ý
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Connecticut
|
06-1514263
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
5
Bissell Street, Lakeville, CT
|
06039
|
|
(Address
of principal executive offices)
|
(Zip
code)
|
Common
Stock, par value $.10 per share
|
NYSE
Amex Equities
|
|
(Title
of each class)
|
(Name
of each exchange on which
registered)
|
Description
|
Page
|
|||
PART
I
|
||||
Item
1.
|
3
|
|||
Item
1A.
|
13
|
|||
Item
1B.
|
16
|
|||
Item
2.
|
16
|
|||
Item
3.
|
16
|
|||
Item
4.
|
17
|
|||
PART
II
|
||||
Item
5.
|
17
|
|||
Item
6.
|
17
|
|||
Item
7.
|
19
|
|||
Item
7A.
|
31
|
|||
Item
8.
|
33
|
|||
Item
9.
|
63
|
|||
Item
9A(T).
|
63
|
|||
Item
9B.
|
63
|
|||
PART
III
|
||||
Item
10.
|
63
|
|||
Item
11.
|
64
|
|||
Item
12.
|
64
|
|||
Item
13.
|
64
|
|||
Item
14.
|
64
|
|||
PART
IV
|
||||
Item
15.
|
64
|
Item 1.
|
BUSINESS
|
|
•
|
Well
capitalized – at least 5% leverage capital, 6% tier one risk based capital
and 10% total risk based capital.
|
|
•
|
Adequately
capitalized – at least 4% leverage capital, 4% tier one risk based capital
and 8% total risk based capital.
|
|
•
|
Undercapitalized
– less than 4% leverage capital, 4% tier one risk based capital and less
than 8% total risk based capital. “Undercapitalized” banks must adhere to
growth, capital distribution (including dividend) and other limitations
and are required to submit a capital restoration plan. A bank’s compliance
with such a plan is required to be guaranteed by any company that controls
the undercapitalized institution in an amount equal to the lesser of 5% of
the institution’s total assets when deemed undercapitalized or the amount
necessary to achieve the status of adequately
capitalized.
|
|
•
|
Significantly
undercapitalized – less than 3% leverage capital, 3% tier one risk based
capital and less than 6% total risk-based capital. “Significantly
undercapitalized” banks must comply with one or more of a number of
additional restrictions, including but not limited to an order by the FDIC
to sell sufficient voting stock to become adequately capitalized,
requirements to reduce total assets, cease receipt of deposits from
correspondent banks or dismiss directors or officers, and restrictions on
interest rates paid on deposits, compensation of executive officers and
capital distributions by the parent holding
company.
|
|
•
|
Critically
undercapitalized – less than 2% tangible capital. “Critically
undercapitalized” institutions are subject to additional measures
including, subject to a narrow exception, the appointment of a receiver or
conservator within 270 days after it obtains such
status.
|
|
Page
|
|||
I.
|
Distribution
of Assets, Liabilities and Shareholders’ Equity; Interest Rates and
Interest Differentials
|
21
|
||
II.
|
Investment
Portfolio
|
26,
44-46
|
||
III.
|
Loan
Portfolio
|
26-28,
47
|
||
IV.
|
Summary
of Loan Loss Experience
|
22-23,
47
|
||
V.
|
Deposits
|
28,
49-50
|
||
VI.
|
Return
on Equity and Assets
|
18
|
||
VII.
|
Short-Term
Borrowings
|
28,
50
|
Item 1A.
|
RISK
FACTORS
|
|
•
|
Actual
or anticipated variations in quarterly operating
results
|
|
•
|
Recommendations
by securities analysts
|
|
•
|
New
technology used, or services offered, by
competitors
|
|
•
|
Significant
acquisitions or business combinations, strategic partnerships, joint
ventures or capital commitments by or involving Salisbury or Salisbury’s
competitors
|
|
•
|
Failure
to integrate acquisitions or realize anticipated benefits from
acquisitions
|
|
•
|
Operating
and stock price performance of other companies that investors deem
comparable to Salisbury
|
|
•
|
News
reports relating to trends, concerns and other issues in the financial
services industry
|
|
•
|
Changes
in government regulations
|
|
•
|
Geopolitical
conditions such as acts or threats of terrorism or military
conflicts
|
|
•
|
Extended
recessionary environment
|
Item 1B.
|
UNRESOLVED
SEC STAFF COMMENTS
|
Item 2.
|
PROPERTIES
|
Offices
|
Location
|
Owned/Leased
|
Lease
expiration
|
Main
Office
|
5
Bissell Street, Lakeville, CT
|
Owned
|
-
|
Trust
and Wealth Advisory Services Division
|
19
Bissell Street, Lakeville, CT
|
Owned
|
-
|
Salisbury
Office
|
18
Main Street, Salisbury, CT
|
Owned
|
-
|
Sharon
Office
|
29
Low Road, Sharon, CT
|
Owned
|
-
|
Canaan
Operations
|
94
Main Street, Canaan, CT
|
Owned
|
-
|
Canaan
Office
|
100
Main Street, Canaan, CT
|
Owned
|
-
|
Millerton
Office
|
87
Main Street, Millerton, NY
|
Owned
|
-
|
South
Egremont Office
|
51
Main Street, South Egremont, MA
|
Leased
|
9/10/12
|
Sheffield
Office
|
73
Main Street, Sheffield, MA
|
Leased
|
Expired
|
Dover
Plains Office
|
5
Dover Village Plaza, Dover Plains, NY
|
Leased
|
3/26/17
|
Item 3.
|
LEGAL
PROCEEDINGS
|
Item 4.
|
RESERVED
|
Item 5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED SHAREHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
|
Item 6.
