other assets

 

 

124

Total assets purchased

 

$

62,328

Common shares issued

 

$

4,711

Cash paid

 

 

1,529

Estimated purchase price

 

$

6,240

LIABILITIES

 

 

  

Deposits

 

 

  

Non interest bearing

 

$

19,287

Savings

 

 

30,533

Certificates of Deposit

 

 

5,772

Total Deposits

 

 

55,592

Interest payable and other liabilities

 

 

496

Total liabilities assumed

 

 

  

 

 

$

56,088

 

Of the total purchase price of $6.2 million, $1.0 has been allocated to core deposit intangible. Additionally, $682,000 has been allocated to goodwill. The core deposit will be amortized over 7 years on a straight line basis. Direct costs related to the acquisition were expensed as incurred and reflected in other noninterest expense in the consolidated statement of income for the year ended December 31, 2018. The amount of goodwill reflects the Company’s expansion in the Powhatan Point market and related synergies that are expected to result from the acquisition and represent the excess purchase price over the estimated fair value of the net assets acquired.  The goodwill will not be amortizable in the Company’s financial statements and will not be deductible for tax purposes.  Goodwill will be subject to an annual test for impairment and the amount impaired, if any, will be charged to expense at the time of impairment.

The Company acquired various loans in the acquisition for which none had evidence of deterioration of credit quality since origination. The fair value of assets acquired includes loans with a fair value of $6,779,000. The gross principal and contractual interest due under the contracts is $6,875,000, of which $86,000 is expected to be uncollectible.

