Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / SAL - Salisbury Bancorp Inc. Reports Results For First Quarter 2020


SAL - Salisbury Bancorp Inc. Reports Results For First Quarter 2020

  • First Quarter 2020 Net Income of $0.72 per Basic Common Share
  • Results Reflected a Loan Loss Provision of $1.7 Million Primarily Due to COVID-19 Virus
  • Common Equity Tier 1 and Total Capital Ratios of 11.79% and 12.97%, Respectively
  • Non-performing Assets were 0.28% of Total Assets Compared with 0.35% at December 31, 2019

LAKEVILLE, Conn., April 27, 2020 (GLOBE NEWSWIRE) -- Salisbury Bancorp, Inc. (“Salisbury”), (NASDAQ Capital Market: “SAL”), the holding company for Salisbury Bank and Trust Company (the “Bank”), announced results for its first quarter ended March 31, 2020.

Net income available to common shareholders was $2.0 million, or $0.72 per common share (basic), for Salisbury’s first quarter ended March 31, 2020 (first quarter 2020), compared with $3.0 million, or $1.06 per common share (basic), for the fourth quarter ended December 31, 2019 (fourth quarter 2019), and $2.4 million, or $0.87 per common share (basic), for the first quarter ended March 31, 2019 (first quarter 2019). Results for the fourth quarter 2019 included a non-recurring non-taxable reduction in compensation expense of $328 thousand or $0.12 per common share (basic) related to a change in terms of agreements related to bank-owned life insurance policies (“BOLI”).

Salisbury’s President and Chief Executive Officer, Richard J. Cantele, Jr., stated, “These are unprecedented times as we deal with the health challenges and economic implications of the COVID-19 virus pandemic. The virus has disrupted our daily routines and it has forced us all to think and work differently. We proactively implemented a number of steps to protect our employees and our customers over the last several weeks, which included requiring many of our employees to work remotely or from different locations. Despite these operational challenges, we remain steadfast in our commitment to help our customers through this crisis. We have also waived deposit fees and implemented a loan payment deferral program for customers affected by the virus. In addition, thanks to the dedication and commitment of our employees, we also processed nearly 480 customer loan applications of nearly $86 million that were approved by the Small Business Administration during the initial round of the Paycheck Protection Program. While we hope that these disruptions will be short term in nature, no one can say for sure how long they will last. Salisbury Bank remains committed to providing outstanding customer service and supporting its local communities during this period of extreme angst and uncertainty.”

Impact of COVID-19 Virus Pandemic

To help support the financial needs of our customers and the communities in our markets, Salisbury waived various deposit and transaction related fees1 for the foreseeable future. Approximately $30 thousand of fees were waived in March 2020. Salisbury also implemented a loan payment deferral program which allows residential, commercial and consumer borrowers, who have been adversely affected by the virus, to defer loan payments for up to three months. As of March 31, 2020, 67 residential and consumer borrowers ($14 million of loan balances) and 111 commercial borrowers ($72 million of loan balances) have requested payment deferrals. The deterioration in economic conditions also contributed to a first quarter 2020 loan loss provision of $1.7 million, which is discussed herein under Asset Quality.

Net Interest and Dividend Income

Tax equivalent net interest and dividend income for the first quarter 2020 increased $115 thousand, or 1.3%, versus fourth quarter 2019, and increased $392 thousand, or 4.6%, versus first quarter 2019. First quarter 2020 average earning assets of $1.06 billion increased $11.3 million, or 1.1%, versus fourth quarter 2019, and increased $13.8 million, or 1.3%, versus first quarter 2019. Average earning assets earned 4.09% for first quarter 2020 compared with 4.13% in fourth quarter 2019 and 4.18% in first quarter 2019. Average total interest bearing deposits of $714.3 million increased $9.6 million, or 1.4%, versus fourth quarter 2019 and increased $14.1 million, or 2.0%, versus first quarter 2019. The cost of average interest-bearing liabilities was 1.00% for first quarter 2020 compared with 1.09% in fourth quarter 2019 and 1.24% in first quarter 2019. The tax equivalent net interest margin for first quarter 2020 was 3.35% compared with 3.34% for fourth quarter 2019 and 3.28% for first quarter 2019. See SUPPLEMENTAL INFORMATION – Net Interest and Dividend Income on page 8 on this release for additional details.

