| Item 7. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
BUSINESS
Salisbury
Bancorp, Inc., a Connecticut corporation, formed in 1998, is the bank holding company for Salisbury Bank and Trust Company (the "Bank"),
a Connecticut-chartered and Federal Deposit Insurance Corporation ("FDIC") insured commercial bank headquartered in Lakeville,
Connecticut. Salisbury’s common stock is traded on the NASDAQ Capital Market under the symbol “SAL”. Salisbury's principal
business consists of its operation and control of the business of the Bank.
The
Bank, formed in 1848, currently provides commercial banking, consumer financing, retail banking and trust and wealth advisory services
through a network of fourteen banking offices and thirteen ATMs located in: Litchfield County, Connecticut; Dutchess, Orange and Ulster
Counties, New York; and Berkshire County, Massachusetts and through its internet website (salisburybank.com).
In
December 2022, Salisbury announced that it signed a definitive agreement to merge with and into NBT. The transaction is expected to close
in second quarter 2023 subject to regulatory and Salisbury shareholder approval. Under the terms of the merger agreement, each outstanding
share of Salisbury common stock will be converted into the right to receive 0.7450 shares of NBT common stock upon completion of the merger,
which equated to a value of $35.00 per Salisbury share based on NBT’s volume-weighted average closing stock price of $46.98 for
the 10-day trading period ending on November 29, 2022. The initial value reflected in the exchange ratio was approximately 187% of
Salisbury’s tangible book value at September 30, 2022. The transaction is intended to qualify as a reorganization for federal income
tax purposes, and as a result, the receipt of NBT common stock by shareholders of Salisbury is expected to be tax-free.
Critical Accounting Policies
and Estimates
Salisbury’s
consolidated financial statements follow GAAP as applied to the banking industry in which it operates. Application of these principles
requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements.
These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly,
as this information changes, the financial statements could reflect different estimates, assumptions and judgments and as such have a
greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments
are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried
at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded
contingent upon a future event.
Salisbury’s significant
accounting policies are presented in Note 1 of Notes to Consolidated Financial Statements, which, along with this Management’s Discussion
and Analysis, provide information on how significant assets are valued in the financial statements and how those values are determined.
Management believes that the following accounting estimates are the most critical to aid in fully understanding and evaluating Salisbury’s
reported financial results, and they require management’s most difficult, subjective or complex judgments, resulting from the need
to make estimates about the effect of matters that are inherently uncertain.
Management considers
the policies related to the allowance for loan losses as the most critical to the financial statement presentation because it requires
significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated
losses on pools of homogeneous loans based on historical loss experience, and consideration of current economic trends and conditions,
all of which may be susceptible to significant change. The allowance for loan losses, which is established through a provision for loan
losses charged to current earnings, is a valuation account that is deducted from the loans' amortized cost basis to present the net amount
expected to be collected on the loans. For purposes of determining the allowance for loan losses, the loan portfolio is segregated into
pools of homogeneous loans in order to recognize differing risk characteristics among categories, and then further segregated by internal
credit risk ratings. Loans that do not share similar risk characteristics are evaluated on an individual basis and are not included in
the collective evaluation. Management estimates the allowance balance using relevant available information from internal and external
sources relating to past events and current conditions. Adjustments to historical loss information are made to incorporate necessary qualitative
adjustments to address factors that are not present in historical loss rates and are otherwise unaccounted for in the quantitative process.
A reserve is recorded upon origination or purchase of a loan. The allowance represents management’s best estimate, but significant
downturns in circumstances relating to loan quality and economic conditions could result in a requirement for additional allowance. Likewise,
an upturn in loan quality and improved economic conditions may allow a reduction in the required allowance. In either instance, unanticipated
changes could have a significant impact on results of operations. Note 1 describes the methodology used to determine the allowance for
loan losses. A discussion of the factors driving changes in the amount of the allowance for loan losses is included in the “Provision
and Allowance for Loan Losses” section of Management’s Discussion and Analysis.
Climate Change
There
have been significant developments in federal and state legislation and regulation and international accords regarding climate change
in recent years. Given our size and the nature of our business, the direct impact and expected future direct impact of climate-related
regulation is not material to us, and is not expected to be material, to our business, financial condition, or results of operations.
Salisbury has not experienced any physical effects of climate change on our operations and results. We recognize that, while not material
to our operations, indirect consequences of climate-related regulation may exist as a result of the impact such legislation may have
on certain types of customers who engage in activity that could be deemed potentially harmful to the environment. Salisbury notes that
the climate change landscape is constantly evolving and at this time, it is not possible for us to know or predict the full universe
or extent that these indirect effects will have on the Company's future operations. At this time, Salisbury does not plan to have material
future capital expenditures for climate-related projects. Additionally, we have not incurred material compliance costs related to climate
change.
The following
discussion and analysis of Salisbury's consolidated results of operations should be read in conjunction with the Consolidated Financial
Statements and footnotes.
RESULTS OF OPERATIONS
Comparison of the Years Ended December 31, 2022 and 2021
Net Interest and Dividend Income
Net interest and
dividend income (presented on a tax-equivalent basis) increased $4.5 million, or 10.8%, in 2022 over 2021. The net interest margin increased
15 basis point to 3.16% in 2022 from 3.01% in 2021, mostly due to a 25 basis point increase in the average yield on interest-earning assets,
partly offset by a 15 basis point increase in the average cost of interest-bearing liabilities. The net interest margin was affected by
changes in the mix of interest-earning assets and funding liabilities, asset and liability growth, and the effects of changes in market
interest rates on the pricing and re-pricing of assets and liabilities. Excluding PPP loans, the tax-equivalent net interest margin for
2022 was 3.12% compared with 2.87% for 2021. The following table sets forth the components of Salisbury's net interest income and yields
on average interest-earning assets and interest-bearing funds. Income and yields on tax-exempt securities are presented on a fully taxable
equivalent basis.
Years
ended December 31, | |
Average
Balance | |
Income
/ Expense | |
Average
Yield / Rate |
(dollars
in thousands) | |
2022 | |
2021 | |
2020 | |
2022 | |
2021 | |
2020 | |
2022 | |
2021 | |
2020 |
Loans
(a)(d) | |
$ | 1,142,663 | | |
$ | 1,059,663 | | |
$ | 1,019,999 | | |
$ | 45,373 | | |
$ | 41,549 | | |
$ | 41,267 | | |
| 3.93 | % | |
| 3.89 | % | |
| 4.02 | % |
Securities
(c)(d) | |
| 218,331 | | |
| 144,833 | | |
| 89,616 | | |
| 4,549 | | |
| 2,991 | | |
| 2,563 | | |
| 2.08 | | |
| 2.06 | | |
| 2.86 | |
FHLBB stock | |
| 1,315 | | |
| 1,790 | | |
| 3,163 | | |
| 41 | | |
| 37 | | |
| 141 | | |
| 3.12 | | |
| 2.09 | | |
| 4.45 | |
Short
term funds (b) | |
| 72,309 | | |
| 158,907 | | |
| 65,935 | | |
| 830 | | |
| 210 | | |
| 154 | | |
| 1.15 | | |
| 0.13 | | |
| 0.23 | |
Total
earning assets | |
| 1,434,618 | | |
| 1,365,193 | | |
| 1,178,713 | | |
| 50,793 | | |
| 44,787 | | |
| 44,125 | | |
| 3.51 | | |
| 3.26 | | |
| 3.73 | |
Other
assets | |
| 62,365 | | |
| 72,590 | | |
| 63,434 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total
assets | |
$ | 1,496,983 | | |
$ | 1,437,783 | | |
$ | 1,242,147 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest-bearing
demand deposits | |
$ | 231,970 | | |
$ | 224,763 | | |
$ | 183,870 | | |
| 429 | | |
| 435 | | |
| 441 | | |
| 0.18 | | |
| 0.19 | | |
| 0.24 | |
Money market
accounts | |
| 318,302 | | |
| 315,469 | | |
| 256,402 | | |
| 1,554 | | |
| 547 | | |
| 1,145 | | |
| 0.49 | | |
| 0.17 | | |
| 0.45 | |
Savings and
other | |
| 240,695 | | |
| 215,300 | | |
| 175,204 | | |
| 630 | | |
| 239 | | |
| 464 | | |
| 0.26 | | |
| 0.11 | | |
| 0.26 | |
Certificates
of deposit | |
| 132,192 | | |
| 130,879 | | |
| 144,489 | | |
| 1,111 | | |
| 939 | | |
| 1,840 | | |
| 0.84 | | |
| 0.72 | | |
| 1.27 | |
Total interest-bearing
deposits | |
| 923,159 | | |
| 886,411 | | |
| 759,965 | | |
| 3,724 | | |
| 2,160 | | |
| 3,890 | | |
| 0.40 | | |
| 0.24 | | |
| 0.51 | |
Repurchase
agreements | |
| 8,417 | | |
| 10,679 | | |
| 7,986 | | |
| 30 | | |
| 16 | | |
| 20 | | |
| 0.36 | | |
| 0.15 | | |
| 0.25 | |
Finance lease | |
| 5,294 | | |
| 2,739 | | |
| 2,965 | | |
| 163 | | |
| 136 | | |
| 141 | | |
| 3.07 | | |
| 4.96 | | |
| 4.75 | |
Note payable | |
| 147 | | |
| 187 | | |
| 226 | | |
| 9 | | |
| 11 | | |
| 14 | | |
| 6.14 | | |
| 6.13 | | |
| 6.08 | |
Subordinated
debt (net of issuance costs) | |
| 24,502 | | |
| 22,511 | | |
| 9,870 | | |
| 932 | | |
| 1,000 | | |
| 618 | | |
| 3.80 | | |
| 4.44 | | |
| 6.26 | |
FHLBB
advances | |
| 2,446 | | |
| 9,938 | | |
| 40,093 | | |
| 114 | | |
| 125 | | |
| 605 | | |
| 4.59 | | |
| 1.24 | | |
| 1.49 | |
Total
interest-bearing liabilities | |
| 963,965 | | |
| 932,465 | | |
| 821,105 | | |
| 4,972 | | |
| 3,448 | | |
| 5,288 | | |
| 0.52 | | |
| 0.37 | | |
| 0.64 | |
Demand deposits | |
| 395,848 | | |
| 366,926 | | |
| 294,588 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Other liabilities | |
| 7,183 | | |
| 7,285 | | |
| 6,956 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Shareholders’
equity | |
| 129,987 | | |
| 131,107 | | |
| 119,498 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total
liabilities & shareholders’ equity | |
$ | 1,496,983 | | |
$ | 1,437,783 | | |
$ | 1,242,147 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
interest income (d) | |
| | | |
| | | |
| | | |
$ | 45,821 | | |
$ | 41,339 | | |
$ | 38,837 | | |
| | | |
| | | |
| | |
Spread on
interest-bearing funds | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 3.00 | | |
| 2.89 | | |
| 3.09 | |
Net
interest margin (e) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 3.16 | | |
| 3.01 | | |
| 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
$0.7 million, $0.7 million and $0.5 million, respectively for 2022, 2021 and 2020 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. |
The
following table sets forth the changes in net interest income (presented on a tax-equivalent basis) due to volume and rate.
Years ended December 31, (in thousands) | |
2022 versus 2021 | |
2021 versus 2020 |
Change in interest due to | |
Volume | |
Rate | |
Net | |
Volume | |
Rate | |
Net |
Loans | |
$ | 3,384 | | |
$ | 440 | | |
$ | 3,824 | | |
$ | 1,624 | | |
$ | (1,342 | ) | |
$ | 282 | |
Securities | |
| 1,522 | | |
| 36 | | |
| 1,558 | | |
| 1,371 | | |
| (943 | ) | |
| 428 | |
FHLBB stock | |
| (12 | ) | |
| 16 | | |
| 4 | | |
| (45 | ) | |
| (59 | ) | |
| (104 | ) |
Short term funds | |
| (559 | ) | |
| 1,179 | | |
| 620 | | |
| 166 | | |
| (110 | ) | |
| 56 | |
Interest-earning assets | |
| 4,335 | | |
| 1,671 | | |
| 6,006 | | |
| 3,116 | | |
| (2,454 | ) | |
| 662 | |
Deposits | |
| 116 | | |
| 1,448 | | |
| 1,564 | | |
| 462 | | |
| (2,192 | ) | |
| (1,730 | ) |
Repurchase agreements | |
| (6 | ) | |
| 20 | | |
| 14 | | |
| 5 | | |
| (9 | ) | |
| (4 | ) |
Finance lease | |
| 103 | | |
| (76 | ) | |
| 27 | | |
| (11 | ) | |
| 6 | | |
| (5 | ) |
Note payable | |
| (2 | ) | |
| — | | |
| (2 | ) | |
| (3 | ) | |
| — | | |
| (3 | ) |
Subordinated Debt | |
| 82 | | |
| (150 | ) | |
| (68 | ) | |
| 676 | | |
| (294 | ) | |
| 382 | |
FHLBB advances | |
| (218 | ) | |
| 207 | | |
| (11 | ) | |
| (417 | ) | |
| (63 | ) | |
| (480 | ) |
Interest-bearing liabilities | |
| 75 | | |
| 1,449 | | |
| 1,524 | | |
| 712 | | |
| (2,552 | ) | |
| (1,840 | ) |
Net change in net interest income | |
$ | 4,260 | | |
$ | 222 | | |
$ | 4,482 | | |
$ | 2,404 | | |
$ | 98 | | |
$ | 2,502 | |
Net interest and dividend
income represents the difference between interest and dividends earned on loans and securities and interest expense incurred on deposits
and borrowings. The level of net interest income is a function of volume, rates and mix of both earning assets and interest-bearing liabilities.
Net interest income can be affected by changes in interest rate levels, changes in the volume of assets and liabilities that are subject
to re-pricing within different future time periods, and in the level of non-performing assets.
Interest and Dividend Income
Tax equivalent interest
and dividend income of $50.8 million in 2022 increased $6.0 million, or 13.4% in 2022. Loan income increased $3.8 million, or 9.2%, to
$45.3 million in 2022. The increase was primarily due to a $83.0 million, or 7.8%, increase in average loans and a 4 basis point increase
in average yield.
Tax equivalent
interest and dividend income from securities increased $1.6 million, or 52.1%, to $4.5 million in 2022, as a result of a $73.5 million,
or 50.7%, increase in average security balances and a 2 basis point increase in average yield. Interest from short term funds increased
$620 thousand, or 295.2%, to $830 thousand in 2022, as a result of a 102 basis point increase in average yield, partly offset by a $86.6
million, or 54.5%, decrease in average short-term balances.
Interest Expense
Interest expense increased
$1.5 million, or 44.2%, to $5.0 million in 2022. Interest expense on interest bearing deposit accounts increased $1.6 million, or 72.4%,
to $3.7 million in 2022, as a result of a 16 basis point increase in the average rate to 0.40% and a $36.7 million, or 4.1%, increase
in average interest bearing deposit balances. Interest expense on money market accounts increased $1.0 million, or 184.1%, due to a 32
basis point increase in the average rate, and a $2.8 million, or 0.9% increase in average balances. Interest expense on savings and other
accounts increased $391 thousand, or 163.6%, due to a 15 basis point increase in the average rate and a $25.4 million, or 11.8%, increase
in average balances. Interest expense on certificates of deposits increased $172 thousand, or 18.3%, due to a 12 basis point increase
in the average rate and a $1.3 million, or 1.0% increase in average balance.
Interest expense on
FHLBB advances decreased $11 thousand, or 8.8%, to $114 thousand in 2022, due to a $7.5 million, or 75.4%, decrease in average advances,
partly offset by a 335 basis point increase in the average borrowing rate to 4.59%.
Interest expense
on subordinated debt decreased $68 thousand, or 6.8% to $932 thousand in 2022, due to a decrease in the average borrowing rate to 3.80%,
partly offset by a $2.0 million, or 8.8%, increase in the average balance. In March 2021, Salisbury issued $25.0 million of fixed to
floating rate subordinated debentures at an initial coupon rate of 3.50%. The proceeds from the issuance were used in part to fully redeem
the $10 million of its outstanding subordinated debt issued in 2015 at a rate of 6.00%.
Provision and Allowance for Loan Losses
The provision for
loan losses was $2.7 million in 2022 compared with a net release of credit reserves of $0.7 million in 2021. The provision for full year
2022 was primarily driven by robust loan growth in the commercial and residential portfolios during the year. Net loan charge-offs were
$0.8 million for 2022 compared with $72 thousand in 2021. The increase in charge-offs in 2022 was attributed to the sale of $3.8 million
of non-performing and under performing loans in first quarter 2022 as well as the charge off of a discrete commercial loan in second quarter
2022. Net loan charge-offs for the last six months of 2022 were $78 thousand. Management will continue to monitor the impact of
macro-economic factors on its borrowers and adjust the allowance as appropriate. An economic slowdown due to rising interest rates, inflation
or labor shortages may result in an increase in Salisbury’s provision and allowance for loan losses.
The following
table sets forth changes in the allowance for loan losses and other statistical data:
Years ended December 31, (dollars in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Balance, beginning of period | |
$ | 12,962 | | |
$ | 13,754 | | |
$ | 8,895 | |
Acquisition Discount Transfer | |
| — | | |
| — | | |
| — | |
Provision for loan losses | |
| 2,683 | | |
| (720 | ) | |
| 5,038 | |
Charge –offs | |
| | | |
| | | |
| | |
Real estate mortgages | |
| (712 | ) | |
| (91 | ) | |
| (70 | ) |
Commercial and industrial | |
| (46 | ) | |
| (131 | ) | |
| (362 | ) |
Consumer | |
| (88 | ) | |
| (59 | ) | |
| (70 | ) |
Charge-offs | |
| (846 | ) | |
| (281 | ) | |
| (502 | ) |
Recoveries | |
| | | |
| | | |
| | |
Real estate mortgages | |
| 28 | | |
| 160 | | |
| 306 | |
Commercial and industrial | |
| 1 | | |
| 53 | | |
| 2 | |
Consumer | |
| 18 | | |
| (4 | ) | |
| 15 | |
Recoveries | |
| 47 | | |
| 209 | | |
| 323 | |
Net charge-offs | |
| (799 | ) | |
| (72 | ) | |
| (179 | ) |
Balance, end of period | |
$ | 14,846 | | |
$ | 12,962 | | |
$ | 13,754 | |
| |
| | | |
| | | |
| | |
Loans receivable, gross | |
$ | 1,227,516 | | |
$ | 1,079,427 | | |
$ | 1,041,864 | |
Non-performing loans | |
| 2,662 | | |
| 4,199 | | |
| 5,648 | |
Accruing loans past due 30-89 days | |
| 1,310 | | |
| 1,341 | | |
| 6,838 | |
Ratio of allowance for loan losses: | |
| | | |
| | | |
| | |
to loans receivable, gross | |
| 1.21 | % | |
| 1.20 | % | |
| 1.32 | % |
to non-performing loans | |
| 557.70 | | |
| 308.68 | | |
| 243.50 | |
Ratio of non-performing loans | |
| | | |
| | | |
| | |
to loans receivable, gross | |
| 0.22 | | |
| 0.39 | | |
| 0.54 | |
Ratio of accruing loans past due 30-89 days | |
| | | |
| | | |
| | |
to loans receivable, gross | |
| 0.11 | | |
| 0.12 | | |
| 0.66 | |
The reserve coverage
at December 31, 2022, as measured by the ratio of allowance for loan losses to gross loans, was 1.21%, as compared with 1.20% at December
31, 2021. Excluding loans advanced under the SBA’s Paycheck Protection Program, the ratio of the allowance to gross loans was 1.21%
at December 31, 2022 compared with 1.23% at December 31, 2021. Non-performing loans (non-accrual loans and accruing loans past-due 90
days or more) decreased $1.5 million to $2.7 million, or 0.22% of gross loans receivable, at December 31, 2022, down from $4.2 million
or 0.39% of gross loans receivable at December 31, 2021. Accruing loans past due 30-89 days decreased slightly from $1.3 million, or
0.12%, of gross loans receivable at December 31, 2021 to $1.3 million, or 0.11%, of gross loans receivable at December 31, 2022. See
“Overview – Loan Credit Quality” below for further discussion and analysis.
Non-Interest Income
The following table
details the principal categories of non-interest income.
Years ended December 31, (dollars in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
| |
2022 vs. 2021 | |
2021 vs. 2020 |
Trust and wealth advisory | |
$ | 4,887 | | |
$ | 4,970 | | |
$ | 4,194 | | |
$ | (83 | ) | |
| (1.7 | %) | |
$ | 776 | | |
| 18.5 | % |
Service charges and fees | |
| 5,299 | | |
| 4,822 | | |
| 3,072 | | |
| 477 | | |
| 9.9 | | |
| 1,750 | | |
| 57.0 | |
Mortgage banking activities, net | |
| 556 | | |
| 1,000 | | |
| 1,621 | | |
| (444 | ) | |
| (44.4 | ) | |
| (621 | ) | |
| (38.3 | ) |
(Losses) gains on CRA mutual fund | |
| (120 | ) | |
| (26 | ) | |
| 19 | | |
| (94 | ) | |
| (361.5 | ) | |
| (45 | ) | |
| (236.8 | ) |
(Gains) losses on securities, net | |
| 165 | | |
| (2 | ) | |
| 196 | | |
| 167 | | |
| n/a | | |
| (198 | ) | |
| (101.0 | ) |
Bank-owned life insurance (“BOLI”) income | |
| 717 | | |
| 556 | | |
| 495 | | |
| 161 | | |
| 29.0 | | |
| 61 | | |
| 12.3 | |
Gain on bank-owned life insurance | |
| 89 | | |
| — | | |
| 601 | | |
| 89 | | |
| — | | |
| (601 | ) | |
| (100.0 | ) |
Gain on sale of assets | |
| — | | |
| 73 | | |
| — | | |
| (73 | ) | |
| (100.0 | ) | |
| 73 | | |
| n/a | |
Other | |
| 109 | | |
| 107 | | |
| 125 | | |
| 2 | | |
| 1.9 | | |
| (18 | ) | |
| (14.4 | ) |
Total non-interest income | |
$ | 11,702 | | |
$ | 11,500 | | |
$ | 10,323 | | |
$ | 202 | | |
| 1.8 | % | |
$ | 1,177 | | |
| 11.4 | % |
Non-interest
income increased $202 thousand, or 1.8%, in 2022 versus 2021. Trust and Wealth Advisory revenues decreased $83 thousand mainly due to
lower asset-based fees. Service charges and fees increased $477 thousand from 2021 primarily
due to higher deposit fees and higher loan prepayment fees. Mortgage banking activities, net decreased
$444 thousand on lower sales volume. Mortgage loan sales to FHLBB totaled $7.2 million in 2022 versus $34.6 million in 2021. Loans serviced
under the FHLBB Mortgage Partnership Finance Program totaled $133.1 million and $140.6 million at December 31, 2022 and 2021 respectively.
The twelve-month periods ended December 31, 2022 and 2021 included mortgage servicing amortization of $140 thousand and $235 thousand,
respectively. Non-interest income for the twelve-month period ended December 31, 2021 also included a pre-tax gain of $73 thousand primarily
from the sale of Salisbury’s operations center in Canaan, Connecticut. Other income primarily includes rental property income.
Non-Interest Expense
The following table
details the principal categories of non-interest expense.
Years ended December 31, (dollars in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
| |
2022 vs. 2021 | |
2021 vs. 2020 |
Salaries | |
$ | 14,932 | | |
$ | 13,417 | | |
$ | 11,828 | | |
$ | 1,515 | | |
| 11.3 | % | |
$ | 1,589 | | |
| 13.4 | % |
Employee benefits | |
| 5,125 | | |
| 5,023 | | |
| 4,533 | | |
| 102 | | |
| 2.0 | | |
| 490 | | |
| 10.8 | |
Premises and equipment | |
| 4,281 | | |
| 4,114 | | |
| 4,019 | | |
| 167 | | |
| 4.1 | | |
| 95 | | |
| 2.4 | |
Write-down of assets | |
| 3 | | |
| 144 | | |
| — | | |
| (141 | ) | |
| (97.9 | ) | |
| 144 | | |
| n/a | |
Data processing | |
| 2,795 | | |
| 2,441 | | |
| 2,211 | | |
| 354 | | |
| 14.5 | | |
| 230 | | |
| 10.4 | |
Professional fees | |
| 3,218 | | |
| 2,779 | | |
| 2,741 | | |
| 439 | | |
| 15.8 | | |
| 38 | | |
| 1.4 | |
Collections, OREO, and loan related | |
| 376 | | |
| 455 | | |
| 323 | | |
| (79 | ) | |
| (17.4 | ) | |
| 132 | | |
| 40.9 | |
FDIC insurance | |
| 526 | | |
| 541 | | |
| 466 | | |
| (15 | ) | |
| (2.8 | ) | |
| 75 | | |
| 16.1 | |
Marketing and community support | |
| 822 | | |
| 881 | | |
| 573 | | |
| (59 | ) | |
| (6.7 | ) | |
| 308 | | |
| 53.8 | |
Amortization of intangibles | |
| 191 | | |
| 256 | | |
| 321 | | |
| (65 | ) | |
| (25.4 | ) | |
| (66 | ) | |
| (20.6 | ) |
Other | |
| 2,376 | | |
| 2,053 | | |
| 2,023 | | |
| 323 | | |
| 15.7 | | |
| 31 | | |
| 1.5 | |
Non-interest expense | |
$ | 34,645 | | |
$ | 32,104 | | |
$ | 29,038 | | |
$ | 2,541 | | |
| 7.9 | % | |
$ | 3,066 | | |
| 10.6 | % |
Non-interest
expenses increased $2.5 million, or 7.9%, in 2022 versus 2021. Salaries increased $1.5 million primarily reflecting annual merit increases
and incentive accruals. Benefits increased $102 thousand compared to the same period in 2021 primarily
due to higher 401K accruals, deferred compensation and payroll taxes. Premises and equipment increased
$167 thousand mainly due to higher lease depreciation, facilities related expenses and utilities. The
twelve-month period ended December 31, 2021 also included a pre-tax loss of $144 thousand on the sale of the building housing the Bank’s
branch in Poughkeepsie, New York, which closed during the first quarter 2022. Data processing increased $354 thousand mainly due to higher
ATM fees, core system costs, website expense, and Trust and Wealth data related expenses. The
increase in professional fees of $439 thousand versus the twelve-month period 2021 primarily reflected legal and consulting expenses
related to the pending merger with NBT, partially offset by lower audit and exam and investment management expenses.
Collections, OREO and loan related expense decreased $79 thousand primarily due to lower appraisal, litigation related expenses and mortgage
recording costs. FDIC related expense decreased $15 thousand compared to the same period in 2021. Marketing and community support costs
decreased $59 thousand compared to the same period in 2021 primarily due to the cost of web site redesign and branding initiatives in
2021. Amortization of intangible assets decreased $65 thousand due to the aging off of expenses related to previous acquisitions. Other
expenses increased $323 thousand primarily due to higher charge-offs for fraud losses as well as higher director fees.
Income Taxes
The effective income
tax rates for 2022 and 2021 were 18.2% and 20.6%, respectively. Salisbury’s effective tax rate was less than the 21% federal statutory
rate due to tax-exempt income, primarily from municipal bonds, tax advantaged loans and bank-owned life insurance. Fluctuations in the
effective tax rate generally result from changes in the mix of taxable and tax-exempt income. For further information on income taxes,
see Note 13 of Notes to Consolidated Financial Statements.
Salisbury did not incur
Connecticut income tax in 2022, 2021 or 2019, other than minimum state income tax, as a result of a Connecticut law that permits banks
to shelter certain mortgage income from the Connecticut corporation business tax through the use of a special purpose entity called a
Passive Investment Company or PIC. Salisbury avails itself of this benefit through its PIC, SBT Mortgage Service Corporation. Salisbury's
income tax provision reflects the full impact of the Connecticut legislation. Salisbury does not expect to pay other than minimum Connecticut
state income tax in the foreseeable future unless there is a change in Connecticut tax law.
Comparison of the Years Ended December 31, 2021 and 2020
Net interest and dividend
income represents the difference between interest and dividends earned on loans and securities and interest expense incurred on deposits
and borrowings. The level of net interest income is a function of volume, rates and mix of both earning assets and interest-bearing liabilities.
Net interest income can be affected by changes in interest rate levels, changes in the volume of assets and liabilities that are subject
to re-pricing within different future time periods, and in the level of non-performing assets.
Interest and Dividend Income
Tax equivalent interest
and dividend income of $44.8 million in 2021 increased $0.7 million, or 1.5% in 2021. Loan income increased $282 thousand, or 0.7%, to
$41.5 million in 2021. The increase was primarily due to a $39.7 million, or 3.9%, increase in average loans, which was partly offset
by a 13 basis point decrease in average yield.
Tax equivalent
interest and dividend income from securities increased $428 thousand, or 16.7%, to $3.0 million in 2021, as a result of a $55.2 million,
or 61.9%, increase in average security balances, partly offset by an 80 basis point decrease in average yield. Interest from short term
funds increased $56 thousand, or 36.4%, to $210 thousand in 2021, as a result of a $93.0 million, or 141.0%, increase in average short-term
balances, partly offset by a 10 basis point decrease in average yield.
Interest Expense
Interest expense decreased
$1.8 million, or 34.8%, to $3.4 million in 2021. Interest expense on interest bearing deposit accounts decreased $1.7 million, or 44.4%,
to $2.2 million in 2021, as a result of a 27 basis point decrease in the average rate to 0.24%, partly offset by a $126.4 million, or
16.6%, increase in average interest bearing deposit balances. Interest expense on money market accounts decreased $598 thousand, or 52.2%,
due to a 28 basis point decline in the average rate, partly offset by a $59.1 million, or 23.0% increase in average balances. Interest
expense on savings and other accounts decreased $225 thousand, or 48.5%, due to a 15 basis point decline in the average rate, partially
offset by a $40.1 million, or 22.9%, increase in average balances. Interest expense on certificates of deposits decreased $901 thousand,
or 49.0%, due to 55 basis point decline in the average rate and a $13.6 million, or 9.4% decrease in average balance.