v3.19.3
Loans and Allowance for Loan Losses - Schedule of Allowance for Loan Losses and Recorded Investment in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Allowance for loan losses:          
Beginning Balance $ 2,142 $ 2,080 $ 2,043 $ 2,122  
Provision charged to expense 120 72 330 201  
Losses charged off (154) (172) (294) (375)  
Recoveries 13 24 42 56  
Ending Balance 2,121 2,004 2,121 2,004  
Allocation:          
Ending balance: individually evaluated for impairment 63 104 63 104 $ 85
Ending balance: collectively evaluated for impairment 2,058 1,900 2,058 1,900 1,958
Loans:          
Ending balance: individually evaluated for impairment 2,257 984 2,257 984 959
Ending balance: collectively evaluated for impairment 419,008 392,198 419,008 392,198 408,724
Commercial loans          
Allowance for loan losses:          
Beginning Balance 262 545 389 537  
Provision charged to expense 95 (130) (15) (124)  
Losses charged off 0 0 (18) 0  
Recoveries 0 1 1 3  
Ending Balance 357 416 357 416  
Allocation:          
Ending balance: individually evaluated for impairment 63 19 63 19  
Ending balance: collectively evaluated for impairment 294 397 294 397 389
Loans:          
Ending balance: individually evaluated for impairment 1,330 78 1,330 78 57
Ending balance: collectively evaluated for impairment 100,476 89,766 100,476 89,766 93,633
Commercial real estate          
Allowance for loan losses:          
Beginning Balance 799 654 672 843  
Provision charged to expense (93) 28 34 (162)  
Losses charged off 0 0 0 0  
Recoveries 0 1 0 2  
Ending Balance 706 683 706 683  
Allocation:          
Ending balance: individually evaluated for impairment 0 85 0 85 85
Ending balance: collectively evaluated for impairment 706 598 706 598 587
Loans:          
Ending balance: individually evaluated for impairment 369 811 369 811 809
Ending balance: collectively evaluated for impairment 234,469 214,982 234,469 214,982 222,652
Residential real estate          
Allowance for loan losses:          
Beginning Balance 747 505 519 436  
Provision charged to expense 53 109 311 255  
Losses charged off (100) (98) (140) (177)  
Recoveries 1 1 11 3  
Ending Balance 701 517 701 517  
Allocation:          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment 701 517 701 517 519
Loans:          
Ending balance: individually evaluated for impairment 558 0 558 0  
Ending balance: collectively evaluated for impairment 73,969 76,668 73,969 76,668 78,767
Installment          
Allowance for loan losses:          
Beginning Balance 334 376 463 218  
Provision charged to expense 65 65 0 320  
Losses charged off (54) (74) (136) (198)  
Recoveries 12 21 30 48  
Ending Balance 357 388 357 388  
Allocation:          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment 357 388 357 388 463
Loans:          
Ending balance: individually evaluated for impairment 0 95 0 95 93
Ending balance: collectively evaluated for impairment 10,094 13,672 10,094 13,672 $ 13,672
Unallocated          
Allowance for loan losses:          
Beginning Balance 0 0 0 88  
Provision charged to expense 0 0 0 (88)  
Losses charged off 0 0 0 0  
Recoveries 0 0 0 0  
Ending Balance 0 0 0 0  
Allocation:          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment 0 0 0 0  
Loans:          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment $ 0 $ 0 $ 0 $ 0  
v3.19.3
Securities - Schedule of Amortized Cost and Approximate Fair Values, Together with Gross Unrealized Gains and Losses of Securities (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2019
Dec. 31, 2018
Gain (Loss) on Investments [Line Items]    
Available-for-sale Securities, Amortized Cost $ 191,649 $ 123,333
Available-for-sale Securities, Gross Unrealized Gains 9,447 1,194
Available-for-sale Securities, Gross Unrealized Losses (221) (536)
Available-for-sale securities, Fair Value 200,875 123,991
U.S. government agencies    
Gain (Loss) on Investments [Line Items]    
Available-for-sale Securities, Amortized Cost 61,000 45,250
Available-for-sale Securities, Gross Unrealized Gains 16 0
Available-for-sale Securities, Gross Unrealized Losses (110) (500)
Available-for-sale securities, Fair Value 60,906 44,750
Subordinated notes    
Gain (Loss) on Investments [Line Items]    
Available-for-sale Securities, Amortized Cost 2,500  
Available-for-sale Securities, Gross Unrealized Gains 13  
Available-for-sale Securities, Gross Unrealized Losses 0  
Available-for-sale securities, Fair Value 2,513  
State and political subdivisions    
Gain (Loss) on Investments [Line Items]    
Available-for-sale Securities, Amortized Cost 128,149 78,083
Available-for-sale Securities, Gross Unrealized Gains 9,418 1,194
Available-for-sale Securities, Gross Unrealized Losses (111) (36)
Available-for-sale securities, Fair Value $ 137,456 $ 79,241
v3.19.3
Acquisition - Additional Information (Details)
Oct. 15, 2018
USD ($)
shares
Finite-Lived Intangible Assets [Line Items]  
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares | shares 6.9233
Business Combination Cash Paid For Acquisition | shares | shares 28.52
Business Combination, Consideration Transferred $ 6,240,000
Goodwill $ 682,000
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 7 years
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Financial Assets $ 6,779,000
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Acquired During Period, Contractually Required Payments Receivable at Acquisition 6,875,000
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses 86,000
Core Deposits [Member]  
Finite-Lived Intangible Assets [Line Items]  
Finite-lived Intangible Assets Acquired $ 1,000,000
v3.19.3
Fair Value Measurements - Quantitative Information About Unobservable Inputs Used in Recurring and Nonrecurring Level 3 Fair Value Measurements (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2019
Dec. 31, 2018
Collateral-dependent impaired loans    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Fair Value $ 303 $ 314
Valuation Technique Market comparable properties Market comparable properties
Unobservable inputs Marketability discount Marketability discount
Collateral-dependent impaired loans | Maximum | Market comparable properties [Member] | Marketability discount [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Range 25.00% 25.00%
Collateral-dependent impaired loans | Minimum | Market comparable properties [Member] | Marketability discount [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Range 10.00% 10.00%
Foreclosed assets held for sale    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Fair Value $ 30 $ 91
Valuation Technique Market comparable properties Market comparable properties
Unobservable inputs Marketability discount Marketability discount
Foreclosed assets held for sale | Maximum | Market comparable properties [Member] | Selling costs [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Range 35.00% 35.00%
Foreclosed assets held for sale | Minimum | Market comparable properties [Member] | Selling costs [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Range 10.00% 10.00%
v3.19.3
Off-balance-sheet Activities (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Commercial loans unused lines of credit    
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items]    
Fair Value Disclosure, Off-balance Sheet Risks, Face Amount, Asset $ 36,326 $ 34,148
Commitment to originate loans    
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items]    
Fair Value Disclosure, Off-balance Sheet Risks, Face Amount, Asset 26,562 21,319
Consumer open end lines of credit    
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items]    
Fair Value Disclosure, Off-balance Sheet Risks, Face Amount, Asset 40,738 37,726
Standby lines of credit    
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items]    
Fair Value Disclosure, Off-balance Sheet Risks, Face Amount, Asset $ 46 $ 0
v3.19.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Operating Activities    
Net income $ 5,041 $ 3,691
Items not requiring (providing) cash    
Accretion of premiums and discounts on securities, net 232 80
Amortization of intangible asset 113 0
Depreciation and amortization 781 712
Expense related to share based compensation plans 206 205
Expense related to ESOP 204 210
Provision for loan losses 330 201
Increase (decrease) in value of bank-owned life insurance (230) (220)
Gain on sale of loans (38) (54)
Proceeds from sale of loans held for sale 1,285 2,621
Originations of loans held for sale (1,247) (2,567)
Loss on sale or write down of foreclosed assets 5 (15)
Amortization of mortgage servicing rights 0 28
Deferred income taxes 0 0
Net change in accrued interest receivable and other assets (1,971) (886)
Net change in accrued expenses and other liabilities 1,516 (67)
Net cash provided by operating activities 6,227 3,939
Securities available for sale:    
Maturities, prepayments and calls 24,250 0
Purchases (89,645) (42,514)
Net change in loans (11,825) (25,138)
Mandatory redemption of Federal Home Loan Bank Stock 230 0
Purchase of Bank Owned Life insurance (4,000) 0
Bank Owned Life Insurance return of principal 247 0
Purchases of premises and equipment (1,152) (617)
Proceeds from sale of foreclosed assets 86 285
Net cash used in investing activities (81,809) (67,984)
Financing Activities    
Net change in deposits 24,553 48,365
Net change in securities sold under repurchase agreements 1,834 4,314
Net change in FHLB overnight borrowings 20,800 12,200
Proceeds from issuance of subordinated debentures, net of origination fees 19,404 0
Repayments of long-term borrowings (106) (83)
Repurchase of common stock (416) 0
Cash dividends paid on common stock (2,393) (2,156)
Net cash provided by financing activities 63,676 62,640
Decrease in Cash and Cash Equivalents (11,906) (1,405)
Cash and Cash Equivalents, Beginning of Period 25,253 14,315
Cash and Cash Equivalents, End of Period 13,347 12,910
Supplemental Cash Flows Information    
Interest paid on deposits and borrowings 4,419 2,046
Federal income taxes 0 665
Purchases of available-for-sale securities not settled 3,153 0
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Transfers from loans to foreclosed assets held for sale $ 30 $ 280
v3.19.3
Document And Entity Information - shares
9 Months Ended
Sep. 30, 2019
Nov. 06, 2019
Document And Entity Information [Abstract]    
Document Type 10-Q  
Amendment Flag false  
Document Period End Date Sep. 30, 2019  
Document Fiscal Year Focus 2019  
Document Fiscal Period Focus Q3  
Entity Registrant Name UNITED BANCORP INC /OH/  
Entity Central Index Key 0000731653  
Current Fiscal Year End Date --12-31  
Entity Filer Category Non-accelerated Filer  
Trading Symbol UBCP  
Entity Current Reporting Status Yes  
Entity Common Stock, Shares Outstanding   5,959,351
Entity Emerging Growth Company false  
Entity Small Business true  
Entity Shell Company false  
v3.19.3
Condensed Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Consolidated Statements of Comprehensive Income        
Net income $ 1,781 $ 1,331 $ 5,041 $ 3,691
Unrealized holding gains (losses) on securities during the period, net of tax (benefits) of $519, $(171), $1,822 and $(195) for each respective period 1,955 (642) 6,770 (733)
Comprehensive income $ 3,736 $ 689 $ 11,811 $ 2,958
v3.19.3
Securities (Tables)
9 Months Ended
Sep. 30, 2019
Securities  
Schedule of Amortized Cost and Approximate Fair Values, Together with Gross Unrealized Gains and Losses of Securities