Non-Interest Income

Non-interest income of $2.2 million for first quarter 2020 decreased $174 thousand versus fourth quarter 2019 and increased $218 thousand versus first quarter 2019.

Trust and Wealth Advisory fees of $1.0 million for first quarter 2020 were essentially unchanged from fourth quarter 2019 and increased $124 thousand versus first quarter 2019. The increase from first quarter 2019 primarily reflected higher asset-based fees. Assets under administration were $639.5 million at March 31, 2020 compared with $777.5 million at December 31, 2019 and $691.7 million at March 31, 2019. Discretionary assets under administration of $425.4 million in first quarter 2020 declined from $498.7 million in fourth quarter 2019 and $444.1 million in first quarter 2019 primarily due to lower market valuations. Non-discretionary assets under administration of $214.1 million in first quarter 2020 declined from $278.8 million in fourth quarter 2019 and $247.6 million in first quarter 2019 due to a lower valuation of shares in a partnership for one significant client relationship. The trust and wealth business records only a nominal annual fee on this relationship.

Service charges and fees of $0.9 million for first quarter 2020 decreased $188 thousand versus fourth quarter 2019 and decreased $15 thousand versus first quarter 2019. The decrease from fourth quarter 2019 and first quarter 2019 primarily reflected lower loan prepayment penalties as well as lower interchange and deposit-related fees. Income from mortgage sales and servicing decreased $14 thousand versus fourth quarter 2019 and increased $45 thousand versus first quarter 2019. The increase from the first quarter 2019 reflected higher gains on mortgage sales, due to an increase in volume.

Non-interest income for the first quarter 2020 included BOLI income of $133 thousand compared to $139 thousand in fourth quarter 2019 and $79 thousand in first quarter 2019.

Non-Interest Expense

Non-interest expense of $6.9 million for first quarter 2020 decreased $144 thousand versus fourth quarter 2019 and decreased $275 thousand versus first quarter 2019. Compensation expense of $4.0 million for first quarter 2020 decreased $34 thousand from fourth quarter 2019 and decreased $182 thousand versus first quarter 2019. The decline from fourth quarter 2019 primarily reflected lower salaries, production and incentive accruals, which were partly offset by higher employee benefit costs. The fourth quarter 2019 included a one-time reduction of $328 thousand to BOLI related benefits costs related to substantive modifications to key terms of those agreements. The higher benefits costs were partly offset by lower deferred compensation accruals. The reduction in compensation from first quarter 2019 primarily reflected lower salary expense and payroll taxes and higher deferred loan origination expenses.

Excluding compensation, other non-interest expenses for first quarter 2020 declined $108 thousand from fourth quarter 2019 and declined $93 thousand from first quarter 2019. The decline from fourth quarter 2019 primarily reflected lower premises and equipment costs which were partly offset by higher FDIC insurance costs due to an assessment credit of $120 thousand received in fourth quarter 2019. The decrease from first quarter 2019 primarily reflected higher OREO losses and related carrying costs in the comparative prior year quarter.

The effective income tax rates for first quarter 2020, fourth quarter 2019 and first quarter 2019 were 14.4%, 16.1% and 17.8%, respectively. The lower tax rate in first quarter 2020 primarily reflected the effect of tax-exempt income from municipal bonds, tax advantaged loans and bank-owned life insurance on a comparatively lower level of pre-tax income.

Loans

Gross loans receivable increased $23.5 million during first quarter 2020 to $959.8 million at March 31, 2020, compared with $936.3 million at December 31, 2019, and increased $39.9 million from $919.9 million at March 31, 2019. The ratio of gross loans to deposits for first quarter 2020 was 99.4% compared with 101.8% for fourth quarter 2019 and 97.7% for first quarter 2019. Balances by loan type for the comparative periods were as follows:

Loan Type
 
Q1 2020
 
Q4 2019
 
 
Q1 2019
Residential Real Estate
 
$
432,241
 
$
427,441
 
 
$
418,078
Commercial Real Estate
 
 
321,358
 
 
298,261
 
 
 
300,626
Commercial & Industrial
 
 
157,573
 
 
169,411
 
 
 