|
SELECTED
FINANCIAL DATA
|
At
or for the years ended December 31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Statement
of Income
|
||||||||||||||||||||
Interest
and dividend income
|
$ | 25,893 | $ | 26,557 | $ | 26,152 | $ | 23,730 | $ | 20,816 | ||||||||||
Interest
expense
|
9,032 | 10,825 | 12,432 | 10,459 | 7,352 | |||||||||||||||
Net
interest and dividend income
|
16,861 | 15,732 | 13,720 | 13,271 | 13,464 | |||||||||||||||
Provision
(credit) for loan losses
|
985 | 1,279 | - | (87 | ) | 210 | ||||||||||||||
Gains
on securities, net
|
473 | 600 | 295 | 517 | 1,210 | |||||||||||||||
Other-than-temporary
impairment losses, net
|
(1,128 | ) | (2,955 | ) | - | - | - | |||||||||||||
Trust
and wealth advisory
|
1,978 | 2,264 | 2,050 | 1,981 | 1,571 | |||||||||||||||
Service
charges and fees
|
1,818 | 1,930 | 1,606 | 1,478 | 1,354 | |||||||||||||||
Gains
on sales of mortgage loans, net
|
743 | 344 | 387 | 524 | 573 | |||||||||||||||
Mortgage
servicing, net
|
80 | (124 | ) | (50 | ) | (103 | ) | (35 | ) | |||||||||||
Other
|
468 | 182 | 177 | 186 | 192 | |||||||||||||||
Non-interest
income
|
4,432 | 2,241 | 4,465 | 4,583 | 4,865 | |||||||||||||||
Non-interest
expense
|
17,890 | 16,009 | 13,515 | 12,245 | 12,444 | |||||||||||||||
Income
before income taxes
|
2,418 | 685 | 4,670 | 5,696 | 5,675 | |||||||||||||||
Income
tax (benefit) provision
|
(49 | ) | (421 | ) | 870 | 1,442 | 1,114 | |||||||||||||
Net
income
|
2,467 | 1,106 | 3,800 | 4,254 | 4,561 | |||||||||||||||
Net
income available to common shareholders
|
2,102 | 1,106 | 3,800 | 4,254 | 4,561 | |||||||||||||||
Financial
Condition
|
||||||||||||||||||||
Total
assets
|
$ | 562,347 | $ | 495,754 | $ | 461,960 | $ | 450,340 | $ | 402,922 | ||||||||||
Loans
receivable, net
|
327,257 | 297,367 | 268,191 | 252,464 | 215,989 | |||||||||||||||
Allowance
for loan losses
|
3,473 | 2,724 | 2,475 | 2,474 | 2,626 | |||||||||||||||
Securities
|
151,125 | 155,916 | 152,624 | 161,232 | 151,168 | |||||||||||||||
Deposits
|
418,203 | 344,925 | 317,741 | 318,586 | 287,271 | |||||||||||||||
Federal
Home Loan Bank of Boston advances
|
76,364 | 87,914 | 95,011 | 87,093 | 71,016 | |||||||||||||||
Repurchase
agreements
|
11,415 | 11,203 | - | - | - | |||||||||||||||
Shareholders'
equity
|
52,355 | 38,939 | 45,564 | 44,349 | 41,442 | |||||||||||||||
Non-performing
assets
|
7,720 | 5,380 | 1,824 | 964 | 773 | |||||||||||||||
Per
Common Share Data
|
||||||||||||||||||||
Earnings,
diluted and basic
|
$ | 1.25 | $ | 0.66 | $ | 2.26 | $ | 2.53 | $ | 2.71 | ||||||||||
Cash
dividends paid
|
1.12 | 1.12 | 1.08 | 1.04 | 1.00 | |||||||||||||||
Book
value
|
25.81 | 23.10 | 27.04 | 26.33 | 24.61 | |||||||||||||||
Statistical
Data
|
||||||||||||||||||||
Net
interest margin (fully tax equivalent)
|
3.51 | % | 3.74 | % | 3.54 | % | 3.67 | % | 3.89 | % | ||||||||||
Efficiency
ratio (fully tax equivalent)
|
74.38 | 71.56 | 68.74 | 69.16 | 82.01 | |||||||||||||||
Effective
tax rate
|
(2.03 | ) | (61.45 | ) | 18.63 | 25.32 | 19.63 | |||||||||||||
Return
on average assets
|
0.39 | 0.23 | 0.85 | 1.02 | 1.12 | |||||||||||||||
Return
on average shareholders' equity
|
5.18 | 2.59 | 8.71 | 9.83 | 10.81 | |||||||||||||||
Dividend
payout ratio
|
89.60 | 169.70 | 47.79 | 41.11 | 36.90 | |||||||||||||||
Allowance
for loan losses to total loans
|
1.05 | 0.91 | 0.92 | 0.97 | 1.20 | |||||||||||||||
Non-performing
assets to total assets
|
1.37 | 1.09 | 0.39 | 0.21 | 0.19 | |||||||||||||||
Tier
1 leverage capital
|
8.39 | 7.74 | 8.24 | 8.43 | 8.27 | |||||||||||||||
Total
risk-based capital
|
12.86 | 11.59 | 15.00 | 15.28 | 15.76 | |||||||||||||||
Weighted
average equivalent shares outstanding, diluted
|
1,686 | 1,686 | 1,685 | 1,684 | 1,683 | |||||||||||||||
Common
shares outstanding at end of period
|
1,687 | 1,686 | 1,685 | 1,684 | 1,683 |
Item 7.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
Years
ended December 31,
|
Average
Balance
|
Income
/ Expense
|
Average
Yield / Rate
|
|||||||||||||||||||||||||||||||||
(dollars
in thousands)
|
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
|||||||||||||||||||||||||||
Loans
(a)
|
$ | 308,027 | $ | 287,923 | $ | 258,714 | $ | 18,260 | $ | 18,449 | $ | 17,969 | 5.93 | % | 6.41 | % | 6.95 | % | ||||||||||||||||||
Securities
(c)(d)
|
166,608 | 154,253 | 155,189 | 8,673 | 8,900 | 8,871 | 5.21 | 5.77 | 5.72 | |||||||||||||||||||||||||||
FHLBB
stock
|
5,650 | 5,251 | 5,052 | - | 275 | 441 | - | 5.25 | 8.73 | |||||||||||||||||||||||||||
Short
term funds (b)
|
33,346 | 5,745 | 2,718 | 114 | 141 | 69 | 0.34 | 2.45 | 2.54 | |||||||||||||||||||||||||||
Total
earning assets
|
513,631 | 453,172 | 421,673 | 27,047 | 27,764 | 27,350 | 5.27 | 6.13 | 6.49 | |||||||||||||||||||||||||||
Other
assets
|
25,259 | 23,680 | 26,685 | |||||||||||||||||||||||||||||||||
Total
assets
|
$ | 538,890 | $ | 476,852 | $ | 448,558 | ||||||||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 34,060 | $ | 24,517 | $ | 24,822 | 266 | 53 | 63 | 0.78 | 0.22 | 0.25 | ||||||||||||||||||||||||
Money
market accounts
|
65,970 | 63,914 | 55,358 | 565 | 1,217 | 1,790 | 0.86 | 1.90 | 3.23 | |||||||||||||||||||||||||||
Savings
and other
|
80,517 | 63,185 | 47,063 | 694 | 926 | 814 | 0.86 | 1.47 | 1.73 | |||||||||||||||||||||||||||
Certificates
of deposit
|
148,954 | 116,959 | 119,053 | 4,265 | 4,437 | 5,533 | 2.86 | 3.79 | 4.65 | |||||||||||||||||||||||||||
Total
interest-bearing deposits
|
329,501 | 268,575 | 246,296 | 5,790 | 6,633 | 8,200 | 1.76 | 2.47 | 3.33 | |||||||||||||||||||||||||||
Repurchase
agreements
|
11,775 | 4,948 | - | 131 | 106 | - | 1.11 | 2.14 | - | |||||||||||||||||||||||||||
FHLBB
advances
|
78,063 | 89,750 | 87,649 | 3,111 | 4,086 | 4,232 | 3.99 | 4.55 | 4.83 | |||||||||||||||||||||||||||
Total
interest-bearing deposits
|
419,339 | 363,273 | 333,945 | 9,032 | 10,825 | 12,432 | 2.15 | 2.98 | 3.72 | |||||||||||||||||||||||||||
Demand
deposits
|
66,202 | 67,680 | 66,304 | |||||||||||||||||||||||||||||||||
Other
liabilities
|
5,378 | 3,198 | 4,672 | |||||||||||||||||||||||||||||||||
Shareholders’
equity
|
47,971 | 42,701 | 43,637 | |||||||||||||||||||||||||||||||||
Total
liabilities & shareholders’ equity
|
$ | 538,890 | $ | 476,852 | $ | 448,558 | ||||||||||||||||||||||||||||||
Net
interest income
|
$ | 18,015 | $ | 16,940 | $ | 14,918 | ||||||||||||||||||||||||||||||
Spread
on interest-bearing funds
|
3.12 | 3.15 | 2.77 | |||||||||||||||||||||||||||||||||
Net
interest margin (e)
|
3.51 | 3.74 | 3.54 |
(a)
|
Includes
non-accrual loans.
|
(b)
|
Includes
interest-bearing deposits in other banks and federal funds
sold.
|
(c)
|
Average
balances of securities are based on historical
cost.