The amortized cost and approximate fair values, together with gross unrealized gains and losses of securities are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

 

 

 

Unrealized

 

Unrealized

 

 

 

 

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale Securities:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019:

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

61,000

 

$

16

 

$

(110)

 

$

60,906

Subordinated notes

 

 

2,500

 

 

13

 

 

 —

 

 

2,513

State and municipal obligations

 

 

128,149

 

 

9,418

 

 

(111)

 

 

137,456

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt securities

 

$

191,649

 

$

9,447

 

$

(221)

 

$

200,875

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale Securities:

 

 

  

 

 

  

 

 

  

 

 

  

December 31, 2018:

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

45,250

 

$

 —

 

$

(500)

 

$

44,750

State and municipal obligations

 

$

78,083

 

$

1,194

 

$

(36)

 

$

79,241

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt securities

 

$

123,333

 

$

1,194

 

$

(536)

 

$

123,991

 

Schedule of Amortized Cost and Fair Value of available-for-Sale Securities by Contractual Maturity

The amortized cost and fair value of available-for-sale securities at September 30, 2019, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

Amortized

Fair 

 

    

Cost

    

Value

 

 

(In thousands)

 

 

 

 

 

 

 

Within one year

 

$

3,000

 

$

3,000

One to five years

 

 

18,000

 

 

18,002

Five to ten year

 

 

42,500

 

 

42,417

Due after ten years

 

 

128,149

 

 

137,456

 

 

 

 

 

 

 

Totals

 

$

191,649

 

$

200,875

 

Schedule of Investments' Gross Unrealized Losses and Fair Value, aggregated by investment category and length of time

The following tables show the Company’s investments’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

Description of

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

 

 

 

Unrealized

Securities

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

21,890

 

$

(109)

 

$

2,999

 

$

(1)

 

$

24,889

 

$

(110)

State and Political Subdivisions

 

 

6,374

 

 

(111)

 

 

 —

 

 

 —

 

 

6,374

 

 

(111)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

28,264

 

$

(220)

 

$

2,999

 

$

(1)

 

$

31,263

 

$

(221)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

Description of

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

 

 

 

Unrealized

Securities

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Government agencies

 

$

 —

 

$

 —

 

$

44,750

 

$

(500)

 

$

44,750

 

$

(500)

State and municipal obligations

 

$

5,182

 

$

(36)

 

$

 —

 

$

 —

 

$

5,182

 

$

(36)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

5,182

 

$

(36)

 

$

44,750

 

$

(500)

 

$

49,932

 

$

(536)

 

v3.19.3
Accumulated Other Comprehensive Income (Loss) (Tables)
9 Months Ended
Sep. 30, 2019
Accumulated Other Comprehensive Income (Loss)  
Schedule of Accumulated Other Comprehensive income (loss), included in Stockholders Equity

The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows:

 

 

 

 

 

 

 

 

 

    

September 30, 

    

December 31, 

 

 

2019

 

2018

 

 

(In thousands)

 

 

 

 

 

 

 

Net unrealized gain on securities available-for-sale

 

$

9,226

 

$

658

Net unrealized loss for unfunded status of defined benefit plan liability

 

 

(671)

 

 

(671)

 

 

 

 

 

 

  

 

 

 

8,555

 

 

(13)

Tax effect

 

 

(1,795)

 

 

 3

 

 

 

 

 

 

 

Net-of-tax amount

 

$

6,760

 

$

(10)