Interest expense on
FHLBB advances decreased $480 thousand, or 79.3%, to $125 thousand in 2021, due to a $30.2 million, or 75.2%, decrease in average advances
and a 25 basis point decrease in the average borrowing rate to 1.24%.
Interest expense on
subordinated debt increased $382 thousand, or 61.8% to $1.0 million in 2021, due to a $12.6 million, or 128.1% increase in average balances,
partly offset by a decrease in the average borrowing rate to 4.44%. In March 2021, Salisbury issued $25.0 million of fixed to floating
rate subordinated debentures at an initial coupon rate of 3.50%. The proceeds from the issuance were used in part to fully redeem the
$10 million of its outstanding subordinated debt issued in 2015 at a rate of 6.00%.
Provision and Allowance
for Loan Losses
Net credit reserves
of $0.7 million were released in 2021 compared with a provision for loan losses of $5.0 million for 2020. Net loan charge-offs were $72
thousand and $179 thousand, for the respective years. The net release of credit reserves in 2021 primarily reflected the transfer of loans
in the discrete COVID-19 pool, which carries a higher level of reserves, back to their pre-pandemic loan pool because the borrowers were
paying as agreed and the underlying businesses were substantially operating at pre-pandemic levels. The pay-off of certain commercial
loans and internal risk rating changes also contributed to the release of credit reserves, which was substantially offset by loan growth
and changes to qualitative factors due to continued uncertainty over the economic impact of COVID-19 and other macro-economic factors.
Management will continue to monitor the impact of the virus and other macro-economic factors on its borrowers and adjust the allowance
as appropriate. A resurgence of the virus that results in another economic lockdown or an economic slowdown due to rising interest rates,
inflation or labor shortages may result in an increase in Salisbury’s provision and allowance for loan losses.
The reserve coverage
at December 31, 2021, as measured by the ratio of allowance for loan losses to gross loans, was 1.20%, as compared with 1.32% at December
31, 2020. Excluding loans advanced under the SBA’s Paycheck Protection Program, the ratio of the allowance to gross loans was 1.23%
at December 31, 2021 compared with 1.44% at December 31, 2020. Non-performing loans (non-accrual loans and accruing loans past-due 90
days or more) decreased $1.4 million to $4.2 million, or 0.39% of gross loans receivable, at December 31, 2021, down from $5.6 million
or 0.54% of gross loans receivable at December 31, 2020. Accruing loans past due 30-89 days decreased from $6.8 million, or 0.66%, of
gross loans receivable at December 31, 2020 to $1.3 million, or 0.12%, of gross loans receivable at December 31, 2021. See “Overview
– Loan Credit Quality” below for further discussion and analysis.
Non-Interest
Income
Non-interest
income increased $1.2 million, or 11.4%, in 2021 versus 2020. Trust and Wealth Advisory revenues increased $776 thousand mainly due to
growth in asset-based fees. Service charges and fees increased $1.8 million from 2020. The increase primarily reflected higher
deposit, interchange and loan prepayment fees. In addition, during the twelve-month period ended
December 31, 2020, Salisbury waived approximately $754 thousand in various deposit fees, including overdraft and ATM fees, to support
customers affected by COVID-19. Mortgage banking activities, net decreased $621 thousand on lower sales volume. Mortgage loan sales to
FHLBB totaled $34.6 million in 2021 versus $59.8 million in 2020. Loans serviced under the FHLBB Mortgage Partnership Finance Program
totaled $140.7 million and $134.4 million at December 31, 2021 and 2020 respectively. The twelve-month periods ended December 31, 2021
and 2020 included mortgage servicing amortization of $235 thousand and $151 thousand, respectively. In 2020, the Bank recorded a non-taxable
gain of $601 thousand related to proceeds received from a BOLI policy due to the death of a covered former employee. Non-interest income
for the twelve-month period ended December 31, 2021 also included a pre-tax gain of $73 thousand primarily from the sale of Salisbury’s
operations center in Canaan, Connecticut. Other income primarily includes rental property income.
Non-Interest Expense
Non-interest
expenses increased $3.1 million, or 10.6%, in 2021 versus 2020. Salaries increased $1.6 million primarily reflecting annual merit increases
and higher production and incentive accruals. Benefits increased $490 thousand compared to the same period in 2020 primarily
due higher medical insurance costs, 401K accruals and payroll taxes. Premises and equipment increased
$95 thousand mainly due to higher building depreciation and facilities related expenses.
The twelve-month period ended December 31, 2021 also included a pre-tax loss of $144 thousand on
the sale of the building housing the Bank’s branch in Poughkeepsie, New York, which closed during the first quarter 2022. Data
processing increased $230 thousand mainly due to higher ATM fees,
core system costs and Trust and Wealth data related expenses. The increase in professional fees of $38 thousand versus the twelve-month
period 2020 primarily reflected higher legal, audit and exam and investment management expenses partially offset by lower consulting
expense. Collections, OREO and loan related expense increased $132 thousand primarily due to higher
appraisal and mortgage recording costs. FDIC related expense increased $75 thousand compared to the same period in 2020 reflecting higher
deposit balances. Marketing and community support costs increased $308 thousand compared to the same period in 2020 primarily due to
Salisbury’s website redesign and branding initiatives as well as costs associated with various marketing events. Amortization of
intangible assets decreased $65 thousand due to the aging off of expenses related to previous acquisitions. Other expenses increased
$30 thousand and primarily reflected higher employee related expenses, postage and telephone expense.
Income Taxes
The effective income
tax rates for 2021 and 2020 were 20.6% and 17.0%, respectively. Salisbury’s effective tax rate was less than the 21% federal statutory
rate due to tax-exempt income, primarily from municipal bonds, tax advantaged loans and bank-owned life insurance. Fluctuations in the
effective tax rate generally result from changes in the mix of taxable and tax-exempt income. For further information on income taxes,
see Note 13 of Notes to Consolidated Financial Statements.
Salisbury did not incur
Connecticut income tax in 2021, 2020 or 2019, other than minimum state income tax, as a result of a Connecticut law that permits banks
to shelter certain mortgage income from the Connecticut corporation business tax through the use of a special purpose entity called a
Passive Investment Company or PIC. Salisbury avails itself of this benefit through its PIC, SBT Mortgage Service Corporation. Salisbury's
income tax provision reflects the full impact of the Connecticut legislation. Salisbury does not expect to pay other than minimum Connecticut
state income tax in the foreseeable future unless there is a change in Connecticut tax law.
Overview
Assets
During
2022, Salisbury’s assets increased by $12.4 million, or 0.8%, to $1.54 billion at December 31, 2022. This increase was driven by
robust net loan growth of $146.9 million, or 13.8%, which was mostly offset by a decline in cash and cash equivalent balances of $124.8
million, or 71.1%, as Salisbury deployed excess liquidity into loans. In addition, the balance of Salisbury’s available-for-sale
(“AFS”) investment portfolio decreased $15.0 million, or 7.4%, during 2022. At December 31, 2022, Salisbury’s tangible
book value and book value per common share were $19.71 and $22.13, respectively. At December 31, 2022, the Bank’s Tier 1 leverage
and total risk-based capital ratios were 9.99% and 13.43%, respectively, and the Bank was categorized as "well capitalized"
according to regulatory guidelines.
Securities and Short-Term Funds
During
2022, securities decreased $14.1 million, or 6.8%, to $190.6 million primarily due to unrealized losses of $27.3 million, which reflected
the significant increases in market interest rates during 2022. Short-term funds (cash and due from banks and interest-bearing deposits
with other banks) decreased $124.8, or 71.2%, million to $50.5 million in 2022 reflecting the funding of loans as well as a normalization
of deposit balances back to pre-pandemic levels. The carrying values of securities are as follows:
December 31, (dollars in thousands) | |
|
2022 |
| |
|
2021 |
|
Available-for-Sale | |
| | | |
| | |
U.S. Treasury | |
$ | 17,133 | | |
$ | 15,131 | |
U.S. Government agency notes | |
| 27,154 | | |
| 31,604 | |
Municipal bonds | |
| 46,538 | | |
| 47,822 | |
Mortgage-backed securities: | |
| | | |
| | |
U.S. Government agencies and U.S. Government- sponsored enterprises | |
| 61,875 | | |
| 74,541 | |
Collateralized mortgage obligations: | |
| | | |
| | |
U.S. Government agencies | |
| 21,936 | | |
| 20,898 | |
Corporate bonds | |
| 12,774 | | |
| 12,400 | |
Mutual fund | |
| 1,933 | | |
| 901 | |
Non-Marketable | |
| | | |
| | |
FHLBB stock | |
| 1,285 | | |
| 1,397 | |
Total Securities | |
$ | 190,628 | | |
$ | 204,694 | |
Salisbury evaluates
securities for OTTI where the fair value of a security is less than its amortized cost basis at the balance sheet date. As part of this
process, Salisbury considers whether it has the intent to sell each debt security and whether it is more likely than not that it will
be required to sell the security before its anticipated recovery. If either of these conditions is met, Salisbury recognizes an OTTI charge
to earnings equal to the entire difference between the security’s amortized cost basis and its fair value at the balance sheet date.
For securities that meet neither of these conditions, an analysis is performed to determine if any of these securities are at risk for
OTTI.
Salisbury evaluates
securities for strategic fit and may reduce its position in securities, although it is not more likely than not that Salisbury will be
required to sell these securities before recovery of their cost basis, which may be maturity, and does not intend to sell these securities.
Management does not consider any of its securities to be OTTI at December 31, 2022. It is possible that future loss assumptions could
change, necessitating Salisbury to recognize future OTTI.
Accumulated other
comprehensive income at December 31, 2022 reflected net unrealized losses, net of tax, of $20.7 million in Salisbury’s AFS securities
portfolio compared to an unrealized gain of $0.9 million at year end 2021. The unrealized losses, which reflected the significant increase
in market interest rates experienced in 2022, do not affect Salisbury’s regulatory capital ratios.
Loans
During 2022,
net loans receivable increased $146.9 million, or 13.8%, to $1.214 billion at December 31, 2022. Excluding PPP loans, net loans increased
by $172.2 million, or 16.5%, in 2022. Salisbury’s retail lending department originates residential mortgage, home equity loans
and lines of credit, and consumer loans for the portfolio. During 2022, Salisbury originated $118.1 million of residential mortgage loans
and $15.9 million of home equity loans for the portfolio, compared with $165.9 million and $11.8 million, respectively, in 2021. During
2022, total residential mortgage and home equity loans receivable increased $88.7 million, or 18.9%, to $557.1 million at December 31,
2022, and represented 45.4% of gross loans receivable. During 2022, Salisbury’s residential mortgage lending department also originated
and sold $7.2 million of residential mortgage loans, compared with $34.6 million during 2021. All such sold loans were sold through the
FHLBB Mortgage Partnership Finance Program with servicing retained by Salisbury. Consumer loans, amounted to $20.5 million at December
31, 2022, representing 1.7% of gross loans receivable.
Salisbury’s
commercial lending department specializes in lending to small and mid-size companies, businesses and municipalities. More specifically,
we meet our clients’ credit needs by providing short-term and long-term financing, construction loans, commercial mortgages, equipment,
working capital, property improvement loans and municipal financing. The department also works with both the Small Business Administration
(“SBA”) and United States Department of Agriculture (“USDA”) Government Guaranteed Lending Programs; however,
such loans represent a very small percent of the commercial loan portfolio. Excluding PPP loans, total commercial loans, which include
commercial real estate, commercial and industrial and municipal loans, increased $75.2 million, or 13.5%, to $631.0 million at December
31, 2022, and represent 51.4% of gross loans receivable. At December 31, 2022 approximately $0.3 million of PPP loans remained on Salisbury’s
balance sheet. These loans are reported as a separate component of “commercial and industrial” loans in the table below.
The principal categories
of loans receivable and loans held-for-sale are as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Residential 1-4 family | |
$ | 428,486 | | |
$ | 373,131 | |
Residential 5+ multifamily | |
| 80,400 | | |
| 52,325 | |
Construction of residential 1-4 family | |
| 22,534 | | |
| 19,738 | |
Home equity lines of credit | |
| 25,699 | | |
| 23,270 | |
Residential real estate | |
| 557,119 | | |
| 468,464 | |
Commercial | |
| 374,281 | | |
| 310,923 | |
Construction of commercial | |
| 46,866 | | |
| 58,838 | |
Commercial real estate | |
| 421,147 | | |
| 369,761 | |
Farm land | |
| 4,081 | | |
| 2,807 | |
Vacant land | |
| 14,440 | | |
| 14,182 | |
Real estate secured | |
| 996,787 | | |
| 855,214 | |
Commercial and industrial ex PPP loans | |
| 190,191 | | |
| 169,543 | |
PPP loans | |
| 299 | | |
| 25,589 | |
Commercial & industrial – Total | |
| 190,490 | | |
| 195,132 | |
Municipal | |
| 19,693 | | |
| 16,534 | |
Consumer | |
| 20,546 | | |
| 12,547 | |
Loans receivable, gross | |
| 1,227,516 | | |
| 1,079,427 | |
Deferred loan origination fees and costs, net | |
| 1,001 | | |
| 285 | |
Allowance for loan losses | |
| (14,846 | ) | |
| (12,962 | ) |
Loans receivable, net | |
$ | 1,213,671 | | |
$ | 1,066,750 | |
Loans receivable, net ex PPP loans | |
$ | 1,213,372 | | |
$ | 1,041,161 | |
Loans Held-for-sale | |
| | | |
| | |
Residential 1-4 family | |
$ | — | | |
$ | 2,684 | |
The composition of loans receivable by forecasted maturity distribution
is as follows:
December 31, 2022 (in thousands) | |
Within 1 year | |
Within 2-5 years | |
After 5 years | |
Total |
Residential | |
$ | 604 | | |
$ | 10,702 | | |
$ | 520,114 | | |
$ | 531,420 | |
Home equity lines of credit | |
| 4 | | |
| 168 | | |
| 25,527 | | |
| 25,699 | |
Commercial | |
| 2,421 | | |
| 49,746 | | |
| 322,114 | | |
| 374,281 | |
Construction of commercial | |
| 17,088 | | |
| 15,278 | | |
| 14,500 | | |
| 46,866 | |
Land | |
| 8,349 | | |
| 1,659 | | |
| 8,513 | | |
| 18,521 | |
Real estate secured | |
| 28,466 | | |
| 77,553 | | |
| 890,768 | | |
| 996,787 | |
Commercial and industrial | |
| 15,348 | | |
| 28,864 | | |
| 146,278 | | |
| 190,490 | |
Municipal | |
| 11,136 | | |
| 1,476 | | |
| 7,081 | | |
| 19,693 | |
Consumer | |
| 173 | | |
| 1,491 | | |
| 18,882 | | |
| 20,546 | |
Loans receivable, gross | |
$ | 55,123 | | |
$ | 109,384 | | |
$ | 1,063,009 | | |
$ | 1,227,516 | |
The composition of loans receivable with either fixed, variable or adjustable interest rates is as follows:
December 31, 2022 (in thousands) | |
Fixed interest rates | |
Variable or adjustable interest rates | |
Total Loans |
Residential | |
$ | 288,595 | | |
$ | 242,825 | | |
$ | 531,420 | |
Home equity lines of credit | |
| — | | |
| 25,699 | | |
| 25,699 | |
Commercial | |
| 87,280 | | |
| 287,001 | | |
| 374,281 | |
Construction of commercial | |
| 15,310 | | |
| 31,556 | | |
| 46,866 | |
Land | |
| 9,132 | | |
| 9,389 | | |
| 18,521 | |
Real estate secured | |
| 400,317 | | |
| 596,470 | | |
| 996,787 | |
Commercial and industrial | |
| 104,504 | | |
| 85,986 | | |
| 190,490 | |
Municipal | |
| 18,327 | | |
| 1,366 | | |
| 19,693 | |
Consumer | |
| 2,697 | | |
| 17,849 | | |
| 20,546 | |
Loans receivable, gross | |
$ | 525,845 | | |
$ | 701,671 | | |
$ | 1,227,516 | |
Percentage of Total | |
| 42.8 | % | |
| 57.2 | % | |
| 100.0 | % |
Loan Credit Quality
Salisbury has cooperative
relationships with the vast majority of its non-performing loan 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. Salisbury pursues the resolution of all non-performing loans through collections, restructures,
voluntary liquidation of collateral by the borrower and, where necessary, legal action. When attempts to work with a customer to return
a loan to performing status, including restructuring the loan, are unsuccessful, Salisbury will initiate appropriate legal action seeking
to acquire property by deed in lieu of foreclosure or through foreclosure, or to liquidate business assets.
Past Due Loans
Loans past
due 30 days or more decreased $1.2 million during 2022 to $1.5 million, or 0.12% of gross loans receivable at December 31, 2022, compared
with $2.6 million, or 0.24% of gross loans receivable at December 31, 2021. The decline in past due loans from year end 2021 primarily
reflected the sale and charge-off of certain loans during the twelve-month period ending December 31, 2022.
The components of loans
past due 30 days or greater are as follows:
(in thousands) | |
|
2022 |
| |
|
2021 |
|
Past due 30-59 days | |
$ | 1,195 | | |
$ | 751 | |
Past due 60-89 days | |
| 115 | | |
| 590 | |
Past due 90-179 days | |
| — | | |
| 1 | |
Past due 180 days and over | |
| — | | |
| 10 | |
Accruing loans | |
| 1,310 | | |
| 1,352 | |
Past due 30-59 days | |
| 68 | | |
| 14 | |
Past due 60-89 days | |
| — | | |
| — | |
Past due 90-179 days | |
| 90 | | |
| 63 | |
Past due 180 days and over | |
| 15 | | |
| 1,213 | |
Non-accrual loans | |
| 173 | | |
| 1,290 | |
Total loans past due 30 days and over | |
$ | 1,483 | | |
$ | 2,642 | |
Credit Quality
Segments
Salisbury categorizes
loans receivable into the following credit quality segments.
| · | Impaired loans consist of all non-accrual loans and troubled debt restructured
loans, and represent loans for which it is probable that Salisbury will not be able to collect all principal and interest amounts due
according to the contractual terms of the loan agreements. |
| · | Non-accrual loans, a sub-set of impaired loans, are loans for which the accrual
of interest has been discontinued because, in the opinion of management, full collection of principal or interest is unlikely. |
| · | Non-performing loans consist of non-accrual loans, and accruing loans past
due 90 days and over that are well collateralized, in the process of collection and where full collection of principal and interest is
reasonably assured. Non-performing assets consist of non-performing loans plus real estate acquired in settlement of loans. |
| · | Troubled debt restructured loans are loans for which concessions such as
reduction of interest rates, other than normal market rate adjustments, or deferral of principal or interest payments, extension of maturity
dates, or reduction of principal balance or accrued interest, have been granted due to a borrower’s financial condition. Loan restructuring
is employed when management believes the granting of a concession will increase the probability of the full or partial collection of principal
and interest. |
| · | Potential problem loans consist of performing loans that have been assigned
a substandard credit risk rating and are not classified as impaired. |
Non-Performing
Assets
Non-performing assets
decreased $1.5 million to $2.7 million at December 31, 2022, or 0.17% of assets, from $4.2 million or 0.27% of assets at December 31,
2021. The decrease in non-performing assets resulted primarily from the sale and charge-off of $2.0 million of non-performing loans and
$0.4 million of loan payments, which were partially offset by the downgrade of $0.9 million of loans during 2022.
The components of non-performing
assets are as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Residential 1-4 family | |
$ | 820 | | |
$ | 750 | |
Residential 5+ multifamily | |
| — | | |
| 861 | |
Home equity lines of credit | |
| — | | |
| 21 | |
Commercial | |
| 1,255 | | |
| 1,924 | |
Farm land | |
| 393 | | |
| 432 | |
Vacant land | |
| — | | |
| — | |
Real estate secured | |
| 2,468 | | |
| 3,988 | |
Commercial and industrial | |
| 189 | | |
| 200 | |
Consumer | |
| 5 | | |
| — | |
Non-accrual loans | |
| 2,662 | | |
| 4,188 | |
Accruing loans past due 90 days and over | |
| — | | |
| 11 | |
Non-performing loans | |
| 2,662 | | |
| 4,199 | |
Foreclosed assets | |
| — | | |
| — | |
Non-performing assets | |
$ | 2,662 | | |
$ | 4,199 | |
Reductions
in interest income associated with non-accrual loans are as follows:
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Income in accordance with original terms | |
$ | 151 | | |
$ | 418 | |
Income recognized | |
| 25 | | |
| 7 | |
Reduction in interest income | |
$ | 126 | | |
$ | 411 | |
The past due status
of non-performing loans is as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Current | |
$ | 2,490 | | |
$ | 2,898 | |
Past due 30-59 days | |
| 67 | | |
| 14 | |
Past due 60-89 days | |
| — | | |
| — | |
Past due 90-179 days | |
| 90 | | |
| 64 | |
Past due 180 days and over | |
| 15 | | |
| 1,223 | |
Total non-performing loans | |
$ | 2,662 | | |
$ | 4,199 | |
At December 31,
2022, 93.50% of non-performing loans were current with respect to loan payments, compared with 69.02% at December 31, 2021. Loans past
due 180 days and over are substantially all mortgage loans in the process of foreclosure or litigation.
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.
Troubled Debt
Restructured Loans
Troubled
debt restructured loans decreased $2.2 million in 2022 to $2.7 million, or 0.22% of gross loans receivable, from $5.0 million, or 0.46%
of gross loans receivable at December 31, 2021. The reduction in loan balance from year end 2021 primarily reflected the sale and
charge-off of certain loans and loan payments during the twelve month period ended December 31, 2022. The
components of troubled debt restructured loans are as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Residential 1-4 family | |
$ | 1,289 | | |
$ | 1,824 | |
Residential 5+ multifamily | |
| 78 | | |
| 87 | |
Commercial | |
| 1,303 | | |
| 1,622 | |
Real estate secured | |
| 2,670 | | |
| 3,533 | |
Commercial and industrial | |
| — | | |
| 76 | |
Accruing troubled debt restructured loans | |
| 2,670 | | |
| 3,609 | |
Residential 1-4 family | |
| 67 | | |
| 256 | |
Residential 5+ multifamily | |
| — | | |
| 861 | |
Vacant land | |
| — | | |
| — | |
Commercial | |
| — | | |
| 233 | |
Real estate secured | |
| 67 | | |
| 1,350 | |
Commercial and Industrial | |
| — | | |
| — | |
Non-accrual troubled debt restructured loans | |
| 67 | | |
| 1,350 | |
Troubled debt restructured loans | |
$ | 2,737 | | |
$ | 4,959 | |
The past due status
of troubled debt restructured loans is as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Current | |
$ | 2,670 | | |
$ | 3,540 | |
Past due 30-59 days | |
| — | | |
| 37 | |
Past due 60-89 days | |
| — | | |
| 32 | |
Accruing troubled debt restructured loans | |
| 2,670 | | |
| 3,609 | |
Current | |
| — | | |
| 414 | |
Past due 30-59 days | |
| 67 | | |
| — | |
Past due 180 days and over | |
| — | | |
| 936 | |
Non-accrual troubled debt restructured loans | |
| 67 | | |
| 1,350 | |
Total troubled debt restructured loans | |
$ | 2,737 | | |
$ | 4,959 | |
At December 31,
2022, 97.55% of troubled debt restructured loans were current with respect to loan payments, as compared with 79.73% at December 31,
2021. As of December 31, 2022 and 2021, there were specific reserves on troubled debt restructured loans amounting to $22 thousand and
$31 thousand, respectively.
Potential Problem
Loans
Potential problem loans consist of performing loans
that have been assigned a substandard credit risk rating and are not classified as impaired. Potential problem loans decreased $18.9 million
during 2022 to $6.1 million, or 0.49% of gross loans receivable at December 31, 2022, compared with $25.0 million, or 2.32% of gross loans
receivable at December 31, 2021. The decrease primarily reflected internal credit risk rating upgrades
on loans to businesses primarily in the hospitality, health care and entertainment and recreation industries which were previously downgraded
due to concerns over the impact of COVID-19. These businesses have demonstrated a return to pre-pandemic levels of activity and liquidity,
warranting the improvement in risk rating. The decrease in potential problem loans also reflected the sale of certain loans during
2022. The components of potential problem loans were as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Residential 1-4 family | |
$ | 589 | | |
$ | 999 | |
Residential 5+ multifamily | |
| — | | |
| 709 | |
Home equity lines of credit | |
| — | | |
| — | |
Residential real estate | |
| 589 | | |
| 1,708 | |
Commercial | |
| 4,129 | | |
| 20,998 | |
Construction of commercial | |
| — | | |
| — | |
Commercial real estate | |
| 4,129 | | |
| 20,998 | |
Farm land | |
| — | | |
| — | |
Real estate secured | |
| 4,718 | | |
| 22,706 | |
Commercial and industrial | |
| 1,353 | | |
| 2,310 | |
Consumer | |
| 5 | | |
| — | |
Total potential problem loans | |
$ | 6,076 | | |
$ | 25,016 | |
The past due status
of potential problem loans was as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Current | |
$ | 6,056 | | |
$ | 24,977 | |
Past due 30-59 days | |
| — | | |
| 23 | |
Past due 60-89 days | |
| 20 | | |
| 16 | |
Past due 90-179 days | |
| — | | |
| — | |
Total potential problem loans | |
$ | 6,076 | | |
$ | 25,016 | |
At December 31, 2022,
99.67% of potential problem loans were current with respect to loan payments, as compared with 99.84% at December 31, 2021. Management
cannot predict the extent to which economic or other factors may impact such borrowers’ future payment capacity, and there can be
no assurance that such loans will not be placed on nonaccrual status, restructured, or require increased provisions for loan losses.
Deposits and Borrowings
Deposits increased
$22.2 million, or 1.7%, during 2022, to $1.36 billion at December 31, 2022, compared with $1.34 billion at December 31, 2021. Deposit
balances at year end 2022 included $40.0 million from an independent third party and are held in a business money market account. These
funds, similar to other deposits, were utilized by Salisbury to fund loan growth. Retail repurchase agreements decreased $4.2 million,
or 36.8%, to $7.2 million at December 31, 2022, compared with $11.4 million at December 31, 2021.
The distribution of average total deposits by account type was as follows:
| |
December 31, 2022 | |
December 31, 2021 |
(in thousands) | |
Average Balance | |
Percent | |
Weighted Average | |
Average Balance | |
Percent | |
Weighted Average |
Demand deposits | |
$ | 395,848 | | |
| 30.01 | % | |
| 0.00 | % | |
$ | 366,926 | | |
| 29.28 | % | |
| 0.00 | % |
Interest-bearing checking accounts | |
| 231,970 | | |
| 17.59 | | |
| 0.18 | | |
| 224,763 | | |
| 17.93 | | |
| 0.19 | |
Regular savings accounts | |
| 240,695 | | |
| 18.25 | | |
| 0.26 | | |
| 215,300 | | |
| 17.18 | | |
| 0.11 | |
Money market savings | |
| 318,302 | | |
| 24.13 | | |
| 0.49 | | |
| 315,469 | | |
| 25.17 | | |
| 0.17 | |
Certificates of deposit | |
| 132,192 | | |
| 10.02 | | |
| 0.84 | | |
| 130,879 | | |
| 10.44 | | |
| 0.72 | |
Total deposits | |
$ | 1,319,007 | | |
| 100.00 | % | |
| 0.28 | % | |
$ | 1,253,337 | | |
| 100.00 | % | |
| 0.17 | % |
The total deposit accounts greater than the federally insured limit of $250,000
amounted to $567million and $531 million as of December 31, 2022 and 2021, respectively.
The classification of certificates of deposit by interest rates was as
follows:
| |
At December 31, |
Interest rates | |
2022 | |
2021 |
Less than 1.00% | |
$ | 104,261 | | |
$ | 97,099 | |
1.00% to 1.99% | |
| 11,739 | | |
| 14,919 | |
2.00% to 2.99% | |
| 19,907 | | |
| 6,493 | |
3.00% to 3.99% | |
| 17,463 | | |
| 498 | |
Total | |
$ | 153,370 | | |
$ | 119,009 | |
The distribution of certificates of deposit by
interest rate and maturity was as follows:
| |
At December 31, 2022 |
Interest rates | |
Less Than or Equal to One Year | |
More Than One to Two Years | |
More Than Two to Three Years | |
More Than Three Years | |
Total | |
Percent of Total |
Less than 1.00% | |
$ | 87,011 | | |
$ | 8,462 | | |
$ | 4,356 | | |
$ | 4,432 | | |
$ | 104,261 | | |
| 67.98 | % |
1.00% to 1.99% | |
| 7,059 | | |
| 3,759 | | |
| 921 | | |
| — | | |
| 11,739 | | |
| 7.65 | |
2.00% to 2.99% | |
| 8,138 | | |
| 9,272 | | |
| 2,497 | | |
| — | | |
| 19,907 | | |
| 12.98 | |
3.00% to 3.99% | |
| 8,671 | | |
| 8,792 | | |
| — | | |
| — | | |
| 17,463 | | |
| 11.39 | |
Total | |
$ | 110,879 | | |
$ | 30,285 | | |
$ | 7,774 | | |
$ | 4,432 | | |
$ | 153,370 | | |
| 100.00 | % |
Scheduled maturities of time certificates of deposit in denominations of
$100 thousand or more were as follows:
December 31, 2022 (in thousands) | |
Within
3 months | |
Within
3-6 months | |
Within
6-12 months | |
Over
1 year | |
Total |
Certificates of deposit $100,000 and over | |
$ | 54,231 | | |
$ | 8,502 | | |
$ | 22,334 | | |
$ | 25,672 | | |
$ | 110,739 | |
FHLBB advances
increased $2.3 million during 2022 to $10.0 million at December 31, 2022, compared with $7.7 million at December 31, 2021. The increase
primarily reflected a purchase of an advance offset by the maturities and principal payments on amortizing advances. Salisbury also has
an Irrevocable Letter of Credit Reimbursement Agreement with the FHLBB, whereby upon the Bank’s request an irrevocable letter of
credit is issued to secure municipal and certain other transactional deposit accounts. These letters of credit are secured primarily by
residential mortgage loans. The amount of funds available from the FHLBB to the Bank is reduced by any letters of credit outstanding.