|
(d)
|
Includes
tax exempt income of $1,154,000, $1,208,000 and $1,198,000, respectively
for 2009, 2008 and 2007 on tax-exempt securities whose income and yields
are calculated on a tax-equivalent
basis.
|
(e)
|
Net
interest income divided by average interest-earning
assets.
|
Years
ended December 31, (in thousands)
|
2009
versus 2008
|
2008
versus 2007
|
||||||||||||||||||||||
Change
in interest due to
|
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
||||||||||||||||||
Interest-earning
assets
|
||||||||||||||||||||||||
Loans
|
$ | 1,240 | $ | (1,429 | ) | $ | (189 | ) | $ | 1,950 | $ | (1,470 | ) | $ | 480 | |||||||||
Securities
|
677 | (904 | ) | (227 | ) | (54 | ) | 83 | 29 | |||||||||||||||
FHLBB
stock
|
- | (275 | ) | (275 | ) | 14 | (180 | ) | (166 | ) | ||||||||||||||
Short
term funds
|
384 | (411 | ) | (27 | ) | 76 | (4 | ) | 72 | |||||||||||||||
Total
|
2,301 | (3,019 | ) | (718 | ) | 1,986 | (1,571 | ) | 415 | |||||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Deposits
|
1,344 | (2,187 | ) | (843 | ) | 388 | (1,955 | ) | (1,567 | ) | ||||||||||||||
Repurchase
agreements
|
111 | (86 | ) | 25 | 106 | - | 106 | |||||||||||||||||
FHLBB
advances
|
(500 | ) | (475 | ) | (975 | ) | 99 | (245 | ) | (146 | ) | |||||||||||||
Total
|
955 | (2,748 | ) | (1,793 | ) | 593 | (2,200 | ) | (1,607 | ) | ||||||||||||||
Net
change in net interest income
|
$ | 1,346 | $ | (271 | ) | $ | 1,075 | $ | 1,393 | $ | 629 | $ | 2,022 |
Years
ended December 31, (dollars in thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Balance,
beginning of period
|
$ | 2,724 | $ | 2,475 | $ | 2,474 | $ | 2,626 | $ | 2,512 | ||||||||||
Provision
(benefit) or loan losses
|
985 | 1,279 | - | (87 | ) | 210 | ||||||||||||||
Charge-offs
|
||||||||||||||||||||
Real
estate mortgages
|
(106 | ) | (429 | ) | - | - | - | |||||||||||||
Commercial
& industrial
|
(82 | ) | (495 | ) | (21 | ) | (25 | ) | (7 | ) | ||||||||||
Consumer
|
(78 | ) | (151 | ) | (82 | ) | (107 | ) | (128 | ) | ||||||||||
Total
charge-offs
|
(266 | ) | (1,075 | ) | (103 | ) | (132 | ) | (135 | ) | ||||||||||
Recoveries
|
||||||||||||||||||||
Real
estate mortgages
|
- | 3 | 39 | - | - | |||||||||||||||
Commercial
& industrial
|
4 | 15 | 15 | 6 | - | |||||||||||||||
Consumer
|
26 | 27 | 50 | 61 | 39 | |||||||||||||||
Total
recoveries
|
30 | 45 | 104 | 67 | 39 | |||||||||||||||
Net
(charge-offs) recoveries
|
(236 | ) | (1,030 | ) | 1 | (65 | ) | (96 | ) | |||||||||||
Balance,
end of period
|
$ | 3,473 | $ | 2,724 | $ | 2,475 | $ | 2,474 | $ | 2,626 | ||||||||||
Loans
receivable, gross
|
$ | 330,144 | $ | 299,698 | $ | 270,361 | $ | 254,773 | $ | 218,623 | ||||||||||
Non-performing
loans
|
7,445 | 5,175 | 1,824 | 964 | 773 | |||||||||||||||
Accruing
loans past due 30-89 days
|
4,098 | 4,277 | 4,075 | 1,397 | $ | 1,466 | ||||||||||||||
Ratio
of allowance for loan losses:
|
||||||||||||||||||||
to
loans receivable, gross
|
1.05 | % | 0.91 | % | 0.92 | % | 0.97 | % | 1.20 | % | ||||||||||
to
non-performing loans
|
46.65 | 52.63 | 135.69 | 256.64 | 339.72 | |||||||||||||||
Ratio
of non-performing loans to loans receivable, gross
|
2.25 | 1.73 | 0.67 | 0.38 | 0.35 | |||||||||||||||
Ratio
of accruing loans past due 30-89 days to loans receivable,
gross
|
1.24 | 1.43 | 1.51 | 0.55 | 0.67 |
December
31
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||||||||||||||||||
(dollars
in thousands)(a)
|
Allowance
|
Loans
|
Allowance
|
Loans
|
Allowance
|
Loans
|
Allowance
|
Loans
|
Allowance
|
Loans
|
||||||||||||||||||||||||||||||
Real
Estate Mortgages
|
||||||||||||||||||||||||||||||||||||||||
Residential
|
$ | 488 | 49.63 | % | $ | 689 | 50.53 | % | $ | 515 | 48.94 | % | $ | 611 | 47.28 | % | $ | 661 | 49.44 | % | ||||||||||||||||||||
Commercial
|
1,428 | 21.22 | 1,274 | 20.95 | 1,024 | 19.91 | 803 | 19.96 | 677 | 18.71 | ||||||||||||||||||||||||||||||
Construction,
land & land development
|
233 | 9.39 | 281 | 11.13 | 118 | 10.70 | 248 | 8.31 | 197 | 8.61 | ||||||||||||||||||||||||||||||
Home
equity credit
|
397 | 10.03 | 73 | 8.54 | 76 | 9.72 | 255 | 9.79 | 321 | 12.59 | ||||||||||||||||||||||||||||||
Total
mortgage loans
|
2,546 | 90.27 | 2,317 | 91.15 | 1,733 | 89.27 | 1,917 | 85.34 | 1,856 | 89.35 | ||||||||||||||||||||||||||||||
Commercial
& industrial
|
630 | 8.00 | 272 | 6.94 | 505 | 7.63 | 342 | 6.46 | 495 | 7.02 | ||||||||||||||||||||||||||||||
Consumer
|
117 | 1.65 | 97 | 1.85 | 201 | 2.96 | 173 | 3.46 | 247 | 3.61 | ||||||||||||||||||||||||||||||
General
unallocated
|
180 | 0.08 | 38 | 0.06 | 36 | 0.14 | 42 | 4.74 | 28 | 0.02 | ||||||||||||||||||||||||||||||
Total
allowance
|
$ | 3,473 | 100.00 | $ | 2,724 | 100.00 | $ | 2,475 | 100.00 | $ | 2,474 | 100.00 | $ | 2,626 | 100.00 |
Years
ended December 31 (dollars in
thousands)
|
2009
|
2008
|
2007
|
2009
vs. 2008
|
2008
vs. 2007
|
|||||||||||||||||||||||
(Losses)
gains on securities, net
|
$ | 473 | $ | 600 | $ | 295 | $ | (127 | ) | (21.2 | )% | $ | 305 | 103.4 | % | |||||||||||||
Other-than-temporary
impairment losses
|
(1,128 | ) | (2,955 | ) | - | 1,827 | (61.8 | ) | (2,955 | ) | - | |||||||||||||||||
Trust
and wealth advisory
|
1,978 | 2,264 | 2,050 | (286 | ) | (12.6 | ) | 214 | 10.4 | |||||||||||||||||||
Service
charges and fees
|
1,818 | 1,930 | 1,606 | (112 | ) | (5.8 | ) | 324 | 20.2 | |||||||||||||||||||
Gains
on sales of mortgage loans, net
|
743 | 344 | 387 | 399 | 116.0 | (43 | ) | (11.1 | ) | |||||||||||||||||||
Mortgage
servicing, net
|
80 | (124 | ) | (50 | ) | 204 | 164.5 | (74 | ) | (148.0 | ) | |||||||||||||||||
Bank-owned
life insurance
|
394 | 166 | 160 | 228 | 137.3 | 6 | 3.8 | |||||||||||||||||||||
Other
|
74 | 16 | 17 | 58 | 362.5 | (1 | ) | (5.9 | ) | |||||||||||||||||||
Total
non-interest income
|
$ | 4,432 | $ | 2,241 | $ | 4,465 | $ | 2,191 | 97.8 | $ | (2,224 | ) | (49.8 | ) |
Years