 

v3.19.3
Condensed Consolidated Statements of Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Interest and dividend income        
Loans, including fees $ 5,508 $ 4,883 $ 16,142 $ 13,776
Taxable securities 296 189 698 544
Non-taxable securities 996 361 2,569 674
Federal funds sold 75 27 306 78
Dividends on Federal Home Loan Bank stock and other 46 63 169 183
Total interest and dividend income 6,921 5,523 19,884 15,255
Deposits        
Demand 620 378 1,785 922
Savings 52 10 150 29
Time 613 253 1,701 680
Borrowings 441 252 766 492
Total interest expense 1,726 893 4,402 2,123
Net interest income 5,195 4,630 15,482 13,132
Provision for loan losses 120 72 330 201
Net interest income after provision for loan losses 5,075 4,558 15,152 12,931
Noninterest income        
Service charges on deposit accounts 731 667 2,138 1,948
Realized gains on sales of loans 25 17 38 54
Other income 247 213 719 663
Total noninterest income 1,003 897 2,895 2,665
Noninterest expense        
Salaries and employee benefits 2,153 1,970 6,490 5,678
Net occupancy and equipment expense 567 515 1,684 1,602
Professional services 351 331 961 820
Insurance 118 108 340 316
Deposit insurance premiums 27 48 139 123
Franchise and other taxes 108 102 322 300
Advertising 137 138 412 400
Stationery and office supplies 33 30 103 104
Amortization of core deposit premium 38   113  
Net realized (gain) loss on sale of other real estate and repossessions   (12) 5 6
Other expenses 630 625 1,927 1,839
Total noninterest expense 4,162 3,855 12,496 11,188
Income before federal income taxes 1,916 1,600 5,551 4,408
Federal income taxes 135 269 510 717
Net income $ 1,781 $ 1,331 $ 5,041 $ 3,691
EARNINGS PER COMMON SHARE        
Basic $ 0.31 $ 0.25 $ 0.88 $ 0.71
Diluted 0.31 0.25 0.88 0.71
DIVIDENDS PER COMMON SHARE $ 0.1375 $ 0.1300 $ 0.4050 $ 0.3900
v3.19.3
Fair Value Measurements - Assets Recognized in Consolidated Balance Sheets Measured at Fair Value on Nonrecurring Basis (Details) - Fair Value, Measurements, Nonrecurring - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Collateral dependent impaired loans $ 303 $ 314
Foreclosed assets held for sale 30 91
Fair Value, Inputs, Level 1    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Collateral dependent impaired loans 0 0
Foreclosed assets held for sale 0 0
Fair Value, Inputs, Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Collateral dependent impaired loans 0 0
Foreclosed assets held for sale 0 0
Fair Value, Inputs, Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Collateral dependent impaired loans 303 314
Foreclosed assets held for sale $ 30 $ 91
v3.19.3
Benefit Plans - (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Components of net periodic benefit cost        
Service cost $ 75 $ 76 $ 225 $ 228
Interest cost 55 55 165 165
Expected return on assets (102) (111) (306) (333)
Amortization of prior service cost and net loss 1 (10) 3 (30)
Pension expense $ 29 $ 10 $ 87 $ 30
v3.19.3
Condensed Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Consolidated Statements of Stockholders' Equity        
Cash dividends, per share $ 0.1375 $ 0.1300 $ 0.4050 $ 0.3900
v3.19.3
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2019
Loans and Allowance for Loan Losses  
Schedule of Categories of Loans

Categories of loans include:

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

    

2019

    

2018

 

 

(In thousands)

 

 

 

 

 

 

 

Commercial loans

 

$

101,806

 

$

93,690

Commercial real estate

 

 

234,838

 

 

223,461

Residential real estate

 

 

74,527

 

 

78,767

Installment loans

 

 

10,094

 

 

13,765

 

 

 

 

 

 

 

Total gross loans

 

 

421,265

 

 

409,683

 

 

 

 

 

 

 

Less allowance for loan losses

 

 

(2,121)

 

 

(2,043)

 

 

 

 

 

 

 

Total loans

 

$

419,144

 

$

407,640

 

Schedule of Allowance for Loan Losses and Recorded Investment in Loans

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month periods ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Unallocated

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2019

 

$

262

 

$

799

 

$

747

 

$

334

 

$

 —

 

$

2,142

Provision charged to expense

 

 

95

 

 

(93)

 

 

53

 

 

65

 

 

 —

 

 

120

Losses charged off

 

 

 —

 

 

 —

 

 

(100)

 

 

(54)

 

 

 —

 

 

(154)

Recoveries

 

 

 —

 

 

 —

 

 

 1

 

 

12

 

 

 —

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

$

357

 

$

706

 

$

701

 

$

357

 

$

 —

 

$

2,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2019

 

$

389

 

$

672

 

$

519

 

$

463

 

$

 —

 

$

2,043

Provision charged to expense

 

 

(15)

 

 

34

 

 

311

 

 

 —

 

 

 —

 

 

330

Losses charged off

 

 

(18)

 

 

 —

 

 

(140)

 

 

(136)

 

 

 —

 

 

(294)

Recoveries

 

 

 1

 

 

 —

 

 

11

 

 

30

 

 

 —

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

$

357

 

$

706

 

$

701

 

$

357

 

$

 —

 

$

2,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

63

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

63

Ending balance: collectively evaluated for impairment

 

$

294

 

$

706

 

$

701

 

$

357

 

$

 —

 

$

2,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

1,330

 

$

369

 

$

558

 

$

 —

 

$

 —

 

$

2,257

Ending balance: collectively evaluated for impairment

 

$

100,476

 

$

234,469

 

$

73,969

 

$

10,094

 

$

 —

 

$

419,008

 

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month period ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Residential

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Real Estate

    

Real Estate

    

Installment

    

Unallocated

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2018

 

$

545

 

$

654

 

$

505

 

$

376

 

$

 —

 

$

2,080

Provision charged to expense

 

 

(130)

 

 

28

 

