Biggest changeThe average volume of borrowed funds increased $125.8 million and the average rate paid on borrowed funds increased 39 bps between the twelve month comparison periods, resulting in a $5.6 million increase in interest expense. 31 The following table shows for the periods indicated the total amount of tax equivalent interest income from average interest earning assets, the related average tax equivalent yields, the tax equivalent interest expense associated with average interest bearing liabilities, the related tax equivalent average rates paid, and the resulting tax equivalent net interest spread and margin: Years Ended December 31, 2024 2023 Average Balance (1) Interest Earned/ Paid Average Yield/ Rate Average Balance (1) Interest Earned/ Paid Average Yield/ Rate (Dollars in thousands) Average Assets: Federal funds sold and overnight deposits $ 26,576 $ 1,132 4.19 % $ 18,131 $ 630 3.43 % Interest bearing deposits in banks 13,242 480 3.63 % 15,527 401 2.59 % Investment securities (2), (3) 294,669 6,488 2.27 % 311,649 6,533 2.22 % Loans, net (2), (4) 1,077,543 59,313 5.57 % 993,959 49,283 5.00 % Nonmarketable equity securities 8,207 541 6.58 % 3,808 263 6.92 % Total interest earning assets (2) 1,420,237 67,954 4.85 % 1,343,074 57,110 4.31 % Cash and due from banks 4,560 4,627 Premises and equipment 20,657 20,380 Other assets 19,972 9,300 Total assets $ 1,465,426 $ 1,377,381 Average Liabilities and Stockholders' Equity: Interest bearing checking accounts $ 295,088 $ 3,605 1.22 % $ 319,824 $ 3,270 1.02 % Savings/money market accounts 367,620 5,418 1.47 % 397,678 3,971 1.00 % Time deposits 279,180 11,551 4.14 % 254,499 8,652 3.40 % Borrowed funds and other liabilities 198,745 8,446 4.18 % 72,946 2,804 3.79 % Subordinated notes 16,255 570 3.51 % 16,222 570 3.51 % Total interest bearing liabilities 1,156,888 29,590 2.55 % 1,061,169 19,267 1.81 % Noninterest bearing deposits 226,388 243,655 Other liabilities 16,688 16,299 Total liabilities 1,399,964 1,321,123 Stockholders' equity 65,462 56,258 Total liabilities and stockholders’ equity $ 1,465,426 $ 1,377,381 Net interest income $ 38,364 $ 37,843 Net interest spread (2) 2.30 % 2.50 % Net interest margin (2) 2.77 % 2.88 % ____________________ (1) Average balances are calculated based on a daily averaging method.
Biggest changeNet interest income, on a fully tax equivalent basis, increased $4.8 million to $44.0 million for the year ended December 31, 2025 compared to $39.3 million for the year ended December 31, 2024. 32 The following table shows for the periods indicated the total amount of tax equivalent interest income from average interest earning assets, the related average tax equivalent yields, the tax equivalent interest expense associated with average interest bearing liabilities, the related tax equivalent average rates paid, and the resulting tax equivalent net interest spread and margin: Years Ended December 31, 2025 2024 Average Balance (1) Interest Earned/ Paid Average Yield/ Rate Average Balance (1) Interest Earned/ Paid Average Yield/ Rate (Dollars in thousands) Average Assets: Federal funds sold and overnight deposits $ 23,095 $ 740 3.16 % $ 26,576 $ 1,132 4.19 % Interest bearing deposits in banks 8,108 342 4.22 % 13,242 480 3.63 % Investment securities (2), (3) 296,683 7,674 2.59 % 294,669 6,689 2.27 % Loans, net (2), (4) 1,167,901 67,215 5.76 % 1,077,543 60,018 5.57 % Nonmarketable equity securities 11,733 831 7.09 % 8,207 541 6.58 % Total interest earning assets (2) 1,507,520 76,802 5.09 % 1,420,237 68,860 4.85 % Cash and due from banks 4,769 4,560 Premises and equipment 20,115 20,657 Other assets 26,084 19,972 Total assets $ 1,558,488 $ 1,465,426 Average Liabilities and Stockholders' Equity: Interest bearing checking accounts $ 305,321 $ 4,259 1.39 % $ 295,088 $ 3,605 1.22 % Savings/money market accounts 371,935 5,821 1.57 % 367,620 5,418 1.47 % Time deposits 288,878 11,332 3.92 % 279,180 11,551 4.14 % Borrowed funds and other liabilities 264,263 10,786 4.03 % 198,745 8,446 4.18 % Subordinated notes 16,289 570 3.50 % 16,255 570 3.51 % Total interest bearing liabilities 1,246,686 32,768 2.62 % 1,156,888 29,590 2.55 % Noninterest bearing deposits 220,993 226,388 Other liabilities 18,352 16,688 Total liabilities 1,486,031 1,399,964 Stockholders' equity 72,457 65,462 Total liabilities and stockholders’ equity $ 1,558,488 $ 1,465,426 Net interest income $ 44,034 $ 39,270 Net interest spread (2) (5) 2.47 % 2.30 % Net interest margin (2) (6) 2.93 % 2.77 % ____________________ (1) Average balances are calculated based on a daily averaging method.
The Company’s principal sources of funds are deposits; wholesale funding options including purchased deposits, amortization, prepayment and maturity of loans, investment securities, interest bearing deposits and other short-term investments; sales of securities AFS and loans; earnings; and funds provided from operations.
The Company’s 45 principal sources of funds are deposits; wholesale funding options including purchased deposits, amortization, prepayment and maturity of loans, investment securities, interest bearing deposits and other short-term investments; sales of securities AFS and loans; earnings; and funds provided from operations.
Allowance for credit losses on loans and on off-balance sheet credit exposures ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , which is more commonly referred to as Current Expected Credit Losses (CECL), requires that expected credit losses for 27 financial assets held at the reporting date that are accounted for at amortized cost be measured and recognized based on historical experience and current and reasonably supportable forecasted conditions to reflect the full amount of expected credit losses over the expected life of the asset.