ended December 31 (dollars in
thousands)
|
2009
|
2008
|
2007
|
2009
vs. 2008
|
2008
vs. 2007
|
|||||||||||||||||||||||
Salaries
|
$ | 6,997 | $ | 6,472 | $ | 6,016 | $ | 525 | 8.1 | % | $ | 456 | 7.6 | % | ||||||||||||||
Employee
benefits
|
2,527 | 1,858 | 1,708 | 669 | 36.0 | 150 | 8.8 | |||||||||||||||||||||
Premises
and equipment
|
1,939 | 1,859 | 1,621 | 80 | 4.3 | 238 | 14.7 | |||||||||||||||||||||
Data
processing
|
1,473 | 1,339 | 1,194 | 134 | 10.0 | 145 | 12.2 | |||||||||||||||||||||
Professional
fees
|
1,508 | 1,269 | 931 | 239 | 18.8 | 338 | 36.3 | |||||||||||||||||||||
FDIC
assessment
|
914 | 60 | 45 | 854 | 1,423.3 | 15 | 33.3 | |||||||||||||||||||||
Marketing
and community contributions
|
342 | 457 | 349 | (115 | ) | (25.2 | ) | 108 | 30.9 | |||||||||||||||||||
Printing
and stationary
|
298 | 277 | 280 | 21 | 7.6 | (3 | ) | (1.1 | ) | |||||||||||||||||||
OREO
|
191 | 6 | 2 | 185 | 3,083.3 | 4 | 200.0 | |||||||||||||||||||||
Amortization
of intangible assets
|
164 | 164 | 164 | - | - | - | - | |||||||||||||||||||||
FHLBB
advance prepayment fee
|
- | 864 | - | (864 | ) | (100.0 | ) | 864 | - | |||||||||||||||||||
Other
|
1,537 | 1,384 | 1,205 | 153 | 11.0 | 179 | 14.9 | |||||||||||||||||||||
Non-interest
expense
|
$ | 17,890 | $ | 16,009 | $ | 13,515 | $ | 1,881 | 11.7 | $ | 2,494 | 18.5 |
December
31 (dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Available-for-Sale
|
||||||||||||
U.S.
Treasury bills
|
$ | 2,000 | $ | - | $ | - | ||||||
U.S.
Government agency notes
|
24,832 | 41,271 | 46,859 | |||||||||
Municipal
bonds
|
47,153 | 55,696 | 56,980 | |||||||||
Mortgage
backed securities
|
33,927 | 26,815 | 36,583 | |||||||||
Collateralized
mortgage obligations
|
29,267 | 23,938 | 4,970 | |||||||||
SBA
pools
|
6,640 | 2,787 | - | |||||||||
Other
|
1,212 | 20 | 1,985 | |||||||||
Held-to-Maturity
|
||||||||||||
Mortgage
backed security
|
62 | 66 | 71 | |||||||||
Non-Marketable
|
||||||||||||
FHLBB
stock
|
6,032 | 5,323 | 5,176 | |||||||||
Total
Securities
|
$ | 151,125 | $ | 155,916 | $ | 152,624 |
December
31, 2009 (dollars in thousands)
|
Par
value
|
Carrying
value
|
Fair
value
|
|||||||||
Available-for-Sale
|
||||||||||||
Non-agency
CMO
|
$ | 6,890 | $ | 5,583 | $ | 4,409 |
December
31, (in
thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Loans
receivable
|
||||||||||||||||||||
Real
Estate Mortgages
|
||||||||||||||||||||
Residential
|
$ | 163,863 | $ | 151,440 | $ | 132,312 | $ | 120,453 | $ | 108,102 | ||||||||||
Commercial
|
70,066 | 62,796 | 53,823 | 50,859 | 40,889 | |||||||||||||||
Construction,
land & land development
|
31,011 | 33,343 | 28,928 | 21,169 | 18,814 | |||||||||||||||
Home
equity credit
|
33,099 | 25,608 | 26,288 | 24,942 | 27,517 | |||||||||||||||
Total
mortgage loans
|
298,039 | 273,187 | 241,351 | 217,423 | 195,322 | |||||||||||||||
Commercial
and Industrial
|
26,400 | 20,785 | 20,629 | 16,465 | 15,354 | |||||||||||||||
Consumer
|
5,436 | 5,551 | 8,005 | 8,816 | 7,900 | |||||||||||||||
Other
|
269 | 175 | 376 | 12,069 | 47 | |||||||||||||||
Total
loans, gross
|
330,144 | 299,698 | 270,361 | 254,773 | 218,623 | |||||||||||||||
Deferred
loan origination costs, net
|
586 | 393 | 306 | 168 | - | |||||||||||||||
Unearned
income
|
- | - | (1 | ) | (3 | ) | (8 | ) | ||||||||||||
Allowance
for loan losses
|
(3,473 | ) | (2,724 | ) | (2,475 | ) | (2,474 | ) | (2,626 | ) | ||||||||||
Loans
receivable, net
|
$ | 327,257 | $ | 297,367 | $ | 268,191 | $ | 252,464 | $ | 215,989 | ||||||||||
Loans
held-for-sale
|
||||||||||||||||||||
Residential
mortgages
|
$ | 665 | $ | 2,314 | $ | 120 | $ | 304 | $ | - |
December
31, 2009 (in
thousands)
|
Within
1 year
|
Within
1-5 years
|
After
5 years
|
Total
|
||||||||||||
Real
Estate Mortgages:
|
||||||||||||||||
Residential
|
$ | 2 | $ | 2,120 | $ | 161,741 | $ | 163,863 | ||||||||
Commercial
|
3,442 | 2,773 | 63,851 | 70,066 | ||||||||||||
Construction,
land & land development
|
28,580 | 2,431 | - | 31,011 | ||||||||||||
Home
equity credit
|
874 | 12 | 32,213 | 33,099 | ||||||||||||
Total
mortgage loans
|
32,898 | 7,336 | 257,805 | 298,039 | ||||||||||||
Commercial
and industrial
|
3,988 | 13,580 | 8,832 | 26,400 | ||||||||||||
Consumer
|
1,232 | 3,271 | 1,202 | 5,705 | ||||||||||||
Total
loans, gross
|
$ | 38,118 | $ | 24,187 | $ | 267,839 | $ | 330,144 |
December
31, 2009 (in
thousands)
|
Fixed
interest rates
|
Adjustable
interest rates
|
||||||
Real
Estate Mortgages:
|
||||||||
Residential
|
$ | 61,928 | $ | 101,933 | ||||
Commercial
|
13,037 | 53,587 | ||||||
Construction,
land and & development
|
- | 2,431 | ||||||
Home
equity credit
|
- | 32,225 | ||||||
Commercial
and industrial
|
7,513 | 14,899 | ||||||
Consumer
|
3,863 | 610 | ||||||
Total
loans, gross
|
$ | 86,341 | $ | 205,685 |
December
31, (in thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Non-accruing
loans
|
$ | 7,439 | $ | 5,075 | $ | 1,008 | $ | 887 | $ | 694 | ||||||||||
Accruing
loans past due 90 days or more
|
6 | 100 | 816 | 77 | 79 | |||||||||||||||
Total
non-performing loans
|
7,445 | 5,175 | 1,824 | 964 | 773 | |||||||||||||||
OREO,
net
|
275 | 205 | - | - | - | |||||||||||||||
Total
non-performing assets
|
$ | 7,720 | $ | 5,380 | $ | 1,824 | $ | 964 | $ | 773 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Income
in accordance with original terms
|
$ | 414 | $ | 382 | $ | 77 | ||||||
Income
recognized
|
152 | 36 | 48 | |||||||||
Reduction
in interest income
|
$ | 262 | $ | 346 | $ | 29 |
Within
|
Within
|
Within
|
Over
|
|||||||||||||||||
December
31, 2009 (in
thousands)
|
3
months
|
3-6
months
|
6-12
months
|
1
year
|
Total
|
|||||||||||||||
Certificates
of deposit over $100,000
|
$ | 17,440 | $ | 6,667 | $ | 8,141 | $ | 14,365 | $ | 46,613 |
December
31, 2009 (in
thousands)
|
Within
|
Within
|
Within
|
After
|
||||||||||||||||
By
Remaining Maturity
|
1
year
|
