EX-99.1 2 sal0125form8kexh99_1.htm EXHIBIT 99.1

Exhibit 99.1

 

Wednesday, January 25, 2023

Company Press Release

 

Source: Salisbury Bancorp, Inc.

 

Salisbury Contact: Richard J. Cantele, Jr., President and Chief Executive Officer

860-435-9801 or [email protected]

 

FOR IMMEDIATE RELEASE

 

SALISBURY BANCORP, INC. REPORTS RESULTS FOR FOURTH QUARTER AND FULL YEAR 2022

 

·Fourth Quarter and Full Year 2022 Net Income of $0.71 and $2.75 per Basic Common Share, Respectively
·Robust Loan Growth of $174.1 million, or 16.5% for Full Year 2022, Excluding PPP Loans
·Non-performing Assets were 0.17% of Total Assets at December 31, 2022
·Common Equity Tier 1 and Total Capital Ratios of 12.2% and 13.4%, Respectively

 

Lakeville, Connecticut, January 25, 2023 /GlobeNewswire…..Salisbury Bancorp, Inc. (“Salisbury”), (NASDAQ Capital Market: “SAL”), the holding company for Salisbury Bank and Trust Company (the “Bank”), announced results for its fourth quarter and full year ended December 31, 2022.

Net income available to common shareholders was $4.1 million, or $0.71 per basic common share, for the fourth quarter ended December 31, 2022 (fourth quarter 2022), compared with $4.3 million, or $0.75 per basic common share, for the third quarter ended September 30, 2022 (third quarter 2022), and $4.1 million, or $0.72 per basic common share, for the fourth quarter ended December 31, 2021 (fourth quarter 2021). Net income for fourth quarter 2022 included costs of approximately $0.5 million, or $0.07 per basic share, related to Salisbury’s previously announced merger agreement with NBT Bancorp (“NBT merger”).

Salisbury’s President and Chief Executive Officer, Richard J. Cantele, Jr., stated, “Thanks to the dedication and hard work of our employees, we reported strong earnings and robust loan growth in 2022 and our credit quality metrics remain favorable despite a challenging macro-economic environment. We enter 2023 from a position of strength and Salisbury employees remain focused on prudently managing the bank’s capital and providing outstanding service to our customers.”

Net Interest and Dividend Income

Tax equivalent net interest income of $12.2 million for the fourth quarter 2022 increased $167 thousand, or 1.4%, versus third quarter 2022, and increased $1.5 million, or 13.8%, versus fourth quarter 2021. Tax equivalent interest income of $14.4 million for fourth quarter 2022 increased $1.1 million, or 8.6%, versus third quarter 2022 and increased $2.8 million, or 24.4%, from fourth quarter 2021. The cost of interest-bearing liabilities of $2.1 million for fourth quarter 2022 increased $1.0 million, or 83.5%, from third quarter 2022 and increased $1.3 million, or 164.0%, from fourth quarter 2021.

Average earning assets of $1.47 billion for fourth quarter 2022 increased $12.2 million, or 0.8%, from third quarter 2022, and increased $50.4 million, or 3.5%, versus fourth quarter 2021. Average earning assets for fourth quarter 2022 included average PPP loan balances of $0.4 million, net of deferred fees, compared with $1.3 million and $32.0 million in third quarter 2022 and fourth quarter 2021, respectively. Average total interest bearing liabilities of $982 million for fourth quarter 2022 increased $10.5 million, or 1.1%, from third quarter 2022 and increased $29.8 million, or 3.1%, versus fourth quarter 2021.

The tax equivalent net interest margin for fourth quarter 2022 was 3.28% compared with 3.27% for third quarter 2022 and 2.99% for fourth quarter 2021. Excluding PPP loans, the tax equivalent net interest margin for fourth quarter 2022 was 3.28% compared with 3.25% for third quarter 2022 and 2.87% for fourth quarter 2021. See SUPPLEMENTAL INFORMATION – Net Interest and Dividend Income on page 9 of this release for additional details.

Non-Interest Income

Non-interest income of $2.6 million for fourth quarter 2022 decreased $75 thousand versus third quarter 2022 and decreased $229 thousand versus fourth quarter 2021.

