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 Second Quarter 2022; Declares 16 Cent Dividend


SAL - Salisbury Bancorp Inc. Reports Results for Second Quarter 2022; Declares 16 Cent Dividend

  • Second Quarter 2022 Net Income of $0.67 per Basic Common Share Adjusted to Reflect Two-For-One Forward Stock Split Effective on June 30, 2022
  • Record Loan Growth of $81 million, or 7.6%, in Second Quarter 2022 1
  • Non-performing Assets were 0.28% of Total Assets at June 30, 2022
  • Common Equity Tier 1 and Total Capital Ratios of 12.1% and 13.3%, Respectively

LAKEVILLE, Conn., July 20, 2022 (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 second quarter ended June 30, 2022.

Net income available to common shareholders was $3.8 million, or $0.67 per basic common share, for the second quarter ended June 30, 2022 (second quarter 2022), compared with $3.5 million, or $0.62 per basic common share, for the first quarter ended March 31, 2022 (first quarter 2022), and $4.3 million, or $0.76 per basic common share, for the second quarter ended June 30, 2021 (second quarter 2021). All share and per share data for all periods presented in this release have been adjusted to reflect the two-for-one forward stock split, which was effective on June 30, 2022.

Salisbury’s President and Chief Executive Officer, Richard J. Cantele, Jr., stated, “In the second quarter we successfully executed certain aspects of our strategic plan. First, we reported strong earnings and record quarterly loan growth while maintaining our rigorous underwriting standards. Second, on June 30, 2022 we effected a two-for-one forward stock split of our common shares, which enhanced the liquidity and marketability of our common shares without diluting the holdings of our existing shareholders. As we head into the second half of 2022, our commercial loan pipeline remains robust and we are cautiously optimistic that the business environment will remain favorable despite the macro-economic headwinds of high inflation and rising interest rates. We remain diligently focused on executing our strategic plan and enhancing the Bank’s profitability while continuing to provide outstanding customer service.”

Net Interest and Dividend Income

Tax equivalent net interest income of $11.1 million for the second quarter 2022 increased $577 thousand, or 5.5%, versus first quarter 2022, and increased $1.3 million, or 13.6%, versus second quarter 2021. Tax equivalent interest income of $11.9 million for second quarter 2022 increased $622 thousand, or 5.5%, versus first quarter 2022 and increased $1.1 million, or 10.4%, from second quarter 2021. The cost of interest-bearing liabilities of $857 thousand for second quarter 2022 increased $45 thousand, or 5.5%, from first quarter 2022 and decreased $200 thousand, or 18.9%, from second quarter 2021. Interest expense for second quarter 2021 included approximately $180 thousand for interest and the amortization of issuance costs on subordinated debt, which Salisbury issued in 2015 and fully redeemed on May 28, 2021.

Average earning assets of $1.4 billion for second quarter 2022 declined $19.3 million, or 1.4%, from first quarter 2022, and increased $20.3 million, or 1.5%, versus second quarter 2021. Average earning assets for second quarter 2022 included average PPP loan balances of $8.8 million, net of deferred fees, compared with $18.7 million and $80.4 million in first quarter 2022 and second quarter 2021, respectively. Average total interest bearing liabilities of $943 million for second quarter 2022 decreased $14.3 million, or 1.5%, from first quarter 2022 and decreased $15.6 million, or 1.6%, versus second quarter 2021.

The tax equivalent net interest margin for second quarter 2022 was 3.15% compared with 2.95% for first quarter 2022 and 2.82% for second quarter 2021. Excluding PPP loans, the tax equivalent net interest margin for second quarter 2022 was 3.10% compared with 2.86% for first quarter 2022 and 2.76% for second 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 $3.3 million for second quarter 2022 increased $203 thousand versus first quarter 2022 and increased $326 thousand versus second quarter 2021.

Trust and Wealth Advisory fees of $1.3 million for second quarter 2022 increased slightly from first quarter 2022 and second quarter 2021. Assets under administration were $1.3 billion at June 30, 2022 compared with $1.1 billion at December 31, 2021 and $970.3 million at June 30, 2021. Discretionary assets under administration of $546.5 million at June 30, 2022 compared with $657.8 million at December 31, 2021 and $614.3 million at June 30, 2021. The decline from the comparative quarters primarily reflected lower market valuations. Non-discretionary assets under administration of $714.7 million at June 30, 2022 increased from $425.4 million at December 31, 2021 and increased from $356.0 million at June 30, 2021. 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.