1-3
years
|
4-5
years
|
5
years
|
Total
|
|||||||||||||||
Off-balance
sheet lending-related Financial Instruments
|
||||||||||||||||||||
Residential
real estate and other consumer – related
|
$ | 3,452 | $ | 5 | $ | 2,109 | $ | 30,438 | $ | 36,004 | ||||||||||
Commercial
– related
|
||||||||||||||||||||
Other
unfunded commitments to extend credit
|
2,578 | 3,124 | 929 | 9,379 | 16,010 | |||||||||||||||
Letters
of credit
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 6,030 | $ | 3,129 | $ | 3,038 | $ | 39,817 | $ | 52,014 |
Well
|
December
31, 2009
|
December
31, 2008
|
||||||||||||||||||
capitalized
|
Salisbury
|
Bank
|
Salisbury
|
Bank
|
||||||||||||||||
Total
Capital (to risk-weighted assets)
|
10.00 | % | 12.86 | % | 10.40 | % | 11.59 | % | 11.34 | % | ||||||||||
Tier
1 Capital (to risk-weighted assets)
|
6.00 | 11.95 | 9.48 | 10.78 | 10.53 | |||||||||||||||
Tier
1 Capital (to average assets)
|
5.00 | 8.39 | 6.70 | 7.74 | 7.52 |
(a)
|
assumptions
concerning future economic and business conditions and their effect on the
economy in general and on the markets in which Salisbury and the Bank do
business; and
|
(b)
|
expectations
for revenues and earnings for Salisbury and
Bank.
|
(a)
|
the
risk of adverse changes in business conditions in the banking industry
generally and in the specific markets in which the Bank
operates;
|
(b)
|
changes
in the legislative and regulatory environment that negatively impacts
Salisbury and the Bank through increased operating
expenses;
|
(c)
|
increased
competition from other financial and non-financial
institutions;
|
(d)
|
the
impact of technological advances;
and
|
(e)
|
other
risks detailed from time to time in Salisbury’s filings with the
Securities and Exchange Commission.
|
Item 7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISKS
|
As
of December 31, (in thousands)
|
Months
1-12
|
Months
13-24
|
||||||
Immediately
rising interest rates
|
(8.60 | )% | (10.41 | )% | ||||
Immediately
falling interest rates
|
0.42 | (2.25 | ) | |||||
Gradually
rising interest rates
|
0.68 | (8.35 | ) |
As
of December 31, (in thousands)
|
Rates
up 100bp
|
Rates
up 200bp
|
||||||
U.S.
Treasury bills
|
$ | - | $ | - | ||||
U.S.
Government agency notes
|
(1,092 | ) | (2,273 | ) | ||||
Municipal
bonds
|
(6,229 | ) | (11,635 | ) | ||||
Mortgage
backed securities
|
(825 | ) | (2,102 | ) | ||||
Collateralized
mortgage obligations
|
(2,710 | ) | (4,774 | ) | ||||
SBA
pools
|
(29 | ) | (47 | ) | ||||
Other
|
- | - | ||||||
Total
available-for-sale debt securities
|
$ | (10,885 | ) | $ | (20,831 | ) |
Item 8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
34
|
|
Consolidated
Balance Sheets
|
35
|
|
Consolidated
Statements of Income
|
36
|
|
Consolidated
Statements of Changes in Shareholders’ Equity
|
37
|
|
Consolidated
Statements of Cash Flows
|
38
|
|
Notes
to Consolidated Financial Statements
|
40
|
December
31, (dollars in thousands, except par value)
|
2009
|
2008
|
||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 6,248 | $ | 7,083 | ||||
Interest
bearing demand deposits with other banks
|
37,050 | 900 | ||||||
Money
market mutual funds
|
- | 1,477 | ||||||
Federal
funds sold
|
- | 200 | ||||||
Total
cash and cash equivalents
|
43,298 | 9,660 | ||||||
Interest
bearing time deposits with other banks
|
5,000 | - | ||||||
Securities
|
||||||||
Available-for-sale
at fair value
|
145,031 | 150,527 | ||||||
Held-to-maturity
at amortized cost (fair value: $62 and $67)
|
62 | 66 | ||||||
Federal
Home Loan Bank of Boston stock at cost
|
6,032 | 5,323 | ||||||
Loans
held-for-sale
|
665 | 2,314 | ||||||
Loans
receivable, net (allowance for loan losses: $3,473 and
$2,724)
|
327,257 | 297,367 | ||||||
Investment
in real estate
|
75 | 75 | ||||||
Other
real estate owned
|
275 | 205 | ||||||
Bank
premises and equipment, net
|
10,434 | 7,124 | ||||||
Goodwill
|
9,829 | 9,829 | ||||||
Intangible
assets (net of accumulated amortization: $1,079 and $915)
|
1,464 | 1,165 | ||||||
Accrued
interest receivable
|
2,177 | 2,704 | ||||||
Cash
surrender value of life insurance policies
|
3,685 | 3,825 | ||||||
Deferred
taxes
|
3,285 | 4,197 | ||||||
Other
assets
|
3,778 | 1,373 | ||||||
Total
Assets
|
$ | 562,347 | $ | 495,754 | ||||
LIABILITIES
and SHAREHOLDERS' EQUITY
|
||||||||
Deposits
|
||||||||
Demand
(non-interest bearing)
|
$ | 70,026 | $ | 65,479 | ||||
Demand
(interest bearing)
|
43,845 | 24,872 | ||||||
Money
market
|
64,477 | 57,648 | ||||||
Savings
and other
|
86,316 | 71,405 | ||||||
Certificates
of deposit
|
153,539 | 125,521 | ||||||
Total
deposits
|
418,203 | 344,925 | ||||||
Repurchase
agreements
|
11,415 | 11,203 | ||||||
Federal
Home Loan Bank of Boston advances
|
76,364 | 87,914 | ||||||
Due
to broker
|
- | 7,632 | ||||||
Accrued
interest and other liabilities
|
4,010 | 5,141 | ||||||
Total
Liabilities
|
509,992 | 456,815 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Shareholders'
Equity
|
||||||||
Preferred
stock - $.01 per share par value
|
||||||||
Authorized:
25,000 and 0; Shares issued: 8,816 and 0;
|
||||||||
Liquidation
preference: $1,000 per share
|
- | - | ||||||
Common
stock - $.10 per share par value
|
||||||||
Authorized:
3,000,000 and 3,000,000;
|
||||||||
Issued:
1,686,701 and 1,685,861
|
168 | 168 | ||||||
Common
stock warrants outstanding
|
112 | - | ||||||
Paid-in
capital
|
21,894 | 13,158 | ||||||
Retained
earnings
|
35,259 | 34,518 | ||||||
Accumulated
other comprehensive loss, net
|
(5,078 | ) | (8,905 | ) | ||||
Total
Shareholders' Equity
|
52,355 | 38,939 | ||||||
Total
Liabilities and Shareholders' Equity
|
$ | 562,347 | $ | 495,754 |
Years
Ended December 31, (in thousands except per share amounts)
|
2009
|
2008
|
2007
|
|||||||||
Interest
and dividend income
|
||||||||||||
Interest
and fees on loans
|
$ | 18,260 | $ | 18,449 | $ | 17,969 | ||||||
Interest