Trust and Wealth Advisory fees of $1.1 million for fourth quarter 2022 decreased $103 thousand from third quarter 2022 and decreased $161 thousand from fourth quarter 2021. Assets under administration were $1.3 billion at December 30, 2022 compared with $1.1 billion at December 31, 2021 and $1.2 billion at September 30, 2022. Discretionary assets under administration of $561.0 million at December 31, 2022 compared with $657.8 million at December 31, 2021 and $522.1 million at September 30, 2022. The variance from the comparative quarters primarily reflected changes in market valuations. Non-discretionary assets under administration of $728.9 million at December 31, 2022 increased from $425.4 million at December 31, 2021 and increased from $710.2 million at September 30, 2022. The increase in non-discretionary assets from the comparative quarters primarily reflected a higher valuation of certain partnership assets for an existing client relationship. The trust and wealth business records only a nominal annual fee on this relationship.

Service charges and fees of $1.2 million for fourth quarter 2022 were essentially unchanged from third quarter 2022 and decreased $67 thousand from fourth quarter 2021. Deposit fees for fourth quarter 2022 were essentially unchanged from the comparative quarters. Net fees from mortgage banking activities were below the comparative quarters. Salisbury did not sell any residential loans to FHLBB during fourth quarter and third quarter 2022 compared with sales of $4.2 million in fourth quarter 2021.

Non-Interest Expense

Non-interest expense of $8.9 million for fourth quarter 2022 increased $435 thousand from third quarter 2022 and increased $476 thousand versus fourth quarter 2021. Non-interest expense for fourth quarter 2022 included costs of approximately $500 thousand primarily for legal and investment banking expenses associated with the pending NBT merger. Compensation expense of $5.3 million for fourth quarter 2022 increased $306 thousand from third quarter 2022 and increased $546 thousand versus fourth quarter 2021. The increase in compensation expense from the comparative periods primarily reflected higher base salary expense and higher incentive accruals as well as higher deferred compensation expense.

Excluding compensation expense, other non-interest expenses for fourth quarter 2022 increased $129 thousand from third quarter 2022 and decreased $70 thousand from fourth quarter 2021. The increase from the prior quarter primarily reflected higher professional fees associated with the NBT merger, which were partially offset by lower facilities, marketing and deposit-related costs. The decrease from fourth quarter 2021 primarily reflected lower marketing costs, appraisal fees and deposit-related costs, which were partially offset by higher professional fees associated with the pending NBT merger.

The effective income tax rates for fourth quarter 2022, third quarter 2022 and fourth quarter 2021 were 20.1%, 18.7% and 19.1%, respectively.

Full Year Results

2022 net income available to common shareholders was $15.6 million, or $2.75 per basic common share, compared with $16.2 million, or $2.88 per basic common share for 2021. Results for 2022 included a provision of $2.7 million compared with a net release of credit reserves of $0.7 million for 2021.

Tax equivalent net interest income of $45.8 million for 2022 increased $4.5 million, or 10.8%, from $41.3 million in 2021. Tax equivalent interest income of $50.8 million for 2022 increased $6.0 million, or 13.4%, from $44.8 million in 2021. In 2022 Salisbury recorded PPP interest income and net fee income of $72 thousand and $751 thousand, respectively, compared with $651 thousand and $2.9 million, respectively, in 2021. This decrease in net PPP fee income was offset by higher interest income on residential and commercial loans due to higher interest rates and record loan growth in 2022.

The cost of interest-bearing liabilities of $5.0 million for 2022 increased $1.5 million, or 44.2%, from $3.4 million in 2021. The increase primarily reflected higher interest expense on deposits, partially offset by lower interest expense on subordinated debt.

Average earning assets of $1.43 billion increased $69.4 million, or 5.1%, from $1.37 billion in 2021 and average total interest-bearing liabilities of $964.0 million increased $31.5 million, or 3.4%, from $932.5 million in 2021. The tax equivalent net interest margin for 2022 was 3.16% compared with 3.01% for 2021. Excluding PPP, the tax equivalent net interest margin for 2022 was 3.12% compared with 2.87% for 2021.

Non-interest income of $11.7 million for 2022 increased $0.2 million from $11.5 million in 2021. The increase primarily reflected higher deposit and lending-related fees, higher BOLI income, partially offset by lower gains on the sale and servicing of mortgage loans. Salisbury sold $7.2 million of mortgage loans in 2022 compared with sales of $34.6 million in 2021.

Non-interest expense of $34.6 million for 2022 increased $2.5 million versus $32.1 million in 2021. The increase primarily reflected higher compensation, technology, and professional fees, which were partially offset by lower marketing costs and lower core deposit intangible amortization expense. Non-interest expenses for 2022 also included costs of approximately $0.5 million related to the NBT merger.

The effective tax rate for 2022 was 18.2% compared with 20.6% for 2021. The higher tax rate in 2021 reflected a lower mix of tax-exempt income from municipal bonds, tax advantaged loans and bank-owned life insurance on a comparatively higher level of pre-tax income.