Allowance for credit losses on loans and on off-balance sheet credit exposures ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , which is more commonly referred to as Current Expected Credit Losses (CECL), requires that expected credit losses for 28 financial assets held at the reporting date that are accounted for at amortized cost be measured and recognized based on historical experience and current and reasonably supportable forecasted conditions to reflect the full amount of expected credit losses over the expected life of the asset.
The Company records an ACL on off-balance sheet credit exposures through a charge or credit to Credit loss expense (benefit) on the consolidated statements of income to account for the change in the ACL on off-balance sheet exposures between reporting periods.
The Company records an ACL on off-balance sheet credit exposures through a charge or credit to Credit loss expense on the consolidated statements of income to account for the change in the ACL on off-balance sheet credit exposures between reporting periods.
At December 31, 2024 and 2023, Union was categorized as well capitalized under the Prompt Corrective Action regulatory framework and the Company exceeded applicable minimum capital adequacy requirements. There were no conditions or events between December 31, 2024 and the date of this report that management believes have changed either the Company’s or Union's regulatory capital category.
At December 31, 2025 and 2024, Union was categorized as well capitalized under the Prompt Corrective Action regulatory framework and the Company exceeded applicable minimum capital adequacy requirements. There were no conditions or events between December 31, 2025 and the date of this report that management believes have changed either the Company’s or Union's regulatory capital category.
However, there can be no assurance that the Company will not sustain losses in future periods which could be greater than the size of the ACL on loans at December 31, 2024. In addition, our banking regulators, as an integral part of their examination process, periodically review our ACL.
However, there can be no assurance that the Company will not sustain losses in future periods which could be greater than the size of the ACL on loans at December 31, 2025. In addition, our banking regulators, as an integral part of their examination process, periodically review our ACL.
Holding costs and declines in fair value of properties acquired are expensed as incurred. Declines in the fair value after acquisition of the property result in charges against income before tax. The Company evaluates each OREO property at least quarterly for changes in the fair value. The Company had no properties classified as OREO at December 31, 2024 or 2023.
Holding costs and declines in fair value of properties acquired are expensed as incurred. Declines in the fair value after acquisition of the property result in charges against income before tax. The Company evaluates each OREO property at least quarterly for changes in the fair value. The Company had no properties classified as OREO at December 31, 2025 or 2024.
The repurchase authorization for a calendar quarter (currently 2,500 shares) expires at the end of that quarter to the extent it has not been exercised, and is not carried forward into future quarters. The Company had no repurchases under this program during 2024.
The repurchase authorization for a calendar quarter (currently 2,500 shares) expires at the end of that quarter to the extent it has not been exercised, and is not carried forward into future quarters. The Company had no repurchases under this program during 2025.
CERTAIN DEFINITIONS Capitalized terms used in the following discussion and not otherwise defined below have the meanings assigned to them in Note 1 to the Company's audited consolidated financial statements contained in Part II, item 8, page 54 of this Annual Report.
CERTAIN DEFINITIONS Capitalized terms used in the following discussion and not otherwise defined below have the meanings assigned to them in Note 1 to the Company's audited consolidated financial statements contained in Part II, item 8, page 55 of this Annual Report.
The unrealized losses are primarily attributable to changes in long-term interest rates which are tied to the pricing indexes for the securities. No declines in value were deemed by management to be impairment related to credit losses at December 31, 2024 and 2023.
The unrealized losses are primarily attributable to changes in long-term interest rates which are tied to the pricing indexes for the securities. No declines in value were deemed by management to be impairment related to credit losses at December 31, 2025 and 2024.
See page 32 for more information. (2) The ratio of noninterest expenses to tax equivalent net interest income and noninterest income, excluding securities gains (losses). (3) The difference between the average yield on earning assets and the average rate paid on interest bearing liabilities. See page 32 for more information.
See page 33 for more information. (2) The ratio of noninterest expenses to tax equivalent net interest income and noninterest income, excluding securities gains (losses). (3) The difference between the average yield on earning assets and the average rate paid on interest bearing liabilities. See page 33 for more information.
Similar to evaluating investment securities for potential credit losses, the Company periodically evaluates its investment in the FHLB. Management's most recent evaluation of the Company's holdings of FHLB common stock concluded that the investment was not impaired at December 31, 2024. Deposits.
Similar to evaluating investment securities for potential credit losses, the Company periodically evaluates its investment in the FHLB. Management's most recent evaluation of the Company's holdings of FHLB common stock concluded that the investment was not impaired at December 31, 2025. Deposits.
("the Company," "our," "we," "us") and its subsidiary, Union Bank ("Union"), as of December 31, 2024 and 2023, and its consolidated results of operations for the years then ended. The Company is considered a "smaller reporting company" under the disclosure rules of the SEC.
("the Company," "our," "we," "us") and its subsidiary, Union Bank ("Union"), as of December 31, 2025 and 2024, and its consolidated results of operations for the years then ended. The Company is considered a "smaller reporting company" under the disclosure rules of the SEC.
Management believes, in its best estimate, that the ACL on loans at December 31, 2024 is appropriate to cover expected credit losses over the expected life of the Company’s loan portfolio as of such date.
Management believes, in its best estimate, that the ACL on loans at December 31, 2025 is appropriate to cover expected credit losses over the expected life of the Company’s loan portfolio as of such date.
This line of credit can be used for either short-term or long-term liquidity or other funding needs. Union also maintains an IDEAL Way Line of Credit with the FHLB. The total line available was $551 thousand at December 31, 2024. There were no borrowings against this line of credit as of such date.
This line of credit can be used for either short-term or long-term liquidity or other funding needs. Union also maintains an IDEAL Way Line of Credit with the FHLB. The total line available was $551 thousand as of December 31, 2025 and 2024. There were no borrowings against this line of credit as of such date.
The Company's loan review program encompasses a review process for loan documentation and 38 underwriting for select loans as well as a monitoring process for credit extensions to assess the credit quality and degree of risk in the loan portfolio.
The Company's loan review program encompasses a review process for loan documentation and 39 underwriting for select loans as well as a monitoring process for credit extensions to assess the credit quality and degree of risk in the loan portfolio.