on debt securities
|
||||||||||||
Taxable
|
5,028 | 5,336 | 5,458 | |||||||||
Tax
exempt
|
2,491 | 2,446 | 2,332 | |||||||||
Dividends
on equity securities
|
- | 202 | 324 | |||||||||
Other
interest
|
114 | 124 | 69 | |||||||||
Total
interest and dividend income
|
25,893 | 26,557 | 26,152 | |||||||||
Interest
expense
|
||||||||||||
Deposits
|
5,790 | 6,633 | 8,200 | |||||||||
Repurchase
agreements
|
131 | 106 | - | |||||||||
Federal
Home Loan Bank of Boston advances
|
3,111 | 4,086 | 4,232 | |||||||||
Total
interest expense
|
9,032 | 10,825 | 12,432 | |||||||||
Net
interest and dividend income
|
16,861 | 15,732 | 13,720 | |||||||||
Provision
for loan losses
|
985 | 1,279 | - | |||||||||
Net
interest and dividend income after provision for loan
losses
|
15,876 | 14,453 | 13,720 | |||||||||
Non-interest
income
|
||||||||||||
Gains
on securities, net
|
473 | 600 | 295 | |||||||||
Trust
and wealth advisory
|
1,978 | 2,264 | 2,050 | |||||||||
Service
charges and fees
|
1,818 | 1,930 | 1,606 | |||||||||
Gains
on sales of mortgage loans, net
|
743 | 344 | 387 | |||||||||
Mortgage
servicing, net
|
80 | (124 | ) | (50 | ) | |||||||
Other
|
468 | 182 | 177 | |||||||||
Total
non-interest income, excluding other-than-temporary impairment
losses
|
5,560 | 5,196 | 4,465 | |||||||||
Other-than-temporary
impairment losses on securities
|
(2,302 | ) | (2,955 | ) | - | |||||||
Portion
of loss recognized in other comprehensive income (before
tax)
|
1,174 | - | - | |||||||||
Net
other-than-temporary impairment losses recognized in
earnings
|
(1,128 | ) | (2,955 | ) | - | |||||||
Total
non-interest income
|
4,432 | 2,241 | 4,465 | |||||||||
Non-interest
expense
|
||||||||||||
Salaries
|
6,997 | 6,472 | 6,016 | |||||||||
Employee
benefits
|
2,527 | 1,858 | 1,708 | |||||||||
Premises
and equipment
|
1,939 | 1,859 | 1,621 | |||||||||
Data
processing
|
1,473 | 1,339 | 1,194 | |||||||||
Professional
fees
|
1,508 | 1,269 | 931 | |||||||||
FDIC
insurance
|
914 | 60 | 45 | |||||||||
Marketing
and community support
|
342 | 457 | 349 | |||||||||
Federal
Home Loan Bank of Boston advances prepayment fee
|
- | 864 | - | |||||||||
Amortization
of intangibles
|
164 | 164 | 164 | |||||||||
Other
|
2,026 | 1,667 | 1,487 | |||||||||
Total
non-interest expense
|
17,890 | 16,009 | 13,515 | |||||||||
Income
before income taxes
|
2,418 | 685 | 4,670 | |||||||||
Income
tax (benefit) provision
|
(49 | ) | (421 | ) | 870 | |||||||
Net
income
|
$ | 2,467 | $ | 1,106 | $ | 3,800 | ||||||
Net
income available to common shareholders
|
$ | 2,102 | $ | 1,106 | $ | 3,800 | ||||||
Basic
and diluted earnings per share
|
$ | 1.25 | $ | 0.66 | $ | 2.26 | ||||||
Common
dividends per share
|
0.84 | 1.12 | 1.08 |
|
||||||||||||||||||||||||||||||||
Total | ||||||||||||||||||||||||||||||||
Common Stock | Accumulated | share- | ||||||||||||||||||||||||||||||
Preferred | Paid-in | Retained | other comp- | holders' | ||||||||||||||||||||||||||||
(dollars
in thousands)
|
Shares
|
Amount
|
Stock
|
Warrants
|
capital
|
earnings
|
rehensive
loss
|
equity
|
||||||||||||||||||||||||
Balances
at December 31, 2006
|
1,684,181 | $ | 168 | $ | - | $ | - | $ | 13,100 | $ | 33,603 | $ | (2,522 | ) | $ | 44,349 | ||||||||||||||||
Net
income for year
|
- | - | - | - | - | 3,800 | - | 3,800 | ||||||||||||||||||||||||
Other
comprehensive loss, net of tax
|
- | - | - | - | - | - | (796 | ) | (796 | ) | ||||||||||||||||||||||
Total
comprehensive income
|
3,004 | |||||||||||||||||||||||||||||||
Common
stock dividends declared
|
- | - | - | - | - | (1,820 | ) | - | (1,820 | ) | ||||||||||||||||||||||
Issuance
of common stock for directors fees
|
840 | - | - | - | 30 | - | - | 30 | ||||||||||||||||||||||||
Balances
at December 31, 2007
|
1,685,021 | 168 | - | - | 13,130 | 35,583 | (3,318 | ) | 45,563 | |||||||||||||||||||||||
Net
income for year
|
- | - | - | - | - | 1,106 | - | 1,106 | ||||||||||||||||||||||||
Other
comprehensive loss, net of tax
|
- | - | - | - | - | - | (5,587 | ) | (5,587 | ) | ||||||||||||||||||||||
Total
comprehensive loss
|
(4,481 | ) | ||||||||||||||||||||||||||||||
Common
stock dividends declared
|
- | - | - | - | - | (1,888 | ) | - | (1,888 | ) | ||||||||||||||||||||||
Cumulative
effect of change in accounting principle: initial application of ASC
715-60
|
- | - | - | - | - | (283 | ) | - | (283 | ) | ||||||||||||||||||||||
Issuance
of common stock for directors fees
|
840 | - | - | - | 28 | - | - | 28 | ||||||||||||||||||||||||
Balances
at December 31, 2008
|
1,685,861 | 168 | - | - | 13,158 | 34,518 | (8,905 | ) | 38,939 | |||||||||||||||||||||||
Net
income for year
|
- | - | - | - | - | 2,467 | - | 2,467 | ||||||||||||||||||||||||
Other
comprehensive income, net of tax
|
- | - | - | - | - | - | 3,827 | 3,827 | ||||||||||||||||||||||||
Total
comprehensive income
|
6,294 | |||||||||||||||||||||||||||||||
Issuance
of preferred stock and warrants
|
- | - | - | 112 | 8,704 | - | - | 8,816 | ||||||||||||||||||||||||
Amortization
(accretion) of preferred stock
|
- | - | - | - | 13 | (13 | ) | - | - | |||||||||||||||||||||||
Common
stock dividends declared
|
- | - | - | - | - | (1,417 | ) | - | (1,417 | ) | ||||||||||||||||||||||
Preferred
stock dividends paid
|
- | - | - | - | - | (296 | ) | - | (296 | ) | ||||||||||||||||||||||
Issuance
of common stock for directors fees
|
840 | - | - | - | 19 | - | - | 19 | ||||||||||||||||||||||||
Balances
at December 31, 2009
|
1,686,701 | $ | 168 | $ | - | $ | 112 | $ | 21,894 | $ | 35,259 | $ | (5,078 | ) | $ | 52,355 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Operating
Activities
|
||||||||||||
Net
income
|
$ | 2,467 | $ | 1,106 | $ | 3,800 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
(Accretion),
amortization and depreciation
|
||||||||||||
Securities
|
652 | 149 | 75 | |||||||||
Bank
premises and equipment
|