Loans

Gross loans receivable of $1.2 billion increased $37.7 million, or 3.2%, from third quarter 2022, and increased $148.8 million, or 13.8%, from fourth quarter 2021. Excluding PPP loans, gross loans receivable increased $37.9 million, or 3.2%, from third quarter 2022 and $174.1 million, or 16.5%, from fourth quarter 2021. Residential 5+ multifamily gross loans receivable at December 31, 2022 and September 30, 2022 included a loan for approximately $16.0 million. At December 31, 2021 this loan, which had a gross balance of approximately $12.0 million, was reported in the commercial real estate category while the project was under construction. The ratio of gross loans to deposits for fourth quarter 2022 was 90.4% compared with 89.9% for third quarter 2022 and 80.8% for fourth quarter 2021. Balances by loan type for the comparative periods were as follows:

 
 

 

 

Loan Type    Q4 2022      Q3 2022      Q4 2021  
Residential Real Estate (1-4 Family)  $476,719   $461,379   $416,139 
Residential 5+ Multifamily   80,400    70,459    52,325 
Commercial Real Estate   421,147    413,019    369,761 
Commercial & Industrial ex PPP Loans   190,191    186,527    169,543 
PPP Loans   299    469    25,589 
Commercial & Industrial – Total   190,490    186,996    195,132 
Farm Land   4,081    4,225    2,807 
Vacant Land   14,440    14,796    14,182 
Municipal   19,693    18,607    16,534 
Consumer   20,546    20,344    12,547 
Deferred Costs/(Fees)   1,001    1,002    285 
Gross Loans Receivable  $1,228,517   $1,190,827   $1,079,712 
Gross Loans Receivable ex PPP  $1,228,218   $1,190,358   $1,054,123 

 

Asset Quality

Non-performing assets of $2.7 million, or 0.17% of total assets at December 31, 2022, decreased $1.5 million from $4.2 million, or 0.27% of total assets at December 31, 2021, and increased $0.8 million from $1.9 million, or 0.12% of total assets, at September 30, 2022.

The amount of total impaired and potential problem loans increased $0.2 million during the quarter to $11.4 million or 0.93% of gross loans receivable at December 31, 2022 compared to $32.8 million, or 3.04% of gross loans receivable at December 31, 2021 and $11.2 million, or 0.94% of gross loans receivable at September 30, 2022. The decrease in the balance from fourth quarter 2021 primarily reflected management’s upgrade of the internal risk rating on certain hospitality related loans, which were previously downgraded due to concerns over COVID-19. These businesses have demonstrated a return to pre-pandemic levels of activity and liquidity, warranting the improvement in risk rating.

Accruing loans receivable 30-to-89 days past due of $1.3 million, or 0.11% of gross loans receivable, were essentially unchanged from December 31, 2021, and increased $0.9 million from $0.4 million, or 0.03% of gross loans receivable at September 30, 2022.

The allowance for loan losses for fourth quarter 2022 was $14.8 million compared with $14.3 million for third quarter 2022 and $13.0 million for fourth quarter 2021.The provision expense was $0.5 million for fourth quarter 2022 compared with a provision expense of $0.7 million for third quarter 2022 and a net reserve release of $0.2 million for fourth quarter 2021. The provision expense for fourth quarter 2022 reflected the strong loan growth in the quarter. Net loan charge-offs were $13 thousand for the fourth quarter 2022 compared with $64 thousand for third quarter 2022 and $3 thousand for the fourth quarter 2021.

Reserve coverage, as measured by the ratio of the allowance for loan losses to gross loans, excluding PPP loans, was 1.21% for the fourth quarter 2022 versus 1.20% for the third quarter 2022 and 1.23% for the fourth quarter 2021. Similarly, reserve coverage, as measured by the ratio of the allowance for loan losses to non-performing loans was 558% for the fourth quarter 2022 versus 771% for third quarter 2022 and 309% for fourth quarter 2021.

Salisbury endeavors to work constructively to resolve its non-performing loan issues with customers. Substantially all non-performing loans are collateralized with real estate and the repayment of such loans is largely dependent on the return of such loans to performing status or the liquidation of the underlying real estate collateral.

Deposits and Borrowings

Deposits of $1.4 billion at December 31, 2022 increased $22.2 million, or 1.7%, from December 31, 2021 and increased $33.2 million, or 2.5%, from September 30, 2022. At December 31, 2022, Salisbury had outstanding brokered deposits balances of $45.0 million compared with balances of $7.9 million at December 31, 2021. Salisbury did not have any outstanding brokered deposit balances at September 30, 2022. Brokered deposits are included in the certificates of deposit balances on Salisbury’s consolidated balance sheet. Management utilized brokered deposits in fourth quarter 2022 to fund continued loan growth and to offset seasonal deposit outflows. Average total deposits were $1.3 billion for fourth quarter 2022, third quarter 2022 and fourth quarter 2021. Average total deposits for fourth quarter 2022 included average brokered deposits of $25.8 million compared with $17.6 million for third quarter 2022 and $7.9 million for fourth quarter 2021.