Residential mortgage loan origination activity was strong throughout 2024. Despite the low housing inventory and higher interest rates, purchase activity in the Company's markets is stable with continued construction loan activity.
Residential mortgage loan origination activity was strong throughout 2025. Despite low housing inventory and higher interest rates, purchase activity in the Company's markets is stable, with continued construction loan activity.
There were no commercial real estate or commercial loans sold during 2024 or 2023. The Company recognizes gains and losses on the sale of the principal portion of these loans at the time of sale.
There were no commercial real estate or commercial loans sold during 2025 or 2024. The Company recognizes gains and losses on the sale of the principal portion of these loans at the time of sale.
Wealth management income increased as managed fiduciary accounts grew between December 31, 2023 and 2024, as did the value of assets within those accounts. • Service fees.
Wealth management income increased as managed fiduciary accounts grew between December 31, 2024 and 2025, as did the value of assets within those accounts. • Service fees.
See Note 22 to the Company's consolidated financial statements for additional discussion of the Company's and Union's regulatory capital ratios. Impact of Inflation and Changing Prices.
See Note 23 to the Company's consolidated financial statements for additional discussion of the Company's and Union's regulatory capital ratios. Impact of Inflation and Changing Prices.
Although the FHLB was in compliance with all regulatory capital ratios as of December 31, 2024 and 2023, there is the possibility of future capital calls by the FHLB on member banks to ensure compliance with its capital plan. Union's investment in FHLB stock is carried at cost in Other assets on the consolidated balance sheets.
Although the FHLB was in compliance with all regulatory capital ratios as of December 31, 2025 and 2024, there is the possibility of future capital calls by the FHLB on member banks to ensure compliance with its capital plan. Union's investment in FHLB stock is classified as restricted and carried at cost in Other assets on the consolidated balance sheets.
The level of the ACL on loans at December 31, 2024 represents management's estimate of expected credit losses over the expected life of the loans at the balance sheet date.
The level of the ACL on loans at December 31, 2025 represents management's estimate of expected credit losses over the expected life of the loans at the balance sheet date.
Low income housing tax credits with respect to limited partnership investments are also included as a component of income tax expense and amounted to $1.8 million and $1.4 million for the years ended December 31, 2024 and 2023, respectively. See Note 10 to the Company's consolidated financial statements.
Low income housing tax credits with respect to limited partnership investments are also included as a component of income tax expense and amounted to $1.9 million and $1.8 million for the years ended December 31, 2025 and 2024, respectively. See Note 10 to the Company's consolidated financial statements.
Management is not aware of the occurrence of any events after December 31, 2024 which would materially affect the information presented.
Management is not aware of the occurrence of any events after December 31, 2025 which would materially affect the information presented.
These funding sources generally have a higher cost than deposits originating within the markets we serve and are not our preferred sources of funding. The cost of funds, which is primarily tied to rates paid on customer deposits, increased 74 bps during 2024.
These funding sources generally have a higher cost than deposits originating within the markets we serve and are not our preferred sources of funding. The cost of funds, which is primarily tied to rates paid on customer deposits, increased 7 bps during 2025.
Loans held for sale are accounted for at the lower of cost or fair value and are reviewed by management at least quarterly based on current market pricing. The Company sold $113.5 million of qualified residential real estate loans originated during 2024 to the secondary market compared to sales of $75.6 million during 2023.
Loans held for sale are accounted for at the lower of cost or fair value and are reviewed by management at least quarterly based on current market pricing. The Company sold $143.5 million of qualified residential real estate loans originated during 2025 to the secondary market compared to sales of $113.5 million during 2024.
The Vermont unemployment rate was reported at 2.4% for December 2024 compared to 2.2% for December 2023 and the New Hampshire unemployment rate was 2.6% for December 2024 compared to 2.5% for December 2023. These rates compare favorably with the nationwide unemployment rate of 4.1% and 3.7%, respectively, for the comparable periods.
The Vermont unemployment rate was reported at 2.6% for December 2025 compared to 2.4% for December 2024 and the New Hampshire unemployment rate was 3.1% for December 2025 compared to 2.6% for December 2024. These rates compare favorably with the nationwide unemployment rate of 4.4% and 4.1%, respectively, for the comparable periods.
The proceeds from the sale of the Notes were utilized to provide additional capital to Union to support its growth and for other general corporate purposes.
Proceeds from the sale of the Notes were utilized primarily to provide additional Tier 1 capital to Union to support its growth and for other general corporate purposes.
FHLB letters of credit in the amount of $47.3 million and $42.4 million were utilized as collateral for these deposits at December 31, 2024 and December 31, 2023, respectively. Total fees paid by the Company in connection with the issuance of these letters of credit were $44 thousand for the years ended December 31, 2024 and 2023.
FHLB letters of credit in the amount of $42.9 million and $47.3 million were utilized as collateral for these deposits at December 31, 2025 and 2024, respectively. Total fees paid by the Company in connection with the issuance of these letters of credit were $50 thousand and $44 thousand for the years ended December 31, 2025 and 2024, respectively.
Approximately $45.2 million of the unused lines of credit relate to real estate construction loans that are expected to fund within the next twelve months. The remaining lines primarily relate to revolving lines of credit for other real estate or commercial loans.
Approximately $43.6 million of the unused lines of credit relate to real estate construction loans that are expected to fund within the next twelve months. The remaining lines primarily relate to revolving lines of credit for other real estate or commercial loans.
At December 31, 2024, Union, as a member of FHLB, had access to unused lines of credit up to $13.2 million, over and above the $309.3 million in combined outstanding borrowings and other credit subject to collateralization and to the purchase of required FHLB Class B common stock and evaluation by the FHLB of the underlying collateral available.
At December 31, 2025, Union, as a member of FHLB, had access to unused lines of credit up to $48.3 million, over and above the $332.2 million in combined outstanding borrowings and other credit subject to collateralization and to the purchase of required FHLB Class B common stock and evaluation by the FHLB of the underlying collateral available.