709 | 687 | 565 | |||||||||
Core
deposit intangible
|
164 | 164 | 164 | |||||||||
Mortgage
servicing rights
|
167 | 132 | 171 | |||||||||
Fair
value adjustment on loans
|
47 | 48 | 71 | |||||||||
Fair
value adjustment on deposits and borrowings
|
(54 | ) | (130 | ) | (130 | ) | ||||||
(Gains)
and losses
|
||||||||||||
Sales
and calls of securities available-for-sale, net
|
(473 | ) | (600 | ) | (295 | ) | ||||||
Sale
of other real estate owned
|
(39 | ) | - | - | ||||||||
Life
insurance policies settlement
|
(129 | ) | - | - | ||||||||
Impairment
loss on securities recognized in earnings
|
1,128 | 2,955 | - | |||||||||
Loss
recognized on other real estate owned
|
125 | - | - | |||||||||
Provision
for loan losses
|
985 | 1,279 | - | |||||||||
Decrease
(increase) in loans held-for-sale
|
1,649 | (2,194 | ) | 184 | ||||||||
Increase
in deferred loan origination fees and costs, net
|
(193 | ) | (88 | ) | (140 | ) | ||||||
Mortgage
servicing rights originated
|
(367 | ) | (132 | ) | (60 | ) | ||||||
Increase
(decrease) in mortgage servicing rights impairment reserve
|
(88 | ) | 117 | - | ||||||||
Decrease
(increase) in interest receivable
|
503 | (135 | ) | (65 | ) | |||||||
Deferred
tax (benefit) expense
|
(1,060 | ) | (938 | ) | 35 | |||||||
(Increase)
decrease in prepaid expenses
|
(2,542 | ) | 138 | (5 | ) | |||||||
Increase
in cash surrender value of life insurance policies
|
(265 | ) | (137 | ) | (133 | ) | ||||||
Increase
(decrease) in income tax receivable
|
437 | (347 | ) | 90 | ||||||||
(Increase)
decrease in other assets
|
(63 | ) | (183 | ) | 91 | |||||||
Increase
(decrease) in accrued expenses
|
129 | (98 | ) | 102 | ||||||||
Increase
(decrease) in interest payable
|
25 | (240 | ) | 7 | ||||||||
Increase
in other liabilities
|
230 | 183 | 217 | |||||||||
Issuance
of shares for directors’ fees
|
19 | 28 | 30 | |||||||||
Net
cash provided by operating activities
|
4,163 | 1,764 | 4,774 | |||||||||
Investing
Activities
|
||||||||||||
Purchase
of interest-bearing time deposits with other banks
|
(5,000 | ) | - | - | ||||||||
Purchases
of Federal Home Loan Bank of Boston stock
|
(709 | ) | (147 | ) | (512 | ) | ||||||
Purchases
of securities available-for-sale
|
(110,728 | ) | (111,560 | ) | (69,643 | ) | ||||||
Proceeds
from sales of securities available-for-sale
|
37,818 | 76,524 | 63,598 | |||||||||
Proceeds
from calls of securities available-for-sale
|
42,044 | 22,500 | 2,000 | |||||||||
Proceeds
from maturities of securities available-for-sale
|
32,207 | 7,370 | 10,170 | |||||||||
Proceeds
from maturities of securities held-to-maturity
|
4 | 4 | 4 | |||||||||
Loan
originations and principle collections, net
|
(28,554 | ) | (27,367 | ) | (11,449 | ) | ||||||
Purchases
of loans
|
- | (3,297 | ) | (4,313 | ) | |||||||
Recoveries
of loans previously charged-off
|
30 | 45 | 104 | |||||||||
Proceeds
from sales of other real estate owned
|
94 | - | - | |||||||||
Proceeds
from life insurance policies settlement
|
534 | - | - | |||||||||
Capital
expenditures
|
(3,565 | ) | (903 | ) | (1,397 | ) | ||||||
Cash
and cash equivalents acquired
|
||||||||||||
Webster
Bank N.A.
|
8,121 | - | - | |||||||||
New
York Community Bank (net of expenses paid $119)
|
- | - | 177 | |||||||||
Net
cash utilized by investing activities
|
(27,704 | ) | (36,831 | ) | (11,261 | ) |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Financing
Activities
|
||||||||||||
Increase
in deposit transaction accounts, net
|
$ | 39,153 | $ | 17,713 | $ | 8,468 | ||||||
Increase
(decrease) in time deposits, net
|
22,679 | 9,471 | (4,805 | ) | ||||||||
Increase
in securities sold under agreements to repurchase, net
|
212 | 11,203 | - | |||||||||
Federal
Home Loan Bank of Boston advances
|
12,000 | 17,000 | 21,000 | |||||||||
Principle
payments on Federal Home Loan Bank of Boston advances
|
(2,618 | ) | (36,208 | ) | (16,589 | ) | ||||||
(Decrease)
increase in short term Federal Home Loan Bank of Boston advances,
net
|
(20,878 | ) | 12,241 | 3,637 | ||||||||
Proceeds
from issuance of preferred stock
|
8,816 | - | - | |||||||||
Common
stock dividends paid
|
(1,889 | ) | (1,871 | ) | (1,803 | ) | ||||||
Preferred
stock dividends paid
|
(296 | ) | - | - | ||||||||
Net
cash provided by financing activities
|
57,179 | 29,549 | 9,908 | |||||||||
Net
increase (decrease) in cash and cash equivalents
|
33,638 | (5,518 | ) | 3,421 | ||||||||
Cash
and cash equivalents, beginning of year
|
9,660 | 15,178 | 11,757 | |||||||||
Cash
and cash equivalents, end of year
|
$ | 43,298 | $ | 9,660 | $ | 15,178 | ||||||
Cash
paid during year
|
||||||||||||
Interest
|
$ | 9,064 | $ | 11,195 | $ | 12,559 | ||||||
Income
taxes
|
574 | 863 | 745 | |||||||||
Non-cash
transfers
|
||||||||||||
From
loans to other real estate owned
|
400 | 205 | - | |||||||||
From
other real estate owned to loans
|
150 | - | - | |||||||||
Webster
Bank, N.A. branch acquisition
|
||||||||||||
Cash
and cash equivalents acquired
|
8,121 | - | - | |||||||||
Net
loans acquired
|
2,455 | - | - | |||||||||
Fixed
assets acquired
|
403 | - | - | |||||||||
Accrued
interest receivable acquired
|
7 | - | - | |||||||||
Deposits
assumed
|
11,446 | - | - | |||||||||
Accrued
interest payable assumed
|
3 | - | - | |||||||||
Core
deposit intangible
|
463 | - | - | |||||||||
New
York Community Bank branch acquisition
|
||||||||||||
Cash
and cash equivalents acquired
|
- | - | 296 | |||||||||
Deposits
assumed
|
- | - | 492 | |||||||||
Accrued
interest payable assumed
|
- | - | 4 | |||||||||
Net
liabilities assumed
|
- | - | 200 | |||||||||
Acquisition
costs
|
- | - | 119 | |||||||||
Goodwill
|
- | - | 319 |
Amortized
|
Gross
un-
|
Gross
un-
|
Fair
|
|||||||||||||
(in
thousands)
|
cost
(1)
|
realized
gains
|
realized
losses
|
value
|
||||||||||||
December
31, 2009
|
||||||||||||||||
Available-for-sale
|
||||||||||||||||
U.S.