Salisbury had $10.0 million of outstanding advances from FHLBB at December 31, 2022 compared with $7.7 million at December 31, 2021 and $20.0 million at September 30, 2021, respectively. Salisbury’s excess borrowing capacity at FHLBB was approximately $241 million at December 31, 2022.

Capital

Shareholders’ equity increased $5.2 million in fourth quarter to $128.4 million at December 31, 2022 as net income of $4.1 million, unrealized gains, net of taxes, in the available-for-sale securities (“AFS”) portfolio of $1.6 million and other activity of $0.4 million, were partially offset by common stock dividends paid of $0.9 million. The unrealized losses, net of taxes, in the AFS portfolio were $20.7 million at December 31, 2022. These losses, which reflected the sharp increase in market interest rates during 2022, reduced both book value and tangible book value at December 31, 2022 compared with year end 2021. Book value per common share of $22.13 at December 31, 2022 increased $0.84 from third quarter 2022 and decreased $1.74 from fourth quarter 2021. Tangible book value per common share of $19.71 at December 31, 2022 increased $0.85 from third quarter 2022 and decreased $1.67 from fourth quarter 2021.

The Bank’s regulatory capital ratios remain in compliance with regulatory “well capitalized” requirements. At December 31, 2022, the Bank’s Tier 1 leverage, total risk-based capital, and common equity tier 1 capital ratios were 9.99%, 13.43%, and 12.24%, respectively, compared with regulatory “well capitalized” minimums of 5.00%, 10.00%, and 6.5%, respectively. The unrealized losses in the AFS portfolio noted above do not affect the Bank’s regulatory capital ratios.

During fourth quarter 2022, Salisbury did not repurchase any of its outstanding common stock pursuant to its stock repurchase program established in March 2021.

Dividend on Common Shares

On January 25, 2023, the Board of Directors of Salisbury approved a quarterly cash dividend of $0.16 per common share that will be paid on February 24, 2023 to shareholders of record as of February 10, 2023.

Other Matters

In July 2022, Salisbury management discovered that the Bank’s trust department terminated a trust account in May 2020 and distributed approximately $1.0 million that should have been retained in continuance of the trust account. In December 2022, Salisbury filed a complaint against the beneficiaries to recover the distributed proceeds and to reinstate the trust account. At this time, management believes that Salisbury’s exposure is not yet known or knowable and could potentially range from zero to approximately $0.8 million depending upon the facts and circumstances.

Background

Salisbury Bancorp, Inc. is the parent company of Salisbury Bank and Trust Company, a Connecticut chartered commercial bank serving the communities of northwestern Connecticut and proximate communities in New York and Massachusetts, since 1848, through full service branches in Canaan, Lakeville, Salisbury and Sharon, Connecticut; Great Barrington, South Egremont and Sheffield, Massachusetts; and Dover Plains, Fishkill, Millerton, Newburgh, New Paltz, Poughkeepsie, and Red Oaks Mill, New York. The Bank offers a broad spectrum of consumer and business banking products and services, as well as trust and wealth advisory services. For more information, please visit www.salisburybank.com.

Forward-Looking Statements

This news release may contain statements relating to Salisbury’s and the Bank’s future results that are considered “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and expectations of management as well as the assumptions and estimates made by management using information currently available to management. Since these statements reflect the views of management concerning future events, these statements involve risks, uncertainties and assumptions, including among others: changes in market interest rates and general and regional economic conditions; changes in laws and regulations; changes in accounting principles; and the quality or composition of the loan and investment portfolios, technological changes and cybersecurity matters, and other factors that may be described in Salisbury’s quarterly reports on Form 10-Q and its annual report on Form 10-K, which are available at the Securities and Exchange Commission’s website (www.sec.gov) and to which reference is hereby made. Forward-looking statements made by Salisbury in this news release speak only as of the date they are made. Events or other facts that could cause Salisbury’s actual results to differ may arise from time to time and Salisbury cannot predict all such events and factors. Salisbury undertakes no obligation to publicly update any forward-looking statement unless as may be required by law.

Investor presentation slides, which include a review of financial results and trends through the period ended December 31, 2022, are available in the Shareholder Relations section of Salisbury’s website at salisburybank.com under About Us/Shareholder Relations/News & Market Information/Presentations.


Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED BALANCE SHEETS (unaudited)

(in thousands, except share data)    December 31, 2022      December 31, 2021  
ASSETS          
Cash and due from banks  $5,864   $6,404 
Interest bearing demand deposits with other banks   44,675    168,931 
Total cash and cash equivalents   50,539    175,335 
Interest bearing Time Deposits with Financial Institutions       750 
Securities          
Available-for-sale at fair value   187,410    202,396 
Mutual funds at fair value   1,933    901 
Federal Home Loan Bank of Boston stock at cost   1,285    1,397 
Loans held-for-sale       2,684 
Loans receivable, net (allowance for loan losses: $14,846 and $12,962)   1,213,671    1,066,750 
Bank premises and equipment, net   22,148    22,625 
Goodwill   13,815    13,815 
Intangible assets (net of accumulated amortization: $5,653 and $5,462)   227    418 
Accrued interest receivable   6,797    6,260 
Cash surrender value of life insurance policies   30,379    27,738 
Deferred taxes   8,492    2,588 
Other assets   4,886    5,527 
Total Assets  $1,541,582   $1,529,184 
LIABILITIES and SHAREHOLDERS' EQUITY          
Deposits          
Demand (non-interest bearing)  $395,994   $416,073 
Demand (interest bearing)   231,486    233,600 
Money market   343,965    330,436 
Savings and other   233,578    237,075 
Certificates of deposit   153,370    119,009 
Total deposits   1,358,393    1,336,193 
Repurchase agreements   7,228    11,430 
Federal Home Loan Bank of Boston advances   10,000    7,656 
Subordinated debt   24,531    24,474 
Note payable   128    170 
Finance lease obligations   4,262    4,107 
Accrued interest and other liabilities   8,685    8,554 
Total Liabilities   1,413,227    1,392,584 
Shareholders' Equity          
Common stock - $0.10 per share par value          
Authorized: 10,000,000;          
Issued: 5,798,816 and 5,723,394          
Outstanding: 5,798,816 and 5,723,394   580    286 
Unearned compensation – restricted stock awards   (1,144)   (925)
Paid-in capital   47,466    46,374 
Retained earnings   102,178    89,995 
Accumulated other comprehensive (loss) income, net   (20,725)   870 
Total Shareholders' Equity   128,355    136,600 
Total Liabilities and Shareholders' Equity  $1,541,582   $1,529,184 

 

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

   Three months ended  Twelve months ended
Periods ended December 31, (in thousands, except per share amounts)  2022  2021  2022  2021
Interest and dividend income                    
Interest and fees on loans  $12,595   $10,438   $44,874   $41,080 
Interest on debt securities                    
Taxable   992    651    3,479    2,048 
Tax exempt   212    191    787    697 
Other interest and dividends   354    73    871    247 
Total interest and dividend income   14,153    11,353    50,011    44,072 
Interest expense                    
Deposits   1,786    509    3,724    2,160 
Repurchase agreements   20    3    30    16 
Finance lease   40    34    163    136 
Note payable   2    3    9    11 
Subordinated debt   233    233    932    1,000 
Federal Home Loan Bank of Boston advances   57    28    114    125 
Total interest expense   2,138    810    4,972    3,448 
Net interest and dividend income   12,015    10,543    45,039    40,624 
Provision expense (release) for loan losses   525    (202)   2,683    (720)
Net interest and dividend income after provision (release) for loan losses   11,490    10,745    42,356    41,344 
Non-interest income                    
Trust and wealth advisory   1,125    1,286    4,887    4,970 
Service charges and fees   1,219    1,286    5,299    4,822 
Mortgage banking activities, net   59    88    556    1,000 
Losses on CRA mutual fund   (1)   (9)   (120)   (26)
Gains (losses) on securities, net           165    (2)
Bank-owned life insurance (“BOLI”) income   191    170    806    556 
Gain on sale of assets               73 
Other   25    26    109    107 
Total non-interest income   2,618    2,847    11,702    11,500 
Non-interest expense                    
Salaries   3,995    3,753    14,932    13,417 
Employee benefits   1,337    1,033    5,125    5,023 
Premises and equipment   1,081    1,080    4,281    4,114 
Write-down of assets           3    144 
Information processing and services   697    617    2,795    2,441 
Professional fees   921    688    3,218    2,779 
Collections, OREO, and loan related   76    138    376    455 
FDIC insurance   135    171    526    541 
Marketing and community support   161    328    822    881 
Amortization of intangibles   42    57    191    256 
Other   502    606    2,376    2,053 
Total non-interest expense   8,947    8,471    34,645    32,104 
Income before income taxes   5,161    5,121    19,413    20,740 
Income tax provision   1,037    980    3,539    4,267 
Net income  $4,124   $4,141   $15,874   $16,473 
Net income available to common shareholders  $4,055   $4,076   $15,598   $16,225 
Basic earnings per common share  $0.71   $0.72   $2.75   $2.88 
Diluted earnings per common share  $0.71   $0.72   $2.74   $2.86 
Common dividends per share  $0.16   $0.16   $0.64   $0.61 