___________________
1 Excludes loans granted under the Paycheck Protection Program (“PPP”) by the Small Business Administration.

Service charges and fees of $1.7 million for second quarter 2022 increased $585 thousand versus first quarter 2022 and increased $349 thousand versus second quarter 2021. Second quarter 2022 and second quarter 2021 included non-recurring loan pre-payment fees of $425 thousand and $268 thousand, respectively. Deposit fees for second quarter 2022 also increased $126 thousand compared to the prior year second quarter. Net fees from mortgage banking activities decreased $278 thousand compared with first quarter 2022 and decreased $119 thousand from second quarter 2021 primarily due to a lower volume of sales of residential mortgage loans to the FHLB Boston. First quarter 2022 also included a pre-tax gain of $239 thousand on the sale of $3.8 million of commercial and residential loans.

Non-interest income for second quarter 2022 included a non-recurring non-taxable gain of $89 thousand related to proceeds receivable from a bank-owned life insurance policy (“BOLI”) due to the death of a former covered employee. Non-interest income for second quarter 2022 included a pre-tax loss of $45 thousand on the sale of available-for-sale securities (“AFS”) compared with a pre-tax gain of $210 thousand in first quarter 2022.

Non-Interest Expense

Non-interest expense of $8.5 million for second quarter 2022 decreased $121 thousand versus first quarter 2022 and increased $446 thousand versus second quarter 2021. Non-interest expense for first quarter 2022 included two isolated instances of debit card and check cashing fraud-related losses aggregating $251 thousand. During second quarter 2022, Salisbury recovered approximately $50 thousand of this aggregate loss through an insurance claim. Compensation expense of $4.9 million for second quarter 2022 increased $189 thousand from first quarter 2022 and increased $186 thousand versus second quarter 2021. The increase in compensation expense from first quarter 2022 primarily reflected higher salary and benefits expense, partially offset by lower payroll taxes and higher deferred loan origination expense. The increase in compensation expense from second quarter 2021 primarily reflected higher salary expense, partially offset by lower benefits expense.

Excluding compensation, other non-interest expenses for second quarter 2022 decreased $312 thousand from first quarter 2022 and increased $260 thousand from second quarter 2021. The decrease from the prior quarter primarily reflected the fraud losses reported in first quarter 2022 as well as lower utility costs and software maintenance expense in second quarter 2022, which were partially offset by higher Director fees and higher marketing expenses. The increase from second quarter 2021 primarily reflected higher professional fees, marketing expenses and FDIC insurance.

The effective income tax rates for second quarter 2022, first quarter 2022 and second quarter 2021 were 15.3%, 18.6% and 21.2%, respectively. The tax provision for second quarter 2022 included a non-recurring credit of $63 thousand to adjust for an over statement of the Bank’s 2021 tax liability to New York state. The lower tax rate in second quarter 2022 also reflected a higher mix of tax-exempt income from municipal bonds and tax advantaged loans as well as the BOLI proceeds receivable noted above.

Loans

Gross loans receivable of $1.1 billion increased $70.3 million, or 6.5%, from first quarter 2022, and increased $104.4 million, or 10.0%, from second quarter 2021. Loan balances at June 30, 2022 were also reduced by the payoff of two commercial real estate loans during the quarter, which aggregated $11.2 million. Excluding PPP loans, gross loans receivable increased a record $81.1 million, or 7.6%, from first quarter 2022 and $163.4 million, or 16.6%, from second quarter 2021. Residential 5+ multifamily gross loans receivable at June 30, 2022 included a loan for $16.0 million, which was reported in the commercial real estate category in first quarter 2022 and second quarter 2021 while the project was under construction. The gross balance of this loan was $12.0 million at March 31, 2022 and $11.2 million at June 30, 2021, respectively. Approximately $2.0 million of residential loans were sold to FHLB Boston in second quarter 2022 compared with $5.5 million during first quarter 2022 and $7.1 million in second quarter 2021. The ratio of gross loans to deposits for second quarter 2022 was 87.3% compared with 83.6% for first quarter 2022 and 84.1% for second quarter 2021. Balances by loan type for the comparative periods were as follows:

Loan Type
Q2 2022
Q1 2022
Q2 2021
Residential Real Estate (1-4 Family)
$
444,698
$
425,301
$
391,165
Residential 5+ Multifamily
69,272
53,376
36,972
Commercial Real Estate
387,787
376,088
354,629
Commercial & Industrial ex PPP Loans
189,086
163,832
156,849
PPP Loans
2,894
13,666
61,908
Commercial & Industrial – Total
191,980
177,498
218,757
Farm Land
3,668
2,778
3,529
Vacant Land
15,397
14,710
13,006
Municipal
17,486
14,263
18,341
Consumer
18,155
14,356
9,543
Deferred Costs/(Fees)
1,018
761
(889)
Gross Loans Receivable
$
1,149,461
$
1,079,131
$
1,045,053
Gross Loans Receivable ex PPP
$
1,146,567
$
1,065,465
$
983,145

Asset Quality

Asset quality remained strong in second quarter 2022. Non-performing assets of $4.2 million, or 0.28% of total assets at June 30, 2022, were essentially unchanged from December 31, 2021, and decreased $1.3 million from $5.5 million, or 0.39% of total assets, at June 30, 2021. Non-performing assets at June 30, 2022 included a residential real estate loan of approximately $1.5 million on a property that has been listed for sale. There is a signed purchase and sale agreement on this property and the sale is expected to close in third quarter 2022.

The amount of total impaired and potential problem loans decreased during the quarter to $13.9 million or 1.21% of gross loans receivable at June 30, 2022 compared to $32.8 million, or 3.04% of gross loans receivable at December 31, 2021 and $47.1 million, or 4.50% of gross loans receivable at June 30, 2021. The decrease in the balance from the comparative quarters 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.

Accruing loans receivable 30-to-89 days past due decreased $0.3 million during second quarter 2022 to $1.0 million, or 0.09% of gross loans receivable, from $1.3 million, or 0.12% of gross loans receivable at December 31, 2021, and decreased $0.4 million from $1.4 million, or 0.13% of gross loans receivable at June 30, 2021.

The allowance for loan losses for second quarter 2022 was $13.7 million compared with $12.9 million for first quarter 2022 and $12.7 million for second quarter 2021. The provision expense was $1.1 million for second quarter 2022 compared with a provision expense of $363 thousand for first quarter 2022 and a net release of credit reserves of $1.1 million for the second quarter 2021. The provision expense for second quarter 2022 reflected the record quarterly loan growth and adjustments to qualitative factors due to the uncertain macro-economic environment. The provision expense for second quarter 2022 also reflected a release of credit reserves due to management’s upgrade of the internal risk rating on certain loans related to the hospitality industry. Net loan charge-offs (recoveries) were $312 thousand for the second quarter 2022 compared with $410 thousand for first quarter 2022 and $103 thousand for the second quarter 2021. Net charge-offs for second quarter 2022 primarily related to a discrete commercial loan.

Reserve coverage, as measured by the ratio of the allowance for loan losses to gross loans, excluding PPP loans, was 1.20% for the second quarter 2022 versus 1.21% for the first quarter 2022 and 1.29% for the second quarter 2021. Similarly, reserve coverage, as measured by the ratio of the allowance for loan losses to non-performing loans was 324% for the second quarter 2022 versus 467% for first quarter 2022 and 229% for second 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 $1.3 billion at June 30, 2022 decreased $19.7 million, or 1.5%, from December 31, 2021 and increased $73.2 million, or 5.9%, from June 30, 2021. At June 30, 2022, Salisbury had outstanding brokered deposits of $35.0 million compared with balances of $7.9 million at December 31, 2021 and June 30, 2021, respectively. Average total deposits for the second quarter 2022 were $1.3 billion compared with $1.3 billion for the first quarter 2022 and $1.3 billion for the second quarter 2021. Average total deposits for the second quarter 2022 included average brokered deposits of $18.0 million compared with $7.5 million for first quarter 2022 and $15.4 million for second quarter 2021.

Salisbury did not have any outstanding advances from FHLBB at June 30, 2022 compared with $7.7 million and $10.2 million at December 31, 2021 and June 30, 2021, respectively. Salisbury’s excess borrowing capacity at FHLBB was approximately $253 million at June 30, 2022.