At year end 2022 and 2021, Salisbury had $20.0 million of outstanding letters of credit with FHLBB. At December 31, 2022, Salisbury’s
excess borrowing capacity at the FHLBB was $241.3 million compared with $250.9 million at December 31, 2021.
The following table
sets forth certain information concerning short-term FHLBB advances:
December 31, (dollars in thousands) | |
|
2022 |
| |
|
2021 |
|
Highest month-end balance during period | |
$ | 10,000 | | |
$ | — | |
Ending balance | |
| 10,000 | | |
| — | |
Average balance during period | |
| 1,041 | | |
| — | |
Subordinated Debentures
Subordinated
debentures totaled $24.5 million at December 31, 2022, which includes $469 thousand of remaining unamortized debt issuance costs. The
debt issuance costs are being amortized to maturity. The effective interest rate of the subordinated debentures is 3.80%.
MATERIAL
CASH REQUIREMENTS FROM CONTRACTUAL CASH OBLIGATIONS
In the normal course
of business, Salisbury enters into various contractual obligations that may require future cash payments. Contractual obligations at December
31, 2022 include operating leases, capital leases, contractual purchases and certain other benefit plans. For further discussion regarding
leases see Note 5 to the Consolidated Financial Statements.
The accompanying
table summarizes Salisbury’s off-balance sheet lending-related financial instruments and significant cash obligations, by remaining
maturity, at December 31, 2022. Salisbury’s lending-related financial instruments include commitments that have maturities over
one year. Contractual purchases include commitments for future cash expenditures, primarily for services and contracts that reflect the
minimum contractual obligation under legally enforceable contracts with contract terms that are both fixed and determinable. Excluded
from the following table are a number of obligations to be settled in cash, primarily in under one year. These obligations are reflected
in Salisbury’s Consolidated Balance Sheets and include deposits, FHLBB advances and repurchase agreements that settle within standard
market timeframes.
December 31, 2022 (in thousands) | |
Within | |
Within | |
Within | |
After | |
|
By Remaining Maturity | |
1 year | |
1-3 years | |
4-5 years | |
5 years | |
Total |
Residential | |
$ | 789 | | |
$ | — | | |
$ | 335 | | |
$ | 38,611 | | |
$ | 39,735 | |
Home equity lines of credit | |
| 500 | | |
| 250 | | |
| — | | |
| 34,207 | | |
| 34,957 | |
Commercial | |
| 4,446 | | |
| 22,925 | | |
| 3,734 | | |
| 13,251 | | |
| 44,356 | |
Land | |
| 551 | | |
| — | | |
| — | | |
| 196 | | |
| 747 | |
Real estate secured | |
| 6,286 | | |
| 23,175 | | |
| 4,069 | | |
| 86,265 | | |
| 119,795 | |
Commercial and industrial | |
| 31,489 | | |
| 2,015 | | |
| 11,473 | | |
| 84,785 | | |
| 129,762 | |
Municipal | |
| 2,288 | | |
| — | | |
| — | | |
| 250 | | |
| 2,538 | |
Consumer | |
| 253 | | |
| — | | |
| — | | |
| 4,979 | | |
| 5,232 | |
Unadvanced portions of loans | |
| 40,316 | | |
| 25,190 | | |
| 15,542 | | |
| 176,279 | | |
| 257,327 | |
Commitments to originate loans | |
| 48,711 | | |
| — | | |
| — | | |
| — | | |
| 48,711 | |
Standby letters of credit | |
| 776 | | |
| — | | |
| — | | |
| 1 | | |
| 777 | |
Total | |
$ | 89,803 | | |
$ | 25,190 | | |
$ | 15,542 | | |
$ | 176,280 | | |
$ | 306,815 | |
LIQUIDITY
Salisbury manages its
liquidity position to ensure it has sufficient funding availability at all times to meet both anticipated and unanticipated deposit withdrawals,
loan originations and advances, securities purchases and other operating cash outflows. Salisbury’s primary source of liquidity
is deposits and though its preferred funding strategy is to attract and retain low cost deposits, its ability to do so is affected by
competitive interest rates and terms in its marketplace, and other financial market conditions. Other sources of funding include cash
flows from loan and securities principal payments and maturities, funds provided by operations, and discretionary use of national market
certificates of deposit and FHLBB advances. Liquidity can also be provided through sales of securities and loans. Salisbury manages its
liquidity in accordance with a liquidity funding policy, and also maintains a contingency funding plan that provides for the prompt and
comprehensive response to unexpected demands for liquidity. Management believes Salisbury’s funding sources will meet anticipated
funding needs.
Operating activities
for 2022 provided net cash of $27.4 million. Investing activities utilized net cash of $168.7 million, principally from purchases of securities
of $54.2 million, net loan originations and principal collections of $152.2 million, an investment of $2.5 million in BOLI, capital expenditures
of $0.8 million and the investment and reinvestment in mutual funds of $1.2 million, offset by sales, calls, and maturities of securities
of $41.3 million, proceeds from the redemption of FHLBB stock of $0.1 million, and proceeds from insurance policies of $0.7 million. Financing
activities provided net cash of $16.5 million, principally from a net increase in deposits of $22.2 million, short term FHLB advances
of $10.0 million and proceeds from the exercising of stock options of $0.2 million, partly off-set by a decrease of $4.2 million in securities
sold under agreements to repurchase, payments of $1.7 million on FHLBB amortizing long-term advances, repayment of long-term FHLBB advances
of $6.0 million, common stock dividends of $3.7 million and other activity of $0.2 million.
Operating activities
for 2021 provided net cash of $18.1 million. Investing activities utilized net cash of $153.2 million, principally from purchases of securities
of $145.3 million, net loan originations and principal collections of $37.8 million, an investment of $6.0 million in BOLI and capital
expenditures of $2.3 million, offset by sales, calls, and maturities of securities of $37.5 million, proceeds from sale of assets of $0.2,
proceeds from the redemption of FHLBB stock of $0.3 million and other activity of $0.2 million. Financing activities provided net cash
of $217.3 million, principally from a net increase in deposits of $207.1 million, net proceeds of $24.4 million from the issuance of subordinated
debt, an increase of $4.3 million in securities sold under agreements to repurchase, partly offset by the redemption of $10.0 million
of subordinated debt issued by Salisbury in 2015, payments of $5.0 million on FHLBB advances, common stock dividends of $3.5 million and
other activity of $0.1 million.
Operating activities
for 2020 provided net cash of $13.8 million. Investing activities utilized net cash of $114.0 million, principally from purchases of securities
of $37.4 million, net loan originations and principal collections of $107.4 million, a $3.5 million investment in BOLI and capital expenditures
of $4.4 million, offset by sales, calls, and maturities of securities of $32.5 million, BOLI proceeds of $4.0 million and proceeds from
the redemption of FHLBB stock of $1.5 million. Financing activities provided net cash of $166.5 million, principally from a net deposit
increase of $209.5 million and advances from FHLBB for $16.0 million, partly offset by FHLBB advances payments of $54.3 million, and common
stock dividends of $3.3 million, and a decrease of $1.4 million in securities sold under agreements to repurchase.
CAPITAL
RESOURCES
Shareholders’ Equity
Shareholders’
equity decreased $8.2 million, or 6.0%, in 2022 to $128.4 million at December 31, 2022. The decline was driven by unrealized losses in
Salisbury’s AFS portfolio of $21.6 million, due to the significant increase in market interest rates during 2022, and common stock
dividends declared of $3.7 million, partially offset by net income of $15.9 million and other activity of $1.2 million. The unrealized
losses in the AFS portfolio do not affect the Bank’s regulatory capital ratios.
Capital Requirements
The Bank is subject
to various regulatory capital requirements administered by the federal banking agencies. Under current regulatory definitions, the Bank
meets all capital adequacy requirements to which it is subject and the Bank is considered to be well-capitalized. As a result, the Bank
pays lower federal deposit insurance premiums than those banks that are not “well capitalized.” Requirements for classification
as a well-capitalized institution and for minimum capital adequacy along with the Bank's regulatory capital ratios are as follows at December
31, 2022 and 2021 under the regulatory capital rules then in effect:
| |
Minimum Capital Adequacy Requirement | |
Minimum Ratios to be
Well Capitalized | |
Actual Bank Ratios |
| |
| 2022 | | |
| 2021 | | |
| 2022 | | |
| 2021 | | |
| 2022 | | |
| 2021 | |
Total Capital (to risk-weighted assets) | |
| 8.00 | % | |
| 8.00 | % | |
| 10.00 | % | |
| 10.00 | % | |
| 13.43 | % | |
| 14.08 | % |
Common Equity Tier 1 Capital | |
| 4.50 | | |
| 4.50 | | |
| 6.50 | | |
| 6.50 | | |
| 12.24 | | |
| 12.87 | |
Tier 1 Capital (to risk-weighted assets) | |
| 6.00 | | |
| 6.00 | | |
| 8.00 | | |
| 8.00 | | |
| 12.24 | | |
| 12.87 | |
Tier 1 Capital (to average assets) | |
| 4.00 | | |
| 4.00 | | |
| 5.00 | | |
| 5.00 | | |
| 9.99 | | |
| 9.42 | |
A well-capitalized
institution, which is the highest capital category for an institution as defined by the Prompt Corrective Action regulations issued by
the FDIC and the FRB, is one which maintains a Total Risk-Based ratio of 10% or above, a Tier 1 Risk-Based ratio of 8% or above, a Common
Equity Tier 1 ratio of 6.5% or above, and a Leverage ratio of 5% or above, and is not subject to any written order, written agreement,
capital directive, or prompt corrective action directive to meet and maintain a specific capital level. Maintaining strong capital is
essential to Salisbury and the Bank’s safety and soundness. However, the effective management of capital resources requires generating
attractive returns on equity to build value for shareholders while maintaining appropriate levels of capital to fund growth, meet regulatory
requirements and be consistent with prudent industry practices.
The FRB’s
final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for bank holding companies and their bank
subsidiaries include a common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.5%, a minimum ratio of Tier 1 capital
to risk-weighted assets of 6.0%, require a minimum ratio of Total capital to risk-weighted assets of 8.0%, and require a minimum Tier
1 leverage ratio of 4.0%. Strict eligibility criteria for regulatory capital instruments were also implemented under the final rules.
As of December 31,
2022, the Company and the Bank met each of their capital requirements and the most recent notification from the FDIC categorized the Bank
as “well-capitalized.” There are no conditions or events since that notification that management believes have changed the
Bank’s category.
On September 17, 2019, the Office of the
Comptroller of the Currency, the FRB and the FDIC published its final rule establishing a “Community Bank Leverage Ratio”
(“CBLR”) that simplifies capital requirements for certain community banking organizations with less than $10 billion in total
consolidated assets (such as the Bank). Under the final rule, depository institutions and their holding companies that meet certain criteria
(generally, those with limited amounts of off-balance sheet exposures, trading assets and liabilities, mortgage servicing assets, and
temporary difference deferred tax assets) (“qualifying community banking organizations”) may elect to report the components
of its Tier 1 leverage ratio as a measure of capital adequacy. A qualifying community banking organization with a CBLR of greater than
9% that “elects to use the CBLR framework” will not be subject to other risk-based and leverage capital requirements and will
be considered to have met the “well-capitalized” ratio requirements for purposes of the agencies’ Prompt Corrective
Action (“PCA”) framework. Under the final rule, if a bank that has opted to use the CBLR framework subsequently fails to satisfy
one or more of the qualifying criteria but continues to report a leverage ratio of greater than 8%, the bank may continue to use the framework
and will be deemed “well capitalized” for a grace period of up to two quarters. A qualifying community banking organization
will be required to comply with the generally applicable capital rule and file the relevant regulatory reports if the banking organization:
(1) is unable to restore compliance with all qualifying criteria during the two-quarter grace period (including achieving compliance with
the greater than 9% leverage ratio requirement); (2) reports a leverage ratio of 8% or less; or (3) ceases to satisfy the qualifying criteria
due to consummation of a merger transaction. The final rule became effective on January 1, 2020. The Bank would qualify for the CBLR methodology
and would also be considered to be well capitalized if it elected to utilize such methodology. The
Bank continues to evaluate the benefits of transitioning to this simplified methodology for assessing capital adequacy.
Stock Repurchase Plan
On March 23, 2022 Salisbury announced that its
Board of Directors renewed its share repurchase program that was established in March 2021. The share repurchase program provides for
the potential repurchase of Salisbury’s common stock in amounts up to an aggregate of five percent (5%) of the outstanding shares
of Salisbury’s common stock from time to time over a period of the next twelve (12) months through privately negotiated transactions
and/or market purchases at appropriate prices, subject to price and market conditions on terms determined to be in the best interests
of Salisbury. However, there is no assurance that Salisbury will complete repurchases of 5% of its outstanding shares over the next twelve
(12) months. Salisbury did not repurchase any shares during the twelve-month period ended December 31, 2022.
Stock Split
At Salisbury’s annual shareholder meeting
on May 18, 2022, shareholders approved a recommendation by Salisbury’s Board of Directors to amend Salisbury’s Certificate
of Incorporation to increase Salisbury’s authorized shares of Common Stock from 5,000,000 to 10,000,000 shares. On June 30, 2022,
Salisbury’s Board implemented a two for one forward split of the shares of the Company’s Common Stock as a means of enhancing
the liquidity and marketability of the Company’s securities in the best interests of shareholders.
Dividends
During 2022 Salisbury
declared and paid four quarterly common stock dividends of $0.16 per common share each quarter totaling $3.7 million. In 2021, Salisbury
declared and paid quarterly common stock dividends of $0.14 in first quarter, $0.15 in second quarter, and $0.16 in third and fourth quarter,
respectively, totaling $3.5 million. On January 25, 2023, the Board of Directors of Salisbury declared a common stock dividend of $0.16
per common share payable on February 24, 2023 to shareholders of record on February 10, 2023. Common stock dividends, when declared, will
generally be paid the last business day of February, May, August and November, although Salisbury is not obligated to pay dividends on
those dates or at any other time.
Salisbury's ability
to pay cash dividends is dependent on the Bank's ability to pay cash dividends to Salisbury. There are certain restrictions on the payment
of cash dividends and other payments by the Bank to Salisbury. Under Connecticut law, the Bank cannot declare a cash dividend except from
net profits, defined as the remainder of all earnings from current operations. The total of all cash dividends declared by the Bank in
any calendar year shall not, unless specifically approved by the Banking Commissioner, exceed the total of its net profits of that year
combined with its retained net profits of the preceding two years.
FRB Supervisory
Letter SR 09-4, February 24, 2009, revised March 30, 2009, states that, as a general matter, the Board of Directors of a Bank Holding
Company (“BHC”) should inform the Federal Reserve and should eliminate, defer, or significantly reduce dividends if (1) net
income available to shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to
fully fund the dividends; (2) the prospective rate of earnings retention is not consistent with capital needs and overall current and
prospective financial condition; or (3) the BHC will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy
ratios. Moreover, a BHC should inform the Federal Reserve reasonably in advance of declaring or paying a dividend that exceeds earnings
for the period (e.g., quarter) for which the dividend is being paid or that could result in a material adverse change to the BHC capital
position.
Salisbury believes
that the payment of common stock cash dividends is appropriate, provided that such payment considers Salisbury's capital needs, asset
quality, and overall financial condition and does not adversely affect the financial stability of Salisbury or the Bank. The continued
payment of common stock cash dividends by Salisbury will be dependent on Salisbury's future core earnings, financial condition and capital
needs, regulatory restrictions, and other factors deemed relevant by the Board of Directors of Salisbury.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
See Note 1 to
the Consolidated Financial Statements for details of recently issued accounting pronouncements and their expected impact on Salisbury’s
consolidated financial statements.
IMPACT OF INFLATION AND CHANGING PRICES
Salisbury’s consolidated
financial statements and related notes thereto presented elsewhere in this Form 10-K are prepared in conformity with GAAP, which require
the measurement of financial condition and operating results in terms of historical dollars without considering changes in the relative
purchasing power of money, over time, due to inflation. Unlike some other types of companies, the financial nature of Salisbury’s
consolidated financial statements is more clearly affected by changes in interest rates than by inflation. Interest rates do not necessarily
fluctuate in the same direction or in the same magnitude as the prices of goods and services. However, inflation does affect Salisbury
to some extent because, as prices increase, the money supply grows and interest rates are affected by inflationary expectations. There
is no precise method, however, to measure the effects of inflation on the Company’s consolidated financial statements. Accordingly,
any examination or analysis of the financial statements should take into consideration the possible effects of inflation. Although not
a material factor in recent years, inflation could impact earnings in future periods.
| Item 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
Index to Consolidated Financial Statements
|
Page |
Reports of Independent Registered Public Accounting Firms (PCAOB ID 231) |
39 |
Consolidated Balance Sheets |
41 |
Consolidated Statements of Income |
42 |
Consolidated Statements of Comprehensive Income |
43 |
Consolidated Statements of Changes in Shareholders' Equity |
43 |
Consolidated Statements of Cash Flows |
44-45 |
Notes to Consolidated Financial Statements |
46-80 |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Shareholders and the Board of Directors
of Salisbury
Bancorp, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance
sheets of Salisbury Bancorp, Inc. and Subsidiary (the Company) as of December 31, 2022 and 2021, the related consolidated statements
of income, comprehensive (loss) income, changes in shareholders’ equity and cash flows for each of the three years in the period
ended December 31, 2022, and the related notes to the consolidated financial statements (collectively, the financial statements).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31,
2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended December 31,
2022, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of
the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required
to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations
of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards
of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform,
an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal
control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal
control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter
arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee
and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially
challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the
financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions
on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Loan Losses – General Reserve
Qualitative Adjustments
As described in Notes 1 and 4 to the financial
statements, the Company has recorded an allowance for loan losses (ALL) in the amount of $14.8 million as of December 31, 2022,
representing management’s estimate of the probable losses inherent in the loan portfolio as of that date. The ALL at December 31,
2022, consists of two components: the ALL individually evaluated for impairment (specific reserves), representing $22 thousand, and
the ALL collectively evaluated for impairment (general reserves), representing $14.8 million. The ALL is increased by provisions
charged to earnings and by recoveries of amounts previously charged off, and is reduced by loan charge-offs. The general reserve component
is based on a quantitative and qualitative analysis, whereby qualitative adjustments are applied to historical loss rates by loan segment.
The development of the qualitative adjustments involves significant and subjective assumptions which require a high degree of judgment
relating to general economic conditions and other qualitative risk factors – both internal and external to the Company.
General reserve factors are based on specific quantitative
and qualitative criteria representing key sources of risk within the loan portfolio. Such sources of risk include those relating to: changes
in lending policies and procedures; changes in national and local economic and business conditions and developments; changes in the nature
and volume of the loan portfolio; changes in lending management and staff; trends in past due, classified, nonaccrual, and other loan
categories; changes in the Company’s loan review system and oversight; changes in collateral values; credit concentration risk;
and the competitive environment.
The qualitative adjustments contribute significantly
to the general reserve component of the ALL and the ALL as a whole. Management’s identification and analysis of these considerations
and related adjustments requires significant judgment. We identified the estimate of the qualitative adjustments in developing the general
reserve component of the ALL as a critical audit matter as it required especially subjective auditor judgment.
How the Critical Audit Matter was addressed in the
Audit
The primary procedures we performed to address this
critical audit matter included:
| · | Testing the design and operating
effectiveness of controls over the evaluation of the general reserve qualitative adjustments, including controls addressing: |
| o | Management’s review of the
accuracy of data inputs used in the determination of and as the basis for the qualitative adjustments; and |
| o | Management’s review of the
reasonableness of the judgments and assumptions used to develop the qualitative adjustments for the general reserve. |
| · | Substantively testing management’s
process, including evaluating their judgments and assumptions, for developing the general reserve qualitative adjustments, which included: |
| o | Evaluation of the completeness
and accuracy of data inputs used as a basis for the adjustments relating to qualitative general reserve factors; and |
| o | Evaluation of the reasonableness
of management’s judgments related to the qualitative and quantitative assessment of the data used in the determination of the general
reserve qualitative adjustments and the resulting allocation to the ALL. Among other procedures, our evaluation considered evidence from
internal and external sources, loan portfolio performance and whether such assumptions were applied consistently period to period. |
/s/ Baker Newman & Noyes LLC
Portsmouth, New Hampshire
March 10, 2023
We have served as the Company’s auditor consecutively
since 2015.
Salisbury Bancorp,
Inc. and Subsidiary
CONSOLIDATED
BALANCE SHEETS
1 The
number of shares and per share amounts for all periods has been adjusted to reflect the two-for-one forward stock split effective
June 30, 2022.
The
accompanying notes are an integral part of these audited consolidated financial statements.
Salisbury Bancorp, Inc.
and Subsidiary
CONSOLIDATED
STATEMENTS OF INCOME
1 The number of shares
and per share amounts for all periods has been adjusted to reflect the two-for-one forward stock split effective June 30, 2022.
The accompanying notes are an integral part of
these audited consolidated financial statements.
Salisbury Bancorp, Inc. and
Subsidiary
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE (LOSS) INCOME
Salisbury Bancorp,
Inc. and Subsidiary
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
1 The number of shares and
per share amounts for all periods has been adjusted to reflect the two-for-one forward stock split effective June 30, 2022.
The
accompanying notes are an integral part of these audited consolidated financial statements.
Salisbury Bancorp,
Inc. and Subsidiary
CONSOLIDATED
STATEMENTS OF CASH FLOWS
Years ended December 31, (in thousands) |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Operating Activities | |
| | | |
| | | |
| | |
Net income | |
$ | 15,874 | | |
$ | 16,473 | | |
$ | 11,940 | |
Adjustments to reconcile net income to net cash provided by operating activities | |
| | | |
| | | |
| | |
(Accretion), amortization and depreciation | |
| | | |
| | | |
| | |
Securities | |
| 1,429 | | |
| 1,125 | | |
| 548 | |
Bank premises and equipment | |
| 1,612 | | |
| 1,515 | | |
| 1,426 | |
Core deposit intangible | |
| 191 | | |
| 256 | | |
| 321 | |
Amortization of modification fees on Federal Home Loan Bank of Boston advances | |
| 21 | | |
| 22 | | |
| 70 | |
Subordinated debt issuance costs | |
| 57 | | |
| 173 | | |
| 24 | |
Mortgage servicing rights | |
| 140 | | |
| 235 | | |
| 151 | |
Fair value adjustment on deposits | |
| — | | |
| — | | |
| (4 | ) |
(Gains) and losses, including write-downs | |
| | | |
| | | |
| | |
Sales and calls of securities available-for-sale, net | |
| (165 | ) | |
| 2 | | |
| (196 | ) |
Sales of loans, excluding capitalized servicing rights | |
| (304 | ) | |
| (697 | ) | |
| (1,204 | ) |
Mutual Funds | |
| 120 | | |
| 26 | | |
| (19 | ) |
Other real estate owned | |
| — | | |
| — | | |
| — | |
Disposals of premises and equipment | |
| 3 | | |
| 71 | | |
| — | |
Gain on redemption of bank owned life insurance | |
| (89 | ) | |
| — | | |
| (601 | ) |
Provision (release) for loan losses | |
| 2,683 | | |
| (720 | ) | |
| 5,038 | |
Proceeds from loans sold | |
| 11,382 | | |
| 34,561 | | |
| 59,786 | |
Loans originated for sale | |
| (5,135 | ) | |
| (33,813 | ) | |
| (60,985 | ) |
(Increase) decrease in deferred loan origination fees and costs, net | |
| (716 | ) | |
| (657 | ) | |
| 1,734 | |
Mortgage servicing rights originated | |
| (70 | ) | |
| (314 | ) | |
| (534 | ) |
(Decrease) increase in mortgage servicing rights impairment reserve | |
| — | | |
| (9 | ) | |
| 9 | |
(Increase) decrease in interest receivable | |
| (537 | ) | |
| 113 | | |
| (2,958 | ) |
Deferred tax (benefit) expense | |
| (163 | ) | |
| 389 | | |
| (1,600 | ) |
Decrease (increase) in prepaid expenses | |
| 254 | | |
| (337 | ) | |
| 393 | |
Increase in cash surrender value of life insurance policies | |
| (717 | ) | |
| (556 | ) | |
| (495 | ) |
Decrease (increase) in income tax receivable | |
| 452 | | |
| (450 | ) | |
| — | |
Increase (decrease) in income tax payable | |
| 37 | | |
| (320 | ) | |
| 83 | |
Increase in other assets | |
| (135 | ) | |
| (529 | ) | |
| (52 | ) |
Increase in accrued expenses | |
| 99 | | |
| 409 | | |
| 327 | |
Increase (decrease) in interest payable | |
| 161 | | |
| 6 | | |
| (35 | ) |
(Decrease) increase in other liabilities | |
| (166 | ) | |
| 144 | | |
| (107 | ) |
Stock based compensation-restricted stock awards | |
| 1,128 | | |
| 930 | | |
| 743 | |
Net cash provided by operating activities | |
| 27,446 | | |
| 18,048 | | |
| 13,803 | |
Investing Activities | |
| | | |
| | | |
| | |
Redemptions of Federal Home Loan Bank of Boston stock, net | |
| 112 | | |
| 316 | | |
| 1,529 | |
Maturity of interest-bearing time deposits with financial institutions | |
| 750 | | |
| — | | |
| — | |
Proceeds from sales of securities available-for-sale | |
| 21,716 | | |
| 3,311 | | |
| 15,589 | |
Proceeds from calls of securities available-for-sale | |
| 1,500 | | |
| 9,500 | | |
| 655 | |
Proceeds from maturities of securities available-for-sale | |
| 17,346 | | |
| 24,675 | | |
| 16,270 | |
Investment and reinvestment - Mutual Funds | |
| (1,152 | ) | |
| (10 | ) | |
| (16 | ) |
Loan originations and principal collections, net | |
| (152,194 | ) | |
| (37,844 | ) | |
| (107,420 | ) |
Recoveries of loans previously charged off | |
| 47 | | |
| 209 | | |
| 323 | |
Proceeds from sale/ disposal of premises and equipment | |
| — | | |
| 248 | | |
| — | |
Proceeds from sales of other real estate owned | |
| — | | |
| — | | |
| 314 | |
Capital expenditures | |
| (849 | ) | |
| (2,314 | ) | |
| (4,367 | ) |
Purchase of bank owned life insurance | |
| (2,507 | ) | |
| (6,000 | ) | |
| (3,500 | ) |
Death benefit proceeds received | |
| 672 | | |
| — | | |
| 3,994 | |
Net cash utilized by investing activities | |
$ | (168,735 | ) | |
$ | (153,206 | ) | |
$ | (114,021 | ) |
The accompanying notes are an integral part of these audited consolidated
financial statements.
Salisbury Bancorp,
Inc. and Subsidiary
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Continued)
The accompanying notes are an integral part of these audited consolidated
financial statements.
Salisbury Bancorp, Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Salisbury Bancorp,
Inc. (“Salisbury” or the “Company”) is the bank holding company for Salisbury Bank (the “Bank”), a
State chartered commercial bank. Salisbury's activity is currently limited to the holding of the Bank's outstanding capital stock and
the Bank is Salisbury's only subsidiary and its primary investment. The Bank is a Connecticut chartered and Federal Deposit Insurance
Corporation (the "FDIC") insured commercial bank headquartered in Lakeville, Connecticut. The Bank's principal business consists
of attracting deposits from the public and using such deposits, with other funds, to make various types of loans and investments. The
Bank conducts its business through fourteen full-service offices located in the Counties of Litchfield Connecticut, Berkshire, Massachusetts
and Dutchess, Orange and Ulster, New York and through its internet website (salisburybank.com).
Principles of Consolidation
The consolidated financial
statements include those of Salisbury and the Bank after elimination of all inter-company accounts and transactions.
Basis of Financial Statement Presentation
The consolidated financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America and general
practices within the financial services industry. In preparing the consolidated financial statements, management is required to make extensive
use of estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated balance
sheet, and revenues and expenses for the period. Actual results could differ significantly from those estimates. Material estimates that
are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses and potential
impairment of goodwill and intangibles.
Certain reclassifications
have been made to the 2021 and 2020 consolidated financial statements to make them consistent with the 2022 presentation.
Cash
and Cash Equivalents
Cash and cash equivalents
include cash and balances due from banks and interest-bearing demand deposits in other banks. For purposes of reporting the consolidated
statements of cash flows, the Company considers all cash and due from bank accounts, which are not subject to withdrawal restrictions
or penalties, and all highly liquid investments purchased with a maturity of three months or less, to be cash equivalents. Due to the
nature of cash and cash equivalents, Salisbury estimated that the carrying amount of such instruments approximated fair value. The nature
of the Bank’s business requires that it maintain amounts due from banks which, at times, may exceed federally insured limits. At
December 31, 2022, the balance of those funds exceeding federally insured limits was $1.9 million. The Bank has not experienced any losses
on such amounts and all amounts are maintained with well-capitalized institutions.
Interest
Bearing Time Deposits with Financial Institutions
Interest bearing time
deposits are balances held in CD’s in a CDARS program. Due to the nature of time deposits, Salisbury estimated that the carrying
amount of such instruments are at par.
Securities
Securities
that may be sold as part of Salisbury's asset/liability or liquidity management or in response to or in anticipation of changes in interest
rates and resulting prepayment risk, or for other similar factors, are classified as available-for-sale and carried at their fair value.