Management is projecting some relief in the cost of funds for 2025 as interest rates on customer deposits decline in 2025 due to the cumulative 100 bps decrease in the Federal Funds target range during 2024. Market rates are out of the Company's control but can have a dramatic impact on net interest income.
Management is projecting some relief in the cost of funds for 2026 as interest rates on customer deposits decline in 2026 due to the cumulative 75 bps decrease in the Federal Funds target range during 2025. Market rates are out of the Company's control but can have a significant impact on net interest income.
The Company may, from time-to-time, enter into commitments to purchase, participate or sell loans, securities, certificates of deposit, or other investment instruments which involve market and interest rate risk. At December 31, 2024, the Company had binding commitments to sell residential mortgage loans at fixed rates totaling $3.9 million.
The Company may, from time-to-time, enter into commitments to purchase, participate or sell loans, securities, certificates of deposit, or other investment instruments which involve market and interest rate risk. At December 31, 2025, the Company had binding commitments to sell residential mortgage loans at fixed rates totaling $4.2 million.
Investment securities AFS with a fair value of $96.0 million and $926 thousand were pledged as collateral for FHLB borrowings and other credit subject to collateralization, public unit deposits or for other purposes as required or permitted by law at December 31, 2024 and 2023, respectively.
Investment securities AFS with a fair value of $87.8 million and $96.0 million were pledged as collateral for FHLB borrowings and other credit subject to collateralization, for public unit deposits or for other purposes as required or permitted by law at December 31, 2025 and 2024, respectively.
The ACL on off-balance sheet credit exposures totaled $1.1 million and $1.2 million at December 31, 2024 and 2023, respectively, and was included in Accrued interest and other liabilities on the consolidated balance sheets.
The ACL on off-balance sheet credit exposures totaled $1.1 million at December 31, 2025 and 2024 and was included in Accrued interest and other liabilities on the consolidated balance sheets.
Qualifying residential first lien mortgage loans and certain commercial real estate loans with a carrying value of $394.5 million and $343.7 million were pledged as collateral for borrowings from the FHLB under a blanket lien at December 31, 2024 and 2023, respectively.
Qualifying residential first lien mortgage loans and certain commercial real estate loans with a carrying value of $492.9 million and $394.5 million were pledged as collateral for borrowings from the FHLB under a blanket lien at December 31, 2025 and 2024, respectively.
Repossessed assets and loans or investments that are 90 days or more past due or in nonaccrual status are considered to be nonperforming assets.
Repossessed assets, nonaccrual loans, and loans that are 90 days or more past due are considered to be nonperforming assets.
Commitments generally have a fixed expiration date or other termination clause and may require payment of a fee. The unused lines of credit total includes $13.8 million of lines available under the overdraft privilege program and is included in the 2025 funding period.
Commitments generally have a fixed expiration date or other termination clause and may require payment of a fee. The unused lines of credit total includes $14.6 million of lines available under the overdraft privilege program and is included in the 2026 funding period.
Uninsured deposits have been estimated to include deposits with balances greater than the FDIC insurance coverage limit of $250 thousand. This estimate is based on the same methodologies and assumptions used for regulatory reporting requirements. At December 31, 2024, the Company had estimated uninsured deposit accounts totaling $436.6 million, or 37.4% of total deposits.
Uninsured deposits have been estimated to include deposits with balances greater than the FDIC insurance coverage limit of $250 thousand. This estimate is based on the same methodologies and assumptions used for regulatory reporting requirements. At December 31, 2025, the Company had estimated uninsured deposit accounts totaling $437.6 million, or 36.0% of total deposits.
Sales of qualifying residential loans to the secondary market for the year ended December 31, 2024 were $113.5 million resulting in gain on sales of $1.7 million, compared to sales of $75.6 million and gain on sales of $1.2 million for the year ended December 31, 2023.
Sales of qualifying residential loans to the secondary market for the year ended December 31, 2025 were $143.5 million, resulting in gain on sales of $2.1 million, compared to sales of $113.5 million and gain on sales of $1.7 million for the year ended December 31, 2024.
The Company had loans rated substandard that were on a performing status totaling $768 thousand and $1.2 million at December 31, 2024 and December 31, 2023, respectively. In management's view, such loans represent a higher degree of risk of becoming nonperforming loans in the future.
The Company had loans rated substandard that were on a performing status totaling $531 thousand and $768 thousand at December 31, 2025 and 2024, respectively. In management's view, such loans represent a higher degree of risk of becoming nonperforming loans in the future.
The unamortized balance of MSRs on loans sold with servicing retained was $1.7 million at December 31, 2024 and 2023, with an estimated market value in excess of the carrying value at both year ends. Management periodically evaluates and measures the servicing assets for impairment.
The Company capitalizes MSRs for all loans sold with servicing retained. The unamortized balance of MSRs on loans sold with servicing retained was $1.8 million and $1.7 million at December 31, 2025 and 2024, respectively, with an estimated market value in excess of the carrying value at both year ends. Management periodically evaluates and measures the servicing assets for impairment.
Management performs, and shares with the Board, periodic concentration analyses based on various factors such as industries, collateral types, location, large credit sizes and officer portfolio loads. Board approved policies set forth portfolio diversification levels to mitigate concentration risk and the Company participates large credits out to other financial institutions to further mitigate that risk.
Management performs, and shares with the Board, periodic concentration analyses based on various factors such as industries, collateral types, location, large credit sizes and officer portfolio loads. Board approved policies set forth portfolio diversification levels to mitigate concentration risk and the Company participates a portion of significant loan balances to other financial institutions to further mitigate that risk.
The net change in the Company's loan portfolio from December 31, 2023 (see table below) resulted primarily from an increase in the volume of residential, commercial real estate, commercial construction, and municipal loans originated.
The net change in the Company's loan portfolio from December 31, 2024 (see table below) resulted primarily from an increase in the volume of revolving residential, commercial real estate and municipal loans.
At December 31, 2024, the Company serviced a $1.16 billion residential real estate mortgage portfolio, of which $5.2 million was held for sale and approximately $684.8 million was serviced for unaffiliated third parties.