 

Salisbury Bancorp, Inc. and Subsidiary

SELECTED CONSOLIDATED FINANCIAL DATA (unaudited)

 

At or for the quarters ended                         
(in thousands, except per share amounts and ratios)   Q4 2022    Q3 2022    Q2 2022    Q1 2022    Q4 2021 
Total assets  $1,541,582   $1,512,138   $1,496,521   $1,465,082   $1,529,184 
Loans receivable, net   1,213,671    1,176,493    1,135,758    1,066,216    1,066,750 
Total securities   190,628    192,530    205,727    217,591    204,694 
Deposits   1,358,393    1,325,204    1,316,539    1,290,474    1,336,193 
FHLBB advances   10,000    20,000        419    7,656 
Shareholders’ equity   128,355    123,160    127,303    130,066    136,600 
Wealth assets under administration   1,289,918    1,232,272    1,261,244    1,049,240    1,083,152 
Discretionary wealth assets under administration   561,050    522,109    546,506    625,346    657,789 
Non-discretionary wealth assets under administration   728,868    710,163    714,738    423,894    425,363 
Non-performing loans   2,663    1,860    4,229    2,765    4,199 
Non-performing assets   2,663    1,860    4,229    2,765    4,199 
Accruing loans past due 30-89 days   1,309    390    1,001    2,349    1,342 
Net interest and dividend income   12,015    11,844    10,872    10,306    10,543 
Net interest and dividend income, tax equivalent (1)   12,221    12,054    11,061    10,484    10,735 
Provision expense (release) for loan losses   525    695    1,100    363    (202)
Non-interest income   2,618    2,693    3,297    3,094    2,847 
Non-interest expense   8,947    8,512    8,532    8,653    8,471 
Income before income taxes   5,161    5,330    4,537    4,384    5,121 
Income tax provision   1,037    994    692    816    980 
Net income   4,124    4,336    3,845    3,568    4,141 
Net income allocated to common shareholders   4,055    4,264    3,772    3,508    4,076 
                          
Per share data                         
Basic earnings per common share  $0.71   $0.75   $0.67   $0.62   $0.72 
Diluted earnings per common share   0.71    0.75    0.66    0.62    0.72 
Dividends per common share   0.16    0.16    0.16    0.16    0.16 
Book value per common share   22.13    21.29    22.01    22.56    23.87 
Tangible book value per common share - Non-GAAP (2)   19.71    18.86    19.57    20.10    21.38 
Common shares outstanding at end of period (in thousands)   5,799    5,784    5,784    5,765    5,723 
Weighted average common shares outstanding, to calculate basic earnings per share (in thousands)   5,688    5,687    5,666    5,636    5,635 
Weighted average common shares outstanding, to calculate diluted earnings per share (in thousands)   5,710    5,713    5,699    5,694    5,670 
                          
Profitability ratios                         
Net interest margin (tax equivalent) (1)   3.28%   3.27%   3.15%   2.95%   2.99%
Efficiency ratio (2)   56.66    57.38    59.49    63.38    61.91 
Effective income tax rate   20.10    18.65    15.25    18.60    19.13 
Return on average assets   1.07    1.13    1.06    0.97    1.10 
Return on average common shareholders’ equity   13.05    13.23    11.98    10.65    12.14 
                          
Credit quality ratios                         
Non-performing loans to loans receivable, gross   0.22%   0.16%   0.37%   0.26%   0.39%
Accruing loans past due 30-89 days to loans receivable, gross   0.11    0.03    0.09    0.22    0.12 
Allowance for loan losses to loans receivable, gross   1.21    1.20    1.19    1.20    1.20 
Allowance for loan losses to non-performing loans   557.5    770.6    324.0    467.3    308.7 
Non-performing assets to total assets   0.17    0.12    0.28    0.19    0.27 
                          
Capital ratios                         
Common shareholders' equity to assets   8.33%   8.14%   8.51%   8.88%   8.93%
Tangible common shareholders' equity to tangible assets - Non-GAAP (2)   7.48    7.28    7.63    7.99    8.08 
Tier 1 leverage capital (3)   9.99    9.83    10.04    9.66    9.42 
Total risk-based capital (3)   13.43    13.24    13.28    13.98    14.08 
Common equity tier 1 capital (3)   12.24    12.07    12.13    12.80    12.87 
                          

(1) Adjusted to reflect the U.S. federal statutory benefit on income derived from tax-exempt securities and loans.