167,503
Farm Land
 
 
3,612
 
 
3,641
 
 
 
4,155
Vacant Land
 
 
14,488
 
 
7,893
 
 
 
8,164
Municipal
 
 
20,964
 
 
21,914
 
 
 
15,702
Consumer
 
 
8,195
 
 
6,385
 
 
 
4,377
Deferred Fees
 
 
1,329
 
 
1,362
 
 
 
1,333
Gross Loans Receivable
 
$
959,760
 
$
936,308
 
 
$
919,938

Asset Quality

Non-performing assets decreased $0.7 million during the first quarter to $3.2 million, or 0.28% of total assets at March 31, 2020, from $3.9 million, or 0.35% of total assets at December 31, 2019, and decreased $3.9 million from $7.1 million, or 0.64% of total assets, at March 31, 2019.    

The amount of total impaired and potential problem loans was $28.1 million or 2.93% of gross loans receivable at March 31, 2020 compared to $21.3 million, or 2.27% of gross loans receivable at December 31, 2019 and $22.9 million, or 2.49% of gross loans receivable at March 31, 2019.

Accruing loans receivable 30-to-89 days past due increased $4.1 million during first quarter 2020 to $6.2 million, or 0.64% of gross loans receivable, from $2.1 million, or 0.22% of gross loans receivable at December 31, 2019, and increased $4.0 million from $2.2 million, or 0.24% of gross loans receivable at March 31, 2019.

The allowance for loan losses for first quarter 2020 was $10.6 million compared with $8.9 million for fourth quarter 2019 and $8.8 million for first quarter 2019.The provision for loan loss expense was $1.7 million for first quarter 2020 versus $417 thousand for fourth quarter 2019, and $294 thousand for the first quarter 2019. The increase in the provision versus comparative periods reflected management’s assessment of the impact of the COVID-19 pandemic on certain qualitative and environmental factors and impaired loans as well as loan growth during the first quarter 2020. Net loan (recoveries) charge-offs were ($17) thousand for the first quarter 2020, $368 thousand for fourth quarter 2019 and $38 thousand for the first quarter 2019. Reserve coverage, as measured by the ratio of the allowance for loan losses to gross loans, was 1.11% for the first quarter 2020, versus 0.95% for the fourth quarter 2019 and 0.95% for the first quarter 2019. Similarly, reserve coverage, as measured by the ratio of the allowance for loan losses to non-performing loans was 333% for the first quarter 2020, versus 246% for fourth quarter 2019 and 137% for first quarter 2019.

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 were $965.6 million at March 31, 2020 compared with $919.5 million at December 31, 2019 and $942.0 million at March 31, 2019. The increase in deposits from fourth quarter 2019 of $46.1 million reflected additional brokered deposits of $53.0 million partly offset by normal seasonal customer activity. Deposits at March 31, 2020 reflected brokered deposits, including CDARS one-way buys, of $58.2 million compared with $2.9 million at December 31, 2019 and $49.7 million at March 31, 2019. Average total deposits for the first quarter 2020 were $949.4 million compared with $950.9 million for the fourth quarter 2019 and $918.8 million for the first quarter 2019.  Average total deposits for the first quarter 2020 included average brokered deposits of $33.3 million compared with $22.1 million for fourth quarter 2019 and $42.2 million for first quarter 2019.

Federal Home Loan Bank of Boston (FHLBB) advances decreased $10.0 million during the quarter to $40.9 million at March 31, 2020 and decreased $6.8 million from March 31, 2019. Salisbury’s excess borrowing capacity at FHLBB was approximately $243 million at March 31, 2020.

Capital

Book value per common share increased $0.83 during the first quarter 2020 to $41.05 per share and increased $3.24 from the first quarter 2019. Tangible book value per common share increased $0.87 during first quarter 2020 to $35.85 and increased $3.42 as compared to the first quarter 2019.

Shareholders’ equity increased $2.4 million in first quarter to $116.1 million at March 31, 2020 as net income of $2.0 million, unrealized gains in the available-for-sale securities portfolio of $1.0 million and restricted stock activity of $0.2 million were partly offset by common stock dividends paid of $0.8 million.