Unrealized holding gains and losses on such securities are reported net of related taxes, if applicable, as a separate component of shareholders'
equity. Securities that Salisbury has the ability and positive intent to hold to maturity are classified as held-to-maturity and carried
at amortized cost. Realized gains and losses on the sales of all securities are reported in earnings and computed using the specific
identification cost basis. Securities are reviewed regularly for other-than-temporary impairment (“OTTI”). Premiums and discounts
are amortized or accreted utilizing the interest method over the life or call of the term of the investment security. For any debt security
with a fair value less than its amortized cost basis, Salisbury will determine whether it has the intent to sell the debt security or
whether it is more likely than not it will be required to sell the debt security before the recovery of its amortized cost basis. If
either condition is met, Salisbury will recognize a full impairment charge to earnings. For all other debt securities that are considered
OTTI and do not meet either condition, the credit loss portion of impairment will be recognized in earnings as realized losses.
Mutual Funds
The Company
holds mutual fund investments which are reported as an equity investment with a readily determined fair value. Changes in the fair value
of the mutual funds holding are reported in income as gains (losses) on mutual funds with a corresponding increase or decrease in its
carrying value on the consolidated balance sheet.
Federal
Home Loan Bank of Boston Stock
The
Bank is a member of the Federal Home Loan Bank of Boston (“FHLBB”). The FHLBB is a cooperative that provides services, including
funding in the form of advances, to its member banking institutions. As a requirement of membership, the Bank must own a minimum amount
of FHLBB stock, calculated periodically based primarily on its level of borrowings from the FHLBB. No market exists for shares of the
FHLBB and therefore, they are carried at par value. FHLBB stock may be redeemed at par value five years following termination of FHLBB
membership, subject to limitations which may be imposed by the FHLBB or its regulator, the Federal Housing Finance Board, to maintain
capital adequacy of the FHLBB. While the Bank currently has no intentions to terminate its FHLBB membership, the ability to redeem its
investment in FHLBB stock would be subject to the conditions imposed by the FHLBB. Based on the capital adequacy and the liquidity position
of the FHLBB, management believes there is no impairment related to the carrying amount of the Bank’s FHLBB stock as of December
31, 2022. Deterioration of the FHLBB’s capital levels may require the Bank to deem its restricted investment in FHLBB stock to
be OTTI. If evidence of impairment exists in the future, the FHLBB stock would reflect fair value using either observable or unobservable
inputs. The Bank will continue to monitor its investment in FHLBB stock.
Loans
Loans receivable consist
of loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off. Loans receivable
are reported at their outstanding principal balance, net of unamortized deferred loan origination fees and costs on originated loans and
unamortized premiums on purchased loans. Interest income is accrued on the unpaid principal balance. Deferred loan origination fees and
costs are amortized as an adjustment to yield over the lives of the related loans.
Loans receivable includes
loans processed under the SBA’s PPP program. The PPP loans are reported at their outstanding principal balance, net of unamortized
deferred loan origination fees and costs on originated loans. Interest income is accrued on the unpaid principal balance. Deferred loan
origination fees and costs are amortized as an adjustment to yield over the lives of the related loans.
The Bank’s loans
collateralized by real estate and all other real estate owned (“OREO”) are located principally in northwestern Connecticut
and New York and Massachusetts towns, which constitute Salisbury's service area. Accordingly, the collectability of a substantial portion
of the loan portfolio and OREO is susceptible to changes in market conditions in Salisbury’s service area. While management uses
available information to recognize losses on loans and OREO, future additions to the allowance or write-downs of OREO may be necessary
based on changes in local economic conditions, particularly in Salisbury’s service area.
Loans held-for-sale
consist of residential mortgage loans that management has the intent to sell. Loans held-for-sale are valued at the lower of cost or market
as determined by outstanding commitments from investors or current investor yield requirements calculated on the aggregate loan basis,
net of deferred loan origination fees and costs. Changes in the carrying value, deferred loan origination fees and costs, and realized
gains and losses on sales of loans held-for-sale are reported in earnings as gains and losses on sales of mortgage loans, net, when the
proceeds are received from investors.
The accrual of interest
on loans, including troubled debt restructured loans, is generally discontinued when principal or interest is past due by 90 days or more,
or earlier when, in the opinion of management, full collection of principal or interest is unlikely, except for loans that are well collateralized,
in the process of collection and where full collection of principal and interest is assured. When a loan is placed on non-accrual status,
interest previously accrued but not collected is reversed against current income. Income on such loans, including impaired loans, is then
recognized only to the extent that cash is received and future collection of principal is probable. Loans, including troubled debt restructured
loans, are restored to accrual status when principal and interest payments are brought current and future payments are reasonably assured,
following a sustained period of repayment performance by the borrower in accordance with the loan's contractual terms.
Troubled debt restructured
loans include those for which concessions such as reduction of interest rates, other than normal market rate adjustments, or deferral
of principal or interest payments, extension of maturity dates, or reduction of principal balance or accrued interest, have been granted
due to a borrower’s financial condition. The decision to restructure a loan, versus aggressively enforcing the collection of the
loan, may benefit Salisbury by increasing the ultimate probability of collection.
Troubled debt restructured
loans are classified as accruing or non-accruing based on management’s assessment of the collectability of the loan. Loans which
are already on non-accrual status at the time of the troubled debt restructuring generally remain on non-accrual status for approximately
six months before management considers such loans for return to accruing status. Accruing troubled debt restructured loans are generally
placed into non-accrual status if and when the borrower fails to comply with the restructured terms.
Allowance for Loan Losses
The allowance for loan
losses represents management’s estimate of the probable credit losses inherent in the loan portfolio as of the reporting date. The
allowance is increased by provisions charged to earnings and by recoveries of amounts previously charged off, and is reduced by loan charge-offs.
Loan charge-offs are recognized when management determines a loan or portion of a loan to be uncollectible.
The determination of
the adequacy of the allowance is based on management’s ongoing review of numerous factors, including the growth and composition
of the loan portfolio, historical loss experience over an economic cycle, probable credit losses based upon internal and external portfolio
reviews, credit risk concentrations, changes in lending policy, current economic conditions, analysis of current levels and asset quality,
delinquency levels and trends, estimates of the current value of underlying collateral, the performance of individual loans in relation
to contract terms, and other pertinent factors.
Determining
the adequacy of the allowance and reserves at any given period is difficult, particularly during deteriorating or uncertain economic periods,
and management must make estimates using assumptions and information that are often subjective and changing rapidly. The review of credit
exposure related to loans is a continuing event in light of the pandemic, a changing economy and the dynamics of the banking and regulatory
environment. Should the economic climate deteriorate, borrowers could experience difficulty and the level of non-performing loans, charge-offs
and delinquencies could rise, requiring increased provisions and reserves. Changes in the estimate are recorded in the results of operations
in the period in which they become known, along with provisions for estimated losses incurred during that period. In management's judgment,
Salisbury remains adequately reserved both against total loans and non-performing loans at December 31, 2022.
Management’s
loan risk rating assignments, loss percentages and specific reserves are subjected annually to an independent credit review by an external
firm. In addition, the Bank is examined annually on a rotational basis by one of its two primary regulatory agencies, the FDIC and Connecticut
Department of Banking (CTDOB). As an integral part of their examination process, the FDIC and CTDOB review the adequacy and methodology
of the Bank's credit risk ratings and allowance for loan losses.
The allowance
for loan losses is computed by segregating the portfolio into three components: (1) loans collectively evaluated for impairment: general
loss allocation factors for non-impaired loans based on loan product, collateral type and abundance, loan risk rating, historical loss
experience, delinquency factors and other similar economic indicators, (2) loans individually evaluated for impairment: individual loss
allocations for loans deemed to be impaired based on discounted cash flows, Fair Martlet Value approach or collateral value, and (3)
an unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated
component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating
allocated and general reserves in the portfolio.
Loans collectively
evaluated for impairment
The component
of the allowance for loan losses for loans collectively evaluated for impairment is estimated by stratifying loans into segments and credit
risk ratings and then applying management’s general loss allocation factors. Salisbury stratified its loans into the following
loan segments: residential real estate secured (residential 1-4 family and 5+ multifamily, construction of residential 1-4 family, and
home equity lines of credit), commercial real estate secured (commercial and construction of commercial), secured by land (farm and vacant
land), commercial and industrial, municipal and consumer. The general loss allocation factors are based on expected loss experience adjusted
for historical loss experience and other qualitative factors, including levels or trends in delinquencies; trends in volume and terms
of loans; effects of changes in risk selection and underwriting standards and other changes in lending policies, procedures and practices;
experience/ability/depth of lending management and staff; and national and local economic trends and conditions. The qualitative
factors are determined based on the various risk characteristics of each loan segment and are risk-weighted such that higher risk loans
generally have a higher reserve percentage.
Risk characteristics
relevant to each portfolio segment are as follows:
Residential real
estate - Salisbury generally does not originate loans with a loan-to-value ratio greater than 80 percent and generally does not grant
subprime loans. Loans in this segment are collateralized primarily by owner-occupied residential real estate and repayment is dependent
on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices,
will have an effect on the credit quality in this segment.
Commercial real
estate - Loans in this segment are primarily owner-occupied businesses or income-producing investment properties throughout Salisbury’s
market area. The underlying cash flows generated by the properties are adversely impacted by a downturn in the economy as evidenced by
decreased sales or increased vacancy rates which, in turn, will have an effect on the credit quality in this segment. For commercial loans,
management annually obtains business and personal financial statements, tax returns, and, where applicable, rent rolls, and continually
monitors the repayment of these loans.
Construction loans
- Loans in this segment are primarily residential construction loans which typically roll into a permanent residential mortgage loan when
construction is completed, or commercial construction which consist primarily of owner-occupied commercial construction projects.
Commercial and industrial
loans - Loans in this segment are made to businesses and are generally secured by assets of the business, including equipment and/or
inventory. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased retail or wholesale
spending, has an effect on the credit quality in this segment.
Farm –
Loans in this segment are made to independent agricultural businesses and may be affected by adverse weather conditions or weak commodity
prices.
Vacant land
– Loans in this segment are primarily dependent on the credit quality of the individual borrowers. Loan-to-value ratios for loans
with vacant land for collateral are more conservative than for commercial or residential real estate loans.
Municipal loans
– Loans in this segment are extensions of credit to municipal and other governmental entities throughout Salisbury’s market
area. The bank-qualified, tax-exempt loans are backed by the full faith and credit of the borrowing entity with taxing or appropriating
authority, as appropriate. Maturities range from one year for bond anticipation notes to twenty years for long-term project finance. The
ability of the borrower to pay may be affected by an economic downturn resulting in a severe reduction in tax or other revenues coupled
with the depletion of an entity’s reserve liquidity.
Consumer loans
- Loans in this segment are generally unsecured and repayment is dependent on the credit quality of the individual borrower.
Loans individually
evaluated for impairment
This component relates
to loans that are classified as impaired. Impairment is measured on a loan by loan basis for all portfolio loans (except consumer loans
and homogeneous residential real estate loans) by either the present value of expected future cash flows discounted at the loan’s
effective interest rate, the fair value of the collateral if the loan is collateral dependent or third-party market loan pricing. An allowance
is established when the discounted cash flows (or collateral value) of the impaired loan are lower than the carrying value of that loan.
A loan is considered
impaired when, based on current information and events, it is probable that Salisbury will be unable to collect the scheduled payments
of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining
impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when
due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines
the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances
surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment
record, and the amount of the shortfall in relation to the principal and interest owed.
In seeking to protect
the best interests of the Bank, Salisbury may agree to modify the contractual terms of loans. When a loan is modified and a concession
is made to a borrower experiencing financial difficulty, the modification is considered a troubled debt restructuring ("TDR").
All TDRs are classified as impaired.
Transfers of Financial Assets
Transfers of an entire financial asset, a group
of entire financial assets, or participating interest in an entire financial asset are accounted for as sales when control over the assets
has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company,
(2) the transferee obtains the right to pledge or exchange the transferred assets, and (3) the Company does not retain control over the
assets. During the normal course of business, the Company may transfer a portion of a financial asset, for example, a participation loan
or the government guaranteed portion of a loan. In order to be eligible for sales treatment, the transfer of the portion of the loan
must meet the criteria of a participating interest. If it does not meet the criteria of a participating interest, the transfer must be
accounted for as a secured borrowing. In order to meet the criteria for a participating interest, all cash flows from the loan must be
divided proportionately, the rights of each loan holder must have the same priority, the loan holders must have no recourse to the transferor
other than standard representations and warranties and no loan holder has the right to pledge or exchange the entire loan.
Mortgage Servicing Rights
As
part of our growth and risk management strategy, Salisbury from time to
time sells whole loans. These are typically fixed
rate residential loans. Salisbury’s ability to sell whole loans benefits the Bank by freeing
up capital and funding to lend to new customers. Additionally, Salisbury typically earns a gain on the sale of loans sold and receive
a servicing fee while maintaining the customer relationship. Mortgage Servicing Rights (“MSRs”),
which the bank evaluates with the assistance of a third party on a quarterly basis, are included in other assets on
the consolidated balance sheets and are accounted for under the amortization method. Under
that method mortgage servicing rights are amortized in proportion to, and over the period of, estimated
net servicing revenues. Refinance activities are considered in estimating the period of net servicing revenues.
Other Real Estate Owned (“OREO”)
OREO consists of properties
acquired through foreclosure or a deed in lieu of foreclosure. These properties are initially transferred at fair value less estimated
costs to sell. Any write-down from cost to estimated fair value required at the time of foreclosure is charged to the allowance for loan
losses. A valuation allowance is maintained for declines in market value and for estimated selling expenses. Increases to the valuation
allowance, expenses associated with ownership of these properties, and gains and losses from their sale are included in OREO expense.
As of December 31,
2022, and 2021, there were no residential mortgage loans collateralized by residential real estate that were in the process of foreclosure.
Income Taxes
Deferred income taxes
are provided for differences arising in the timing of income and expenses for financial reporting and for income tax purposes using the
asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. Salisbury provides deferred taxes for the estimated future tax effects
attributable to temporary differences and carry-forwards when realization is assured beyond a reasonable doubt. A valuation allowance
is established against deferred tax assets when, based upon all available evidence, it is determined that it is more likely than not that
some or all of the deferred tax assets will not be realized.
Bank Premises and Equipment
Bank premises, furniture
and equipment are carried at cost, less accumulated depreciation and amortization computed on the straight-line method over the estimated
useful lives of the assets. Leasehold improvements are amortized on the straight-line basis over the shorter of the estimated useful lives
of the improvements or the term of the related leases. Guidelines for expected useful life are as follows:
|
Buildings/Improvements – Up to 39 years |
|
Land Improvements – Up to 15 years |
|
Furniture and Fixtures – Up to 7 years |
|
Computer Equipment – Up to 5 years |
|
Software – Up to 5 years |
Intangible Assets
Intangible assets consist
of core deposit intangibles and goodwill. Intangible assets equal the excess of the purchase price over the fair value of the tangible
net assets acquired in business combinations accounted for using the acquisition method of accounting. Salisbury’s intangible assets
at December 31, 2022, and 2021, include goodwill of $2.4 million arising from the purchase of a branch office in 2001, $7.2 million arising
from the 2004 acquisition of Canaan National Bancorp, Inc., $319 thousand arising from the 2007 purchase of a branch office in New York
State, $2.7 million arising from the acquisition of Riverside Bank in December 2014 and $1.3 million from the purchase of an additional
branch office in New York in 2017. See Note 9.
On an annual basis,
management assesses intangible assets for impairment. For fiscal years 2022 and 2021 management performed the assessment as of November
30th to ensure that there was adequate time to review the results and record an impairment charge, if necessary, prior to finalizing
the annual financial statements. There were no material changes in the Bank’s operating environment or financial results during
the month of December 2022 that would have affected the outcome of the assessment. Based on the assessment, intangible assets were not
impaired as of November 30, 2022. If a permanent loss in value was indicated, an impairment charge to income would have been recognized.
Derivative Instruments and Hedging Activities
As required
by ASC 815, the Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value
of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship
and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives
designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable
to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of
the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges.
Derivatives may also be designated as hedges of the foreign currency exposure of a net investment in a foreign operation. Hedge accounting
generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes
in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect
of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically
hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
In accordance with the FASB’s
fair value measurement guidance in Topic 825, the Company made an accounting policy election to measure the credit risk of its derivative
financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio. The company’s derivative
contract matured in September of 2022 and no new contracts have been entered.
Bank-Owned
Life Insurance
Bank-owned life insurance policies are reflected on
the consolidated balance sheet at cash surrender value. Changes in the net cash surrender value of the policies, as well as insurance
proceeds received, are reflected in non-interest income on the consolidated statements of income and are generally not subject to income
taxes. The Bank reviews the financial strength of the insurance carriers prior to the purchase of life insurance policies and no less
than annually thereafter. A life insurance policy with any individual carrier is limited to 15% of tier one capital and the total cash
surrender value of the life insurance policies is limited to 25% of tier one capital.
Stock Based Compensation
Stock based compensation expense is recognized, based
on the fair value at the date of grant on a straight-line basis over the period of time between the grant date and vesting date. The expense
for performance based restricted stock awards is accrued over a three-year performance period based on the probability of achieving pre-determined
thresholds or metrics.
Advertising Expense
Advertising costs of $640 thousand and $704 thousand
in 2022 and 2021, respectively, are expensed as incurred and not capitalized.
Statements of Cash Flows
For the purpose of
the Consolidated Statements of Cash Flows, cash and cash equivalents include cash and due from banks and interest-bearing demand deposits
with other financial institutions.
Computation of Earnings per Share
The Company defines
unvested share-based payment awards that contain non-forfeitable rights to dividends as participating securities that are included in
computing earnings per share (“EPS”) using the two-class method. Unvested performance based restricted stock units issued
by the Company do not contain non-forfeitable rights to dividends and are not deemed to be participating securities.
The two-class
method is an earnings allocation formula that determines earnings per share for each share of common stock and participating securities
according to dividends declared and participation rights in undistributed earnings. Under this method, all earnings (distributed and undistributed)
are allocated to common shares and participating securities based on their respective rights to receive dividends. Basic EPS excludes
dilution and is computed by dividing income allocated to common stockholders by the weighted-average number of common shares outstanding
for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were
exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.
Revenue Recognition
A significant portion of Salisbury’s revenue,
including interest income from loans and investments, falls outside the scope of ASC 606. Revenue from Salisbury’s Trust and Wealth
Advisory business, service charges and fees and interchange fees, however, are within the scope of ASC 606. Revenue for these in-scope
services are recognized when, or as, obligations under the terms of a contract are satisfied, which occurs when the services are transferred
to customers. Revenue is measured as the amount of consideration Salisbury expects to receive in exchange for providing the services to
a customer (“transaction price”). To the extent the transaction price includes variable consideration, Salisbury estimates
the amount of variable consideration that should be included in the transaction price utilizing the most likely amount to which Salisbury
expects to be entitled. Variable consideration is included in the transaction price if, in Salisbury’s judgment, it is probable
that a significant future reversal of cumulative revenue under the contract will not occur. Estimates of variable consideration and determination
of whether to include estimated amounts in the transaction price are based largely on an assessment of Salisbury’s anticipated performance
and all information (historical, current, and forecasted) that is reasonably available. Sales, value add, and other taxes collected on
behalf of third parties are excluded from revenue.
Contracts with customers may contain multiple performance
obligations. For such arrangements, the transaction price is allocated to each performance obligation based on the estimated relative
standalone selling prices of the promised services underlying each performance obligation. Salisbury determines standalone selling prices
based on the price at which the performance obligation is sold separately. If the standalone selling price is not observable through fee
schedules provided to its customers or through past transactions, Salisbury estimates the standalone selling price taking into account
available information such as market conditions and internally approved pricing guidelines related to the performance obligations.
Contracts are often modified to account for changes
in contract specifications and requirements. Contract modifications exist when the modification either creates new or changes the existing
enforceable rights and obligations. Generally, contract modifications are for products or services that are distinct from the existing
contract and are accounted for as if they were a new and separate contract. The original contract is still accounted for according to
its original terms.
Trust and Wealth Advisory
The Trust and Wealth Advisory business generates
revenue through a range of fiduciary services including trust and estate administration, wealth advisory, and investment management to
individuals, families, businesses and institutions. Revenue from these services is generally recognized over time and are typically based
on the market value of assets under administration and established fee schedules. Certain fees, such as real estate sale fees, asset
liquidation fees, special asset fees, and daily money management fees, are recorded as revenue at a point in time at the completion of
the service.
Service Charges and Fees
Salisbury offers a variety of deposit accounts with
a range of interest rates and other terms, which are designed to meet customer financial needs. Monthly deposit account fees and account
research fees are recognized over time using the right to invoice measure of progress. Overdraft protection, ATM services, cash management,
bill pay, money transfers, among others, are generally recognized at point in time at the completion of the service.
Interchange Fees
Salisbury earns interchange fee revenue through
customers’ use of the Bank’s debit cards. Interchange fees are generally recognized as revenue at a point in time when customers
make a purchase using their debit card.
Recent Accounting
Pronouncements
In June 2016,
the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-13, “Financial Instruments –
Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” which adds a new Topic 326 to the Codification
and removes the thresholds that companies apply to measure credit losses on financial instruments measured at amortized cost, such as
loans, receivables, and held-to-maturity debt securities. Under current U.S. GAAP, companies generally recognize credit losses when it
is probable that the loss has been incurred. The revised guidance removes all recognition thresholds and requires companies to recognize
an allowance for credit losses for the difference between the amortized cost basis of a financial instrument and the amount of amortized
cost that the company expects to collect over the instrument’s contractual life. ASU 2016-13 also amends the credit loss measurement
guidance for available-for-sale debt securities and beneficial interests in securitized financial assets. In April 2019, the FASB issued
ASU 2019-04 which clarifies the treatment of accrued interest when measuring credit losses. Entities may: (1) measure the allowance for
credit losses on accrued interest receivable balances separately from other components of the amortized cost basis of associated financial
assets; (2) make various accounting policy elections regarding the treatment of accrued interest receivable; or (3) elect a practical
expedient to disclose separately the total amount of accrued interest included in the amortized cost basis as a single balance to meet
certain disclosure requirements. ASU 2019-04 also clarifies that expected recoveries of amounts previously written off and expected to
be written off should be included in the valuation account and should not exceed the aggregate of amounts previously written off and expected
to be written off by the entity. In addition, for collateral dependent financial assets, the amendments clarify that an allowance for
credit losses that is added to the amortized cost basis of the financial asset(s) should not exceed amounts previously written off. In
November 2019, the FASB issued ASU 2019-10, which delayed the effective date of ASU 2016-13 to fiscal years beginning after December 15,
2022 for smaller reporting companies, although early adoption is permitted. Salisbury meets the definition of a smaller reporting company.
In November 2019, the FASB issued ASU 2019-11, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses”
which clarifies or addresses specific issues about certain aspects of the amendments in ASU 2016-13. The amendments in ASU 2019-11 clarify
the following: (1) The allowance for credit losses (ACL) for purchased financial assets with credit deterioration should include expected
recoveries of amounts previously written off and expected to be written off by the entity and should not exceed the aggregate of amounts
of the amortized cost basis previously written off and expected to be written off by an entity. In addition, the amendments clarify that
when a method other than a discounted cash flow method is used to estimate expected credit losses, expected recoveries should not include
any amounts that result in an acceleration of the noncredit discount. An entity may include increases in expected cashflows after acquisition;
(2) Transition relief will be provided by permitting entities an accounting policy election to adjust the effective interest rate on existing
troubled debt restructurings using prepayment assumptions on the date of adoption of Topic 326 rather than the prepayment assumptions
in effect immediately before the restructuring; (3) Disclosure relief will be extended for accrued interest receivable balances to additional
relevant disclosures involving amortized cost basis; (4) An entity should assess whether it reasonably expects the borrower will be able
to continually replenish collateral securing the financial asset to apply the practical expedient. The amendments clarify that an entity
applying the practical expedient should estimate expected credit losses for any difference between the amount of the amortized cost basis
that is greater than the fair value of the collateral securing the financial asset (that is, the unsecured portion of the amortized cost
basis). An entity may determine that the expectation of nonpayment for the amount of the amortized cost basis equal to the fair value
of the collateral securing the financial asset is zero. In March 2022, the FASB issued ASU 2022-02, which clarifies the treatment of accrued
interest when measuring credit losses. The amendments in this Update eliminate the TDR recognition and measurement guidance and, instead,
require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new
loan or a continuation of an existing loan. The amendments enhance existing disclosure requirements and introduce new requirements related
to certain modifications of receivables made to borrowers experiencing financial difficulty. For public business entities, the amendments
in this Update require that an entity disclose current-period gross write-offs by year of origination for financing receivables and net
investment in leases within the scope of Subtopic 326-20.
Upon adoption,
Salisbury will apply the standards’ provisions as a cumulative effect adjustment to retained earnings as of the first reporting
period in which the guidance is effective. Salisbury anticipates that the adoption of ASU 2016-13 and related updates will impact the
consolidated financial statements as it relates to the balance in the allowance for loan losses. Salisbury has engaged a third-party software
vendor to model the allowance for loan losses in conformance with this ASU. Salisbury will continue to refine this model and assess the
impact to its consolidated financial statements.
To estimate the ACL for loans and off-balance
sheet credit exposures, such as unfunded loan commitments, Salisbury will utilize a discounted cash flow model that contains additional
assumptions to calculate credit losses over the estimated life of financial assets and off-balance sheet credit exposures and will include
the impact of forecasted economic conditions. The estimate is expected to include a one-year reasonable and supportable forecast period
and thereafter a two-year reversion period to the historical mean of its macroeconomic assumption. The estimate will also include qualitative
factors that may not be reflected in quantitatively derived results to ensure that the ACL reflects a reasonable estimate of current
expected credit losses. Salisbury estimates that under the CECL framework, the ACL would be $15.0 million compared with the allowance
for loan losses of $14.8 million reported on the consolidated balance sheet at December 31, 2022. In addition, Salisbury estimates that
the ACL for unfunded commitments would be approximately $1.1 million compared with the allowance of $0.2 million recorded on its consolidated
balance sheet as of December 31, 2022.
Based on the credit quality of Salisbury’s existing available for sale debt securities portfolio,
which primarily consists of obligations of U.S. government agency and U.S. government-sponsored enterprise securities, including mortgage-backed
securities, Salisbury does not expect the adoption of ASU 2016-13, as it relates to debt securities, to be significant. For available
for sale debt securities with unrealized losses, credit losses will be recognized as an allowance rather than a reduction in the amortized
cost of the securities. As a result, improvements to estimated credit losses will be recognized immediately in earnings rather than as
interest income over time.
In December 2022, the FASB issued ASU 2022-06,
“Reference Rate Reform (Topic 848).” In 2020, the Board issued Accounting Standards Update No. 2020-04, Reference Rate Reform
(Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides optional guidance to ease the
potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The objective of the
guidance in Topic 848 is to provide temporary relief during the transition period. The Board included a sunset provision within Topic
848 based on expectations of when the London Interbank Offered Rate (LIBOR) would cease being published. At the time that Update 2020-04
was issued, the UK Financial Conduct Authority (FCA) had established its intent that it would no longer be necessary to persuade, or
compel, banks to submit to LIBOR after December 31, 2021. As a result, the sunset provision was set for December 31, 2022 —12 months
after the expected cessation date of all currencies and tenors of LIBOR. In March 2021, the FCA announced that the intended cessation
date of the overnight 1-, 3-, 6-, and 12-month tenors of USD LIBOR would be June 30, 2023, which is beyond the current sunset date of
Topic 848. Because the current relief in Topic 848 may not cover a period of time during which a significant number of modifications
may take place, the amendments in this Update defer the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after
which entities will no longer be permitted to apply the relief in Topic 848. The amendments in this ASU were effective upon issuance.
Salisbury does not expect the implementation of ASU 2022-01 to have a material impact on its consolidated financial statements.
NOTE 2 – ACQUISITIONS AND DISPOSITIONS
Pending Acquisition
On December 5, 2022, Salisbury and NBT Bancorp
Inc. (“NBT”) announced that they entered into a definitive agreement under which Salisbury will merge with and into NBT,
with NBT as the surviving entity, in an all-stock transaction. Immediately thereafter, the Bank will merge with and into NBT Bank, with
NBT Bank as the surviving bank. Under the terms of the agreement, each share of Salisbury common stock will be converted into the right
to receive 0.745 shares of NBT common stock. The merger is expected to be consummated in second quarter 2023 following the approval of
regulators and Salisbury shareholders. Merger-related expenses totaling $0.5 million related to this transaction were recorded in the
year ended December 31, 2022.