This compares to a residential real estate mortgage servicing portfolio of $1.16 billion at December 31, 2024, of which $5.2 million was held for sale and approximately $684.8 million was serviced for unaffiliated third parties.
Borrowed funds included FHLB advances of $259.7 million with a weighted average rate of 4.17% at December 31, 2024 and $55.7 million with a weighted average rate of 3.68% at December 31, 2023. The Company has the authority, up to its available borrowing capacity with the FHLB, to collateralize public unit deposits with letters of credit issued by the FHLB.
Borrowed funds included FHLB advances of $286.5 million with a weighted average rate of 4.05% at December 31, 2025 and $259.7 million with a weighted average rate of 4.17% at December 31, 2024. The Company has the authority, up to its available borrowing capacity with the FHLB, to collateralize public unit deposits with letters of credit issued by the FHLB.
Uninsured deposits include $30.9 million of municipal deposits that were collateralized under applicable state regulations by investment securities or letters of credit issued by the FHLB at December 31, 2024, as described below under Borrowings.
Uninsured deposits include $22.0 million of municipal deposits that were collateralized under applicable state regulations by investment securities or letters of credit issued by the FHLB at December 31, 2025, as described below under Borrowings.
In December 2023, the Company's Board reauthorized for 2024 the limited stock repurchase plan that was initially established in May of 2010.
In December 2024, the Company's Board reauthorized for 2025 and 2026 the limited stock repurchase plan that was initially established in May of 2010.
For further details, see FINANCIAL CONDITION - Allowance for Credit Losses on Loans and Commitments, Contingent Liabilities, and Off-Balance-Sheet Arrangements below. 33 Credit loss expense (benefit) was made up of the following components for the following periods: For the Years Ended December 31, 2024 2023 (Dollars in thousands) Credit loss expense (benefit) for loans $ 1,092 $ (274) Credit loss benefit for off-balance sheet credit exposures (162) (225) Credit loss expense (benefit), net $ 930 $ (499) Noninterest Income.
For further details, see FINANCIAL CONDITION - Allowance for Credit Losses on Loans and Commitments, Contingent Liabilities, and Off-Balance-Sheet Arrangements below. 34 Credit loss expense was made up of the following components for the following periods: For the Years Ended December 31, 2025 2024 (Dollars in thousands) Credit loss expense for loans $ 755 $ 1,092 Credit loss expense (benefit) for off-balance sheet credit exposures 19 (162) Credit loss expense, net $ 774 $ 930 Noninterest Income.
The Company's policy and methodologies related to establishing the ACL on loans are described in Note 1, Significant Accounting Policies and 40 Note 7, Allowance for Credit Losses on Loans and Off-Balance Sheet Credit Exposures to the Company's financial statements. The Company's ACL on loans was $7.7 million and $6.6 million at December 31, 2024 and December 31, 2023, respectively.
The Company's policy and methodologies related to establishing the ACL on loans are described in Note 1, Significant Accounting Policies and Note 7, Allowance for Credit Losses on Loans and Off-Balance Sheet Credit Exposures, to the Company's consolidated 41 financial statements. The Company's ACL on loans was $8.4 million and $7.7 million at December 31, 2025 and 2024, respectively.
There was $162 thousand and $225 thousand of credit loss benefit for off-balance sheet credit exposures recorded for the years ended December 31, 2024 and 2023, respectively. Liquidity .
There was $19 thousand of credit loss expense and $162 thousand of credit loss benefit for off-balance sheet credit exposures recorded for the years ended December 31, 2025 and 2024, respectively. Liquidity .
As with the CDARS program, in addition to reciprocal deposits, participating banks may also purchase one-way ICS deposits. There were $256.5 million and $232.6 million in exchanged ICS demand and money market deposits on the balance sheets at December 31, 2024 and December 31, 2023, respectively.
As with the CDARS program, in addition to reciprocal deposits, participating banks may also purchase one-way ICS deposits. There were $270.5 million and $256.5 million in exchanged ICS demand and money market deposits on the balance sheets at December 31, 2025 and 2024, respectively. There were no purchased ICS deposits at December 31, 2025 or December 31, 2024.
As of December 31, 2024, the notional amount of the maximum contingent contractual liability related to this program was $884 thousand, of which $19 thousand was recorded as a reserve through Other liabilities. Since inception of the Company's MPF participation in 2015, the Company has not experienced any losses under this program.
As of December 31, 2025, the notional amount of the maximum contingent contractual liability related to this program was $1.3 million, of which $19 thousand was recorded as a reserve through Accrued interest and other liabilities. Since inception of the Company's MPF participation in 2015, the Company has not experienced any losses under this program.
Net unrealized losses in the Company's AFS investment securities portfolio were $43.6 million at December 31, 2024 compared to net unrealized losses of $41.0 million at December 31, 2023. The Company's accumulated OCI component of stockholders' equity at December 31, 2024 and 2023 reflected cumulative net unrealized losses on investment securities of $34.0 million and $32.0 million, respectively.
Net unrealized losses in the Company's AFS investment securities portfolio were $33.1 million at December 31, 2025 compared to net unrealized losses of $43.6 million at December 31, 2024. The Company's accumulated OCI component of stockholders' equity at December 31, 2025 and 2024 reflected cumulative net unrealized losses on investment securities of $25.9 million and $34.0 million, respectively.
These loans were participated in the ordinary course of business on a nonrecourse basis, for liquidity or credit concentration management purposes. 37 As of December 31, 2024, total loans serviced had grown to $1.88 billion, which includes total loans on the balance sheet of $1.16 billion as well as total loans sold with servicing retained of $722.1 million, compared to total loans serviced of $1.70 billion as of December 31, 2023.
These loans were participated in the ordinary course of business on a nonrecourse basis, for liquidity or credit concentration management purposes. 38 As of December 31, 2025, total loans serviced had grown to $1.95 billion, which includes total loans on the balance sheet of $1.18 billion as well as total loans sold with servicing retained of $773.0 million, compared to total loans serviced of $1.88 billion as of December 31, 2024.