The Bank’s regulatory capital ratios remain in compliance with regulatory “well capitalized” requirements. At March 31, 2020, the Bank’s Tier 1 leverage, total risk-based capital, and common equity tier 1 capital ratios were 9.65%, 12.97%, and 11.79%, respectively, compared with regulatory “well capitalized” minimums of 5.00%, 10.00%, and 6.5%, respectively.

Dividend on Common Shares

The Board of Directors of Salisbury declared a $0.29 per common share quarterly cash dividend at their April 27, 2020 meeting. Such dividend will be paid on May 29, 2020 to shareholders of record as of May 15, 2020.

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.

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 March 31, 2020, are available in the Shareholder Relations section of Salisbury’s website at salisburybank.com under Shareholder Relations/News & Market Information/Presentations simultaneously with this Release.

Salisbury Contact: Richard J. Cantele, Jr., President and Chief Executive Officer
860-435-9801 or rcantele@salisburybank.com


Salisbury Bancorp, Inc. and Subsidiary
CONSOLIDATED BALANCE SHEETS (unaudited)

(in thousands, except share data)
March 31, 2020
December 31, 2019
ASSETS
 
 
Cash and due from banks
$
  6,597
 
$
  7,406
 
Interest bearing demand deposits with other banks
 
  32,665
 
 
  19,479
 
Total cash and cash equivalents
 
  39,262
 
 
  26,885
 
Interest bearing Time Deposits with Financial Institutions
 
  750
 
 
750
 
Securities
 
 
Available-for-sale at fair value
 
  91,333
 
 
  91,801
 
CRA mutual fund at fair value
 
  900
 
 
  882
 
Federal Home Loan Bank of Boston stock at cost
 
  2,733
 
 
  3,242
 
Loans held-for-sale
 
  580
 
 
  332
 
Loans receivable, net (allowance for loan losses: $10,618 and $8,895)
 
  949,142
 
 
  927,413
 
Other real estate owned
 
  -
 
 
  314
 
Bank premises and equipment, net
 
  17,535
 
 
  17,385
 
Goodwill
 
  13,815
 
 
  13,815
 
Intangible assets (net of accumulated amortization: $4,971 and $4,884)
 
  908
 
 
  995
 
Accrued interest receivable
 
  3,437
 
 
  3,415
 
Cash surrender value of life insurance policies
 
  20,714
 
 
  20,580
 
Deferred taxes
 
  1,174
 
 
  1,249
 
Other assets
 
  3,468
 
 
  3,390
 
Total Assets
$
  1,145,751
 
$
  1,112,448
 
LIABILITIES and SHAREHOLDERS' EQUITY
 
 
Deposits
 
 
Demand (non-interest bearing)
$
  243,491
 
$
  237,852
 
Demand (interest bearing)
 
  157,069
 
 
  153,314
 
Money market
 
  222,746
 
 
  239,504
 
Savings and other
 
  167,408
 
 
  161,112
 
Certificates of deposit
 
  174,906
 
 
  127,724
 
Total deposits
 
  965,620
 
 
  919,506
 
Repurchase agreements
 
  4,929
 
 
  8,530
 
Federal Home Loan Bank of Boston advances
 
  40,932
 
 
  50,887
 
Subordinated debt
 
  9,865
 
 
  9,859
 
Note payable
 
  237
 
 
  246
 
Finance lease obligations
 
  1,707
 
 
  1,718
 
Accrued interest and other liabilities
 
6,318
 
 
  8,047
 
Total Liabilities
 
  1,029,608
 
 
  998,793
 
Shareholders' Equity
 
 
Common stock - $0.10 per share par value
 
 
Authorized: 5,000,000;
 
 
Issued: 2,829,017 and 2,825,912
 
 
Outstanding: 2,829,017 and 2,825,912
 
  283
 
 
  283
 
Unearned compensation – restricted stock awards 
 
  (659
)
 
  (795
)
Paid-in capital
 
  44,566
 
 
  44,490
 
Retained earnings
 
  69,547
 
 
  68,320
 
Accumulated other comprehensive income, net
 
  2,406
 
 
  1,357
 
Total Shareholders' Equity
 
  116,143
 
 
  113,655
 
Total Liabilities and Shareholders' Equity
$
  1,145,751
 
$
  1,112,448
 


Salisbury Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF INCOME (unaudited)                                                                                                                                                                                                                 