(2) Refer to schedule labeled “Supplemental Information – Non-GAAP Financial Measures”.
(3) Represents the capital ratios of the Bank.

 

Salisbury Bancorp, Inc. and Subsidiary

SUPPLEMENTAL INFORMATION – Non-GAAP Financial Measures (unaudited)

At or for the quarters ended                         
(in thousands, except per share amounts and ratios)   Q4 2022    Q3 2022    Q2 2022    Q1 2022    Q4 2021 
Common Shareholders' Equity  $128,355   $123,160   $127,303   $130,066   $136,600 
Less: Goodwill   (13,815)   (13,815)   (13,815)   (13,815)   (13,815)
Less: Intangible assets   (227)   (269)   (314)   (364)   (418)
Tangible Common Shareholders' Equity  $114,313   $109,076   $113,174   $115,887   $122,367 
Total Assets  $1,541,582   $1,512,138   $1,496,521   $1,465,082   $1,529,184 
Less: Goodwill   (13,815)   (13,815)   (13,815)   (13,815)   (13,815)
Less: Intangible assets   (227)   (269)   (314)   (364)   (418)
Tangible Total Assets  $1,527,540   $1,498,054   $1,482,392   $1,450,903   $1,514,951 
Common Shares outstanding (in thousands)   5,799    5,784    5,784    5,765    5,723 
                          
Book value per Common Share – GAAP  $22.13   $21.29   $22.01   $22.56   $23.87 
Tangible book value per Common Share - Non-GAAP   19.71    18.86    19.57    20.10    21.38 
Tangible common shareholders’ equity to tangible total assets - Non-GAAP   7.48%   7.28%   7.63%   7.99%   8.08%
Consolidated:                         
Non-interest expense  $8,947   $8,512   $8,532   $8,653   $8,471 
Amortization of core deposit intangibles   (42)   (46)   (50)   (54)   (57)
OREO recovery       15             
Merger-related costs   (497)                
Fraud-related recovery (losses)           50    (251)    
Adjusted non-interest expense  $8,408   $8,481   $8,532   $8,348   $8,414 
Net interest and dividend income, tax equivalent  $12,221   $12,054   $11,061   $10,484   $10,735 
Non-interest income   2,618    2,693    3,297    3,094    2,847 
Losses (gains) on securities   1    47    75    (168)   9 
Gains on sale of fixed assets                    
BOLI proceeds receivable           (89)        
Gains on sale of loans       (15)       (239)    
Adjusted revenue  $14,840   $14,779   $14,344   $13,171   $13,591 
Efficiency Ratio – Non-GAAP 1   56.66%   57.38%   59.49%   63.38%   61.91%
                          

1 Excluding revenue and expenses associated with trust & wealth advisory, the efficiency ratios would be: Q4 2022: 54.64%; Q3 2022: 55.28%; Q2 2022: 57.21%; Q1 2022: 61.83%; Q4 2021: 60.62%.

 

Salisbury Bancorp, Inc. and Subsidiary

SUPPLEMENTAL INFORMATION – Net Interest and Dividend Income (unaudited)