There was one residential real estate loan totaling $8 thousand in process of foreclosure at December 31, 2024 and one revolving residential real estate loan totaling $17 thousand in process of foreclosure at December 31, 2023. The aggregate interest on nonaccrual loans not recognized was $235 thousand and $143 thousand for the years ended December 31, 2024 and 2023, respectively.
There were no loans in process of foreclosure at December 31, 2025 and one residential real estate loan totaling $8 thousand in process of foreclosure at December 31, 2024. The aggregate interest on nonaccrual loans not recognized was $791 thousand and $235 thousand for the years ended December 31, 2025 and 2024, respectively.
The average yield on federal funds sold and overnight deposits increased 76 bps between the twelve month comparison periods due to an increase in the average balance maintained in Union's master account at the FRB and an increase in the average rate paid on these balances.
The average yield on federal funds sold and overnight deposits decreased 103 bps between the twelve month comparison periods due to a decrease in the average balance maintained in Union's master account at the FRB and the average rate paid on these balances.
The Company serviced $37.3 million and $25.7 million of commercial and commercial real estate loans for unaffiliated third parties as of December 31, 2024 and 2023, respectively. This includes $36.3 million and $24.7 million of commercial or commercial real estate loans the Company had participated out to other financial institutions at December 31, 2024 and 2023, respectively.
The Company serviced $38.1 million and $37.3 million of commercial and commercial real estate loans for unaffiliated third parties as of December 31, 2025 and 2024, respectively. This includes $33.6 million and $36.3 million of commercial or commercial real estate loans the Company had participated out to other financial institutions at December 31, 2025 and 2024, respectively.
The Company's consolidated net income was $8.8 million, with basic earnings per share of $1.94 for 2024 compared to consolidated net income of $11.3 million, and basic earnings per share of $2.50 for 2023, while diluted earnings per share for the same periods were $1.92 and $2.48, respectively.
Consolidated net income was $11.1 million, with basic earnings per share of $2.43 for 2025 compared to consolidated net income of $8.8 million, and basic earnings per share of $1.94 for 2024, while diluted earnings per share for the same periods were $2.41 and $1.92, respectively.
The following table presents the effect of tax exempt income on the calculation of net interest income, using a marginal federal corporate income tax rate of 21% for the years ended December 31, 2024 and 2023: Years Ended December 31, 2024 2023 (Dollars in thousands) Net interest income as presented $ 38,364 $ 37,843 Effect of tax-exempt interest Investment securities 201 372 Loans 705 448 Net interest income, tax equivalent $ 39,270 $ 38,663 Rate/Volume Analysis.
The following table presents the effect of tax exempt income on the calculation of net interest income, using a marginal federal corporate income tax rate of 21% for the years ended December 31, 2025 and 2024: Years Ended December 31, 2025 2024 (Dollars in thousands) Net interest income as presented $ 43,020 $ 38,364 Effect of tax-exempt interest Investment securities 139 201 Loans 875 705 Net interest income, tax equivalent $ 44,034 $ 39,270 Rate/Volume Analysis.
The net interest margin decreased 11 bps for the year ended December 31, 2024 compared to the year ended December 31, 2023 as a result of the changes discussed above.
The net interest margin increased 16 bps for the year ended December 31, 2025 compared to the year ended December 31, 2024 as a result of the changes discussed above.
There were no purchased CDARS deposits, no purchased ICS deposits, no retail brokered deposits issued under a master certificate of deposit program with a broker, and no outstanding advances on the Union correspondent line as of December 31, 2024.
There were $10.0 million of retail brokered deposits issued under a master certificate of deposit program with a broker, $248 thousand in purchased CDARS deposits, and no purchased ICS deposits or outstanding advances on the Union correspondent line as of December 31, 2025.
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers, to reduce its own exposure to fluctuations in interest rates, and to implement its strategic objectives.
See Note 13 to the Company's consolidated financial statements. Commitments, Contingent Liabilities, and Off-Balance-Sheet Arrangements. The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers, to reduce its own exposure to fluctuations in interest rates, and to implement its strategic objectives.
There was $2.0 million and $2.6 million guaranteed under these various programs at December 31, 2024 and 2023, respectively, on aggregate balances of $2.6 million and $3.4 million in subject loans for the same time periods, respectively. The Company occasionally sells the guaranteed portion of a loan to other financial concerns and retains servicing rights, which generates fee income.
There was $1.7 million and $2.0 million guaranteed under these various programs at December 31, 2025 and 2024, respectively, on aggregate balances of $2.2 million and $2.6 million in subject loans as of such dates, respectively. The Company occasionally sells the guaranteed portion of a loan to other financial concerns and retains servicing rights, which generates fee income.
The Company's total capital increased from $65.8 million at December 31, 2023 to $66.5 million at December 31, 2024. This increase primarily reflects net income of $8.8 million for 2024, partially offset by an increase of $2.0 million in accumulated other comprehensive loss and regular cash dividends paid of $6.5 million.
The Company's total capital increased from $66.5 million at December 31, 2024 to $80.9 million at December 31, 2025. This increase primarily reflects net income of $11.1 million for 2025 and a decrease of $8.1 million in accumulated other comprehensive loss, partially offset by regular cash dividends paid of $6.6 million.
The following table reflects activity in the ACL on loans for the years ended December 31: 2024 2023 (Dollars in thousands) Balance at beginning of period $ 6,566 $ 8,339 Impact of adoption of ASU No. 2016-13 — (1,495) Charge-offs (3) (8) Recoveries 25 4 Net recoveries (charge-offs) 22 (4) Credit loss expense (benefit) 1,092 (274) Balance at end of period $ 7,680 $ 6,566 The following table (net of loans held for sale) shows the internal breakdown by risk component of the Company's ACL on loans and the percentage of loans in each category to total loans in the respective portfolios at December 31: 2024 2023 Amount Percent Amount Percent Residential real estate (Dollars in thousands) Non-revolving residential real estate $ 3,212 38.5 $ 2,361 38.6 Revolving residential real estate 280 1.9 159 1.8 Construction real estate Commercial construction real estate 651 4.8 1,035 3.6 Residential construction real estate 102 4.4 163 5.0 Commercial real estate Non-residential commercial real estate 2,766 28.6 2,182 29.0 Multi-family residential real estate 212 9.0 244 10.2 Commercial 377 3.0 352 4.0 Consumer 6 0.2 5 0.3 Municipal 74 9.6 65 7.5 Total $ 7,680 100.0 $ 6,566 100.0 Notwithstanding the categories shown in the table above or any specific allocation under the Company's ACL methodology, all funds in the ACL on loans are available to absorb loan losses in the portfolio, regardless of loan category or specific allocation.