Periods ended March 31, (in thousands, except per share amounts)
 
2020
 
2019
 
Interest and dividend income
 
 
Interest and fees on loans
$
  9,987
$
  9,934
 
Interest on debt securities
 
 
  Taxable
 
  455
 
  621
 
  Tax exempt
 
  185
 
  72
 
Other interest and dividends
 
  91
 
  227
 
  Total interest and dividend income
 
  10,718
 
  10,854
 
Interest expense
 
 
Deposits 
 
  1,509
 
  1,796
 
Repurchase agreements
 
  7
 
  3
 
Finance lease
 
  36
 
  46
 
Note payable
 
  4
 
  4
 
Subordinated Debt
 
  156
 
  156
 
Federal Home Loan Bank of Boston advances
 
  219
 
  412
 
  Total interest expense
 
  1,931
 
  2,417
 
Net interest and dividend income
 
  8,787
 
  8,437
 
Provision for loan losses
 
  1,706
 
  294
 
  Net interest and dividend income after provision for loan losses
 
  7,081
 
  8,143
 
Non-interest income
 
 
Trust and wealth advisory
 
  1,030
 
  906
 
Service charges and fees
 
  905
 
  920
 
Gains on sales of mortgage loans, net
 
  61
 
  7
 
Mortgage servicing, net
 
  67
 
  76
 
Gains on CRA mutual fund
 
  14
 
  11
 
Gains (losses) on sales of available -for-sale- securities, net
 
  1
 
  (9
)
BOLI income and gains
 
  133
 
79
 
Other 
 
  34
 
  37
 
  Total non-interest income
 
  2,245
 
  2,027
 
Non-interest expense
 
 
Salaries
 
  2,850
 
  2,993
 
Employee benefits
 
  1,146
 
  1,185
 
Premises and equipment
 
  911
 
  972
 
Data processing
 
  540
 
  509
 
Professional fees
 
  628
 
  535
 
OREO gains, losses and write-downs, net
 
  - 
 
  52
 
Collections, OREO, and loan related
 
  25
 
  130
 
FDIC insurance
 
  105
 
  163
 
Marketing and community support
 
  125
 
  156
 
Amortization of intangibles
 
  87
 
  104
 
Other
 
  519
 
  412
 
  Total non-interest expense
 
  6,936
 
  7,211
 
Income before income taxes
 
  2,390
 
  2,959
 
Income tax provision
 
  343
 
  525
 
Net income
$
  2,047
$
  2,434
 
Net income available to common shareholders
$
   2,013
$
  2,408
 
 
 
 
Basic earnings per common share
$
  0.72
$
  0.87
 
Diluted earnings per common share
 
  0.72
 
  0.86
 
Common dividends per share
 
  0.29
 
  0.28
 


Salisbury Bancorp, Inc. and Subsidiary
SELECTED CONSOLIDATED FINANCIAL DATA (unaudited)

At or for the quarters ended
 
 
 
 
 
(in thousands, except per share amounts and ratios)
Q1 2020
Q4 2019
Q3 2019
Q2 2019
Q1 2019
Total assets
$
1,145,751
 
$
1,112,448
 
$
1,144,240
 
$
1,119,212
 
$
1,118,925
 
Loans receivable, net
 
949,142
 
 
927,413
 
 
915,083
 
 
910,573
 
 
911,188
 
Total securities
 
94,966
 
 
95,925
 
 
98,270
 
 
103,857
 
 
102,479
 
Deposits
 
965,620
 
 
919,506
 
 
966,178
 
 
950,723
 
 
941,969
 
FHLBB advances
 
40,932
 
 
50,887
 
 
37,828
 
 
32,769
 
 
47,712
 
Shareholders’ equity
 
116,143
 
 
113,655
 
 
111,580
 
 
108,948
 
 
106,109
 
Wealth assets under administration
 
639,457
 
 
777,503
 
 
752,467
 
 
713,319
 
 
691,731
 
  Discretionary wealth assets under administration
 
425,359
 
 
498,737
 
 
475,482
 
 
464,537
 
 
444,110
 
  Non-discretionary wealth assets under administration
 
214,098
 
 
278,766
 
 
276,985
 
 
248,782
 
 
247,621
 
Non-performing loans
 
3,188
 
 
3,621
 
 
5,370
 
 
5,062
 
 
6,389
 
Non-performing assets
 
3,188
 
 
3,935
 
 
5,687
 
 
5,463
 
 
7,130
 
Accruing loans past due 30-89 days
 
6,177
 
 
2,077
 
 
1,784
 
 
2,473
 
 
2,228
 
Net interest and dividend income
 
8,787
 
 
8,665
 
 
8,667
 
 
8,344
 
 
8,437
 
Net interest and dividend income, tax equivalent(1)
 