NOTE 3 - SECURITIES
The composition of
securities is as follows:
(in
thousands) | |
| Amortized
cost basis | | |
| Gross
un-realized gains | | |
| Gross
un-realized losses | | |
| Fair
value | |
December 31, 2022 | |
| | | |
| | | |
| | | |
| | |
Available-for-sale | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury | |
$ | 19,283 | | |
$ | — | | |
$ | 2,150 | | |
$ | 17,133 | |
U.S. Government Agency notes | |
| 29,696 | | |
| 94 | | |
| 2,636 | | |
| 27,154 | |
Municipal bonds | |
| 55,179 | | |
| — | | |
| 8,641 | | |
| 46,538 | |
Mortgage-backed securities: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies and U.S. Government- sponsored enterprises | |
| 69,866 | | |
| 20 | | |
| 8,011 | | |
| 61,875 | |
Collateralized mortgage obligations: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies | |
| 25,370 | | |
| — | | |
| 3,434 | | |
| 21,936 | |
Corporate bonds | |
| 14,250 | | |
| — | | |
| 1,476 | | |
| 12,774 | |
Total securities available-for-sale | |
$ | 213,644 | | |
$ | 114 | | |
$ | 26,348 | | |
$ | 187,410 | |
Mutual funds | |
| | | |
| | | |
| | | |
$ | 1,933 | |
Non-marketable securities | |
| | | |
| | | |
| | | |
| | |
Federal Home Loan Bank of Boston stock | |
$ | 1,285 | | |
$ | — | | |
$ | — | | |
$ | 1,285 | |
(in
thousands) | |
| Amortized
cost basis | | |
| Gross
un-realized gains | | |
| Gross
un-realized losses | | |
| Fair
value | |
December 31, 2021 | |
| | | |
| | | |
| | | |
| | |
Available-for-sale | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury | |
$ | 15,301 | | |
$ | 12 | | |
$ | 182 | | |
$ | 15,131 | |
U.S. Government Agency notes | |
| 31,623 | | |
| 237 | | |
| 256 | | |
| 31,604 | |
Municipal bonds | |
| 46,469 | | |
| 1,557 | | |
| 204 | | |
| 47,822 | |
Mortgage-backed securities: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies and U.S. Government- sponsored enterprises | |
| 74,703 | | |
| 643 | | |
| 805 | | |
| 74,541 | |
Collateralized mortgage obligations: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies | |
| 20,948 | | |
| 135 | | |
| 185 | | |
| 20,898 | |
Corporate bonds | |
| 12,250 | | |
| 158 | | |
| 8 | | |
| 12,400 | |
Total securities available-for-sale | |
$ | 201,294 | | |
$ | 2,742 | | |
$ | 1,640 | | |
$ | 202,396 | |
Mutual fund | |
| | | |
| | | |
| | | |
$ | 901 | |
Non-marketable securities | |
| | | |
| | | |
| | | |
| | |
Federal Home Loan Bank of Boston stock | |
$ | 1,397 | | |
$ | — | | |
$ | — | | |
$ | 1,397 | |
The total (losses)
gains on mutual funds for the years ended December 31, 2022, 2021 and 2020 were ($120) thousand, ($26) thousand and $19 thousand, respectively,
and equal the (losses) gains on mutual funds held as of the end of year since no sales occurred during those years.
Sales of securities
available-for-sale and gross gains and gross losses realized are as follows:
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Proceeds | |
$ | 21,716 | | |
$ | 3,311 | | |
$ | 15,589 | |
Gains realized | |
| 451 | | |
| 56 | | |
| 293 | |
Losses realized | |
| (286 | ) | |
| (65 | ) | |
| (97 | ) |
Net gains (losses) realized | |
| 165 | | |
| (9 | ) | |
| 196 | |
Income tax provision (benefit) | |
| 35 | | |
| (2 | ) | |
| 41 | |
The following table
summarizes the aggregate fair value and gross unrealized loss of securities that have been in a continuous unrealized loss position as
of the dates presented:
| |
| |
| |
| |
| |
| |
|
| |
Less than 12 Months | |
12 Months or Longer | |
Total |
December 31, 2022 (in thousands) | |
Fair value | |
Unrealized
losses | |
Fair value | |
Unrealized
losses | |
Fair Value | |
Unrealized
losses |
Available-for-sale | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury | |
$ | 6,435 | | |
$ | 484 | | |
$ | 10,698 | | |
$ | 1,666 | | |
$ | 17,133 | | |
$ | 2,150 | |
U.S. Government Agency notes | |
| 3,106 | | |
| 158 | | |
| 17,467 | | |
| 2,478 | | |
| 20,573 | | |
| 2,636 | |
Municipal bonds | |
| 37,277 | | |
| 5,950 | | |
| 9,261 | | |
| 2,691 | | |
| 46,538 | | |
| 8,641 | |
Mortgage- backed securities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies and U.S. Government - sponsored enterprises | |
| 18,861 | | |
| 1,559 | | |
| 39,909 | | |
| 6,452 | | |
| 58,770 | | |
| 8,011 | |
Collateralized mortgage obligations | |
| 14,333 | | |
| 1,782 | | |
| 7,603 | | |
| 1,652 | | |
| 21,936 | | |
| 3,434 | |
Corporate bonds | |
| 11,251 | | |
| 1,249 | | |
| 1,523 | | |
| 227 | | |
| 12,774 | | |
| 1,476 | |
Total temporarily impaired securities | |
$ | 91,263 | | |
$ | 11,182 | | |
$ | 86,461 | | |
$ | 15,166 | | |
$ | 177,724 | | |
$ | 26,348 | |
| |
| |
| |
| |
| |
| |
|
| |
Less than 12 Months | |
12 Months or Longer | |
Total |
December 31, 2021 (in thousands) | |
Fair value | |
Unrealized
losses | |
Fair value | |
Unrealized
losses | |
Fair Value | |
Unrealized
losses |
Available-for-sale | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury | |
$ | 12,155 | | |
$ | 182 | | |
$ | — | | |
$ | — | | |
$ | 12,155 | | |
$ | 182 | |
U.S. Government Agency notes | |
| 22,137 | | |
| 235 | | |
| 2,019 | | |
| 21 | | |
| 24,156 | | |
| 256 | |
Municipal bonds | |
| 12,496 | | |
| 204 | | |
| 552 | | |
| — | | |
| 13,048 | | |
| 204 | |
Mortgage- backed securities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies and U.S. Government - sponsored enterprises | |
| 52,619 | | |
| 740 | | |
| 3,195 | | |
| 65 | | |
| 55,814 | | |
| 805 | |
Collateralized mortgage obligations | |
| 11,554 | | |
| 185 | | |
| — | | |
| — | | |
| 11,554 | | |
| 185 | |
Corporate bonds | |
| 1,742 | | |
| 8 | | |
| — | | |
| — | | |
| 1,742 | | |
| 8 | |
Total temporarily impaired securities | |
$ | 112,703 | | |
$ | 1,554 | | |
$ | 5,766 | | |
$ | 86 | | |
$ | 118,469 | | |
$ | 1,640 | |
The table below presents
the amortized cost, fair value and tax equivalent yield of securities, by maturity. Debt securities issued by U.S. Government agencies
(SBA securities), MBS, and CMOs are disclosed separately in the table below as these securities may prepay prior to the scheduled contractual
maturity dates.
December
31, 2022 (in thousands) | |
Maturity | |
Amortized
cost | |
|
Fair
value |
| |
|
Yield(1) |
|
U.S. Treasury | |
After 1 year but within 5 years | |
$ | 10,799 | | |
$ | 9,838 | | |
| 1.29 | % |
| |
After
5 year but within 10 years | |
| 8,484 | | |
| 7,295 | | |
| 1.17 | |
| |
Total | |
| 19,283 | | |
| 17,133 | | |
| 1.24 | |
U.S. Government Agency notes | |
After 1 year but within 5 years | |
| 6,962 | | |
| 6,070 | | |
| 1.00 | |
| |
After
5 year but within 10 years | |
| 8,958 | | |
| 7,552 | | |
| 1.42 | |
| |
Total | |
| 15,920 | | |
| 13,622 | | |
| 1.23 | |
Municipal bonds | |
After 1 year but within 5 years | |
| 510 | | |
| 455 | | |
| 1.74 | |
| |
After 5 year but within 10 years | |
| 15,283 | | |
| 12,407 | | |
| 2.31 | |
| |
After 10 years but within 15 years | |
| 12,823 | | |
| 10,933 | | |
| 2.53 | |
| |
After
15 years | |
| 26,563 | | |
| 22,743 | | |
| 2.84 | |
| |
Total | |
| 55,179 | | |
| 46,538 | | |
| 2.61 | |
Mortgage-backed securities, U.S. Government Agency and Collateralized mortgage obligations | |
Securities
not due at a single maturity date | |
| 109,012 | | |
| 97,343 | | |
| 2.64 | |
| |
Total | |
| 109,012 | | |
| 97,343 | | |
| 2.64 | |
Corporate bonds | |
After 5 years but within 10 years | |
| 14,250 | | |
| 12,774 | | |
| 4.46 | |
| |
Total | |
| 14,250 | | |
| 12,774 | | |
| 4.46 | |
Securities
available-for-sale | |
| |
$ | 213,644 | | |
$ | 187,410 | | |
| 2.65 | % |
(1) Yield
is based on amortized cost.
Salisbury evaluates
debt securities for OTTI where the fair value of a security is less than its amortized cost basis at the balance sheet date. As part of
this process, Salisbury considers whether it has the intent to sell each debt security and whether it is more likely than not that it
will be required to sell the security before its anticipated recovery. If either of these conditions is met, Salisbury recognizes an OTTI
charge to earnings equal to the entire difference between the security’s amortized cost basis and its fair value at the balance
sheet date. For securities that meet neither of these conditions, an analysis is performed to determine if any of these securities are
at risk for OTTI.
The following summarizes,
by security type, the basis for evaluating if the applicable debt securities were OTTI at December 31, 2022.
U.S. Treasury notes:
The contractual cash flows are guaranteed by the U.S. government. Ten securities had unrealized losses at December 31, 2022, which approximated
11.15% of their amortized cost. Changes in fair values are a function of changes in investment spreads and interest rate movements and
not changes in credit quality since time of purchase. Management expects to recover the entire amortized cost basis of these securities.
Furthermore, Salisbury evaluates these securities for strategic fit and may reduce its position in these securities, although it is not
more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis, which may be maturity,
and does not intend to sell these securities. Management evaluated the impairment status of these debt securities, and concluded that
the gross unrealized losses were temporary in nature. Therefore, management does not consider these investments to be other-than temporarily
impaired at December 31, 2022.
U.S. Government Agency
notes: The contractual cash flows are guaranteed by the U.S. government. Twenty-two securities had unrealized losses at December 31, 2022,
which approximated 11.36% of their amortized cost. Changes in fair values are a function of changes in investment spreads and interest
rate movements and not changes in credit quality since time of purchase. Management expects to recover the entire amortized cost basis
of these securities. Furthermore, Salisbury evaluates these securities for strategic fit and may reduce its position in these securities,
although it is not more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis,
which may be maturity, and does not intend to sell these securities. Management evaluated the impairment status of these debt securities,
and concluded that the gross unrealized losses were temporary in nature. Therefore, management does not consider these investments to
be other-than temporarily impaired at December 31, 2022.
Municipal bonds: Salisbury
performed a detailed analysis of the municipal bond portfolio. Sixty-six securities were in an unrealized loss position at December 31,
2022, which approximated 15.66% of its amortized cost. Management believes the unrealized loss positions are attributable to interest
rate and spread movements and not changes in credit quality. Management expects to recover the entire amortized cost basis of these securities.
Furthermore, Salisbury evaluates these securities for strategic fit and may reduce its position in these securities, although it is not
more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis, which may be maturity,
and does not intend to sell these securities. Management evaluated the impairment status of these debt securities, and concluded that
the gross unrealized losses were temporary in nature. Therefore, management does not consider these investments to be other-than temporarily
impaired at December 31, 2022.
U.S. Government agency
and U.S. Government-sponsored mortgage-backed securities and collateralized mortgage obligations: The contractual cash flows are guaranteed
by U.S. government agencies and U.S. government-sponsored enterprises. Ninety-three securities had unrealized losses at December 31, 2022,
which approximated 12.42% of their amortized cost. Changes in fair values are a function of changes in investment spreads and interest
rate movements and not changes in credit quality. Management expects to recover the entire amortized cost basis of these securities. Furthermore,
Salisbury evaluates these securities for strategic fit and may reduce its position in these securities, although it is not more likely
than not that Salisbury will be required to sell these securities before recovery of their cost basis, which may be maturity, and does
not intend to sell these securities. Therefore, management does not consider these investments to be other-than-temporarily impaired at
December 31, 2022.
Corporate bonds: Salisbury
regularly monitors and analyzes its corporate bond portfolio for credit quality. Eighteen securities had unrealized losses at December
31, 2022, which approximated 10.36% of their amortized cost. Management believes the unrealized loss position is attributable to interest
rate and spread movements and not changes in credit quality. Management expects to recover the entire amortized cost basis of these securities.
Furthermore, Salisbury evaluates these securities for strategic fit and may reduce its position in these securities, although it is not
more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis, which may be maturity,
and does not intend to sell these securities. Management evaluated the impairment status of these debt securities, and concluded that
the gross unrealized losses were temporary in nature. Therefore, management does not consider these investments to be other-than temporarily
impaired at December 31, 2022.
The Federal Home
Loan Bank of Boston (FHLBB) is a cooperative that provides services, including funding in the form of advances, to its member banking
institutions. As a requirement of membership, the Bank must own a minimum amount of FHLBB stock, calculated periodically based primarily
on its level of borrowings from the FHLBB. No market exists for shares of the FHLBB and therefore, they are carried at par value. FHLBB
stock may be redeemed at par value five years following termination of FHLBB membership, subject to limitations which may be imposed
by the FHLBB or its regulator, the Federal Housing Finance Board, to maintain capital adequacy of the FHLBB. While the Bank currently
has no intentions to terminate its FHLBB membership, the ability to redeem its investment in FHLBB stock would be subject to the conditions
imposed by the FHLBB. Based on the capital adequacy and the liquidity position of the FHLBB, management believes there is no impairment
related to the carrying amount of the Bank’s FHLBB stock as of December 31, 2022. Deterioration of the FHLBB’s capital levels
may require the Bank to deem its restricted investment in FHLBB stock to be OTTI. If evidence of impairment exists in the future, the
FHLBB stock would reflect fair value using either observable or unobservable inputs. The Bank will continue to monitor its investment
in FHLBB stock.
NOTE 4 - LOANS
The
composition of loans receivable and loans held-for-sale is as follows:
December 31, | |
|
2022 |
| |
|
2021 |
|
(in thousands) | |
|
Total Loans |
| |
|
Total Loans |
|
Residential 1-4 family | |
$ | 428,486 | | |
$ | 373,131 | |
Residential 5+ multifamily | |
| 80,400 | | |
| 52,325 | |
Construction of residential 1-4 family | |
| 22,534 | | |
| 19,738 | |
Home equity lines of credit | |
| 25,699 | | |
| 23,270 | |
Residential real estate | |
| 557,119 | | |
| 468,464 | |
Commercial | |
| 374,281 | | |
| 310,923 | |
Construction of commercial | |
| 46,866 | | |
| 58,838 | |
Commercial real estate | |
| 421,147 | | |
| 369,761 | |
Farm land | |
| 4,081 | | |
| 2,807 | |
Vacant land | |
| 14,440 | | |
| 14,182 | |
Real estate secured | |
| 996,787 | | |
| 855,214 | |
Commercial and industrial ex PPP Loans | |
| 190,191 | | |
| 169,543 | |
PPP Loans | |
| 299 | | |
| 25,589 | |
Total Commercial and industrial | |
| 190,490 | | |
| 195,132 | |
Municipal | |
| 19,693 | | |
| 16,534 | |
Consumer | |
| 20,546 | | |
| 12,547 | |
Loans receivable, gross | |
| 1,227,516 | | |
| 1,079,427 | |
Deferred loan origination costs (fees), net | |
| 1,001 | | |
| 285 | |
Allowance for loan losses | |
| (14,846 | ) | |
| (12,962 | ) |
Loans receivable, net | |
$ | 1,213,671 | | |
$ | 1,066,750 | |
Loans held-for-sale | |
| | | |
| | |
Residential 1-4 family | |
$ | — | | |
$ | 2,684 | |
Salisbury has entered
into loan participation agreements with other banks and transferred a portion of its originated loans to the participating banks. Transferred
amounts are accounted for as sales and excluded from Salisbury’s loans receivable. Salisbury and its participating lenders share
ratably in any gains or losses that may result from a borrower’s lack of compliance with contractual terms of the loan. Salisbury
services the loans on behalf of the participating lenders and, as such, collects cash payments from the borrowers, remits payments (net
of servicing fees) to participating lenders and disburses required escrow funds to relevant parties.
Salisbury also has
entered into loan participation agreements with other banks and purchased a portion of the other banks’ originated loans.
Purchased amounts are accounted for as loans without recourse to the originating bank. Salisbury and its originating lenders share
ratably in any gains or losses that may result from a borrower’s lack of compliance with contractual terms of the loan. The
originating banks service the loans on behalf of the participating lenders and, as such, collect cash payments from the borrowers, remit
payments (net of servicing fees) to participating lenders and disburse required escrow funds to relevant parties.
At December 31, 2022
and 2021, Salisbury serviced commercial loans for other banks under loan participation agreements totaling
$64.1 million and $77.5 million,
respectively.
Concentrations of Credit Risk
Salisbury's
loans consist primarily of residential and commercial real estate loans located principally in Litchfield County, Connecticut; Dutchess,
Orange and Ulster Counties, New York; and Berkshire County, Massachusetts, which constitute Salisbury's service area. Salisbury offers
a broad range of loan and credit facilities to borrowers in its service area, including residential mortgage loans, commercial real estate
loans, construction loans, working capital loans, equipment loans, and a variety of consumer loans, including home equity lines of credit,
installment loans and collateral loans. All residential and commercial mortgage loans are collateralized by first or second mortgages
on real estate. The ability of single family residential and consumer borrowers to honor their repayment commitments is generally dependent
on the level of overall economic activity within the market area and real estate values. The ability of commercial borrowers to honor
their repayment commitments is dependent on the general economy as well as the health of the real estate economic sector in Salisbury’s
market area.
Salisbury’s
commercial loan portfolio is comprised of loans to diverse industries, several of which may experience operating challenges from the
economic downturn caused by the COVID-19 virus pandemic (“virus”). Approximately 31% of the Bank’s commercial loan
portfolio are to entities who operate rental properties, which include commercial strip malls, smaller rental units as well as multi-unit
dwellings. Approximately 10% of the Bank’s commercial loans are to entities in the hospitality industry, which includes hotels,
bed & breakfast inns and restaurants. Approximately 9% of the Bank’s commercial loans are to educational institutions and approximately
4% of Salisbury’s commercial loans are to entertainment and recreation related businesses, which include a ski resort, bowling
alleys and amusement parks. Salisbury’s commercial real estate exposure as a percentage of the Bank’s total risk-based capital,
which represents Tier 1 plus Tier 2 capital, was approximately 198% as of December 31, 2022 and 179% at December 31, 2021 compared to
the regulatory monitoring guideline of 300%. Salisbury’s commercial loan exposure is mitigated by a variety of factors including
the personal liquidity of the borrower, real estate and/or non-real estate collateral, U.S. Department of Agriculture or Small Business
Administration (“SBA”) guarantees, loan payment deferrals and economic stimulus loans from the U.S. government as a result
of the virus, and other factors.
Credit Quality
Salisbury uses
credit risk ratings as part of its determination of the allowance for loan losses. Credit risk ratings categorize loans by common financial
and structural characteristics that measure the credit strength of a borrower. The rating model has eight risk rating grades, with each
grade corresponding to a progressively greater risk of default. Grades 1 through 4 are pass ratings and 5 through 8 are criticized as
defined by the regulatory agencies. Risk ratings are assigned to differentiate risk within the portfolio and are reviewed on an ongoing
basis and revised, if needed, to reflect changes in the borrowers' current financial position and outlook, risk profiles and the related
collateral and structural positions.
Loans rated
as "special mention" (5) possess credit deficiencies or potential weaknesses deserving management’s close attention that
if left uncorrected may result in deterioration of the repayment prospects for the loans at some future date.
Loans rated
as "substandard" (6) are loans where the Bank’s position is clearly not protected adequately by the borrower’s current
net worth or payment capacity. These loans have well defined weaknesses based on objective evidence and include loans where future losses
to the Bank may result if deficiencies are not corrected, and loans where the primary source of repayment such as income is diminished
and the Bank must rely on the sale of collateral or other secondary sources of collection.
Loans rated
"doubtful" (7) have the same weaknesses as substandard loans with the added characteristic that the weakness makes collection
or liquidation in full, given current facts, conditions, and values, to be highly improbable. The possibility of loss is high, but due
to certain important and reasonably specific pending factors, which may work to strengthen the loan, its reclassification as an estimated
loss is deferred until its exact status can be determined.
Loans classified
as "loss" (8) are considered uncollectible and of such little value that continuance as Bank assets is unwarranted. This classification
does not mean that the loan has absolutely no recovery or salvage value, but rather, it is not practical or desirable to defer writing
off this loan even though partial recovery may be made in the future.
Management
actively reviews and tests its credit risk ratings against actual experience and engages an independent third-party to annually validate
its assignment of credit risk ratings. In addition, the Bank’s loan portfolio is examined periodically by its regulatory agencies,
the FDIC and the CTDOB.
The composition
of loans receivable by risk rating grade is as follows:
(in
thousands) | |
Pass | |
Special
mention | |
Substandard | |
Doubtful | |
Loss | |
Total |
December 31, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Residential 1-4 family | |
$ | 423,612 | | |
$ | 2,995 | | |
$ | 1,879 | | |
$ | — | | |
$ | — | | |
$ | 428,486 | |
Residential 5+ multifamily | |
| 80,254 | | |
| 68 | | |
| 78 | | |
| — | | |
| — | | |
| 80,400 | |
Construction of residential 1-4 family | |
| 22,534 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 22,534 | |
Home equity lines of credit | |
| 25,536 | | |
| 163 | | |
| — | | |
| — | | |
| — | | |
| 25,699 | |
Residential real estate | |
| 551,936 | | |
| 3,226 | | |
| 1,957 | | |
| — | | |
| — | | |
| 557,119 | |
Commercial | |
| 355,963 | | |
| 12,934 | | |
| 5,384 | | |
| — | | |
| — | | |
| 374,281 | |
Construction of commercial | |
| 46,866 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 46,866 | |
Commercial real estate | |
| 402,829 | | |
| 12,934 | | |
| 5,384 | | |
| — | | |
| — | | |
| 421,147 | |
Farm land | |
| 2,408 | | |
| 1,280 | | |
| 393 | | |
| — | | |
| — | | |
| 4,081 | |
Vacant land | |
| 14,410 | | |
| 30 | | |
| — | | |
| — | | |
| — | | |
| 14,440 | |
Real estate secured | |
| 971,583 | | |
| 17,470 | | |
| 7,734 | | |
| — | | |
| — | | |
| 996,787 | |
Commercial and industrial | |
| 188,267 | | |
| 680 | | |
| 1,543 | | |
| — | | |
| — | | |
| 190,490 | |
Municipal | |
| 19,693 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 19,693 | |
Consumer | |
| 20,541 | | |
| — | | |
| 5 | | |
| — | | |
| — | | |
| 20,546 | |
Loans receivable, gross | |
$ | 1,200,084 | | |
$ | 18,150 | | |
$ | 9,282 | | |
$ | — | | |
$ | — | | |
$ | 1,227,516 | |
(in thousands) | |
Pass | |
Special mention | |
Substandard | |
Doubtful | |
Loss | |
Total |
December 31, 2021 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Residential 1-4 family | |
$ | 367,225 | | |
$ | 3,543 | | |
$ | 2,363 | | |
$ | — | | |
$ | — | | |
$ | 373,131 | |
Residential 5+ multifamily | |
| 50,588 | | |
| 79 | | |
| 1,658 | | |
| — | | |
| — | | |
| 52,325 | |
Construction of residential 1-4 family | |
| 19,738 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 19,738 | |
Home equity lines of credit | |
| 23,037 | | |
| 212 | | |
| 21 | | |
| — | | |
| — | | |
| 23,270 | |
Residential real estate | |
| 460,588 | | |
| 3,834 | | |
| 4,042 | | |
| — | | |
| — | | |
| 468,464 | |
Commercial | |
| 271,821 | | |
| 16,034 | | |
| 23,068 | | |
| — | | |
| — | | |
| 310,923 | |
Construction of commercial | |
| 58,838 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 58,838 | |
Commercial real estate | |
| 330,659 | | |
| 16,034 | | |
| 23,068 | | |
| — | | |
| — | | |
| 369,761 | |
Farm land | |
| 1,162 | | |
| 1,214 | | |
| 431 | | |
| — | | |
| — | | |
| 2,807 | |
Vacant land | |
| 14,143 | | |
| 39 | | |
| — | | |
| — | | |
| — | | |
| 14,182 | |
Real estate secured | |
| 806,552 | | |
| 21,121 | | |
| 27,541 | | |
| — | | |
| — | | |
| 855,214 | |
Commercial and industrial | |
| 191,857 | | |
| 688 | | |
| 2,587 | | |
| — | | |
| — | | |
| 195,132 | |
Municipal | |
| 16,534 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 16,534 | |
Consumer | |
| 12,547 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 12,547 | |
Loans receivable, gross | |
$ | 1,027,490 | | |
$ | 21,809 | | |
$ | 30,128 | | |
$ | — | | |
$ | — | | |
$ | 1,079,427 | |
The composition of loans receivable
by delinquency status is as follows:
| |
| |
| |
| |
| |
| |
| |
| |
|
| |
| | |
|
Past
due |
(In
thousands) | |
| Current | |
|
| 30-59
days | | |
| 60-89
days | | |
| 90-179
days | | |
| 180
days and over | | |
| 30
days and over | | |
| Accruing
90 days and over | | |
| Non-
accrual | |
December 31, 2022 | |
| |
| |
| |
| |
| |
| |
| |
|
Residential 1-4 family | |
$ | 427,769 | | |
$ | 672 | | |
$ | 30 | | |
$ | — | | |
$ | 15 | | |
$ | 717 | | |
$ | — | | |
$ | 820 | |
Residential 5+ multifamily | |
| 80,400 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Construction of residential 1-4 family | |
| 22,534 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Home equity lines of credit | |
| 25,411 | | |
| 288 | | |
| — | | |
| — | | |
| — | | |
| 288 | | |
| — | | |
| — | |
Residential real estate | |
| 556,114 | | |
| 960 | | |
| 30 | | |
| — | | |
| 15 | | |
| 1,005 | | |
| — | | |
| 820 | |
Commercial | |
| 374,196 | | |
| — | | |
| — | | |
| 85 | | |
| — | | |
| 85 | | |
| — | | |
| 1,255 | |
Construction of commercial | |
| 46,866 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Commercial real estate | |
| 421,062 | | |
| — | | |
| — | | |
| 85 | | |
| — | | |
| 85 | | |
| — | | |
| 1,255 | |
Farm land | |
| 4,081 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 393 | |
Vacant land | |
| 14,440 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Real estate secured | |
| 995,697 | | |
| 960 | | |
| 30 | | |
| 85 | | |
| 15 | | |
| 1,090 | | |
| — | | |
| 2,468 | |
Commercial and industrial | |
| 190,340 | | |
| 149 | | |
| 1 | | |
| — | | |
| — | | |
| 150 | | |
| — | | |
| 189 | |
Municipal | |
| 19,693 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Consumer | |
| 20,303 | | |
| 154 | | |
| 84 | | |
| 5 | | |
| — | | |
| 243 | | |
| — | | |
| 5 | |
Loans receivable, gross | |
$ | 1,226,033 | | |
$ | 1,263 | | |
$ | 115 | | |
$ | 90 | | |
$ | 15 | | |
$ | 1,483 | | |
$ | — | | |
$ | 2,662 | |
| |
| |
| |
| |
| |
| |
| |
| |
|
| |
| | |
|
Past
due |
(In
thousands) | |
| Current | |
|
| 30-59
days | | |
| 60-89
days | | |
| 90-179
days | | |
| 180
days and over | | |
| 30
days and over | | |
| Accruing
90 days and over | | |
| Non-
accrual | |
December 31, 201 | |
| |
| |
| |
| |
| |
| |
| |
|
Residential 1-4 family | |
$ | 372,620 | | |
$ | 223 | | |
$ | 135 | | |
$ | 63 | | |
$ | 90 | | |
$ | 511 | | |
$ | — | | |
$ | 750 | |
Residential 5+ multifamily | |
| 51,464 | | |
| — | | |
| — | | |
| — | | |
| 861 | | |
| 861 | | |
| — | | |
| 861 | |
Construction of residential 1-4 family | |
| 19,668 | | |
| — | | |
| 70 | | |
| — | | |
| — | | |
| 70 | | |
| — | | |
| — | |
Home equity lines of credit | |
| 23,000 | | |
| 165 | | |
| 98 | | |
| — | | |
| 7 | | |
| 270 | | |
| — | | |
| 21 | |
Residential real estate | |
| 466,752 | | |
| 388 | | |
| 303 | | |
| 63 | | |
| 958 | | |
| 1,712 | | |
| — | | |
| 1,632 | |
Commercial | |
| 310,331 | | |
| 87 | | |
| 251 | | |
| — | | |
| 254 | | |
| 592 | | |
| — | | |
| 1,924 | |
Construction of commercial | |
| 58,838 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Commercial real estate | |
| 369,169 | | |
| 87 | | |
| 251 | | |
| — | | |
| 254 | | |
| 592 | | |
| — | | |
| 1,924 | |
Farm land | |
| 2,807 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 432 | |
Vacant land | |
| 14,182 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Real estate secured | |
| 852,910 | | |
| 475 | | |
| 554 | | |
| 63 | | |
| 1,212 | | |
| 2,304 | | |
| — | | |
| 3,988 | |
Commercial and industrial | |
| 194,838 | | |
| 250 | | |
| 32 | | |
| 1 | | |
| 11 | | |
| 294 | | |
| 11 | | |
| 200 | |
Municipal | |
| 16,534 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Consumer | |
| 12,503 | | |
| 40 | | |
| 4 | | |
| — | | |
| — | | |
| 44 | | |
| — | | |
| — | |
Loans receivable, gross | |
$ | 1,076,785 | | |
$ | 765 | | |
$ | 590 | | |
$ | 64 | | |
$ | 1,223 | | |
$ | 2,642 | | |
$ | 11 | | |
$ | 4,188 | |
Troubled Debt Restructurings (TDRs)
Troubled debt restructurings
occurring during the years ended December 31, 2022 and 2021:
For
the twelve months ended December 2022, there were no troubled debt restructurings, for the twelve months ended December 2021, there was
one residential real estate loan with a modification and term extension that was a troubled debt restructuring. Salisbury currently does
not have any commitments to lend additional funds to TDR loans.