Capital

Shareholders’ equity decreased $2.8 million in second quarter to $127.3 million at June 30, 2022 as unrealized losses in the available-for-sale securities (“AFS”) portfolio of $6.1 million and common stock dividends paid of $0.9 million were partially offset by net income of $3.8 million and other activity of $0.4 million. The unrealized losses in the AFS portfolio, which reflected the continued increase in market interest rates during second quarter 2022, reduced both book value and tangible book value at June 30, 2022. Book value per common share of $22.01 at June 30, 2022 decreased $0.55 from first quarter 2022 and decreased $1.00 from second quarter 2021. Tangible book value per common share of $19.57 at June 30, 2022 decreased $0.53 from first quarter 2022 and decreased $0.93 from second quarter 2021.

The Bank’s regulatory capital ratios remain in compliance with regulatory “well capitalized” requirements. At June 30, 2022, the Bank’s Tier 1 leverage, total risk-based capital, and common equity tier 1 capital ratios were 10.04%, 13.28%, and 12.13%, 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 second 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 July 20, 2022, the Board of Directors of Salisbury approved a quarterly cash dividend of $0.16 per common share that will be paid on August 26, 2022 to shareholders of record as of August 12, 2022.

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 June 30, 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)
June 30, 2022
December 31, 2021
ASSETS
Cash and due from banks
$
8,611
$
6,404
Interest bearing demand deposits with other banks
62,856
168,931
Total cash and cash equivalents
71,467
175,335
Interest bearing Time Deposits with Financial Institutions
750
750
Securities
Available-for-sale at fair value
203,110
202,396
Mutual funds at fair value
1,672
901
Federal Home Loan Bank of Boston stock at cost
945
1,397
Loans held-for-sale
-
2,684
Loans receivable, net (allowance for loan losses: $13,703 and $12,962)
1,135,758
1,066,750
Bank premises and equipment, net
22,710
22,625
Goodwill
13,815
13,815
Intangible assets (net of accumulated amortization: $5,567 and $5,463)
314
418
Accrued interest receivable
6,123
6,260
Cash surrender value of life insurance policies
28,063
27,738
Deferred taxes
6,460
2,588
Other assets
5,334
5,527
Total Assets
$
1,496,521
$
1,529,184
LIABILITIES and SHAREHOLDERS' EQUITY
Deposits
Demand (non-interest bearing)
$
383,674
$
416,073
Demand (interest bearing)
233,947
233,600
Money market
314,244
330,436
Savings and other
231,322
237,075
Certificates of deposit
153,352
119,009
Total deposits
1,316,539
1,336,193
Repurchase agreements
16,574
11,430
Federal Home Loan Bank of Boston advances
-
7,656
Subordinated debt
24,502
24,474
Note payable
149
170
Finance lease obligations
4,329
4,107
Accrued interest and other liabilities
7,125
8,554
Total Liabilities
1,369,218
1,392,584
Shareholders' Equity 1
Common stock - $0.10 per share par value
Authorized: 10,000,000;
Issued: 5,783,966 and 5,723,394
Outstanding: 5,783,966 and 5,723,394
289
286
Unearned compensation – restricted stock awards
(1,512
)
(925
)
Paid-in capital
47,494
46,374
Retained earnings
95,568
89,995
Accumulated other comprehensive (loss) income, net
(14,536
)
870
Total Shareholders' Equity
127,303
136,600
Total Liabilities and Shareholders' Equity
$
1,496,521
$
1,529,184

1 The number of authorized, issued and outstanding shares has been adjusted to reflect the two-for-one forward stock split effective on June 30, 2022.