The following table reflects activity in the ACL on loans for the years ended December 31: 2025 2024 (Dollars in thousands) Balance at beginning of period $ 7,680 $ 6,566 Charge-offs (47) (3) Recoveries 19 25 Net (charge-offs) recoveries (28) 22 Credit loss expense 755 1,092 Balance at end of period $ 8,407 $ 7,680 The following table (net of loans held for sale) shows the internal breakdown by risk component of the Company's ACL on loans and the percentage of loans in each category to total loans in the respective portfolios at December 31: 2025 2024 Amount Percent Amount Percent Residential real estate (Dollars in thousands) Non-revolving residential real estate $ 2,913 34.6 $ 3,212 38.5 Revolving residential real estate 263 3.1 280 1.9 Construction real estate Commercial construction real estate 654 7.8 651 4.8 Residential construction real estate 186 2.2 102 4.4 Commercial real estate Non-residential commercial real estate 3,755 44.7 2,766 28.6 Multi-family residential real estate 239 2.8 212 9.0 Commercial 292 3.5 377 3.0 Consumer 5 0.1 6 0.2 Municipal 100 1.2 74 9.6 Total $ 8,407 100.0 $ 7,680 100.0 Notwithstanding the categories shown in the table above or any specific allocation under the Company's ACL methodology, all funds in the ACL on loans are available to absorb loan losses in the portfolio, regardless of loan category or specific allocation.
The net interest margin was 2.77% for the year ended December 31, 2024 compared to 2.88% for the year ended December 31, 2023, while the net interest spreads for the same periods were 2.30% and 2.50%, respectively.
The net interest margin was 2.93% for the year ended December 31, 2025 compared to 2.77% for the year ended December 31, 2024, while the net interest spread for the same periods were 2.47% and 2.30%, respectively.
Investment securities classified as AFS are marked-to-market, with any unrealized gain or loss after estimated taxes charged to the equity portion of the balance sheet through the accumulated OCI component of stockholders' equity.
There were no investment securities classified as HTM or as trading at December 31, 2025 or 2024. 42 Investment securities classified as AFS are marked-to-market, with any unrealized gain or loss after estimated taxes charged to the equity portion of the balance sheet through the accumulated OCI component of stockholders' equity.
As of December 31, 2024, the Company had sold loans through the MPF program totaling $53.2 million with an outstanding balance of $25.3 million. The volume of loans sold to the MPF program and the 44 corresponding Credit Enhancement Obligation are closely monitored by management.
As of December 31, 2025, the Company had sold loans through the MPF program totaling $68.7 million with an outstanding balance of $35.5 million. The volume of loans sold to the MPF program and the corresponding Credit Enhancement Obligation are closely monitored by management.
With the increase in FHLB advances outstanding of $204.0 million, the investment in FHLB Class B common stock has increased to $11.2 million at December 31, 2024 compared to $3.1 million at December 31, 2023.
With the increase in FHLB advances outstanding of $26.8 million, the investment in FHLB Class B common stock has increased to $12.2 million at December 31, 2025 compared to $11.2 million at December 31, 2024.
Tier I capital to risk weighted assets decreased to 10.0% at December 31, 2024, from 10.7% at December 31, 2023, and Tier I capital to average assets decreased to 6.3% at December 31, 2024 from 6.5% at December 31, 2023.
Tier I capital to risk weighted assets increased to 10.3% at December 31, 2025, from 10.0% at December 31, 2024, and Tier I capital to average assets increased to 6.4% at December 31, 2025 from 6.3% at December 31, 2024.
The net interest spread decreased 20 bps to 2.30% for the year ended December 31, 2024, from 2.50% for the same period last year, reflecting the net effect of the 74 bps increase in the average rate paid on interest bearing liabilities, which was only partially offset by the 54 bps increase in the average yield earned on interest earning assets between periods.
The net interest spread increased 17 bps to 2.47% for the year ended December 31, 2025, from 2.30% for the same period last year, reflecting the net effect of the 24 bps increase in the average yield earned on interest earning assets, partially offset by the 7 bps increase in the average rate paid on interest bearing liabilities between periods.
The Company’s effective federal corporate income tax rate was 4.6% and 12.5% for 2024 and 2023, respectively. Amortization expense related to limited partnership investments included as a component of income tax expense amounted to $1.7 million and $1.4 million for the years ended December 31, 2024 and 2023, respectively. These investments provide tax benefits, including tax credits.
Amortization expense related to limited partnership investments included as a component of income tax expense amounted to $1.8 million and $1.7 million for the years ended December 31, 2025 and 2024, respectively. These investments provide tax benefits, including tax credits.
The average earning asset base increased $77.2 million between periods and the average yield on average earning assets increased 54 bps to 4.85% for the year ended December 31, 2024 compared to 4.31% for the year ended December 31, 2023.
The average earning asset base increased $87.3 million between periods and the average yield on average earning assets increased 24 bps to 5.09% for the year ended December 31, 2025 compared to 4.85% for the year ended December 31, 2024.