 

109

 

 

65

 

 

 —

 

 

72

Losses charged off

 

 

 —

 

 

 

 

(98)

 

 

(74)

 

 

 —

 

 

(172)

Recoveries

 

 

 1

 

 

 1

 

 

 1

 

 

21

 

 

 —

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

 

$

416

 

$

683

 

$

517

 

$

388

 

$

 —

 

$

2,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2018

 

$

537

 

$

843

 

$

436

 

$

218

 

$

88

 

$

2,122

Provision charged to expense

 

 

(124)

 

 

(162)

 

 

255

 

 

320

 

 

(88)

 

 

201

Losses charged off

 

 

 —

 

 

 

 

(177)

 

 

(198)

 

 

 —

 

 

(375)

Recoveries

 

 

 3

 

 

 2

 

 

 3

 

 

48

 

 

 —

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

 

$

416

 

$

683

 

$

517

 

$

388

 

$

 —

 

$

2,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

19

 

$

85

 

$

 

$

 

$

 

$

104

Ending balance: collectively evaluated for impairment

 

$

397

 

$

598

 

$

517

 

$

388

 

$

 

$

1,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

78

 

$

811

 

$

 

$

95

 

$

 

$

984

Ending balance: collectively evaluated for impairment

 

$

89,766

 

$

214,982

 

$

76,668

 

$

13,672

 

$

 —

 

$

392,198

 

Allowance for Loan Losses and Recorded Investment in Loans

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Unallocated

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

 —

 

$

85

 

$

 —

 

$

 —

 

$

 —

 

$

85

Ending balance: collectively evaluated for impairment

 

$

389

 

$

587

 

$

519

 

$

463

 

$

 —

 

$

1,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

57

 

$

809

 

$

 —

 

$

93

 

$

 —

 

$

959

Ending balance: collectively evaluated for impairment

 

$

93,633

 

$

222,652

 

$

78,767

 

$

13,672

 

$

 —

 

$

408,724

 

Schedule of Portfolio Quality Indicators

The following tables show the portfolio quality indicators.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Loan Class

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass Grade

 

$

100,476

 

$

229,249

 

$

73,971

 

$

10,094

 

$

413,790

Special Mention

 

 

 —

 

 

4,917

 

 

 —

 

 

 —

 

 

4,917

Substandard

 

 

1,330

 

 

672

 

 

556

 

 

 —

 

 

2,558

Doubtful

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

101,806

 

$

234,838

 

$

74,527

 

$

10,094

 

$

421,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Loan Class

    

Commercial

    

Real Estate

    

Residential

    

Installment

    

Total

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass Grade

 

$

93,620

 

$

219,485

 

$

78,767

 

$

13,672

 

$

405,544

Special Mention

 

 

 —

 

 

2,710

 

 

 —

 

 

 —

 

 

2,710

Substandard

 

 

70

 

 

1,266

 

 

 —

 

 

93

 

 

1,429

Doubtful

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

93,690

 

$

223,461

 

$

78,767

 

$

13,765

 

$

409,683

 

Schedule of Loan Portfolio Aging Analysis

The Company evaluates the loan risk grading system definitions and allowance for loan losses methodology on an ongoing basis. No significant changes were made to either during the current and past year to date periods presented.

Loan Portfolio Aging Analysis

As of September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

 

60‑89 Days

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

Than 90

 

 

 

 

Total Past

 

 

 

 

 

 

 

 

and

 

and

 

Days and

 

Non

 

Due and

 

 

 

 

Total Loans

 

    

Accruing

    

Accruing

    

Accruing

    

Accrual

    

Non Accrual

    

Current

    

Receivable

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

 —

 

$

 —

 

$

36

 

$

36

 

$

101,770

 

$

101,806

Commercial real estate

 

 

197

 

 

 —

 

 

 —

 

 

708

 

 

905

 

 

233,933

 

 

234,838

Residential

 

 

158

 

 

116

 

 

 —

 

 

1,862

 

 

2,136

 

 

72,391

 

 

74,527

Installment

 

 

55

 

 

 —

 

 

 —

 

 

14

 

 

69

 

 

10,025

 

 

10,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

410

 

$

116

 

$

 —

 

$

2,620

 

$

3,146

 

$

418,119

 

$

421,265

 

Loan Portfolio Aging Analysis

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30‑59 Days

 

60‑89 Days

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

Than 90

 

 

 

 

Total Past

 

 

 

 

 

 

 

 

and

 

and

 

Days and

 

Non

 

Due and

 

 

 

 

Total Loans

 

    

Accruing

    

Accruing

    

Accruing

    

Accrual

    

Non Accrual

    

Current

    

Receivable

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

98

 

$

94

 

$

 —

 

$

 —

 

$

192

 

$

93,498

 

$

93,690

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

741

 

 

741

 

 

222,720

 

 

223,461

Residential

 

 

1,704

 

 

262

 

 

155

 

 

485

 

 

2,606

 

 

76,161

 

 

78,767

Installment

 

 

72

 

 

 4

 

 

 —

 

 

19

 

 

95

 

 

13,670

 

 

13,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,874

 

$

360

 

$

155

 

$

1,245

 

$

3,634

 

$

406,049

 

$

409,683

 

Schedule of Impaired Loans

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

As of September 30, 2019

September 30, 2019

 

September 30, 2019

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Specific

 

Investment in

 

Income

 

Investment in

 

Income

 

    

Balance

    

Balance

    

Allowance

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans without a specific valuation allowance:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