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

Three months ended
Six months ended
Periods ended June 30, (in thousands, except per share amounts)
2022
2021
2022
2021
Interest and dividend income
Interest and fees on loans
$
10,576
$
9,901
$
20,740
$
20,377
Interest on debt securities
Taxable
859
488
1,583
912
Tax exempt
187
172
362
334
Other interest and dividends
107
61
164
95
Total interest and dividend income
11,729
10,622
22,849
21,718
Interest expense
Deposits
577
567
1,055
1,121
Repurchase agreements
4
4
6
8
Finance lease
41
36
82
69
Note payable
2
3
5
6
Subordinated debt
233
415
466
534
Federal Home Loan Bank of Boston advances
-
32
55
65
Total interest expense
857
1,057
1,669
1,803
Net interest and dividend income
10,872
9,565
21,180
19,915
Provision (release) for loan losses
1,100
(1,075
)
1,463
(917
)
Net interest and dividend income after provision (release) for loan losses
9,772
10,640
19,717
20,832
Non-interest income
Trust and wealth advisory
1,293
1,254
2,533
2,399
Service charges and fees
1,723
1,374
2,861
2,325
Mortgage banking activities, net
77
196
432
804
(Losses) gains on mutual fund
(30
)
3
(72
)
(14
)
(Losses) gains on securities, net
(45
)
(9
)
165
(9
)
Bank-owned life insurance (“BOLI”) income
252
125
414
251
Other
27
28
57
57
Total non-interest income
3,297
2,971
6,390
5,813
Non-interest expense
Salaries
3,657
3,403
7,135
6,304
Employee benefits
1,288
1,356
2,565
2,668
Premises and equipment
973
1,019
2,086
1,973
Information processing and services
702
628
1,387
1,193
Professional fees
821
644
1,609
1,355
Collections, OREO, and loan related
116
113
232
197
FDIC insurance
122
80
293
225
Marketing and community support
262
214
447
296
Amortization of intangibles
50
65
104
136
Other
541
564
1,328
1,000
Total non-interest expense
8,532
8,086
17,186
15,347
Income before income taxes
4,537
5,525
8,921
11,298
Income tax provision
692
1,172
1,507
2,419
Net income
$
3,845
$
4,353
$
7,414
$
8,879
Net income available to common shareholders
$
3,772
$
4,287
$
7,280
$
8,749
Basic earnings per common share 1
$
0.67
$
0.76
$
1.29
$
1.56
Diluted earnings per common share 1
$
0.66
$
0.76
$
1.28
$
1.55
Common dividends per share 1
$
0.16
$
0.15
$
0.32
$
0.30

1 Per share amounts for all periods have been adjusted to reflect the two-for-one forward stock split effective on June 30, 2022.


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

At or for the quarters ended
(in thousands, except per share amounts and ratios)
Q2 2022
Q1 2022
Q4 2021
Q3 2021
Q2 2021
Total assets
$1,496,521
$1,465,082
$1,529,184
$1,476,849
$1,436,666
Loans receivable, net
1,135,758
1,066,216
1,066,750
1,057,451
1,032,345
Total securities
205,727
217,591
204,694
177,979
152,943
Deposits
1,316,539
1,290,474
1,336,193
1,289,628
1,243,369
FHLBB advances
-
419
7,656
8,905
10,152
Shareholders’ equity
127,303
130,066
136,600
133,533
131,709
Wealth assets under administration
1,261,244
1,049,240
1,083,152
973,198
970,306
Discretionary wealth assets under administration
546,506
625,346
657,789
608,228
614,312
Non-discretionary wealth assets under administration
714,738
423,894
425,363
364,970
355,994
Non-performing loans
4,229
2,765
4,199
5,001
5,539
Non-performing assets
4,229
2,765
4,199
5,001
5,539
Accruing loans past due 30-89 days
1,001
2,349
1,342
909
1,400
Net interest and dividend income
10,872
10,306
10,543
10,165
9,565
Net interest and dividend income, tax equivalent ( 1)
11,061
10,484
10,735
10,345
9,739
Provision (release) expense for loan losses
1,100
363
(202)
400
(1,075)
Non-interest income
3,297
3,094
2,847
2,840
2,971
Non-interest expense
8,532
8,653
8,471
8,284
8,086
Income before income taxes
4,537
4,384
5,121
4,321
5,525
Income tax provision
692
816
980
868
1,172
Net income
3,845
3,568
4,141
3,453
4,353
Net income allocated to common shareholders
3,772
3,508
4,076
3,400
4,287
Per share data (Data for all periods have been adjusted to reflect the two-for-one forward stock split effective on June 30, 2022.)
Basic earnings per common share
$0.67
$0.62
$0.72
$0.60
$0.76
Diluted earnings per common share
0.66
0.62
0.72
0.60
0.76
Dividends per common share
0.16
0.16
0.16
0.16
0.15
Book value per common share
22.01
22.56
23.87
23.33
23.01
Tangible book value per common share - Non-GAAP ? 2 ?
19.57
20.10
21.38
20.83
20.50
Common shares outstanding at end of period (in thousands)
5,784
5,765
5,723
5.723
5,723
Weighted average common shares outstanding, to calculate basic earnings per share (in thousands)
5,666
5,636
5,635
5,635
5,620
Weighted average common shares outstanding, to calculate diluted earnings per share (in thousands)
5,699
5,694
5,670
5,686
5,657
Profitability ratios
Net interest margin (tax equivalent) (1)
3.15%
2.95%
2.99%
2.92%
2.82%
Efficiency ratio ( 2 )
59.49
63.38
61.91
61.63
63.07
Effective income tax rate
15.25
18.60
19.13
20.09
21.21
Return on average assets
1.06
0.97
1.10
0.93
1.21
Return on average common shareholders’ equity
11.98
10.65
12.14
10.27
13.51
Credit quality ratios
Non-performing loans to loans receivable, gross
0.37%
0.26%
0.39%
0.47%
0.53%
Accruing loans past due 30-89 days to loans receivable, gross
0.09
0.22
0.12
0.08
0.13
Allowance for loan losses to loans receivable, gross
1.19
1.20
1.20
1.23
1.22
Allowance for loan losses to non-performing loans
324.0
467.3
308.7
263.3
229.4
Non-performing assets to total assets
0.28
0.19
0.27
0.34
0.39
Capital ratios
Common shareholders' equity to assets
8.51%
8.88%
8.93%
9.04%
9.17%
Tangible common shareholders' equity to tangible assets - Non-GAAP (2)
7.63
7.99
8.08
8.15
8.25
Tier 1 leverage capital ( 3 )
10.04
9.66
9.42
9.31
9.33
Total risk-based capital ( 3 )
13.28
13.98
14.08
14.20
14.67
Common equity tier 1 capital ( 3 )
12.13
12.80
12.87
12.95
13.42