The following table discloses the recorded investment
and number of modifications for TDRs within the last year where a concession has been made, that then defaulted in the current reporting
period. All TDR loans are included in the Impaired Loan schedule and are individually evaluated.
| |
Modifications that Subsequently Defaulted |
| |
For the twelve months ending
December 31, 2022 | |
For the twelve months ending
December 31, 2021 |
| |
Quantity | |
Balance | |
Quantity | |
Balance |
Troubled Debt Restructurings | |
| | | |
| | | |
| | | |
| | |
Residential 1-4 family | |
| — | | |
| — | | |
| 1 | | |
| 74 | |
Total | |
| — | | |
| — | | |
| 1 | | |
| 74 | |
Impaired loans
Loans individually
evaluated for impairment (impaired loans) are loans for which Salisbury does not expect to collect all principal and interest in accordance
with the contractual terms of the loan. Impaired loans include all modified loans classified as TDRs and loans on non-accrual status.
The components of impaired loans are as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Non-accrual loans, excluding troubled debt restructured loans | |
$ | 2,595 | | |
$ | 2,838 | |
Non-accrual troubled debt restructured loans | |
| 67 | | |
| 1,350 | |
Accruing troubled debt restructured loans | |
| 2,670 | | |
| 3,609 | |
Total impaired loans | |
$ | 5,332 | | |
$ | 7,797 | |
Commitments to lend additional amounts to impaired borrowers | |
$ | — | | |
$ | — | |
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
Ended December 31, 2022 |
|
Year
Ended December 31, 2021 |
(in thousands) |
|
Beginning balance |
|
Prov-
ision (release) |
|
Charge- offs |
|
Reco- veries |
|
Ending balance |
|
Beginning balance |
|
Prov-
ision (release) |
|
Charge- offs |
|
Reco- veries |
|
Ending balance |
Residential
1-4 family |
|
$ |
2,846 |
|
|
$ |
822 |
|
|
$ |
(73 |
) |
|
$ |
27 |
|
|
$ |
3,622 |
|
|
$ |
2,646 |
|
|
$ |
225 |
|
|
$ |
(44 |
) |
|
$ |
19 |
|
|
$ |
2,846 |
|
Residential
5+ multifamily |
|
|
817 |
|
|
|
779 |
|
|
|
(231 |
) |
|
|
— |
|
|
|
1,365 |
|
|
|
686 |
|
|
|
131 |
|
|
|
— |
|
|
|
— |
|
|
|
817 |
|
Construction
of residential 1-4 family |
|
|
186 |
|
|
|
42 |
|
|
|
(25 |
) |
|
|
— |
|
|
|
203 |
|
|
|
65 |
|
|
|
121 |
|
|
|
— |
|
|
|
— |
|
|
|
186 |
|
Home
equity lines of credit |
|
|
198 |
|
|
|
53 |
|
|
|
(11 |
) |
|
|
— |
|
|
|
240 |
|
|
|
252 |
|
|
|
(34 |
) |
|
|
(21 |
) |
|
|
1 |
|
|
|
198 |
|
Residential
real estate |
|
|
4,047 |
|
|
|
1,696 |
|
|
|
(340 |
) |
|
|
27 |
|
|
|
5,430 |
|
|
|
3,649 |
|
|
|
443 |
|
|
|
(65 |
) |
|
|
20 |
|
|
|
4,047 |
|
Commercial |
|
|
5,416 |
|
|
|
907 |
|
|
|
(372 |
) |
|
|
1 |
|
|
|
5,952 |
|
|
|
6,546 |
|
|
|
(1,260 |
) |
|
|
(6 |
) |
|
|
136 |
|
|
|
5,416 |
|
Construction
of commercial |
|
|
1,025 |
|
|
|
(309 |
) |
|
|
— |
|
|
|
— |
|
|
|
716 |
|
|
|
596 |
|
|
|
447 |
|
|
|
(18 |
) |
|
|
— |
|
|
|
1,025 |
|
Commercial
real estate |
|
|
6,441 |
|
|
|
598 |
|
|
|
(372 |
) |
|
|
1 |
|
|
|
6,668 |
|
|
|
7,142 |
|
|
|
(813 |
) |
|
|
(24 |
) |
|
|
136 |
|
|
|
6,441 |
|
Farm
land |
|
|
21 |
|
|
|
9 |
|
|
|
— |
|
|
|
— |
|
|
|
30 |
|
|
|
59 |
|
|
|
(39 |
) |
|
|
(2 |
) |
|
|
3 |
|
|
|
21 |
|
Vacant
land |
|
|
95 |
|
|
|
(4 |
) |
|
|
— |
|
|
|
— |
|
|
|
91 |
|
|
|
180 |
|
|
|
(86 |
) |
|
|
— |
|
|
|
1 |
|
|
|
95 |
|
Real
estate secured |
|
|
10,604 |
|
|
|
2,299 |
|
|
|
(712 |
) |
|
|
28 |
|
|
|
12,219 |
|
|
|
11,030 |
|
|
|
(495 |
) |
|
|
(91 |
) |
|
|
160 |
|
|
|
10,604 |
|
Commercial
and industrial |
|
|
1,364 |
|
|
|
31 |
|
|
|
(46 |
) |
|
|
1 |
|
|
|
1,350 |
|
|
|
1,397 |
|
|
|
45 |
|
|
|
(131 |
) |
|
|
53 |
|
|
|
1,364 |
|
Municipal |
|
|
31 |
|
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
59 |
|
|
|
43 |
|
|
|
(12 |
) |
|
|
— |
|
|
|
— |
|
|
|
31 |
|
Consumer |
|
|
82 |
|
|
|
111 |
|
|
|
(88 |
) |
|
|
18 |
|
|
|
123 |
|
|
|
77 |
|
|
|
68 |
|
|
|
(59 |
) |
|
|
(4 |
) |
|
|
82 |
|
Unallocated |
|
|
881 |
|
|
|
214 |
|
|
|
— |
|
|
|
— |
|
|
|
1,095 |
|
|
|
1,207 |
|
|
|
(326 |
) |
|
|
— |
|
|
|
— |
|
|
|
881 |
|
Totals |
|
$ |
12,962 |
|
|
$ |
2,683 |
|
|
$ |
(846 |
) |
|
$ |
47 |
|
|
$ |
14,846 |
|
|
$ |
13,754 |
|
|
$ |
(720 |
) |
|
$ |
(281 |
) |
|
$ |
209 |
|
|
$ |
12,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2020 |
(in thousands) |
|
Beginning balance |
|
Provision (release) |
|
Charge-offs |
|
Recoveries |
|
Ending balance |
Residential
1-4 family |
|
$ |
2,393 |
|
|
$ |
255 |
|
|
$ |
(11 |
) |
|
$ |
9 |
|
|
$ |
2,646 |
|
Residential
5+ multifamily |
|
|
446 |
|
|
|
282 |
|
|
|
(42 |
) |
|
|
— |
|
|
|
686 |
|
Construction
of residential 1-4 family |
|
|
75 |
|
|
|
(10 |
) |
|
|
— |
|
|
|
— |
|
|
|
65 |
|
Home
equity lines of credit |
|
|
197 |
|
|
|
(197 |
) |
|
|
— |
|
|
|
252 |
|
|
|
252 |
|
Residential
real estate |
|
|
3,111 |
|
|
|
330 |
|
|
|
(53 |
) |
|
|
261 |
|
|
|
3,649 |
|
Commercial |
|
|
3,742 |
|
|
|
2,776 |
|
|
|
(17 |
) |
|
|
45 |
|
|
|
6,546 |
|
Construction
of commercial |
|
|
104 |
|
|
|
492 |
|
|
|
— |
|
|
|
— |
|
|
|
596 |
|
Commercial
real estate |
|
|
3,846 |
|
|
|
3,268 |
|
|
|
(17 |
) |
|
|
45 |
|
|
|
7,142 |
|
Farm
land |
|
|
47 |
|
|
|
12 |
|
|
|
— |
|
|
|
— |
|
|
|
59 |
|
Vacant
land |
|
|
71 |
|
|
|
109 |
|
|
|
— |
|
|
|
— |
|
|
|
180 |
|
Real
estate secured |
|
|
7,075 |
|
|
|
3,719 |
|
|
|
(70 |
) |
|
|
306 |
|
|
|
11,030 |
|
Commercial
and industrial |
|
|
1,145 |
|
|
|
612 |
|
|
|
(362 |
) |
|
|
2 |
|
|
|
1,397 |
|
Municipal |
|
|
46 |
|
|
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
|
43 |
|
Consumer |
|
|
60 |
|
|
|
72 |
|
|
|
(70 |
) |
|
|
15 |
|
|
|
77 |
|
Unallocated |
|
|
569 |
|
|
|
638 |
|
|
|
— |
|
|
|
— |
|
|
|
1,207 |
|
Totals |
|
$ |
8,895 |
|
|
$ |
5,038 |
|
|
$ |
(502 |
) |
|
$ |
323 |
|
|
$ |
13,754 |
|
The composition of loans receivable and the allowance for loan losses
is as follows:
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
(in thousands) | |
Collectively evaluated | |
Individually evaluated | |
Total portfolio |
| |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | |
December 31, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Residential 1-4 family | |
$ | 426,377 | | |
$ | 3,622 | | |
$ | 2,109 | | |
$ | — | | |
$ | 428,486 | | |
$ | 3,622 | |
Residential 5+ multifamily | |
| 80,322 | | |
| 1,365 | | |
| 78 | | |
| — | | |
| 80,400 | | |
| 1,365 | |
Construction of residential 1-4 family | |
| 22,534 | | |
| 203 | | |
| — | | |
| — | | |
| 22,534 | | |
| 203 | |
Home equity lines of credit | |
| 25,699 | | |
| 240 | | |
| — | | |
| — | | |
| 25,699 | | |
| 240 | |
Residential real estate | |
| 554,932 | | |
| 5,430 | | |
| 2,187 | | |
| — | | |
| 557,119 | | |
| 5,430 | |
Commercial | |
| 371,723 | | |
| 5,930 | | |
| 2,558 | | |
| 22 | | |
| 374,281 | | |
| 5,952 | |
Construction of commercial | |
| 46,866 | | |
| 716 | | |
| — | | |
| — | | |
| 46,866 | | |
| 716 | |
Commercial real estate | |
| 418,589 | | |
| 6,646 | | |
| 2,558 | | |
| 22 | | |
| 421,147 | | |
| 6,668 | |
Farm land | |
| 3,688 | | |
| 30 | | |
| 393 | | |
| — | | |
| 4,081 | | |
| 30 | |
Vacant land | |
| 14,440 | | |
| 91 | | |
| — | | |
| — | | |
| 14,440 | | |
| 91 | |
Real estate secured | |
| 991,649 | | |
| 12,197 | | |
| 5,138 | | |
| 22 | | |
| 996,787 | | |
| 12,219 | |
Commercial and industrial | |
| 190,301 | | |
| 1,350 | | |
| 189 | | |
| — | | |
| 190,490 | | |
| 1,350 | |
Municipal | |
| 19,693 | | |
| 59 | | |
| — | | |
| — | | |
| 19,693 | | |
| 59 | |
Consumer | |
| 20,541 | | |
| 123 | | |
| 5 | | |
| — | | |
| 20,546 | | |
| 123 | |
Unallocated allowance | |
| — | | |
| 1,095 | | |
| — | | |
| — | | |
| — | | |
| 1,095 | |
Totals | |
$ | 1,222,184 | | |
$ | 14,824 | | |
$ | 5,332 | | |
$ | 22 | | |
$ | 1,227,516 | | |
$ | 14,846 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
(in thousands) | |
Collectively evaluated | |
Individually evaluated | |
Total portfolio |
| |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | |
December 31, 2021 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Residential 1-4 family | |
$ | 370,558 | | |
$ | 2,845 | | |
$ | 2,573 | | |
$ | 1 | | |
$ | 373,131 | | |
$ | 2,846 | |
Residential 5+ multifamily | |
| 51,376 | | |
| 817 | | |
| 949 | | |
| — | | |
| 52,325 | | |
| 817 | |
Construction of residential 1-4 family | |
| 19,738 | | |
| 186 | | |
| — | | |
| — | | |
| 19,738 | | |
| 186 | |
Home equity lines of credit | |
| 23,249 | | |
| 198 | | |
| 21 | | |
| — | | |
| 23,270 | | |
| 198 | |
Residential real estate | |
| 464,921 | | |
| 4,046 | | |
| 3,543 | | |
| 1 | | |
| 468,464 | | |
| 4,047 | |
Commercial | |
| 307,377 | | |
| 5,388 | | |
| 3,546 | | |
| 28 | | |
| 310,923 | | |
| 5,416 | |
Construction of commercial | |
| 58,838 | | |
| 1,025 | | |
| — | | |
| — | | |
| 58,838 | | |
| 1,025 | |
Commercial real estate | |
| 366,215 | | |
| 6,413 | | |
| 3,546 | | |
| 28 | | |
| 369,761 | | |
| 6,441 | |
Farm land | |
| 2,375 | | |
| 21 | | |
| 432 | | |
| — | | |
| 2,807 | | |
| 21 | |
Vacant land | |
| 14,182 | | |
| 95 | | |
| — | | |
| — | | |
| 14,182 | | |
| 95 | |
Real estate secured | |
| 847,693 | | |
| 10,575 | | |
| 7,521 | | |
| 29 | | |
| 855,214 | | |
| 10,604 | |
Commercial and industrial | |
| 194,856 | | |
| 1,297 | | |
| 276 | | |
| 67 | | |
| 195,132 | | |
| 1,364 | |
Municipal | |
| 16,534 | | |
| 31 | | |
| — | | |
| — | | |
| 16,534 | | |
| 31 | |
Consumer | |
| 12,547 | | |
| 82 | | |
| — | | |
| — | | |
| 12,547 | | |
| 82 | |
Unallocated allowance | |
| — | | |
| 881 | | |
| — | | |
| — | | |
| — | | |
| 881 | |
Totals | |
$ | 1,071,630 | | |
$ | 12,866 | | |
$ | 7,797 | | |
$ | 96 | | |
$ | 1,079,427 | | |
$ | 12,962 | |
The credit quality
segments of loans receivable and the allowance for loan losses are as follows:
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
December 31, 2022 (in thousands) | |
Collectively evaluated | |
Individually evaluated | |
Total portfolio |
| |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | |
Performing loans | |
$ | 1,216,108 | | |
$ | 13,351 | | |
$ | — | | |
$ | — | | |
$ | 1,216,108 | | |
$ | 13,351 | |
Potential problem loans 1 | |
| 6,076 | | |
| 378 | | |
| — | | |
| — | | |
| 6,076 | | |
| 378 | |
Impaired loans | |
| — | | |
| — | | |
| 5,332 | | |
| 22 | | |
| 5,332 | | |
| 22 | |
Unallocated allowance | |
| — | | |
| 1,095 | | |
| — | | |
| — | | |
| — | | |
| 1,095 | |
Totals | |
$ | 1,222,184 | | |
$ | 14,824 | | |
$ | 5,332 | | |
$ | 22 | | |
$ | 1,227,516 | | |
$ | 14,846 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
December 31, 2021 (in thousands) | |
Collectively evaluated | |
Individually evaluated | |
Total portfolio |
| |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | | |
| Loans | | |
| Allowance | |
Performing loans | |
$ | 1,046,614 | | |
$ | 10,456 | | |
$ | — | | |
$ | — | | |
$ | 1,046,614 | | |
$ | 10,456 | |
Potential problem loans 1 | |
| 25,016 | | |
| 1,529 | | |
| — | | |
| — | | |
| 25,016 | | |
| 1,529 | |
Impaired loans | |
| — | | |
| — | | |
| 7,797 | | |
| 96 | | |
| 7,797 | | |
| 96 | |
Unallocated allowance | |
| — | | |
| 881 | | |
| — | | |
| — | | |
| — | | |
| 881 | |
Totals | |
$ | 1,071,630 | | |
$ | 12,866 | | |
$ | 7,797 | | |
$ | 96 | | |
$ | 1,079,427 | | |
$ | 12,962 | |
1 Potential
problem loans consist of performing loans that have been assigned a substandard credit risk rating and are not classified as impaired,
included in this total are purchased loans net of any purchase marks remaining on the loan.
A specific valuation
allowance is established for the impairment amount of each impaired loan, calculated using the present value of expected cash flows or
collateral, market value approach, in accordance with the most likely means of recovery. Certain data with respect to loans individually
evaluated for impairment is as follows:
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Impaired
loans with specific allowance | | |
Impaired
loans with no specific allowance | |
(In
thousands) | |
Loan
balance | | |
| | | |
| | | |
Loan
balance | | |
| | |
| |
| Recorded
Investment | | |
| Note | | |
| Average | | |
| Specific
allowance | | |
| Income
recognized | | |
| Recorded
Investment | | |
| Note | | |
| Average | | |
| Income
recognized | |
December 31, 2022 | |
| |
| |
| |
| |
| |
| |
| |
| |
|
Residential | |
$ | — | | |
$ | — | | |
$ | 306 | | |
$ | — | | |
$ | — | | |
$ | 2,187 | | |
$ | 2,283 | | |
$ | 2,192 | | |
$ | 61 | |
Home equity lines of credit | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 8 | | |
| — | |
Residential real estate | |
| — | | |
| — | | |
| 306 | | |
| — | | |
| — | | |
| 2,187 | | |
| 2,283 | | |
| 2,200 | | |
| 61 | |
Commercial | |
| 559 | | |
| 559 | | |
| 604 | | |
| 22 | | |
| 30 | | |
| 1,999 | | |
| 2,148 | | |
| 2,308 | | |
| 45 | |
Construction of commercial | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Farm land | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 393 | | |
| 443 | | |
| 410 | | |
| — | |
Vacant land | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Real estate secured | |
| 559 | | |
| 559 | | |
| 910 | | |
| 22 | | |
| 30 | | |
| 4,579 | | |
| 4,874 | | |
| 4,918 | | |
| 106 | |
Commercial and industrial | |
| — | | |
| — | | |
| 64 | | |
| — | | |
| — | | |
| 189 | | |
| 195 | | |
| 88 | | |
| 13 | |
Consumer | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 5 | | |
| 5 | | |
| — | | |
| — | |
Totals | |
$ | 559 | | |
$ | 559 | | |
$ | 974 | | |
$ | 22 | | |
$ | 30 | | |
$ | 4,773 | | |
$ | 5,074 | | |
$ | 5,006 | | |
$ | 119 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Impaired
loans with specific allowance | | |
Impaired
loans with no specific allowance | |
(In
thousands) | |
Loan
balance | | |
| | | |
| | | |
Loan
balance | | |
| | |
| |
| Recorded
Investment | | |
| Note | | |
| Average | | |
| Specific
allowance | | |
| Income
recognized | | |
| Recorded
Investment | | |
| Note | | |
| Average | | |
| Income
recognized | |
December 31, 2021 | |
| |
| |
| |
| |
| |
| |
| |
| |
|
Residential | |
$ | 43 | | |
$ | 44 | | |
$ | 872 | | |
$ | 1 | | |
$ | 3 | | |
$ | 3,480 | | |
$ | 3,817 | | |
$ | 3,689 | | |
$ | 75 | |
Home equity lines of credit | |
| — | | |
| — | | |
| 17 | | |
| — | | |
| — | | |
| 21 | | |
| 23 | | |
| 131 | | |
| — | |
Residential real estate | |
| 43 | | |
| 44 | | |
| 889 | | |
| 1 | | |
| 3 | | |
| 3,501 | | |
| 3,840 | | |
| 3,820 | | |
| 75 | |
Commercial | |
| 608 | | |
| 608 | | |
| 1,678 | | |
| 28 | | |
| 32 | | |
| 2,938 | | |
| 3,493 | | |
| 2,974 | | |
| 62 | |
Construction of commercial | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Farm land | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 431 | | |
| 447 | | |
| 440 | | |
| — | |
Vacant land | |
| — | | |
| — | | |
| 56 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 45 | | |
| — | |
Real estate secured | |
| 651 | | |
| 652 | | |
| 2,623 | | |
| 29 | | |
| 35 | | |
| 6,870 | | |
| 7,780 | | |
| 7,279 | | |
| 137 | |
Commercial and industrial | |
| 216 | | |
| 224 | | |
| 309 | | |
| 67 | | |
| 3 | | |
| 60 | | |
| 72 | | |
| 90 | | |
| — | |
Consumer | |
| — | | |
| — | | |
| 6 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 13 | | |
| — | |
Totals | |
$ | 867 | | |
$ | 876 | | |
$ | 2,938 | | |
$ | 96 | | |
$ | 38 | | |
$ | 6,930 | | |
$ | 7,852 | | |
$ | 7,382 | | |
$ | 137 | |
NOTE 5 – LEASES
The Bank leases facilities and equipment with
various expiration dates. The facilities leases have varying renewal options, generally require fixed annual rent, and provide that real
estate taxes, insurance, and maintenance are to be paid by Salisbury. The following table provides the assets and liabilities as well
as the costs of operating and finance leases that are included in the Bank’s consolidated financial statements for the years ended
December 31, 2022 and 2021.
($
in thousands) |
|
Classification | |
|
December 31,
2022 |
| |
|
December
31, 2021 |
|
Assets | |
| |
| | | |
| | |
Operating | |
Other assets | |
$ | 1,175 | | |
$ | 1,021 | |
Finance | |
Bank premises and equipment 1 | |
| 3,856 | | |
| 3,791 | |
Total Leased Assets | |
| |
$ | 5,031 | | |
$ | 4,812 | |
Liabilities | |
| |
| | | |
| | |
Operating | |
Accrued interest and other liabilities | |
$ | 1,175 | | |
$ | 1,021 | |
Finance | |
Finance lease obligations | |
| 4,262 | | |
| 4,107 | |
Total lease liabilities | |
| |
$ | 5,437 | | |
$ | 5,128 | |
1 Net of accumulated depreciation of $720 thousand and $496 thousand, respectively.
Lease cost ($ in thousands) | |
Classification | |
|
Twelve months ended December 31, 2022 |
| |
|
Twelve months ended December 31, 2021 |
|
Operating leases | |
Premises and equipment | |
$ | 293 | | |
$ | 295 | |
Finance leases: | |
| |
| | | |
| | |
Amortization of leased assets | |
Premises and equipment | |
| 223 | | |
| 101 | |
Interest on finance leases | |
Interest expense | |
| 163 | | |
| 136 | |
Total lease cost | |
| |
$ | 679 | | |
$ | 532 | |
Weighted Average Remaining Lease Term | |
|
December 31, 2022 |
| |
|
December 31, 2021 |
|
Operating leases | |
| 5.9 years | | |
| 6.9 years | |
Financing leases | |
| 21.5 years | | |
| 23.5 years | |
Weighted Average Discount Rate 1 | |
| | | |
| | |
Operating leases | |
| 3.63% | | |
| 3.61% | |
Financing leases | |
| 3.74% | | |
| 4.97% | |
1 Salisbury uses
the most appropriate FHLBB Advance rates as the discount rate, as its leases do not provide an implicit rate.
The following is a schedule by years of the present
value of the net minimum lease payments as of December 31, 2022.
|
Future
minimum lease payments (in thousands) | |
|
Finance
Leases |
| |
|
Operating Leases |
|
| 2023 | | |
$ | 304 | | |
$ | 241 | |
| 2024 | | |
| 314 | | |
| 204 | |
| 2025 | | |
| 323 | | |
| 213 | |
| 2026 | | |
| 334 | | |
| 214 | |
| 2027 | | |
| 344 | | |
| 188 | |
| Thereafter | | |
| 4,624 | | |
| 242 | |
| Total future minimum lease payments | | |
| 6,243 | | |
| 1,302 | |
| Less amount representing interest | | |
| (1,981 | ) | |
| (127 | ) |
| Total present value of net future minimum lease payments | | |
$ | 4,262 | | |
$ | 1,175 | |
In December 2022, the Board of Directors voted not to extend the lease for
the Company's Red Oaks Mill office in Poughkeepsie, NY. In January 2023, the Company notified regulators of its intent to close this office.
The lease expires July 31, 2023.
NOTE 6 - MORTGAGE SERVICING RIGHTS
Mortgage servicing
rights are accounted for using the amortization method under which the servicing rights are accounted for at the lower of amortized cost
or fair value. The risks inherent in mortgage servicing rights, included in other assets, relate primarily to changes in prepayments that
result form shifts in mortgage interest rates. The following summarizes the activity pertaining to capitalized mortgage servicing rights
and the related valuation allowance:
December 31, (in
thousands) | |
|
2022 |
| |
|
2021 |
|
Residential mortgage loans serviced for others | |
$ | 133,100 | | |
$ | 140,623 | |
Fair value of mortgage servicing rights | |
| 1,376 | | |
| 1,043 | |
Changes in mortgage
servicing rights are as follows:
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Mortgage Servicing Rights | |
| | | |
| | | |
| | |
Balance, beginning of period | |
$ | 700 | | |
$ | 621 | | |
$ | 238 | |
Originated | |
| 70 | | |
| 314 | | |
| 534 | |
Amortization (1) | |
| (140 | ) | |
| (235 | ) | |
| (151 | ) |
Balance, end of period | |
| 630 | | |
| 700 | | |
| 621 | |
Valuation Allowance | |
| | | |
| | | |
| | |
Balance, beginning of period | |
| — | | |
| (9 | ) | |
| — | |
Decrease (increase) in impairment reserve (1) | |
| — | | |
| 9 | | |
| (9 | ) |
Balance, end of period | |
| — | | |
| — | | |
| (9 | ) |
Mortgage servicing rights, net | |
$ | 630 | | |
$ | 700 | | |
$ | 612 | |
| (1) | Amortization expense and changes in the impairment reserve are recorded in
mortgage banking activities, net. |
For the
years ended December 31, 2022, 2021 and 2020, contractually specified mortgage servicing fee income amounted to $348 thousand, $354
thousand and $287 thousand, respectively and is classified within the mortgage banking activities, net in the accompanying
consolidated statements of income.
NOTE 7 - PLEDGED ASSETS
The following securities
and loans were pledged to secure public and trust deposits, securities sold under agreements to repurchase, FHLBB advances and credit
facilities available.
December 31, (in
thousands) | |
|
2022 |
| |
|
2021 |
|
Securities available-for-sale (at fair value) | |
$ | 74,303 | | |
$ | 75,737 | |
Loans receivable (at book value) | |
| 380,787 | | |
| 378,845 | |
Total pledged assets | |
$ | 455,090 | | |
$ | 454,582 | |
At December 31,
2022, securities were pledged as follows: $66.7 million to secure public deposits, $7.6 million to secure repurchase agreements and $0.02 million to secure FHLBB advances.
NOTE 8 - BANK PREMISES AND EQUIPMENT
The components of
premises and equipment are as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Land | |
$ | 3,277 | | |
$ | 3,277 | |
Buildings and improvements | |
| 18,412 | | |
| 18,246 | |
Leasehold improvements | |
| 1,553 | | |
| 1,553 | |
Finance leases | |
| 4,577 | | |
| 4,288 | |
Furniture, fixtures, equipment and software | |
| 11,650 | | |
| 10,623 | |
Fixed assets in process | |
| — | | |
| 347 | |
Total cost | |
| 39,469 | | |
| 38,334 | |
Accumulated depreciation and amortization | |
| (17,321 | ) | |
| (15,709 | ) |
Bank premises and equipment, net | |
$ | 22,148 | | |
$ | 22,625 | |
NOTE 9 - GOODWILL AND INTANGIBLE ASSETS
Changes in the carrying
values of goodwill and intangible assets were as follows:
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Goodwill (1) | |
| | | |
| | | |
| | |
Balance, beginning of period | |
$ | 13,815 | | |
$ | 13,815 | | |
$ | 13,815 | |
Additions | |
| — | | |
| — | | |
| — | |
Impairment | |
| — | | |
| — | | |
| — | |
Balance, end of period | |
$ | 13,815 | | |
$ | 13,815 | | |
$ | 13,815 | |
Core deposit intangibles | |
| | | |
| | | |
| | |
Cost, beginning of period | |
$ | 5,881 | | |
$ | 5,881 | | |
$ | 5,881 | |
Additions | |
| — | | |
| — | | |
| — | |
Cost, end of period | |
| 5,881 | | |
| 5,881 | | |
| 5,881 | |
Amortization, beginning of period | |
| (5,463 | ) | |
| (5,207 | ) | |
| (4,886 | ) |
Amortization | |
| (191 | ) | |
| (256 | ) | |
| (321 | ) |
Amortization, end of period | |
| (5,654 | ) | |
| (5,463 | ) | |
| (5,207 | ) |
Core deposit intangibles, net | |
$ | 227 | | |
$ | 418 | | |
$ | 674 | |
| (1) | Not subject to amortization. |
The
Company preforms its goodwill impairment evaluation as of November 30 each year unless a triggering event occurs that would require
an interim impairment evaluation. The Company generally utilizes a qualitative approach during this annual assessment to determine
whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If we determine it is
more likely that not that goodwill is impaired, then a quantitative assessment is performed to determine fair value of a reporting
unit. If the carrying value of the reporting unit with goodwill exceeds its fair value, goodwill is considered impaired and is
written down by the excess carrying value of the reporting unit. No goodwill impairment was recognized during the years ended
December 31, 2022, 2021 and 2020.
The core deposit
intangibles were recorded as identifiable intangible assets and are being amortized over ten years using the sum-of-the-years’ digits
method. Estimated annual amortization expense of core deposit intangibles is as follows as of December 31, 2022:
December 31, | |
CDI amortization
(in thousands) |
| 2023 | | |
| 128 |
| |
| 2024 | | |
| 61 |
| |
| 2025 | | |
| 25 |
| |
| 2026 | | |
| 12 |
| |
| 2027 | | |
| 1 |
| |
| Total | | |
$ | 227 |
| |
NOTE 10 - DEPOSITS
Scheduled maturities
of time certificates of deposit are as follows as of December 31, 2022:
December 31, (in thousands) | |
CD maturities |
| 2023 | | |
$ | 110,879 |
| |
| 2024 | | |
| 30,285 |
| |
| 2025 | | |
| 7,774 |
| |
| 2026 | | |
| 2,427 |
| |
| 2027 | | |
| 2,005 |
| |
| Total | | |
$ | 153,370 |
| |
The total amount and
scheduled maturities of time certificates of deposit in denominations of $250 thousand or more are as follows:
December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Within three months | |
$ | 46,526 | | |
$ | 8,642 | |
After three through six months | |
| 1,270 | | |
| 1,010 | |
After six through twelve months | |
| 10,670 | | |
| 4,938 | |
Over one year | |
| 8,193 | | |
| 3,286 | |
Total | |
$ | 66,659 | | |
$ | 17,876 | |
Included in certificates of deposit at December
31, 2022 and 2021 are brokered and reciprocal deposits of approximately $51.2 million and $34.7 million, respectively. Included in money
market funds at December 31, 2022 and 2021 are approximately $46.6 million and $73.3 million, respectively of brokered money market accounts.