964

 

$

964

 

$

 —

 

$

966

 

$

 9

 

$

956

 

$

13

Commercial real estate

 

 

369

 

 

369

 

 

 —

 

 

374

 

 

 2

 

 

350

 

 

 8

Residential

 

 

558

 

 

558

 

 

 —

 

 

640

 

 

11

 

 

644

 

 

18

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

1,891

 

 

1,891

 

 

 —

 

 

1,980

 

 

22

 

 

1,950

 

 

39

Loans with a specific valuation allowance:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Commercial

 

 

366

 

 

366

 

 

63

 

 

366

 

 

 —

 

 

365

 

 

 3

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Installment

 

 

––

 

 

––

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

366

 

 

366

 

 

63

 

 

 —

 

 

 —

 

 

365

 

 

 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Commercial

 

$

1,330

 

$

1,330

 

$

63

 

$

1,332

 

$

 9

 

$

1,321

 

$

16

Commercial real estate

 

$

369

 

$

369

 

$

 —

 

$

374

 

$

 2

 

$

350

 

$

 8

Residential

 

$

558

 

$

558

 

$

 —

 

$

640

 

$

11

 

$

644

 

$

18

Installment

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

As of December 31, 2018

September 30, 2018

 

 

September 30, 2018

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Specific

 

Investment in

 

Income

 

Investment in

 

Income

 

    

Balance

    

Balance

    

Allowance

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans without a specific valuation allowance:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

Commercial

 

$

57

 

$

57

 

$

 —

 

$

59

 

$

 —

 

$

60

 

$

 2

Commercial real estate

 

 

409

 

 

409

 

 

 —

 

 

438

 

 

 9

 

 

446

 

 

14

Residential

 

 

93

 

 

93

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

97

 

 

 1

 

 

99

 

 

 3

 

 

 

559

 

 

559

 

 

 —

 

 

594

 

 

10

 

 

605

 

 

19

Loans with a specific valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 —

 

 

 —

 

 

 —

 

 

19

 

 

 1

 

 

20

 

 

 1

Commercial real estate

 

 

400

 

 

400

 

 

85

 

 

408

 

 

 1

 

 

407

 

 

 2

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

400

 

 

400

 

 

85

 

 

427

 

 

 2

 

 

427

 

 

 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

57

 

$

57

 

$

 —

 

$

78

 

$

 1

 

$

80

 

$

 3

Commercial real estate

 

$

809

 

$

809

 

$

85

 

$

846

 

$

10

 

$

853

 

$

16

Residential

 

$

93

 

$

93

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Installment

 

$

 —

 

$

 —

 

$

 —

 

$

97

 

$

 1

 

$

99

 

$

 3

 

Schedule of Troubled Debt Restructurings on Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

Three Months ended September 30, 2019

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

Number of

 

Recorded

 

Recorded

 

    

Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 2

 

$

82

 

$

82

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

82

 

$

 —

 

$

82

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months ended September 30, 2019

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

Number of

 

Recorded

 

Recorded

 

    

Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 2

 

$

82

 

$

82

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 2

 

$

82

 

$

 —

 

$

82

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

Three Months ended September 30, 2018

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

 

 

Recorded

 

Recorded

 

    

Number of Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 —

 

$

 —

 

$

 —

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months ended September 30, 2018

 

 

 

 

Pre- Modification

 

Post-Modification

 

 

 

 

Outstanding

 

Outstanding

 

 

 

 

Recorded

 

Recorded

 

    

Number of Contracts

    

Investment

    

Investment

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Commercial

 

 —

 

$

 —

 

$

 —

Commercial real estate

 

 —

 

 

 —

 

 

 —

Residential

 

 —

 

 

 —

 

 

 —

Installment

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

Interest

 

 

 

 

 

 

 

Total

 

    

Only

    

Term

    

Combination

    

Modification

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Commercial real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

v3.19.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2019
Fair Value Measurements  
Schedule of Fair Value Measurements of Assets Recognized in Consolidated Balance Sheets Measured at Fair Value on Recurring Basis

The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agencies

 

$

60,906

 

$

 —

 

$

60,906

 

$

 —

State and municipal obligations

 

 

137,456

 

 

 —

 

 

137,456

 

 

 —

Subordinated Debentures

 

 

2,513

 

 

 —

 

 

2,513

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

44,750

 

$

 —

 

$

44,750

 

$

 —

State and municipal obligations

 

$

79,241

 

$

 —

 

$

79,241

 

$

 —

 

Schedule of Fair Value Measurements of Assets Recognized in Consolidated Balance Sheets Measured at Fair Value on Nonrecurring Basis

The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2019 and December 31, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other 

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

Fair

 

Assets

 

Inputs

 

Inputs

 

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

September 30, 2019

 

 

  

 

 

  

 

 

  

 

 

  

Collateral dependent impaired loans

 

$

303

 

$

 —

 

$

 —

 

$

303

Foreclosed assets held for sale

 

 

30

 

 

 —

 

 

 —

 

 

30

 

 

 

  

 

 

  

 

 

  

 

 

  

December 31, 2018

 

 

  

 

 

  

 

 

  

 

 

  

Collateral dependent impaired loans

 

$

314

 

$

 —

 

$

 —

 

$

314

Foreclosed assets held for sale

 

 

91

 

 

 —

 

 

 —

 

 

91

 

Schedule of quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair Value at

    

Valuation

    

 

    

 

 

 

9/30/19

 

Technique

 

Unobservable Inputs

 