8,955
 
 
8,839
 
 
8,831
 
 
8,486
 
 
8,562
 
Provision for loan losses
 
1,706
 
 
417
 
 
94
 
 
151
 
 
294
 
Non-interest income
 
2,245
 
 
2,419
 
 
2,256
 
 
2,548
 
 
2,027
 
Non-interest expense
 
6,936
 
 
7,080
 
 
7,184
 
 
7,439
 
 
7,211
 
Income before income taxes
 
2,390
 
 
3,587
 
 
3,645
 
 
3,302
 
 
2,959
 
Income tax provision
 
343
 
 
578
 
 
657
 
 
599
 
 
525
 
Net income
 
2,047
 
 
3,009
 
 
2,988
 
 
2,703
 
 
2,434
 
Net income allocated to common shareholders
 
2,013
 
 
2,960
 
 
2,940
 
 
2,671
 
 
2,408
 
 
 
 
 
 
 
Per share data
 
 
 
 
 
Basic earnings per common share
$
0.72
 
$
1.06
 
$
1.06
 
$
0.96
 
$
0.87
 
Diluted earnings per common share
 
0.72
 
 
1.06
 
 
1.05
 
 
0.95
 
 
0.86
 
Dividends per common share
 
0.29
 
 
0.28
 
 
0.28
 
 
0.28
 
 
0.28
 
Book value per common share
 
41.05
 
 
40.22
 
 
39.52
 
 
38.59
 
 
37.81
 
Tangible book value per common share - Non-GAAP ?2?
 
35.85
 
 
34.98
 
 
34.24
 
 
33.28
 
 
32.43
 
Common shares outstanding at end of period (in thousands)
 
2,829
 
 
2,826
 
 
2,823
 
 
2,823
 
 
2,807
 
Weighted average common shares outstanding, to calculate basic earnings per share (in thousands)
 
2,788
 
 
2,781
 
 
2,783
 
 
2,780
 
 
2,777
 
Weighted average common shares outstanding, to calculate diluted earnings per share (in thousands)
 
2,797
 
 
2,794
 
 
2,795
 
 
2,793
 
 
2,789
 
 
 
 
 
 
 
Profitability ratios
 
 
 
 
 
Net interest margin (tax equivalent) (1)
 
3.35
%
 
3.34
%
 
3.29
%
 
3.19
%
 
3.28
%
Efficiency ratio (3)
 
61.36
 
 
61.81
 
 
62.90
 
 
65.81
 
 
66.15
 
Effective income tax rate
 
14.35
 
 
16.11
 
 
18.02
 
 
18.14
 
 
17.75
 
Return on average assets
 
0.73
 
 
1.07
 
 
1.05
 
 
0.97
 
 
0.89
 
Return on average common shareholders’ equity
 
7.07
 
 
10.56
 
 
10.73
 
 
10.07
 
 
9.45
 
 
 
 
 
 
 
Credit quality ratios
 
 
 
 
 
Non-performing loans to loans receivable, gross
 
0.33
 
 
0.39
 
 
0.58
 
 
0.55
 
 
0.69
 
Accruing loans past due 30-89 days to loans receivable, gross
 
0.64
 
 
0.22
 
 
0.19
 
 
0.27
 
 
0.24
 
Allowance for loan losses to loans receivable, gross
 
1.11
 
 
0.95
 
 
0.96
 
 
0.97
 
 
0.95
 
Allowance for loan losses to non-performing loans
 
333.0
 
 
245.64
 
 
164.73
 
 
175.56
 
 
136.96
 
Non-performing assets to total assets
 
0.28
 
 
0.35
 
 
0.50
 
 
0.49
 
 
0.64
 
 
 
 
 
 
 
Capital ratios
 
 
 