NOTE 11 – SECURITIES SOLD UNDER
AGREEMENTS TO REPURCHASE
Salisbury enters
into overnight and short-term repurchase agreements with its customers. Securities sold under repurchase agreements are as follows:
NOTE 12 – FEDERAL HOME LOAN BANK
OF BOSTON ADVANCES AND OTHER BORROWED FUNDS
Federal Home Loan
Bank of Boston (“FHLBB”) advances are as follows:
| |
December 31, 2022 | |
December 31, 2021 |
|
Years ended December 31, (dollars in thousands) | |
|
Total (1) |
| |
|
Rate (2) |
| |
|
Total (1) |
| |
|
Rate (2) |
|
| 2022 | | |
| — | | |
| — | | |
| 7,656 | | |
| 1.39 | |
| 2023 | | |
| 10,000 | | |
| 4.43 | | |
| — | | |
| — | |
| Total | | |
$ | 10,000 | | |
| 4.43 | % | |
$ | 7,656 | | |
| 1.39 | % |
| (1) | Net of
modification costs. |
| (2) | Weighted
average rate based on scheduled maturity dates. |
In addition to outstanding
FHLBB advances, Salisbury has additional available borrowing capacity, based on current capital stock levels, of $241.2 million including
access to an unused FHLBB line of credit of $3.5 million at December 31, 2022. Advances from the FHLBB are secured by a blanket lien on
qualified collateral, consisting primarily of loans with first mortgages secured by one-to-four family properties, certain unencumbered
investment securities and other qualified assets. At December 31, 2022 and December 31, 2021, the available borrowing capacity was reduced
by $20.0 million of letters of credit provided to the Company by the FHLBB.
Subordinated Debentures:
In March 2021, Salisbury completed the issuance of $25.0
million in aggregate principal amount of 3.25% Fixed to Floating Rate Subordinated Notes Due 2031 (the “Notes”) in
a private placement transaction to various accredited investors. The Notes have a maturity date of March 31, 2031 and bear interest at
an annual rate of 3.50% per annum, from and including the Closing Date to, but excluding March 31, 2026 or the earlier redemption date,
payable quarterly in arrears. From and including March 31, 2026 to, but excluding the maturity date or earlier redemption date, a floating
per annum rate expected to be equal to the then current three-month SOFR plus 280 basis points, provided, however, that in the event
three-month SOFR is less than zero, three-month term SOFR shall be deemed to be zero, payable quarterly in arrears. The notes are redeemable,
without penalty, on or after March 31, 2026 and, in certain limited circumstances, prior to that date. The Notes have been structured
to qualify as Tier 2 capital for regulatory capital purposes, subject to applicable limitations. Subordinated debentures totaled $24.5 million at December 31, 2022 and 2021, which included $469 thousand and $526 thousand, respectively, of remaining unamortized debt issuance
costs. The debt issuance costs are being amortized to maturity. The effective interest rate of the subordinated debentures is 3.80%.
Notes Payable:
In October 2015,
Salisbury entered into a private mortgage for $380 thousand to purchase the Sharon, Connecticut branch property. The mortgage, which
has an interest rate of 6%, will mature in September 2030. The outstanding mortgage balance at December 31, 2022 and December 31, 2021
was $128 thousand and $170 thousand, respectively.
NOTE 13 – NET DEFERRED TAX ASSET AND INCOME
TAXES
Salisbury provides
deferred taxes for the estimated future tax effects attributable to temporary differences and carry-forwards when realization is more
likely than not. The components of the income tax provision were as follows:
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Federal | |
$ | 3,364 | | |
$ | 3,340 | | |
$ | 3,487 | |
State | |
| 338 | | |
| 538 | | |
| 566 | |
Current provision | |
| 3,702 | | |
| 3,878 | | |
| 4,053 | |
Federal | |
| (140 | ) | |
| 327 | | |
| (1,335 | ) |
State | |
| (23 | ) | |
| 62 | | |
| (265 | ) |
Deferred (benefit) expense | |
| (163 | ) | |
| 389 | | |
| (1,600 | ) |
Income tax provision | |
$ | 3,539 | | |
$ | 4,267 | | |
$ | 2,453 | |
The following
is a reconciliation of the expected federal statutory tax to the income tax provision:
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Income tax at statutory federal tax rate | |
| 21.00 | % | |
| 21.00 | % | |
| 21.00 | % |
State tax, net of federal tax benefit | |
| 1.28 | | |
| 2.30 | | |
| 1.97 | |
Tax exempt income and dividends received deduction | |
| (3.01 | ) | |
| (2.52 | ) | |
| (3.69 | ) |
BOLI interest and gain | |
| (0.87 | ) | |
| (0.56 | ) | |
| (1.60 | ) |
Other | |
| (0.17 | ) | |
| 0.35 | | |
| (0.64 | ) |
Effective income tax rates | |
| 18.23 | % | |
| 20.57 | % | |
| 17.04 | % |
The components of
Salisbury's net deferred tax assets are as follows:
December
31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Allowance for loan losses | |
$ | 3,633 | | |
$ | 3,170 | |
Interest on non-performing loans | |
| 99 | | |
| 157 | |
Accrued deferred compensation | |
| 472 | | |
| 488 | |
Post-retirement benefits | |
| 8 | | |
| 11 | |
Deferred loan costs, net | |
| — | | |
| 17 | |
Other real estate owned write-downs | |
| — | | |
| 4 | |
Restricted stock awards | |
| 390 | | |
| 361 | |
Net unrealized holding losses on available-for-sale securities | |
| 5,509 | | |
| — | |
Write-down of securities | |
| 33 | | |
| — | |
Mark-to-market adjustments of securities | |
| 31 | | |
| — | |
Other | |
| 118 | | |
| 183 | |
Gross deferred tax assets | |
| 10,293 | | |
| 4,391 | |
Deferred loan fees, net | |
| (242 | ) | |
| (69 | ) |
Goodwill and core deposit intangible asset | |
| (644 | ) | |
| (615 | ) |
Accelerated depreciation | |
| (763 | ) | |
| (681 | ) |
Prepaid expenses | |
| — | | |
| (32 | ) |
Gain on disposal | |
| — | | |
| (5 | ) |
Mortgage servicing rights | |
| (152 | ) | |
| (169 | ) |
Net unrealized holding gains on available-for-sale securities | |
| — | | |
| (232 | ) |
Gross deferred tax liabilities | |
| (1,801 | ) | |
| (1,803 | ) |
Net deferred tax asset | |
$ | 8,492 | | |
$ | 2,588 | |
Salisbury will only
recognize a deferred tax asset when, based upon available evidence, realization is more likely than not. In accordance with Connecticut
legislation, in 2004, Salisbury formed a PIC, SBT Mortgage Service Corporation. Salisbury does not expect to pay Connecticut state income
tax in the foreseeable future unless there is a change in Connecticut law.
Salisbury’s policy is to provide for
uncertain tax positions and the related interest and penalties (recorded as a component of income tax expense, if any) based upon management’s
assessment of whether a tax benefit is more likely than not to be sustained upon examination by tax authorities. As
of December 31, 2022, and 2021, there were no material uncertain tax positions related to federal and state tax matters. Salisbury is
currently open to audit under the statute of limitations by the Internal Revenue Service and state taxing authorities for the years ended
December 31, 2019 through December 31, 2022.
NOTE 14 – SHAREHOLDERS’ EQUITY
Capital Requirements
The Company and
the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum
capital requirements can initiate certain mandatory and possibly additional and discretionary actions by the regulators that, if undertaken,
could have a direct material effect on the Bank's financial statements. Under capital adequacy guidelines and the regulatory framework
for prompt corrective action, the Bank must meet specific guidelines that involve quantitative measures of its assets, liabilities, and
certain off-balance sheet items as calculated under regulatory accounting practices. The Bank's capital amounts and classification are
also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
The Company and the Bank became subject to capital regulations
adopted by the Board of Governors of the Federal Reserve System (FRB) and the FDIC, which implemented the Basel III regulatory capital
reforms and the changes required by the Dodd-Frank Act. The required minimum regulatory capital ratios to which the Bank is subject, and
the minimum ratios required for the Bank to be categorized as “well capitalized” under the prompt corrective action framework
are noted in the table below. In addition, the regulations established a capital conservation buffer of 2.5% effective January 1, 2019.
Failure to maintain the capital conservation buffer will limit the ability of the Company and the Bank to pay discretionary bonuses and
dividends. At December 31, 2022, the Bank exceeded the minimum requirement for the capital conservation buffer. As of December 31, 2022,
the most recent notification from the Federal Deposit Insurance Corporation categorized the Bank as well capitalized under the regulatory
framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed
that categorization.
The Bank’s risk-weighted assets at December
31, 2022 and December 31, 2021 were $1,256.6 million and $1,085.4 million, respectively. Actual regulatory capital position and minimum
capital requirements as defined "To Be Well Capitalized Under Prompt Corrective Action Provisions" and "For Capital Adequacy
Purposes" for the Bank are as follows:
| |
| |
| |
| |
| |
| |
| |
| |
|
| |
Actual | |
Minimum
Capital Required For Capital Adequacy | |
Minimum
Capital Required For Capital Adequacy Plus Required Capital Conservation Buffer | |
Minimum
To Be Well Capitalized Under Prompt Corrective Action Provisions |
(dollars in thousands) | |
Amount | |
Ratio | |
Amount | |
Ratio | |
Amount | |
Ratio | |
Amount | |
Ratio |
December 30, 2022 | |
| |
| |
| |
| |
| |
| |
| |
|
Total Capital (to risk-weighted assets) | |
$ | 168,786 | | |
| 13.43 | % | |
$ | 100,525 | | |
| 8.0 | % | |
$ | 131,939 | | |
| 10.5 | % | |
$ | 125,656 | | |
| 10.0 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Tier 1 Capital (to risk-weighted assets) | |
| 153,762 | | |
| 12.24 | | |
| 75,394 | | |
| 6.0 | | |
| 106,808 | | |
| 8.5 | | |
| 100,525 | | |
| 8.0 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common Equity Tier 1 Capital (to risk-weighted assets) | |
| 153,762 | | |
| 12.24 | | |
| 56,545 | | |
| 4.5 | | |
| 87,959 | | |
| 7.0 | | |
| 81,677 | | |
| 6.5 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Tier
1 Capital (to average assets) | |
| 153,762 | | |
| 9.99 | | |
| 61,540 | | |
| 4.0 | | |
| 61,540 | | |
| 4.0 | | |
| 76,925 | | |
| 5.0 | |
December 31, 2021 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total Capital (to risk-weighted assets) | |
$ | 152,789 | | |
| 14.08 | % | |
$ | 86,832 | | |
| 8.0 | % | |
$ | 113,968 | | |
| 10.5 | % | |
$ | 108,541 | | |
| 10.0 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Tier 1 Capital (to risk-weighted assets) | |
| 139,681 | | |
| 12.87 | | |
| 65,124 | | |
| 6.0 | | |
| 92,259 | | |
| 8.5 | | |
| 86,832 | | |
| 8.0 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common Equity Tier 1 Capital (to risk-weighted assets) | |
| 139,681 | | |
| 12.87 | | |
| 48,843 | | |
| 4.5 | | |
| 75,978 | | |
| 7.0 | | |
| 70,551 | | |
| 6.5 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Tier
1 Capital (to average assets) | |
| 139,681 | | |
| 9.42 | | |
| 59,285 | | |
| 4.0 | | |
| 59,285 | | |
| 4.0 | | |
| 74,106 | | |
| 5.0 | |
Legal Limitations on Cash Dividends to Common Shareholders
Salisbury's
ability to pay cash dividends is substantially dependent on the Bank's ability to pay cash dividends to Salisbury. There are certain legal
limits on the payment of cash dividends and other payments by banks to their holding companies. Under Connecticut law, a bank cannot declare
a cash dividend except from net profits, defined as the remainder of all earnings from current operations. The total of all cash dividends
declared by a bank in any calendar year shall not, unless specifically approved by the Banking Commissioner, exceed the total of its net
profits of that year combined with its retained net profits of the preceding two years.
FRB Supervisory
Letter SR 09-4, February 24, 2009, revised March 30, 2009, notes that, as a general matter, the Board of Directors of a Bank Holding Company
(“BHC”) should inform the Federal Reserve and should eliminate, defer, or significantly reduce dividends if (1) net income
available to shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully
fund the dividends; (2) the prospective rate of earnings retention is not consistent with capital needs and overall current and prospective
financial condition; or (3) the BHC will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy ratios. Moreover,
a BHC should inform the Federal Reserve reasonably in advance of declaring or paying a dividend that exceeds earnings for the period (e.g.,
quarter) for which the dividend is being paid or that could result in a material adverse change to the BHC capital structure.
Share
Repurchase Program
On March 23, 2022 Salisbury announced that its
Board of Directors has renewed its share repurchase program that was established in March 2021. The share repurchase program provides
for the potential repurchase of Salisbury’s common stock in amounts up to an aggregate of five percent (5%) of the outstanding shares
of Salisbury’s common stock from time to time over a period of the next twelve (12) months through privately negotiated transactions
and/or market purchases at appropriate prices, subject to price and market conditions on terms determined to be in the best interests
of Salisbury. However, there is no assurance that Salisbury will complete repurchases of 5% of its outstanding shares over the next twelve
(12) months. Salisbury did not repurchase any shares during 2022.
Stock
Spilt
On
May 18, 2022, shareholders approved a recommendation by Salisbury’s Board of Directors to amend Salisbury’s Certificate
of Incorporation to increase Salisbury’s authorized shares of Common Stock from 5,000,000 to 10,000,000 shares. On June 30, 2022,
Salisbury’s Board implemented a two for one forward split of the shares of the Company’s Common Stock as a means of enhancing
the liquidity and marketability of the Company’s securities in the best interests of shareholders. The
par value of the Company’s stock was not affected by the split and remained at $0.10 per share. All share and per share amounts
reported in the consolidated financial statements have been adjusted to reflect the two-for-one stock spilt effective June 30, 2022.
NOTE 15 – OTHER BENEFITS
401(k) Plan
Salisbury offers a
401(k) Plan to eligible employees. Under the 401(k) Plan, eligible participants may contribute a percentage of their pay subject to IRS
limitations. Salisbury may make discretionary contributions to the Plan. The Plan includes a
safe harbor contribution of 3% for all qualifying employees. The Bank’s safe harbor contribution percentage is reviewed annually
and, under provisions of the 401(k) Plan, is subject to change in the future. An additional discretionary match may also be made for all
employees that meet the 401(k) Plan’s qualifying requirements for such a match. This discretionary matching percentage, if any,
is also subject to review under the provisions of the 401(k) Plan. Both the safe harbor and additional discretionary match, if any, vest
immediately. Salisbury’s 401(k) Plan contribution expense for 2022, 2021 and 2020 was $1.2 million, $1.1 million, and $0.9 million,
respectively.
Employee Stock Ownership Plan (ESOP)
Salisbury
offers an ESOP to eligible employees. Under the Plan, Salisbury may make discretionary contributions to the Plan. Discretionary
contributions vest in full upon six years and reflect the following schedule of qualified service: 20% after the second year, 20%
per year thereafter, vesting at 100% after six full years of service. Benefit expenses totaled $279 thousand, $265 thousand, and
$263 thousand, in 2022, 2021, and 2020, respectively. On December 21, 2022, the Board of Directors of the Company adopted resolutions
to terminate the Plan effective on the date immediately preceding the closing date of the pending merger with NBT (see Note 2).
Upon termination, the employees participating in the Plan will become fully vested in the Company’s contributions to the Plan.
Other Retirement Plans
Split-Dollar Life
Insurance
Salisbury adopted
ASC 715-60, “Compensation - Retirement Benefits - Defined Benefit Plans - Other Postretirement" and recognized a liability
for Salisbury’s future postretirement benefit obligations under endorsement split-dollar life insurance arrangements. The total
liability for the arrangements included in other liabilities was $702 thousand and $779 thousand at December 31, 2022, and 2021, respectively.
A credit was posted to the expense in 2022 in the amount of $77 thousand reflecting changes in discount rate and liability needed at December
31, 2022. Expense under this arrangement was $8 thousand and $7 thousand in 2021 and 2020 respectively.
Supplemental Retirement
Agreement
The Bank assumed a
Supplemental Retirement Plan Agreement with a former Chief Executive Officer of Riverside Bank that provides for supplemental post retirement
payments for a fifteen-year period ending in 2025 as described in the agreement. The related liability was $212 thousand and $263 thousand
at December 31, 2022 and December 31, 2021, respectively. The related expenses were immaterial for all periods presented.
Non-Qualified Deferred
Compensation Plan
A Non-Qualified
Deferred Compensation Plan (the "Plan") was adopted effective January 1, 2013. This Plan was adopted by the Bank for the benefit
of certain key employees ("Executive" or "Executives") who have been selected and approved by the Bank to participate
in this Plan and who have evidenced their participation by execution of a Non-Qualified Deferred Compensation Plan Participation Agreement
("Participation Agreement") in a form provided by the Bank. This Plan is intended to comply with Internal Revenue Code ("Code")
Section 409A and any regulatory or other guidance issued under such Section. In 2022 and 2021, the Bank awarded seven (7) Executives with
discretionary contributions to the plan.
On December 27, 2021, the Board of Directors
of Salisbury Bank and Trust Company executed the Salisbury Bank and Trust Company Amended and Restated Non-Qualified Deferred Compensation
Plan (the “Plan”), effective as of January 1, 2022. The Plan permits the Board to select certain key employees of the Bank
to participate in the Plan, provided that such employees also evidence their participation by execution of a Participation Agreement.
Before amendment and restatement, the Plan provided solely for discretionary bank contributions to selected participant’s accounts.
The participation agreement sets forth the vesting terms of the discretionary contributions and the “benefit age” at which
a participant could retire with a fully vested benefit. The participation agreement also sets forth how a participant’s benefit
would be distributed (i.e., in a lump sum or in annual installments over a period of up to 10 years, as selected by the participant).
Until distribution, a participant’s account would earn interest as of the last day of the plan year at the highest certificate of
deposit rate for that year, compounded annually. The participant’s benefits under the Plan are subject to the vesting schedule set
forth in the participant’s participation agreement. Notwithstanding the vesting schedule, the participant’s account
balance will become automatically 100% vested upon involuntary termination without cause, death, disability or a change in control.
The amended and restated Plan allows participant
deferrals and provides greater flexibility in participant elections and investment options. The amended and restated Plan also provides
additional distribution options, including distributions in the event of an unforeseeable emergency and on the occurrence of a specified
date before separation from service, and allows a participant to elect for each year’s contributions the manner in which such distributions
will be paid. Installment distributions can be made in monthly, quarterly or annual installments. Payment of benefits under the Plan,
other than benefits payable as a result of base salary deferrals, are conditioned on the participant’s covenant to comply with
non-compete, non-solicitation and non-disclosure provisions for a period of one year following the participant’s separation from
service. The Bank has established a grantor trust to hold the assets of the Plan. Until distributed, the assets of the Plan are not legally
owned by the participants. In second quarter 2022, Salisbury contributed $100 thousand to the amended and restated Plan for Mr. Cantele,
President and Chief Executive Officer. Salisbury’s expense for this plan was $152 thousand, $114 thousand and $135 thousand for
2022, 2021 and 2020, respectively.
Management Agreements
Salisbury or the Bank has entered into various
management agreements with its named executive officers (“NEOs”), including a severance agreement with Mr. Cantele, President
and Chief Executive Officer, a change in control agreement with Mr. Albero, Executive Vice President and Chief Financial Officer, and
a severance agreement with Mr. Davies, President of the New York Region and Chief Lending Officer. In addition to these agreements, Salisbury
has change in control agreements or a severance agreement, with change in control provisions, with ten other executives with payouts ranging
from 0.5 to 1.0 times base salary, annual cash bonus and other benefits. Such agreements, and their subsequent amendments, are designed
to allow Salisbury to retain the services of the designated executives while reducing, to the extent possible, unnecessary disruptions
to Salisbury’s operations.
NOTE 16 - LONG TERM INCENTIVE PLANS
The Board of Directors
adopted the 2011 Long Term Incentive Plan (the “Plan”) on March 25, 2011, and the shareholders approved the Plan at the 2011
Annual Meeting. The Plan was amended on January 18, 2013, January 29, 2016 and again on April 28, 2017. The purpose of the Plan is to
assist Salisbury and the Bank in attracting, motivating, retaining and rewarding employees, officers and directors by enabling such persons
to acquire or increase a proprietary interest in Salisbury in order to strengthen the mutuality of interests between such persons and
our shareholders, and providing such persons with stock-based long-term performance incentives to expend their maximum efforts in the
creation of shareholder value.
The terms of the Plan provide for grants of Directors
Stock Retainer Awards, Stock Options, Stock Appreciation Rights (“SARs”), Restricted Stock, Restricted Stock Units, Performance
Awards, Deferred Stock, Dividend Equivalents, and Stock or Other Stock-Based Awards that may be settled in shares of common stock, cash,
or other property (collectively, “Awards”). Under the Plan, the total number of shares of Common Stock reserved and available
for issuance in the ten years following adoption of the Plan in connection with Awards under the Plan is 168,000 shares of Common Stock,
which represented less than 5% of Salisbury’s outstanding shares of Common Stock at the time the Plan was adopted. Shares of Common
Stock with respect to Awards previously granted under the Plan that are cancelled, terminate without being exercised, expire, are forfeited
or lapse will again be available for issuance as Awards. Also, shares of Common Stock subject to Awards settled in cash and shares of
Common Stock that are surrendered in payment of any Award or any tax withholding requirements will again be available for issuance as
Awards. No more than 60,000 shares of Common Stock may be issued pursuant to Awards in any one calendar year. In addition, the Plan limits
the total number of shares of Common Stock that may be awarded as Incentive Stock Options (“ISOs”) to 84,000 and the total
number of shares of Common Stock that may be issued as Directors Stock Retainer Awards to . The Directors stock retainer awards
were increased from 240 shares per year to 480 shares per year effective January 25, 2013. Effective January 29, 2016, the Directors
stock retainer award was increased from 480 shares to 680 shares annually.
The Board of Directors adopted the 2017 Long Term
Incentive Plan (the “2017 LTIP”) on February 24, 2017, which was approved by shareholders at the 2017 Annual Meeting on
May 17, 2017. Pursuant to the 2017 LTIP, as of May 2017, following shareholder approval of the 2017 LTIP, no further awards will be
made under the 2011 LTIP, which shall remain in existence solely for purposes of administering outstanding grants. Under the 2017
LTIP, the total number of shares of Common Stock reserved and available for issuance in the next ten years in connection with awards
under the 2017 LTIP is
400,000 shares of Common Stock, which represents approximately 7% of Salisbury’s 5,540,072 outstanding
shares of Common Stock as of March 20, 2017. Of the maximum shares available under the 2017 LTIP, 400,000 shares may be issued upon
the exercise of stock options (all of which may be granted as incentive stock options) and 300,000 shares may be issued as
restricted stock or restricted stock units (including deferred stock units), provided that, to the extent that a share is issued as
a restricted stock award or a restricted stock unit, the share would no longer be available for award as a stock option, unless the
restricted stock award or restricted unit is forfeited or otherwise returned to the 2017 LTIP. On March 9, 2020 the Board of
Directors approved an amendment to the Salisbury Bancorp, Inc. 2017 Long Term Incentive Plan (the “Plan”) which allows
the Committee, in its sole discretion, to accelerate vesting of all or a portion of an award upon the termination of service of a
participant or the occurrence of a change in control. On June 19, 2022 the Board of Directors approved an amendment to the Salisbury
Bancorp, Inc. 2017 Long Term Incentive Plan (the “Plan”) to reflect the two-for-one stock split effective on June 1,
2022.
Restricted stock
In 2022, 2021 and 2020
Salisbury granted a total of 36,680, 33,300, and 30,950 shares of restricted stock pursuant to its 2017 LTIP to certain employees and
Directors. The fair value of the stock at grant date was determined to be $1.0 million, $750 thousand, and $554 thousand, respectively.
The stock will be vested three years from the grant date.
The following table presents the amount of cumulatively
granted restricted stock awards under the 2011 and 2017 Long-Term Incentive Plans:
| |
| |
Weighted Average | |
| |
Weighted Average | |
| |
Weighted Average |
|
Year Ended December 31, | |
2022 | |
Grant Price | |
2021 | |
Grant Price | |
2020 | |
Grant Price |
| Beginning of Year | | |
| 88,810 | | |
$ | 20.22 | | |
| 80,250 | | |
$ | 19.72 | | |
| 79,252 | | |
$ | 20.52 | |
| Granted | | |
| 36,680 | | |
| 27.77 | | |
| 33,300 | | |
| 22.53 | | |
| 30,950 | | |
| 17.92 | |
| Vested | | |
| (30,560 | ) | |
| 19.93 | | |
| (24,740 | ) | |
| 21.73 | | |
| (27,552 | ) | |
| 19.86 | |
| Forfeited | | |
| 0 | | |
| 0.00 | | |
| 0 | | |
| 0.00 | | |
| (2,400 | ) | |
| 20.63 | |
| End of Year | | |
| 94,930 | | |
$ | 23.22 | | |
| 88,810 | | |
$ | 20.22 | | |
| 80,250 | | |
$ | 19.72 | |
The fair value of the
restricted shares that vested during 2022 and 2021 were $816 thousand and $538 thousand, respectively. Compensation expense for restricted
stock awards in 2022, 2021 and 2020 was $799 thousand, $599 thousand and $525, respectively. Unrecognized compensation cost relating to
the restricted stock awards was $1,144 thousand and $925 thousand, as of December 31, 2022, and 2021, respectively. The remaining weighted
average vesting period on restricted shares as of December 31, 2022, over which unrecognized compensation cost is expected to be recognized,
is 1.2 years. The tax benefit associated with restricted stock awards, which was recognized in earnings for 2022, 2021 and 2020, was approximately
$144 thousand, $108 thousand and $95 thousand, respectively.
Performance-based restricted stock units
On March 29, 2019, the Compensation Committee granted
6,800 performance-based restricted stock units (RSU) pursuant to the 2017 Long-Term Incentive Plan to further align compensation with
the Bank’s performance. This RSU plan replaced the Bank’s Phantom Stock Appreciation Units plan (Phantom). The final tranche
of awards under the Phantom plan was paid out in January 2021.
The performance goal for awards granted under the
RSU plan in 2019 is based on the increase in the Bank’s tangible book value by $3.50 per share over the performance period for threshold
performance. Vesting will range from 75% of target for achieving threshold performance, to 100% of target for achieving target payout
performance ($5.00 increase in tangible book value per share) to 150% of target for achieving in excess of target payout performance.
This tranche of awards vested in 2022 at 150% because the growth in Salisbury’s tangible book value over the performance period
exceeded target performance.
On July 29, 2020, the Compensation Committee granted
an additional 14,500 units under the RSU plan. The performance goal for this tranche is based on the relative increase in the Bank’s
tangible book value compared with a pre-determined group of peer banks over the performance period for threshold performance. Vesting
will range from 50% of target for achieving threshold performance, to 100% of target for achieving tangible book value growth of at least
50% but less than 55% of the peer group, to 150% of target for achieving in excess of target payout performance and, if the performance
goal is achieved, vesting will occur no later than July 29, 2023.
On June 23, 2021, the Compensation Committee granted
an additional 14,800 units under the RSU plan. The performance goal for this tranche is based on the increase in the Bank’s tangible
book value by $3.50 per share over the performance period for threshold performance. Vesting will range from 75% of target for achieving
threshold performance, to 100% of target for achieving target payout performance ($4.50 increase in tangible book value per share) to
150% of target for achieving in excess of target payout performance and, if the performance goals are achieved, vesting will occur no
later than June 23, 2024.
On February 28, 2022, the Compensation Committee
granted an additional 13,900 units under the RSU plan. The performance goal for this tranche is based on the increase in the Bank’s
tangible book value by $3.50 per share over the performance period for threshold performance. Vesting will range from 75% of target for
achieving threshold performance, to 100% of target for achieving target payout performance ($4.50 increase in tangible book value per
share) to 150% of target for achieving in excess of target payout performance and, if the performance goals are achieved, vesting will
occur no later than March 15, 2025.
The fair value of the awards granted under the RSU plan at the grant date
was $394 thousand $354 thousand and $264 thousand, respectively, for those grants awarded in 2022, 2021, and 2020. In 2020, 350 RSUs were
forfeited. Compensation expense of $329 thousand, $331 thousand and $221 was recorded with respect to these RSUs in 2022, 2021 and 2020,
respectively. No performance-based restricted stock units were awarded prior to 2018. The shares noted above are contingently issuable
only upon attainment of the minimum performance goal.
The following table presents the amount of cumulatively
granted performance based restricted stock units awarded under the 2017 Long-Term Incentive Plan:
| |
| |
| |
| |
|
| |
| |
Weighted Average | |
| |
Weighted Average |
|
Year Ended December 31, | |
2022 | |
Grant Price | |
2021 | |
Grant Price |
| Beginning of Year | | |
| 42,200 | | |
$ | 20.92 | | |
| 27,400 | | |
$ | 19.32 | |
| Granted | | |
| 13,900 | | |
| 28.33 | | |
| 14,800 | | |
| 23.90 | |
| Vested | | |
| (12,900 | ) | |
| 20.60 | | |
| — | | |
| — | |
| End of Year | | |
| 43,200 | | |
$ | 23.41 | | |
| 42,200 | | |
$ | 20.92 | |
Short Term Incentive Plan (STIP)
Salisbury offers
a short-term discretionary compensation plan to eligible employees on an annual basis. Under this incentive plan, Salisbury may
reward employees with cash compensation if certain pre-determined Bank and individual performance goals have been achieved. The STIP
expense, which is included in compensation expenses, totaled $1,297 thousand, $1,166 thousand, and $941 thousand, in 2022, 2021, and
2020, respectively.