(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)
Q2 2022
Q1 2022
Q4 2021
Q3 2021
Q2 2021
Common Shareholders' Equity
$
127,303
$
130,066
$
136,600
$
133,533
$
131,709
Less: Goodwill
(13,815)
(13,815)
(13,815)
(13,815)
(13,815)
Less: Intangible assets
(314)
(364)
(418)
(476)
(538)
Tangible Common Shareholders' Equity
$
113,174
$
115,887
$
122,367
$
119,242
$
117,356
Total Assets
$
1,496,521
$
1,465,082
$
1,529,184
$
1,476,849
$
1,436,666
Less: Goodwill
(13,815)
(13,815)
(13,815)
(13,815)
(13,815)
Less: Intangible assets
(314)
(364)
(418)
(476)
(538)
Tangible Total Assets
$
1,482,392
$
1,450,903
$
1,514,951
$
1,462,558
1,422,313
Common Shares outstanding (in thousands) 1
5,784
5,765
5,723
5,723
5,723
Book value per Common Share – GAAP 1
$
22.01
$
22.56
$
23.87
$
23.33
$
23.01
Tangible book value per Common Share - Non-GAAP 1
19.57
20.10
21.38
20.83
20.50
Tangible common shareholders’ equity to tangible total assets - Non-GAAP
7.63%
7.99%
8.08%
8.15%
8.25%
Consolidated:
Non-interest expense
$
8,532
$
8,653
$
8,471
$
8,284
$
8,086
Less: Amortization of core deposit intangibles
(50)
(54)
(57)
(61)
(65)
Less: Write-down of fixed assets
-
-
-
(144)
-
Less: Fraud-related recovery (losses)
50
(251)
-
-
-
Adjusted non-interest expense
$
8,532
$
8,348
$
8,414
$
8,079
$
8,021
Net interest and dividend income, tax equivalent
$
11,061
$
10,484
$
10,735
$
10,345
$
9,739
Non-interest income
3,297
3,094
2,847
2,840
2,971
Losses (gains) on securities
75
(168)
9
(3)
6
Gains on sale of fixed assets
-
-
-
(73)
-
BOLI proceeds receivable
(89)
-
-
-
-
Gains on sale of loans
-
(239)
-
-
-
Adjusted revenue
$
14,344
$
13,171
$
13,591
$
13,109
$
12,716
Efficiency Ratio – Non-GAAP 2
59.49%
63.38%
61.91%
61.63%
63.07%

1 Data for all periods have been adjusted to reflect the two-for-one forward stock split effective on June 30, 2022.
2 Excluding revenue and expenses associated with trust & wealth advisory, the efficiency ratios would be: Q2 2022: 57.21%; Q1 2022: 61.83%; Q4 2021: 60.62%; Q3 2021: 60.70%; Q2 2021: 61.59%.