 
 
Common shareholders' equity to assets
 
10.14
%
 
10.22
%
 
9.75
%
 
9.73
%
 
9.48
%
Tangible common shareholders' equity to tangible assets - Non-GAAP(2)
 
8.97
 
 
9.01
 
 
8.56
 
 
8.51
 
 
8.25
 
Tier 1 leverage capital (4)
 
9.65
 
 
9.60
 
 
9.27
 
 
9.10
 
 
8.97
 
Total risk-based capital (4)
 
12.97
 
 
12.84
 
 
12.58
 
 
12.57
 
 
12.35
 
Common equity tier 1 capital (4)
 
11.79
 
 
11.83
 
 
11.57
 
 
11.54
 
 
11.33
 

(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) Calculated as follows: Noninterest expense before OREO expense, amortization of intangibles, and goodwill impairments as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains from securities transactions and litigation expenses.
(4) 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)
Q1 2020
Q4 2019
Q3 2019
Q2 2019
Q1 2019
 
 
 
 
 
 
Common Shareholders' Equity
$
116,143
 
$
113,655
 
$
111,580
 
$
108,948
 
$
106,108
 
Less: Goodwill
 
(13,815
)
 
(13,815
)
 
(13,815
)
 
(13,815
)
 
(13,815
)
Less: Intangible assets
 
(908
)
 
(995
)
 
(1,086
)
 
(1,180
)
 
(1,279
)
Tangible Common Shareholders' Equity
$
  101,420
 
$
  98,845
 
$
96,679
 
$
93,953
 
$
91,014
 
Total Assets
$
1,145,751
 
$
1,112,448
 
$
1,144,240
 
$
1,119,212
 
$
1,118,925
 
Less: Goodwill
 
(13,815
)
 
(13,815
)
 
(13,815
)
 
(13,815
)
 
(13,815
)
Less: Intangible assets
 
(908
)
 
(995
)
 
(1,086
)
 
(1,180
)
 
(1,279
)
Tangible Total Assets
$
1,131,028
 
$
1,097,638
 
$
1,129,339
 
$
1,104,217
 
$
1,103,831
 
Common Shares outstanding
 
2,829
 
 
2,826
 
 
2,823
 
 
2,823
 
 
2,807
 
 
 
 
 
 
 
Book value per Common Share – GAAP
$
41.05
 
$
40.22
 
$
39.52
 
$
38.59
 
$
37.81
 
Tangible book value per Common Share - Non-GAAP
 
35.85
 
 
34.98
 
 
34.24
 
 
33.28
 
 
32.43
 
Tangible common shareholders’ equity to tangible total assets - Non-GAAP
 
8.97
%
 
9.01
%
 
8.56
%
 
8.51
%
 
8.25
%
 
 
 
 
 
 
Consolidated:
 
 
 
 
 
Non-interest expense
$
  6,936
 
$
  7,080
 
$
  7,184
 
$
  7,438
 
$
  7,211
 
Less: Amortization of core deposit intangibles
 
(87
)
 
(91
)
 
(93
)
 
(99
)
 
(104
)
Less: Foreclosed property expense including OREO gains, losses and
Write downs
 
13
 
 
(27
)
 
(115
)
 
(271
)
 
(103
)
Adjusted non-interest expense
$
  6,862
 
$
  6,961
 
$
  6,976
 
$
  7,068
 
$
  7,004
 
Net interest and dividend income, tax equivalent
$
  8,955
 
$
  8,839
 
$
  8,831
 
$
  8,486
 
$
  8,562
 
Non-interest income
 
2,245
 
 
2,419
 
 
2,256
 
 
2,548
 
 
2,027
 
(Gains) losses on securities
 
(15
)
 
4
 
 
3
 
 
(294
)
 
(2
)
Adjusted revenue
$
11,185
 
$
11,262
 
$
11,090
 
$
10,740
 
$
10,588
 
Efficiency Ratio – Non-GAAP 1
 
61.36
%
 
61.81
%
 
62.90
%
 
65.81
%
 
66.15
%
 
 
 
 
 
 
 

1 Excluding revenue and expenses associated with trust & wealth advisory, the efficiency ratios would be: Q1 2020: 59.83%; Q4 2019: 60.19%; Q3 2019: 61.13%; Q2 2019: 64.09%; Q1 2019: 64.51%.