Range

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Collateral-dependent impaired loans

 

$

303

 

Market comparable properties

 

Marketability discount

 

10% – 25%

 

 

 

 

 

  

 

  

 

  

Foreclosed assets held for sale

 

$

30

 

Market comparable properties

 

Marketability discount

 

10% – 35%

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair Value at

    

Valuation

    

 

    

 

 

 

12/31/18

 

Technique

 

Unobservable Inputs

 

Range

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Collateral-dependent impaired loans

 

$

314

 

Market comparable properties

 

Marketability discount

 

10% – 25%

 

 

 

  

 

  

 

  

 

  

Foreclosed assets held for sale

 

$

91

 

Market comparable properties

 

Marketability discount

 

10% – 35%

 

Schedule of Estimated Fair Values of Company's Financial Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable 

 

Unobservable 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

13,347

 

$

13,347

 

$

 —

 

$

 —

Loans, net of allowance

 

 

419,144

 

 

 —

 

 

 —

 

 

416,663

Federal Home Loan Bank stock

 

 

4,012

 

 

 —

 

 

4,012

 

 

 —

Accrued interest receivable

 

 

2,232

 

 

 —

 

 

2,232

 

 

 —

 

 

 

 

 

 

  

 

 

  

 

 

  

Financial liabilities

 

 

 

 

 

  

 

 

  

 

 

  

Deposits

 

 

549,996

 

 

 —

 

 

549,714

 

 

 —

Short term borrowings

 

 

9,902

 

 

 —

 

 

9,902

 

 

 —

Federal Home Loan Bank Advances

 

 

20,800

 

 

 —

 

 

20,800

 

 

 —

Subordinated debentures

 

 

23,528

 

 

 

 

 

23,378

 

 

 

Interest payable

 

 

205

 

 

 —

 

 

205

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

    

 

 

    

Quoted Prices

    

 

    

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

December 31, 2018:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

 

  

Financial assets

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

25,253

 

$

25,253

 

$

 —

 

$

 —

Loans, net of allowance

 

 

407,640

 

 

 —

 

 

 —

 

 

405,033

Federal Home Loan Bank stock

 

 

4,243

 

 

 —

 

 

4,243

 

 

 —

Accrued interest receivable

 

 

1,798

 

 

 —

 

 

1,798

 

 

 —

Financial liabilities

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

 

525,443

 

 

 —

 

 

524,020

 

 

 —

Short term borrowings

 

 

8,068

 

 

 —

 

 

8,068

 

 

 —

Federal Home Loan Bank Advances

 

 

106

 

 

 —

 

 

101

 

 

 —

Subordinated debentures

 

 

4,124

 

 

 —

 

 

3,647

 

 

 —

Interest payable

 

 

188

 

 

 —

 

 

188

 

 

 —

 

v3.19.3
Subordinated Debentures
9 Months Ended
Sep. 30, 2019
Subordinated Debentures  
Subordinated Debentures

Note 10:         Subordinated Debentures

On May 14, 2019 the Company issued $20,000,000 of junior subordinated debentures in denominations of not less that $250,000. The debentures bear interest at a fixed rate of 6.0% until May 2024, which then becomes a floating interest rate equal to the three-month LIBOR (or an equivalent index) plus 3.625%, resetting quarterly. Interest on the subordinated notes will be payable semiannually through May 2024 and quarterly thereafter through the maturity date of May 2029. Principal is due upon maturity. The debentures are unsecured and payable to various investors. For purposes of computing regulatory capital, the debentures are included in Tier 2 Capital. The subordinated notes may not be repaid in whole or in part prior to the fifth anniversary of the issue date (May 2019).

In 2005, a Delaware statutory business trust owned by the Company, United Bancorp Statutory Trust I (“Trust I” or the “Trust”), issued $4.1 million of mandatorily redeemable debt securities.  The sale proceeds were utilized to purchase $4.1 million of the Company’s subordinated debentures which mature in 2035.  The Company’s subordinated debentures are the sole asset of Trust I.  The Company’s investment in Trust I is not consolidated herein as the Company is not deemed the primary beneficiary of the Trust.  However, the $4.1 million of mandatorily redeemable debt securities issued by the Trust are includible for regulatory purposes as a component of the Company’s Tier I Capital.  Interest on the Company’s subordinated debentures is equal to three month LIBOR plus 1.35% and is payable quarterly.

v3.19.3
Securities
9 Months Ended
Sep. 30, 2019
Securities  
Securities

Note 2:         Securities

The amortized cost and approximate fair values, together with gross unrealized gains and losses of securities are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

 

 

 

Unrealized

 

Unrealized

 

 

 

 

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale Securities:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019:

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

61,000

 

$

16

 

$

(110)

 

$

60,906

Subordinated notes

 

 

2,500

 

 

13

 

 

 —

 

 

2,513

State and municipal obligations

 

 

128,149

 

 

9,418

 

 

(111)

 

 

137,456

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt securities

 

$

191,649

 

$

9,447

 

$

(221)

 

$

200,875

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale Securities:

 

 

  

 

 

  

 

 

  

 

 

  

December 31, 2018:

 

 

  

 

 

  

 

 

  

 

 

  

U.S. government agencies

 

$

45,250

 

$

 —

 

$

(500)

 

$

44,750

State and municipal obligations

 

$

78,083

 

$

1,194

 

$

(36)

 

$

79,241

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt securities

 

$

123,333

 

$

1,194

 

$

(536)

 

$

123,991

 

The amortized cost and fair value of available-for-sale securities at September 30, 2019, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

Amortized

Fair 

 

    

Cost

    

Value

 

 

(In thousands)

 

 

 

 

 

 

 

Within one year

 

$

3,000

 

$

3,000

One to five years

 

 

18,000

 

 

18,002

Five to ten year

 

 

42,500

 

 

42,417

Due after ten years

 

 

128,149

 

 

137,456

 

 

 

 

 

 

 

Totals

 

$

191,649

 

$

200,875

 

The carrying value of securities pledged to secure public deposits and for other purpose, was $39.3 million and $48.4 million at September 30, 2019 and December 31, 2018, respectively.

Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. The total fair value of these investments at September 30, 2019 and December 31, 2018, was $31.3 million and $49.9 million, which represented approximately 16% and 40%, respectively, of the Company’s available-for-sale investment portfolio.

Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary and are a result on an general increase in longer term interest rates.

Should the impairment of any of these securities become other-than-temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.

The following tables show the Company’s investments’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

Description of

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

 

 

 

Unrealized

Securities

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

21,890

 

$

(109)

 

$

2,999

 

$

(1)

 

$

24,889

 

$

(110)

State and Political Subdivisions

 

 

6,374

 

 

(111)

 

 

 —

 

 

 —

 

 

6,374

 

 

(111)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

28,264

 

$

(220)

 

$

2,999

 

$

(1)

 

$

31,263

 

$

(221)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

Description of

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

 

 

 

Unrealized

Securities

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Government agencies

 

$

 —

 

$

 —

 

$

44,750

 

$

(500)

 

$

44,750

 

$

(500)

State and municipal obligations

 

$

5,182

 

$

(36)

 

$

 —

 

$

 —

 

$

5,182

 

$

(36)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

5,182

 

$

(36)

 

$

44,750

 

$

(500)

 

$

49,932

 

$

(536)

 

The unrealized losses on the Company’s investments in U.S. Government agencies were caused primarily by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2019 and December 31, 2018.

There were no investment sales for the nine months ended September 30, 2019 and 2018.

v3.19.3
Accumulated Other Comprehensive Income (Loss)
9 Months Ended
Sep. 30, 2019
Accumulated Other Comprehensive Income (Loss)  
Accumulated Other Comprehensive Income (Loss)

Note 6:         Accumulated Other Comprehensive Income (Loss)

The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows:

 

 

 

 

 

 

 

 

 

    

September 30, 

    

December 31, 

 

 

2019

 

2018

 

 

(In thousands)

 

 

 

 

 

 

 

Net unrealized gain on securities available-for-sale

 

$

9,226

 

$

658

Net unrealized loss for unfunded status of defined benefit plan liability

 

 

(671)

 

 

(671)

 

 

 

 

 

 

  

 

 

 

8,555

 

 

(13)

Tax effect

 

 

(1,795)

 

 

 3

 

 

 

 

 

 

 

Net-of-tax amount

 

$

6,760

 

$

(10)

 

v3.19.3
Loans and Allowance for Loan Losses - Schedule of Categories of Loans (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jun. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Dec. 31, 2017
Accounts Notes And Loans Receivable [Line Items]            
Total gross loans $ 421,265   $ 409,683      
Less allowance for loan losses (2,121) $ (2,142) (2,043) $ (2,004) $ (2,080) $ (2,122)
Total loans 419,144   407,640      
Commercial loans            
Accounts Notes And Loans Receivable [Line Items]            
Total gross loans 101,806   93,690      
Less allowance for loan losses (357) (262) (389) (416) (545) (537)
Commercial real estate            
Accounts Notes And Loans Receivable [Line Items]            
Total gross loans 234,838   223,461      
Less allowance for loan losses (706) (799) (672) (683) (654) (843)
Residential real estate            
Accounts Notes And Loans Receivable [Line Items]            
Total gross loans 74,527   78,767      
Less allowance for loan losses (701) $ (747) (519) $ (517) $ (505) $ (436)
Installment loans            
Accounts Notes And Loans Receivable [Line Items]            
Total gross loans $ 10,094   $ 13,765      
v3.19.3
Securities - Additional Information (Details) - USD ($)
$ in Millions
Sep. 30, 2019
Dec. 31, 2018
Securities    
Debt Securities, Available-for-sale, Restricted $ 39.3 $ 48.4
Fair Value of Investment in debt securities $ 31.3 $ 49.9
Percentage of fair value of investment in debt 16.00% 40.00%
v3.19.3
Subordinated Debentures (Details)
May 14, 2019
USD ($)
Subordinated debentures  
Financial Instruments Subject to Mandatory Redemption by Settlement Terms [Line Items]  
Proceeds from Issuance of Long-term Debt $ 4,100,000
Repayments of Subordinated Debt $ 4,100,000
Subordinated debentures | LIBOR  
Financial Instruments Subject to Mandatory Redemption by Settlement Terms [Line Items]  
Debt Instrument, Basis Spread on Variable Rate 1.35%
Junior Subordinated Debt [Member]  
Financial Instruments Subject to Mandatory Redemption by Settlement Terms [Line Items]  
Debt Instrument, Face Amount $ 20,000,000
Denomination Of Subordinated Debenture $ 250,000
Debt Instrument, Interest Rate, Stated Percentage 6.00%
Debt Instrument, Maturity Date May 31, 2024
Debt Instrument, Description of Variable Rate Basis three-month LIBOR
Debt Instrument, Basis Spread on Variable Rate 3.625%