At or for the quarters ended Average Balance  Income / Expense  Average Yield / Rate
(dollars in thousands)Q4 2022  Q3 2022  Q4 2021  Q4 2022  Q3 2022  Q4 2021  Q4 2022  Q3 2022  Q4 2021  
Loans (a)(d)  $1,209,184   $1,168,037   $1,078,097   $12,726   $11,675   $10,560    4.16%   3.95%   3.89%
Securities (c)(d)   217,963    221,620    186,284    1,279    1,192    911    2.35    2.15    1.96 
FHLBB stock   1,416    1,191    1,641    15    8    11    4.29    2.92    2.68 
Short term funds (b)   43,328    68,818    155,502    339    344    62    3.10    1.98    0.16 
Total interest-earning assets   1,471,891    1,459,666    1,421,524    14,359    13,219    11,544    3.86    3.58    3.22 
Other assets   52,855    60,283    76,059                               
Total assets  $1,524,746   $1,519,949   $1,497,583                               
Interest-bearing demand deposits  $232,228   $233,547   $225,607    115    106    104    0.20    0.18    0.18 
Money market accounts   331,451    320,552    329,005    915    356    139    1.10    0.44    0.17 
Savings and other   246,650    246,101    233,463    291    179    66    0.47    0.29    0.11 
Certificates of deposit   128,787    131,918    121,192    465    242    200    1.43    0.73    0.65 
Total interest-bearing deposits   939,116    932,118    909,267    1,786    883    509    0.75    0.38    0.21 
Repurchase agreements   6,615    9,684    7,923    20    4    3    1.18    0.18    0.16 
Finance lease   5,475    5,318    2,696    40    41    34    2.94    3.05    5.10 
Note payable   132    142    173    2    2    3    6.16    6.15    6.49 
Subordinated debt (f)   24,523    24,508    24,467    233    233    233    3.80    3.80    3.82 
FHLBB advances   6,576    217    8,071    57    2    28    3.37    3.15    1.38 
Total interest-bearing liabilities   982,437    971,987    952,597    2,138    1,165    810    0.86    0.48    0.34 
Demand deposits   408,672    410,861    401,294                               
Other liabilities   8,233    7,065    8,410                               
Shareholders’ equity   125,404    130,036    135,282                               
Total liabilities & shareholders’ equity  $1,524,746   $1,519,949   $1,497,583                               
Net interest income                 $12,221   $12,054   $10,735                
Spread on interest-bearing funds                                 3.00    3.11    2.88 
Net interest margin (e)                                 3.28    3.27    2.99 

 

(a)Includes non-accrual loans.
(b)Includes interest-bearing deposits in other banks and federal funds sold.
(c)Average balances of securities are based on amortized cost.
(d)Includes tax exempt income benefit of $0.2 million, $0.2 million and $0.2 million, respectively, for Q4 2022, Q3 2022 and Q4 2021 on tax-exempt securities and loans whose income and yields are calculated on a tax-equivalent basis. The income benefit reflected the U.S. federal statutory tax rate of 21.0% for 2022 and 2021.
(e)Net interest income divided by average interest-earning assets.
(f)Net of issuance costs.
 
 

 

Salisbury Bancorp, Inc. and Subsidiary

SUPPLEMENTAL INFORMATION – Net Interest and Dividend Income (unaudited)

 

Twelve months ended December 31,  Average Balance  Income / Expense  Average Yield / Rate
(dollars in thousands)    2022      2021      2022      2021      2022      2021  
Loans (a)(d)  $1,142,663   $1,059,663   $45,373   $41,549    3.93%   3.89%
Securities (c)(d)   218,331    144,833    4,549    2,991    2.08    2.06 
FHLBB stock   1,315    1,790    41    37    3.12    2.09 
Short term funds (b)   72,309    158,907    830    210    1.15    0.13 
Total earning assets   1,434,618    1,365,193    50,793    44,787    3.51    3.26 
Other assets   62,365    72,590                     
Total assets  $1,496,983   $1,437,783                     
Interest-bearing demand deposits  $231,970   $224,763    429    435    0.18    0.19 
Money market accounts   318,302    315,469    1,554    547    0.49    0.17 
Savings and other   240,695    215,300    630    239    0.26    0.11 
Certificates of deposit   132,192    130,879    1,111    939    0.84    0.72 
Total interest-bearing deposits   923,159    886,411    3,724    2,160    0.40    0.24 
Repurchase agreements   8,417    10,679    30    16    0.36    0.15 
Finance lease   5,294    2,739    163    136    3.07    4.96 
Note payable   147    187    9    11    6.14    6.13 
Subordinated Debt (f)   24,502    22,511    932    1,000    3.80    4.44 
FHLBB advances   2,446    9,938    114    125    4.59    1.24 
Total interest-bearing liabilities   963,965    932,465    4,972    3,448    0.52    0.37 
Demand deposits   395,848    366,926                     
Other liabilities   7,183    7,285                     
Shareholders’ equity   129,987    131,107                     
Total liabilities & shareholders’ equity  $1,496,983   $1,437,783                     
Net interest income            $45,821   $41,339           
Spread on interest-bearing funds                       3.00    2.89 
Net interest margin (e)                       3.16    3.01 

 

(a)Includes non-accrual loans.
(b)Includes interest-bearing deposits in other banks and federal funds sold.
(c)Average balances of securities are based on historical cost.
(d)Includes tax exempt income benefit of $0.7 million and $0.5 million, respectively for 2022 and 2021 on tax-exempt securities and loans whose income and yields are calculated on a tax-equivalent basis. The income benefit reflected the U.S. federal statutory tax rate of 21.0% for 2022 and 2021.
(e)Net interest income divided by average interest-earning assets.

(f)Net of issuance costs.