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)
Q1 2020
Q4 2019
1Q 2019
Q1 2020
Q4 2019
1Q 2019
Q1 2020
Q4 2019
1Q 2019
Loans (a)(d)
$
948,035
$
928,787
$
918,290
$
10,096
$
9,998
$
10,036
4.26
%
4.31
%
4.37
%
Securities (c)(d)
 
89,596
 
92,626
 
96,648
 
698
 
739
 
716
3.12
 
3.19
 
2.96
 
FHLBB stock
 
3,041
 
2,695
 
4,192
 
33
 
44
 
72
4.34
 
6.53
 
6.87
 
Short term funds (b)
 
23,218
 
28,474
 
30,936
 
58
 
98
 
155
1.00
 
1.38
 
2.00
 
Total interest-earning assets
 
1,063,890
 
1,052,582
 
1,050,066
 
10,885
 
10,879
 
10,979
4.09
 
4.13
 
4.18
 
Other assets
 
64,438
 
62,458
 
57,027
 
 
 
 
 
 
Total assets
$
1,128,328
$
1,115,040
$
1,107,093
 
 
 
 
 
 
Interest-bearing demand deposits
$
154,604
$
157,180
$
151,193
 
119
 
144
 
144
0.31
 
0.37
 
0.38
 
Money market accounts
 
240,680
 
236,335
 
199,741
 
560
 
601
 
474
0.93
 
1.02
 
0.95
 
Savings and other
 
164,174
 
166,516
 
184,184
 
234
 
288
 
451
0.57
 
0.69
 
0.98
 
Certificates of deposit
 
154,869
 
144,678
 
165,067
 
596
 
617
 
727
1.54
 
1.71
 
1.76
 
Total interest-bearing deposits
 
714,327
 
704,709
 
700,185
 
1,509
 
1,650
 
1,796
0.84
 
0.94
 
1.03
 
Repurchase agreements
 
5,672
 
6,246
 
2,740
 
7
 
8
 
3
0.49
 
0.51
 
0.44
 
Finance lease
 
3,050
 
3,109
 
4,075
 
36
 
36
 
46
4.72
 
4.63
 
4.52
 
Note payable
 
240
 
249
 
275
 
4
 
4
 
4
6.67
 
6.43
 
5.82
 
Subordinated debt
 
9,860
 
9,854
 
9,837
 
156
 
156
 
156
6.33
 
6.33
 
6.34
 
FHLBB advances
 
37,118
 
24,549
 
59,675
 
219
 
186
 
412
2.36
 
3.03
 
2.76
 
Total interest-bearing liabilities
 
770,267
 
748,716
 
776,787
 
1,931
 
2,040
 
2,417
1.00
 
1.09
 
1.24
 
Demand deposits
 
235,129
 
246,175
 
218,625
 
 
 
 
 
 
Other liabilities
 
6,856
 
7,109
 
7,150
 
 
 
 
 
 
Shareholders’ equity
 
116,076
 
113,040
 
104,531
 
 
 
 
 
 
Total liabilities & shareholders’ equity
$
1,128,328
$
1,115,040
$
1,107,093
 
 
 
 
 
 
Net interest income (d)
 
 
 
$
8,954
$
8,839
$
8,562
 
 
 
Spread on interest-bearing funds
 
 
 
 
 
 
3.09
 
3.04
 
2.94
 
Net interest margin (e)
 
 
 
 
 
 
3.35
 
3.34
 
3.28
 

(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 of $0.2 million, $0.2 million and $0.1 million, respectively for 1Q 2020, 4Q 2019 and 1Q 2019 on tax-exempt securities and loans for which income and yields are calculated on a tax-equivalent basis.
(e) Net interest income divided by average interest-earning assets.


1 Please refer to the Coronavirus Update on Salisbury Bank’s website  www.salisburybank.com for details.

Stock Information

Company Name: Salisbury Bancorp Inc.
Stock Symbol: SAL
Market: NASDAQ
Website: salisburybank.com

Menu

SAL SAL Quote SAL Short SAL News SAL Articles SAL Message Board
Get SAL Alerts

News, Short Squeeze, Breakout and More Instantly...