NOTE 17 – STOCK OPTIONS
Salisbury
issued stock options in conjunction with its acquisition of Riverside Bank in 2014. The table below reflects the remaining outstanding
options related to this transaction and presents a summary of the status of Salisbury's outstanding stock options:
|
Year ended December 31, 2022 | |
Number of options | |
Weighted average exercise price | |
Weighted average remaining contractual term (in years) | |
Aggregate intrinsic value |
| Beginning of period | | |
| 25,920 | | |
$ | 8.52 | | |
| | | |
| | |
| Exercised | | |
| (25,920 | ) | |
| 8.52 | | |
| | | |
| | |
| End of period | | |
| — | | |
$ | — | | |
| 0.00 | | |
$ | 0 | |
|
Year ended December 31, 2021 | |
Number of options | |
Weighted average exercise price | |
Weighted average remaining contractual term (in years) | |
Aggregate intrinsic value |
| Beginning of period | | |
| 29,430 | | |
$ | 8.52 | | |
| | | |
| | |
| Exercised | | |
| (3,510 | ) | |
| 8.52 | | |
| | | |
| | |
| End of period | | |
| 25,920 | | |
$ | 8.52 | | |
| 2.00 | | |
$ | 491,443 | |
The
total intrinsic value is the amount by which the fair value of the underlying stock exceeds the exercise price of an option on the exercise
date. The total intrinsic value of stock options exercised during the years ended December 31, 2022, 2021 and 2020 was $531 thousand, $37 thousand, and $78 thousand, respectively.
NOTE 18 - RELATED PARTY
TRANSACTIONS
In the normal course
of business, the Bank has granted loans to executive officers, directors, principal shareholders and associates of the foregoing persons
considered to be related parties. Changes in loans to executive officers, directors and their related associates are as follows (there
are no loans to principal shareholders):
|
Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
| Balance, beginning of period | | |
$ | 9,046 | | |
$ | 9,417 | |
| Advances | | |
| 3,734 | | |
| 2,067 | |
| Repayments | | |
| (3,934 | ) | |
| (2,438 | ) |
| Balance, end of period | | |
$ | 8,846 | | |
$ | 9,046 | |
NOTE 19 – OTHER COMPREHENSIVE (LOSS) INCOME
The following table
presents a reconciliation of the changes in the components of other comprehensive (loss) income for the dates indicated, including the
amount of income tax benefit (expense) allocated to each component of other comprehensive (loss) income:
Years
ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Other comprehensive (loss) income | |
| | | |
| | | |
| | |
Net unrealized (losses) gains on securities available-for-sale | |
$ | (27,171 | ) | |
$ | (2,701 | ) | |
$ | 2,280 | |
Reclassification of net realized (gains) losses in net income (1) | |
| (165 | ) | |
| 2 | | |
| (196 | ) |
Unrealized (losses) gains on securities available-for-sale | |
| (27,336 | ) | |
| (2,699 | ) | |
| 2,084 | |
Income tax benefit (expense) | |
| 5,741 | | |
| 565 | | |
| (437 | ) |
Unrealized (losses) gains on securities available-for-sale, net of tax | |
| (21,595 | ) | |
| (2,134 | ) | |
| 1,647 | |
Other comprehensive (loss) income | |
$ | (21,595 | ) | |
$ | (2,134 | ) | |
$ | 1,647 | |
| |
| | | |
| | | |
| | |
(1) Reclassification
adjustments include realized security gains and losses. The gains and losses have been reclassified out of accumulated other comprehensive
(loss) income and have affected certain lines in the consolidated statements of income as follows: the pretax amount is reflected as gains
(losses) on securities, net; the tax effect is included in the income tax provision; and the after-tax amount is included in net income.
The income tax benefit related to reclassification of net realized (losses) gains was approximately $35 thousand, $0 thousand, and $41
thousand in 2022, 2021 and 2020, respectively.
The components of accumulated
other comprehensive (loss) income are as follows:
December
31, (dollars in thousands) | |
|
2022 |
| |
|
2021 |
|
Unrealized (losses) gains on securities available-for-sale, net of tax | |
$ | (20,725 | ) | |
$ | 870 | |
Accumulated other comprehensive (loss) income | |
$ | (20,725 | ) | |
$ | 870 | |
NOTE 20 – DERIVATIVES AND HEDGING ACTIVITIES
Risk Management Objective of Using Derivatives
Salisbury is exposed to certain risk arising from both
its business operations and economic conditions. The Bank principally manages its exposures to a wide variety of business and operational
risks through management of its core business activities. The Bank manages economic risks, including interest rate, liquidity, and credit
risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments.
Specifically, the Bank enters into derivative financial instruments to manage exposures that arise from business activities that result
in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Bank uses
derivative financial instruments to manage differences in the amount, timing, and duration of the Bank’s known or expected cash
receipts and its known or expected cash payments principally related to its portfolio of loans to first-time home buyers.
Fair Value Hedges of Interest Rate Risk
The Company is exposed to changes in the fair value
of certain pools of its pre-payable fixed-rate assets due to changes in benchmark interest rates. Salisbury uses interest rate swaps to
manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate, Federal
Funds. Interest rate swaps designated as fair value hedges involve the payment of fixed-rate amounts to a counterparty in exchange for
Salisbury receiving variable-rate payments over the life of the agreements without the exchange of the underlying notional amount. For
derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain
on the hedged item attributable to the hedged risk are recognized in interest income.
Salisbury’s fair value hedge matured in third
quarter 2022. As of December 31, 2021, the following amounts were recorded on the balance sheet related to cumulative basis adjustment
for fair value hedges:
Line Item in the Statement of Financial Position in Which the Hedged Item is Included | |
Carrying Amount of the Hedged Assets | |
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets |
(in thousands) | |
December 31, 2021 | |
December 31, 2021 |
Loans receivable(1) | |
$ | 9,982 | | |
$ | (18 | ) |
Total | |
$ | 9,982 | | |
$ | (18 | ) |
(1) These amounts included the amortized
cost basis of closed portfolios used to designate hedging relationships in which the hedged item is the last layer expected to be remaining
at the end of the hedging relationship.
The table below presents the fair value of Salisbury’s
derivative financial instrument and its classification on the Balance Sheet as of December 31, 2021.
| |
| | | |
| |
| | |
| |
As
of December 31, 2021 |
(in
thousands) | |
Notional
Amount | |
Balance Sheet
Location |
Derivatives designated as hedge
instruments | |
| |
| |
|
Interest
Rate Products | |
$ | 10,000 | | |
Other
assets |
$ | 18 | |
Total Derivatives designated as hedge instruments | | | |
| |
$ | 18 | |
| |
| | | |
| |
| | |
The tables below present the effect of the Company’s
derivative financial instruments on the Income Statement as of December 31, 2022 and 2021.
| |
| |
| |
| |
|
| |
| Twelve
months ended December 31, 2022 | | |
| Twelve
months ended December 31, 2021 | |
(in
thousands) | |
| Interest
Income | | |
| Interest
Expense | | |
| Interest
Income | | |
| Interest
Expense | |
Total amounts of income and expense line items presented in the statement of financial performance in which the effects of fair
value or cash flow hedges are recorded | |
$ | 64 | | |
$ | — | | |
$ | 3 | | |
$ | — | |
Gain or (loss) on fair value hedging relationships in Subtopic 815-20 | |
| | | |
| | | |
| | | |
| | |
Interest contracts | |
| | | |
| | | |
| | | |
| | |
Hedged items | |
| 18 | | |
| — | | |
| (14 | ) | |
| — | |
Derivatives
designated as hedging instruments | |
$ | 46 | | |
$ | — | | |
$ | 17 | | |
$ | — | |
NOTE 21 - COMMITMENTS AND CONTINGENT LIABILITIES
Commitments
The Bank’s
agreement with the core accounting processing service provider will continue until the eighth anniversary of the commencement date, which
was November 10, 2016. If the Bank cancels the agreement prior to the end of the contract term, a lump sum termination fee will have to
be paid. The fee shall consist of the total amount that would have been paid or reimbursed to the service provider during the remainder
of the term of the agreement.
Contingent Liabilities
The Bank is involved
in various claims and legal proceedings, which are not material, arising in the ordinary course of business. There are no material pending
legal proceedings, other than ordinary routine litigation incidental to the registrant’s business, to which Salisbury is a party
or to which any of its property is subject. 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.
NOTE 22 - FINANCIAL INSTRUMENTS
The Bank, in the normal
course of business and to meet the financing needs of its customers, is a party to financial instruments with off-balance sheet risk.
These financial instruments include commitments to originate loans, letters of credit, and unadvanced funds on loans. The instruments
involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheets. The contract amounts
of those instruments reflect the extent of involvement the Bank has in particular classes of financial instruments.
The Bank's exposure
to credit loss in the event of nonperformance by the other party to the financial instrument for loan commitments and standby letters
of credit is represented by the contractual amounts of those instruments. The Bank uses the same credit policies in making commitments
and conditional obligations as it does for on-balance sheet instruments.
Commitments to originate
loans are agreements to lend to a customer provided there are no violations of any conditions established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments may
expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates
each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon
extension of credit, is based on management's credit evaluation of the borrower. Collateral held varies, but may include secured
interests in mortgages, accounts receivable, inventory, property, plant and equipment and income producing properties.
Standby letters
of credit are conditional commitments issued by the Bank to guarantee the performance by a customer to a third party. The credit
risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. As
of December 31, 2022 and 2021, the maximum potential amount of the Bank’s obligation was $0.8
million and $2.8 million, respectively, for financial, commercial and standby letters of credit. If a letter of credit is
drawn upon, the Bank may seek recourse through the customer’s underlying line of credit. If the customer’s line of credit
is also in default, the Bank may take possession of the collateral, if any, securing the line of credit.
Financial instruments
with off-balance sheet credit risk are as follows:
December
31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Residential | |
$ | 39,735 | | |
$ | 16,288 | |
Home equity lines of credit | |
| 34,957 | | |
| 31,490 | |
Commercial | |
| 44,356 | | |
| 41,544 | |
Land | |
| 747 | | |
| 839 | |
Real estate secured | |
| 119,795 | | |
| 90,161 | |
Commercial and industrial | |
| 129,762 | | |
| 112,262 | |
Municipal | |
| 2,538 | | |
| 541 | |
Consumer | |
| 5,232 | | |
| 4,349 | |
Unadvanced portions of loans | |
| 257,327 | | |
| 207,313 | |
Commitments to originate loans | |
| 48,711 | | |
| 43,689 | |
Letters of credit | |
| 777 | | |
| 2,835 | |
Total | |
$ | 306,815 | | |
$ | 253,837 | |
The allowance for off balance sheet commitments is calculated by applying a reserve percentage discounted by a utilization factor to
the sum of unguaranteed unused lines of credit and loan contracts that the Bank has committed to but not funded as of year-end. The allowance
for off-balance sheet commitments was $178 thousand and $146 thousand as of December 31, 2022 and December 31, 2021, respectively.
NOTE 23 - FAIR VALUE MEASUREMENTS
Salisbury uses fair value measurements to record
fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available-for-sale are recorded
at fair value on a recurring basis. Additionally, from time to time, other assets are recorded at fair value on a nonrecurring basis,
such as loans held for sale, collateral dependent impaired loans, property acquired through foreclosure or repossession and mortgage
servicing rights. These nonrecurring fair value adjustments typically involve the application of lower-of-cost-or-market accounting or
write-downs of individual assets.
Salisbury adopted ASC 820-10, “Fair Value
Measurement - Overall,” which provides a framework for measuring fair value under generally accepted accounting principles. In accordance
with ASC 820-10, Salisbury groups its financial assets and financial liabilities measured at fair value in three levels based on the markets
in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. GAAP specifies a hierarchy
of valuation techniques based on whether the types of valuation information (“inputs”) are observable or unobservable. Observable
inputs reflect market data obtained from independent sources, while unobservable inputs reflect Salisbury’s market assumptions.
These two types of inputs have created the following fair value hierarchy:
Level 1. Quoted prices in active markets for identical
assets. Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Level 1 may also
include U.S. Treasury, other U.S. Government and agency mortgage-backed securities that are traded by dealers or brokers in active markets.
Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
Level 2. Significant other observable inputs. Valuations
for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for
identical or comparable assets or liabilities. Salisbury uses interest rate swaps to manage its interest rate risk. The fair value of
the interest rate swap is determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments)
and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation
of future interest rates (forward curves) derived from observable market interest rate curves. To comply with the provisions of ASC 820,
Salisbury incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s
nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance
risk, the Bank has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual
puts, and guarantees.
Level 3. Significant unobservable inputs. Valuations
for assets and liabilities that are derived from other methodologies, including option pricing models, discounted cash flow models and
similar techniques, are not based on market exchange, dealer, or broker traded transactions. Level 3 valuations incorporate certain assumptions
and projections in determining the fair value assigned to such assets and liabilities.
A financial instrument’s level within the
fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Salisbury did not have any
significant transfers of assets between levels 1 and 2 of the fair value hierarchy during the twelve-month period ended December 31, 2022
and 2021.
The following is a
description of valuation methodologies for assets recorded at fair value, including the general classification of such assets and liabilities
pursuant to the valuation hierarchy.
| | Securities available-for-sale and the mutual funds. Securities available-for-sale
and the mutual funds are recorded at fair value on a recurring basis. Level 1 securities include exchange-traded equity securities. Level
2 securities include debt securities with quoted prices, which are traded less frequently than exchange-traded instruments, whose value
is determined using matrix pricing with inputs that are observable in the market or can be derived principally from or corroborated by
observable market data. This category generally includes obligations of the U.S. Treasury and U.S. government-sponsored enterprises, mortgage-backed
securities, collateralized mortgage obligations, municipal bonds, SBA bonds, corporate bonds and certain preferred equities. Level 3 is
for positions that are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity
and/or non-transferability, and such adjustments are generally based on available market evidence. In the absence of such evidence, management’s
best estimate is used. For certain corporate bonds, management uses a discounted cash flow model to estimate fair value. |
| | Derivative financial instruments. The fair value of the interest rate swap
is determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted
expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest
rates (forward curves) derived from observable market interest rate curves. |
| | Collateral dependent loans that are deemed to be impaired are valued based
upon the fair value of the underlying collateral less costs to sell. Such collateral primarily consists of real estate and, to a lesser
extent, other business assets. Management may adjust appraised values to reflect estimated market value declines or apply other discounts
to appraised values resulting from its knowledge of the property. Internal valuations are utilized to determine the fair value of other
business assets. Collateral dependent impaired loans are categorized as Level 3. |
| | Other real estate owned acquired through foreclosure or repossession is adjusted
to fair value less costs to sell upon transfer out of loans. Subsequently, it is carried at the lower of carrying value or fair value
less costs to sell. Fair value is generally based upon independent market prices or appraised values of the collateral. Management adjusts
appraised values to reflect estimated market value declines or apply other discounts to appraised values for unobservable factors resulting
from its knowledge of the property, and such property is categorized as Level 3. |
| | Assets
held for sale. The fair value of assets held for sale is based on independent market prices, appraised values or the contractual selling
price. |
Assets measured at fair value are as follows:
| |
| |
| |
| |
|
| |
Fair Value Measurements Using | |
Assets at |
(in thousands) | |
| Level 1 | | |
| Level 2 | | |
| Level 3 | | |
| fair value | |
December 31, 2022 | |
| | | |
| | | |
| | | |
| | |
Assets at fair value on a recurring basis | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury | |
$ | — | | |
$ | 17,133 | | |
$ | — | | |
$ | 17,133 | |
U.S. Government Agency notes | |
| — | | |
| 27,154 | | |
| — | | |
| 27,154 | |
Municipal bonds | |
| — | | |
| 46,538 | | |
| — | | |
| 46,538 | |
Mortgage-backed securities: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies and U.S. Government-sponsored enterprises | |
| — | | |
| 61,875 | | |
| — | | |
| 61,875 | |
Collateralized mortgage obligations: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies | |
| — | | |
| 21,936 | | |
| — | | |
| 21,936 | |
Corporate bonds | |
| 833 | | |
| 11,941 | | |
| — | | |
| 12,744 | |
Securities available-for-sale | |
$ | 833 | | |
$ | 186,577 | | |
$ | — | | |
$ | 187,410 | |
Mutual funds | |
| 1,933 | | |
| — | | |
| — | | |
| 1,933 | |
| |
| | | |
| | | |
| | | |
| | |
December 31, 2021 | |
| | | |
| | | |
| | | |
| | |
Assets at fair value on a recurring basis | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury | |
$ | — | | |
$ | 15,131 | | |
$ | — | | |
$ | 15,131 | |
U.S. Government Agency notes | |
| — | | |
| 31,604 | | |
| — | | |
| 31,604 | |
Municipal bonds | |
| — | | |
| 47,822 | | |
| — | | |
| 47,822 | |
Mortgage-backed securities: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies and U.S. Government-sponsored enterprises | |
| — | | |
| 74,541 | | |
| — | | |
| 74,541 | |
Collateralized mortgage obligations: | |
| | | |
| | | |
| | | |
| | |
U.S. Government agencies | |
| — | | |
| 20,898 | | |
| — | | |
| 20,898 | |
Corporate bonds | |
| — | | |
| 12,400 | | |
| — | | |
| 12,400 | |
Securities available-for-sale | |
$ | — | | |
$ | 202,396 | | |
$ | — | | |
$ | 202,396 | |
Mutual funds | |
| 901 | | |
| — | | |
| — | | |
| 901 | |
Derivative financial instruments | |
| — | | |
| 18 | | |
| — | | |
| 18 | |
Assets at fair value on a non-recurring basis | |
| | | |
| | | |
| | | |
| | |
Assets held for sale 1 | |
$ | 700 | | |
$ | — | | |
$ | — | | |
$ | 700 | |
1 At December 30, 2022, Salisbury
did not have any assets measured at fair value on a non-recurring basis. Prior to December 31, 2021, the Bank entered into an agreement
with a third party to sell the building that houses its Poughkeepsie, New York retail branch and relocate the branch to leased space
nearby. This sale was completed in January 2022.
Carrying values and
estimated fair values of financial instruments are as follows:
| |
| |
| |
| |
| |
|
| |
| Carrying | | |
| Estimated | | |
Fair
value measurements using | |
(In thousands) | |
| value | | |
| fair value | | |
| Level 1 | | |
| Level 2 | | |
| Level 3 | |
December 31, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | |
Financial Assets | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
$ | 50,539 | | |
$ | 50,539 | | |
$ | 50,539 | | |
$ | — | | |
$ | — | |
Securities available-for-sale | |
| 187,410 | | |
| 187,410 | | |
| 833 | | |
| 186,577 | | |
| — | |
Mutual fund | |
| 1,933 | | |
| 1,933 | | |
| 1,933 | | |
| — | | |
| — | |
Federal Home Loan Bank of Boston stock | |
| 1,285 | | |
| 1,285 | | |
| — | | |
| 1,285 | | |
| — | |
Loans held-for-sale | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Loans receivable, net | |
| 1,213,671 | | |
| 1,172,416 | | |
| — | | |
| — | | |
| 1,172,416 | |
Accrued interest receivable | |
| 6,797 | | |
| 6,797 | | |
| — | | |
| 6,797 | | |
| — | |
Cash surrender value of life insurance policies | |
| 30,379 | | |
| 30,379 | | |
| — | | |
| 30,379 | | |
| — | |
Financial Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
Demand (non-interest-bearing) | |
$ | 395,994 | | |
$ | 395,994 | | |
$ | — | | |
$ | 395,994 | | |
$ | — | |
Demand (interest-bearing) | |
| 231,486 | | |
| 231,486 | | |
| — | | |
| 231,486 | | |
| — | |
Money market | |
| 343,965 | | |
| 343,965 | | |
| — | | |
| 343,965 | | |
| — | |
Savings and other | |
| 233,578 | | |
| 233,578 | | |
| — | | |
| 233,578 | | |
| — | |
Certificates of deposit | |
| 153,370 | | |
| 153,411 | | |
| — | | |
| 153,411 | | |
| — | |
Deposits | |
| 1,358,393 | | |
| 1,358,434 | | |
| — | | |
| 1,358,434 | | |
| — | |
Repurchase agreements | |
| 7,228 | | |
| 7,228 | | |
| — | | |
| 7,228 | | |
| — | |
FHLBB advances | |
| 10,000 | | |
| 10,000 | | |
| — | | |
| 10,000 | | |
| — | |
Subordinated debt | |
| 24,531 | | |
| 21,670 | | |
| — | | |
| 21,670 | | |
| — | |
Note payable | |
| 128 | | |
| 125 | | |
| — | | |
| 125 | | |
| — | |
Finance lease liability | |
| 4,262 | | |
| 3,546 | | |
| — | | |
| — | | |
| 3,546 | |
Accrued interest payable | |
| 210 | | |
| 210 | | |
| — | | |
| 210 | | |
| — | |
| |
| |
| |
| |
| |
|
December 31, 2021 | |
| | | |
| | | |
| | | |
| | | |
| | |
Financial Assets | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
$ | 175,335 | | |
$ | 175,335 | | |
$ | 175,335 | | |
$ | — | | |
$ | — | |
Interest bearing time deposits with financial institutions | |
| 750 | | |
| 750 | | |
| 750 | | |
| — | | |
| — | |
Securities available-for-sale | |
| 202,396 | | |
| 202,396 | | |
| — | | |
| 202,396 | | |
| — | |
Mutual fund | |
| 901 | | |
| 901 | | |
| 901 | | |
| — | | |
| — | |
Federal Home Loan Bank of Boston stock | |
| 1,397 | | |
| 1,397 | | |
| — | | |
| 1,397 | | |
| — | |
Loans held-for-sale | |
| 2,684 | | |
| 2,721 | | |
| — | | |
| — | | |
| 2,721 | |
Loans receivable, net | |
| 1,066,750 | | |
| 1,066,733 | | |
| — | | |
| — | | |
| 1,066,733 | |
Accrued interest receivable | |
| 6,260 | | |
| 6,260 | | |
| — | | |
| 6,260 | | |
| — | |
Cash surrender value of life insurance policies | |
| 27,738 | | |
| 27,738 | | |
| — | | |
| 27,738 | | |
| — | |
Derivative financial instruments | |
| 18 | | |
| 18 | | |
| — | | |
| 18 | | |
| — | |
Financial Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
Demand (non-interest-bearing) | |
$ | 416,073 | | |
$ | 416,073 | | |
$ | — | | |
$ | 416,073 | | |
$ | — | |
Demand (interest-bearing) | |
| 233,600 | | |
| 233,600 | | |
| — | | |
| 233,600 | | |
| — | |
Money market | |
| 330,436 | | |
| 330,436 | | |
| — | | |
| 330,436 | | |
| — | |
Savings and other | |
| 237,075 | | |
| 237,075 | | |
| — | | |
| 237,075 | | |
| — | |
Certificates of deposit | |
| 119,009 | | |
| 119,716 | | |
| — | | |
| 119,716 | | |
| — | |
Deposits | |
| 1,336,193 | | |
| 1,336,900 | | |
| — | | |
| 1,336,900 | | |
| — | |
Repurchase agreements | |
| 11,430 | | |
| 11,430 | | |
| — | | |
| 11,430 | | |
| — | |
FHLBB advances | |
| 7,656 | | |
| 7,714 | | |
| — | | |
| 7,714 | | |
| — | |
Subordinated debt | |
| 24,474 | | |
| 24,409 | | |
| — | | |
| 24,409 | | |
| — | |
Note payable | |
| 170 | | |
| 171 | | |
| — | | |
| 171 | | |
| — | |
Finance lease liability | |
| 4,107 | | |
| 4,223 | | |
| — | | |
| — | | |
| 4,223 | |
Accrued interest payable | |
| 49 | | |
| 49 | | |
| — | | |
| 49 | | |
| — | |
The carrying amounts of financial instruments shown in the above table are included in the consolidated balance sheets under the indicated
captions or are included in other assets and other liabilities.
NOTE 24 – SALISBURY BANCORP, INC. (PARENT
ONLY) CONDENSED FINANCIAL INFORMATION
The unconsolidated
balance sheets and statements of income and cash flows of Salisbury Bancorp, Inc. are presented as follows:
Balance Sheets December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
|
Assets | |
| | | |
| | |
Cash and due from banks | |
$ | 5,443 | | |
$ | 6,412 | |
Investment in bank subsidiary | |
| 146,772 | | |
| 154,292 | |
Other assets | |
| 796 | | |
| 386 | |
Total Assets | |
$ | 153,011 | | |
$ | 161,090 | |
Liabilities and Shareholders' Equity | |
| | | |
| | |
Subordinated debt | |
$ | 24,531 | | |
$ | 24,474 | |
Other liabilities | |
| 125 | | |
| 16 | |
Shareholders' equity | |
| 128,355 | | |
| 136,600 | |
Total Liabilities and Shareholders' Equity | |
$ | 153,011 | | |
$ | 161,090 | |
Statements of Income Years ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Dividends from subsidiary | |
$ | 4,321 | | |
$ | 3,994 | | |
$ | 3,787 | |
Interest income | |
| 10 | | |
| 11 | | |
| 6 | |
Interest expense | |
| 932 | | |
| 1,000 | | |
| 618 | |
Non-interest expenses | |
| 1,063 | | |
| 574 | | |
| 495 | |
Income before taxes and equity in undistributed net income of subsidiary | |
| 2,336 | | |
| 2,431 | | |
| 2,680 | |
Income tax benefit | |
| 409 | | |
| 386 | | |
| 273 | |
Income before equity in undistributed net income of subsidiary | |
| 2,745 | | |
| 2,817 | | |
| 2,953 | |
Equity in undistributed net income of subsidiary | |
| 13,129 | | |
| 13,656 | | |
| 8,987 | |
Net income | |
$ | 15,874 | | |
$ | 16,473 | | |
$ | 11,940 | |
Statements of Cash Flows Years
ended December 31, (in thousands) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Net income | |
$ | 15,874 | | |
$ | 16,473 | | |
$ | 11,940 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |
| | | |
| | | |
| | |
Equity in undistributed net income of subsidiary | |
| (13,129 | ) | |
| (13,656 | ) | |
| (8,987 | ) |
Other | |
| (245 | ) | |
| 63 | | |
| (25 | ) |
Net cash provided by operating activities | |
| 2,500 | | |
| 2,880 | | |
| 2,928 | |
Investing Activities | |
| | | |
| | | |
| | |
Investment in bank | |
| — | | |
| (9,433 | ) | |
| — | |
Net cash utilized by investing activities | |
| — | | |
| (9,433 | ) | |
| — | |
Financing activities | |
| | | |
| | | |
| | |
Issuance of subordinated debt, net of issuance cost | |
| — | | |
| 24,418 | | |
| — | |
Payoff of subordinated debt | |
| — | | |
| (10,000 | ) | |
| — | |
Common stock dividends paid | |
| (3,691 | ) | |
| (3,452 | ) | |
| (3,286 | ) |
Proceeds from issuance of common stock | |
| 222 | | |
| 31 | | |
| 53 | |
Net cash (utilized) provided by financing activities | |
| (3,469 | ) | |
| 10,997 | | |
| (3,233 | ) |
Net (decrease) increase in cash and cash equivalents | |
| (969 | ) | |
| 4,444 | | |
| (305 | ) |
Cash and cash equivalents, beginning of period | |
| 6,412 | | |
| 1,968 | | |
| 2,273 | |
Cash and cash equivalents, end of period | |
$ | 5,443 | | |
$ | 6,412 | | |
$ | 1,968 | |
NOTE 25 – EARNINGS PER SHARE
Basic earnings per common share is computed by dividing net income available
to common shareholders by the weighted average number of shares of common stock outstanding during the periods presented. Diluted earnings
per common share include the dilutive effect of additional potential common shares issuable under stock options, restricted stock and
stock units, and other potentially dilutive securities outstanding. Earnings per share are restated for stock splits and dividends through
the date of issuance of the financial statements.
The calculation
of earnings per share is as follows:
Years ended December 31, (in thousands, except per share amounts) | |
|
2022 |
| |
|
2021 |
| |
|
2020 |
|
Net income | |
$ | 15,874 | | |
$ | 16,473 | | |
$ | 11,940 | |
Less: Undistributed earnings allocated to participating securities | |
| (276 | ) | |
| (248 | ) | |
| (165 | ) |
Net income allocated to common shareholders | |
$ | 15,598 | | |
$ | 16,225 | | |
$ | 11,775 | |
Weighted average common shares issued | |
| 5,770 | | |
| 5,710 | | |
| 5,674 | |
Less: Unvested restricted stock awards | |
| (100 | ) | |
| (86 | ) | |
| (78 | ) |
Weighted average common shares outstanding used to calculate basic earnings per common share | |
| 5,670 | | |
| 5,624 | | |
| 5,596 | |
Add: Dilutive effect of performance based restricted stock awards and stock options | |
| 26 | | |
| 48 | | |
| 16 | |
Weighted average common shares outstanding used to calculate diluted earnings per common share | |
| 5,696 | | |
| 5,672 | | |
| 5,612 | |
Earnings per common share (basic) | |
$ | 2.75 | | |
$ | 2.88 | | |
$ | 2.11 | |
Earnings per common share (diluted) | |
$ | 2.74 | | |
$ | 2.86 | | |
$ | 2.10 | |
NOTE 26 – SUBSEQUENT EVENTS
On January 25, 2023 the Board of Directors declared a dividend of $0.16 per
common share payable on February 24, 2023 to shareholders of record as of February 10, 2023.
On March 1, 2023, Salisbury executed a one-year lease for a building in
Millerton, New York. The lease carries an option for a one year renewal.