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)
Q2 2022
Q1 2022
Q2 2021
Q2 2022
Q1 2022
Q2 2021
Q2 2022
Q1 2022
Q2 2021
Loans (a)(d)
$
1,112,120
$
1,079,610
$
1,052,381
$
10,693
$
10,277
$
10,015
3.81%
3.79%
3.78%
Securities (c)(d)
225,458
208,140
138,164
1,117
962
720
1.98
1.85
2.08
FHLBB stock
1,221
1,434
1,830
10
7
11
3.20
2.05
2.41
Short term funds (b)
54,553
123,454
180,716
98
50
50
0.73
0.16
0.11
Total interest-earning assets
1,393,352
1,412,638
1,373,091
11,918
11,296
10,796
3.40
3.19
3.13
Other assets
61,790
74,795
70,447
Total assets
$
1,455,142
$
1,487,433
$
1,443,538
Interest-bearing demand deposits
$
229,625
$
232,464
$
227,623
108
99
117
0.19
0.17
0.21
Money market accounts
299,870
321,198
315,665
156
126
138
0.21
0.16
0.18
Savings and other
236,728
233,092
212,253
97
64
59
0.16
0.11
0.11
Certificates of deposit
137,034
131,059
147,103
216
189
252
0.63
0.59
0.69
Total interest-bearing deposits
903,257
917,813
902,644
577
478
566
0.26
0.21
0.25
Repurchase agreements
10,216
7,146
12,010
4
3
4
0.15
0.14
0.15
Finance lease
5,283
5,097
2,751
41
41
36
3.09
3.23
5.26
Note payable
153
163
192
2
2
3
6.13
6.12
6.09
Subordinated debt (f)
24,494
24,480
30,789
233
233
415
3.80
3.81
5.39
FHLBB advances
-
2,974
10,576
-
55
33
-
7.46
1.21
Total interest-bearing liabilities
943,403
957,673
958,962
857
812
1,057
0.36
0.34
0.44
Demand deposits
376,694
386,884
348,561
Other liabilities
6,258
7,036
6,786
Shareholders’ equity
128,787
135,840
129,229
Total liabilities & shareholders’ equity
$
1,455,142
$
1,487,433
$
1,443,538
Net interest income
$
11,061
$
10,484
$
9,739
Spread on interest-bearing funds
3.03
2.84
2.69
Net interest margin (e)
3.15
2.95
2.82

(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 Q2 2022, Q1 2022 and Q1 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) N et of issuance costs.


Salisbury Bancorp, Inc. and Subsidiary
SUPPLEMENTAL INFORMATION – Net Interest and Dividend Income (unaudited)

Six months ended June 30,
Average Balance
Income / Expense
Average Yield / Rate
(dollars in thousands)
2022
2021
2022
2021
2022
2021
Loans (a)(d)
$
1,095,955
$
1,052,020
$
20,971
$
20,605
3.80%
3.90%
Securities (c)(d)
216,847
120,710
2,079
1,360
1.92
2.25
FHLBB stock
1,327
1,889
17
20
2.58
2.13
Short term funds (b)
88,813
141,278
146
76
0.33
0.11
Total earning assets
1,402,942
1,315,897
23,213
22,061
3.29
3.34
Other assets
68,256
70,848
Total assets
$
1,471,198
$
1,386,745
Interest-bearing demand deposits
$
231,037
$
223,049
207
223
0.18
0.20
Money market accounts
310,475
302,290
283
267
0.18
0.18
Savings and other
234,920
204,930
160
115
0.14
0.11
Certificates of deposit
134,063
138,402
405
516
0.61
0.75
Total interest-bearing deposits
910,495
868,671
1,055
1,121
0.23
0.26
Repurchase agreements
8,689
10,241
6
8
0.15
0.15
Finance lease
5,190
2,787
82
69
3.16
4.93
Note payable
158
196
5
6
6.13
6.14
Subordinated Debt (f)
24,488
20,529
466
534
3.81
5.20
FHLBB advances
1,479
11,197
55
65
7.46
1.17
Total interest-bearing liabilities
950,499
913,621
1,669
1,803
0.35
0.40
Demand deposits
381,731
338,486
Other liabilities
6,675
6,851
Shareholders’ equity
132,293
127,787
Total liabilities & shareholders’ equity
$
1,471,198
$
1,386,745
Net interest income
$
21,544
$
20,258
Spread on interest-bearing funds
2.94
2.95
Net interest margin (e)
3.05
3.06

(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 $0.4 million and $0.2 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.

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


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...