There was no material change in the Company's lending programs or terms during 2024. 36 The composition of the Company's loan portfolio, including loans held for sale, were as follows as of December 31 : December 31, 2024 December 31, 2023 Loan Class Amount Percent Amount Percent Residential real estate (Dollars in thousands) Non-revolving residential real estate $ 445,425 38.4 $ 397,409 38.5 Revolving residential real estate 21,884 1.9 18,902 1.8 Construction real estate Commercial construction real estate 54,985 4.7 36,973 3.6 Residential construction real estate 51,202 4.4 51,662 5.0 Commercial real estate Non-residential commercial real estate 330,010 28.4 298,148 29.0 Multi-family residential real estate 104,328 9.0 105,344 10.2 Commercial 35,175 3.0 40,448 3.9 Consumer 2,523 0.3 2,589 0.3 Municipal 110,204 9.5 76,795 7.4 Loans held for sale 5,204 0.4 3,070 0.3 Total loans 1,160,940 100.0 1,031,340 100.0 ACL on loans (7,680) (6,566) Unamortized net loan costs 2,162 1,752 Net loans and loans held for sale $ 1,155,422 $ 1,026,526 The Company originates and sells qualified residential mortgage loans in various secondary market avenues, with a majority of sales made to the FHLMC/Freddie Mac, generally with servicing rights retained.
There was no material change in the Company's lending programs or terms during 2025. 37 The composition of the Company's loan portfolio, including loans held for sale, was as follows as of December 31 : December 31, 2025 December 31, 2024 Loan Class Amount Percent Amount Percent Residential real estate (Dollars in thousands) Non-revolving residential real estate $ 445,199 37.8 $ 445,425 38.4 Revolving residential real estate 29,075 2.5 21,884 1.9 Construction real estate Commercial construction real estate 51,347 4.4 54,985 4.7 Residential construction real estate 52,478 4.5 51,202 4.4 Commercial real estate Non-residential commercial real estate 345,900 29.3 330,010 28.4 Multi-family residential real estate 99,269 8.4 104,328 9.0 Commercial 31,159 2.6 35,175 3.0 Consumer 2,414 0.1 2,523 0.3 Municipal 117,893 10.0 110,204 9.5 Loans held for sale 4,172 0.4 5,204 0.4 Total loans 1,178,906 100.0 1,160,940 100.0 ACL on loans (8,407) (7,680) Unamortized net loan costs 2,066 2,162 Net loans and loans held for sale $ 1,172,565 $ 1,155,422 The Company originates and sells qualified residential mortgage loans in various secondary market avenues, with a majority of sales made to the FHLMC/Freddie Mac, generally with servicing rights retained.
As of December 31, 2024, the Company had total consolidated assets of $1.53 billion, an increase of 4.0% compared to total consolidated assets of $1.47 billion at December 31, 2023.
As of December 31, 2025, the Company had total consolidated assets of $1.62 billion, an increase of 5.8% compared to total consolidated assets of $1.53 billion at December 31, 2024.
Net loans and loans held for sale increased $128.9 million, or 12.6%, to $1.16 billion, or 75.6% of total assets, at December 31, 2024, compared to $1.03 billion, or 69.9% of total assets, at December 31, 2023.
Net loans and loans held for sale increased $17.1 million or 1.5%, to $1.17 billion, or 72.5% of total assets, at December 31, 2025, compared to $1.16 billion, or 75.6% of total assets, at December 31, 2024.
The Company's return on average assets decreased 22 bps for the year ended December 31, 2024 compared to 2023 due to an increase in average assets of $88.0 million and a decrease in net income of $2.5 million for the year ended December 31, 2024. 29 The following per share information and key ratios presented in the table below depict several measurements of performance or financial condition at or for the years ended December 31, 2024 and 2023: 2024 2023 Return on average assets 0.60 % 0.82 % Return on average equity 13.38 % 20.01 % Net interest margin (1) 2.77 % 2.88 % Efficiency ratio (2) 77.62 % 72.83 % Net interest spread (3) 2.30 % 2.50 % Loan to deposit ratio 99.32 % 78.99 % Net (recoveries) charge-offs to total average loans — % — % ACL on loans to loans not held for sale 0.66 % 0.64 % Nonperforming assets to total assets (4) 0.12 % 0.14 % Equity to assets 4.35 % 4.48 % Total capital to risk weighted assets 12.53 % 13.34 % Book value per share $ 14.65 $ 14.56 Basic earnings per share $ 1.94 $ 2.50 Diluted earnings per share $ 1.92 $ 2.48 Dividends paid per share $ 1.44 $ 1.44 Dividend payout ratio (5) 74.23 % 57.60 % __________________ (1) The ratio of tax equivalent net interest income to average earning assets.
Risk Factors". 30 The following per share information and key ratios presented in the table below depict several measurements of performance or financial condition at or for the years ended December 31, 2025 and 2024: 2025 2024 Return on average assets 0.71 % 0.60 % Return on average equity 15.29 % 13.38 % Net interest margin (1) 2.93 % 2.77 % Efficiency ratio (2) 75.14 % 77.62 % Net interest spread (3) 2.47 % 2.30 % Loan to deposit ratio 97.03 % 99.32 % Net charge-offs (recoveries) to total average loans — % — % ACL on loans to loans not held for sale 0.72 % 0.66 % Nonperforming assets to total assets (4) 0.85 % 0.12 % Equity to assets 5.00 % 4.35 % Total capital to risk weighted assets (5) 12.80 % 12.53 % Book value per share $ 17.53 $ 14.65 Basic earnings per share $ 2.43 $ 1.94 Diluted earnings per share $ 2.41 $ 1.92 Dividends paid per share $ 1.44 $ 1.44 Dividend payout ratio (6) 59.26 % 74.23 % __________________ (1) The ratio of tax equivalent net interest income to average earning assets.
The following table provides a maturity distribution of the Company’s time deposits in amounts in excess of the $250 thousand FDIC insurance limit at December 31: 2024 2023 (Dollars in thousands) Three months or less $ 24,544 $ 11,512 Over three months through six months 16,004 10,800 Over six months through twelve months 20,257 19,872 Over twelve months 918 622 $ 61,723 $ 42,806 Borrowings.
The following table provides a maturity distribution of the Company’s time deposits in amounts in excess of the $250 thousand FDIC insurance limit at December 31: 2025 2024 (Dollars in thousands) Three months or less $ 29,593 $ 24,544 Over three months through six months 17,267 16,004 Over six months through twelve months 21,713 20,257 Over twelve months 523 918 $ 69,096 $ 61,723 Borrowings.
The Company's maximum exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.
The Company's maximum exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those 44 instruments.