Treasury bills
|
$ | 1,999 | $ | 1 | $ | - | $ | 2,000 | ||||||||
U.S.
Government Agency notes
|
24,833 | 125 | (126 | ) | 24,832 | |||||||||||
Municipal
bonds
|
51,775 | 113 | (4,735 | ) | 47,153 | |||||||||||
Mortgage
backed securities
|
||||||||||||||||
U.S.
Government Agencies
|
33,535 | 535 | (143 | ) | 33,927 | |||||||||||
Collateralized
mortgage obligations
|
||||||||||||||||
U.S.
Government Agencies
|
5,696 | - | (58 | ) | 5,638 | |||||||||||
Non-agency
|
25,317 | 433 | (2,121 | ) | 23,629 | |||||||||||
SBA
bonds
|
6,581 | 59 | - | 6,640 | ||||||||||||
Corporate
bonds
|
1,079 | 49 | - | 1,128 | ||||||||||||
Preferred
Stock
|
20 | 64 | - | 84 | ||||||||||||
Total
securities available-for-sale
|
$ | 150,835 | $ | 1,379 | $ | (7,183 | ) | $ | 145,031 | |||||||
Held-to-maturity
|
||||||||||||||||
Mortgage
backed security
|
$ | 62 | $ | - | $ | - | $ | 62 | ||||||||
Non-marketable
securities
|
||||||||||||||||
Federal
Home Loan Bank of Boston stock
|
$ | 6,032 | $ | - | $ | - | $ | 6,032 | ||||||||
December
31, 2008
|
||||||||||||||||
Available-for-sale
|
||||||||||||||||
U.S.
Government Agency notes
|
$ | 41,460 | $ | 110 | $ | (299 | ) | $ | 41,271 | |||||||
Municipal
bonds
|
63,514 | 135 | (7,953 | ) | 55,696 | |||||||||||
Mortgage
backed securities
|
||||||||||||||||
U.S.
Government Agencies
|
26,873 | 120 | (178 | ) | 26,815 | |||||||||||
Collateralized
mortgage obligations
|
||||||||||||||||
U.S.
Government Agencies
|
2,540 | 56 | - | 2,596 | ||||||||||||
Non-agency
|
23,920 | 295 | (2,873 | ) | 21,342 | |||||||||||
SBA
bonds
|
2,757 | 30 | - | 2,787 | ||||||||||||
Preferred
Stock
|
20 | - | - | 20 | ||||||||||||
Total
securities available-for-sale
|
$ | 161,084 | $ | 746 | $ | (11,303 | ) | $ | 150,527 | |||||||
Held-to-maturity
|
||||||||||||||||
Mortgage
backed security
|
$ | 66 | $ | 1 | $ | - | $ | 67 | ||||||||
Non-marketable
securities
|
||||||||||||||||
Federal
Home Loan Bank of Boston stock
|
$ | 5,323 | $ | - | $ | - | $ | 5,323 |
(1)
|
Net
of other-than-temporary impairment write-down recognized in
earnings.
|
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Proceeds
|
$ | 37,818 | $ | 76,524 | $ | 63,598 | ||||||
Gains
realized
|
600 | 572 | 306 | |||||||||
Losses
realized
|
(135 | ) | - | (11 | ) | |||||||
Net
gains realized
|
465 | 572 | 295 | |||||||||
Income
tax provision
|
158 | 194 | 100 |
Less
than 12 Months
|
12
Months or Longer
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
(in
thousands)
|
value
|
losses
|
value
|
losses
|
value
|
losses
|
||||||||||||||||||
December
31, 2009
|
||||||||||||||||||||||||
Available-for-sale
|
||||||||||||||||||||||||
U.S.
Government Agency notes
|
$ | 7,997 | $ | 126 | $ | - | $ | - | $ | 7,997 | $ | 126 | ||||||||||||
Municipal
Bonds
|
12,171 | 438 | 30,249 | 4,297 | 42,420 | 4,735 | ||||||||||||||||||
Mortgage
backed securities
|
2,704 | 135 | 641 | 8 | 3,345 | 143 | ||||||||||||||||||
Collateralized
mortgage obligations
|
||||||||||||||||||||||||
U.S.
Government Agencies
|
5,638 | 58 | - | - | 5,638 | 58 | ||||||||||||||||||
Non-agency
|
4,387 | 327 | 5,768 | 563 | 10,155 | 890 | ||||||||||||||||||
Total
temporarily impaired securities
|
32,897 | 1,084 | 36,658 | 4,868 | 69,555 | 5,952 | ||||||||||||||||||
Other-than-temporarily
impaired securities
|
||||||||||||||||||||||||
Collateralized
mortgage obligations
|
||||||||||||||||||||||||
Non-agency
|
- | - | 4,237 | 1,231 | 4,237 | 1,231 | ||||||||||||||||||
Total
temporarily impaired and other-than-temporarily impaired
securities
|
$ | 32,897 | $ | 1,084 | $ | 40,895 | $ | 6,099 | $ | 73,792 | $ | 7,183 | ||||||||||||
December
31, 2008
|
||||||||||||||||||||||||
Available-for-sale
|
||||||||||||||||||||||||
U.S.
Government Agency notes
|
$ | 15,701 | $ | 299 | $ | - | $ | - | $ | 15,701 | $ | 299 | ||||||||||||
Municipal
Bonds
|
43,327 | 6,032 | 6,382 | 1,921 | 49,709 | 7,953 | ||||||||||||||||||
Mortgage
backed securities
|
6,195 | 77 | 5,351 | 101 | 11,546 | 178 | ||||||||||||||||||
Collateralized
mortgage obligations
Non-agency |
18,001 | 2,436 | 220 | 437 | 18,221 | 2,873 | ||||||||||||||||||
Total
temporarily impaired securities
|
83,224 | 8,844 | 11,953 | 2,459 | 95,177 | 11,303 | ||||||||||||||||||
Other-than-temporarily
impaired securities
|
- | - | - | - | - | - | ||||||||||||||||||
Total
temporarily impaired and other-than-temporarily impaired
securities
|
$ | 83,224 | $ | 8,844 | $ | 11,953 | $ | 2,459 | $ | 95,177 | $ | 11,303 |
December
31, 2009 (dollars in thousands)
|
Amortized
cost
|
Fair
value
|
Yield(1)
|
|||||||||
Available-for-sale
|
||||||||||||
U.S.
Treasury bills
|
||||||||||||
Within
1 year
|
$ | 1,999 | $ | 2,000 | 0.03 | % | ||||||
U.S.
Government Agency notes
|
||||||||||||
Within
1 year
|
2,001 | 2,002 | 0.97 | |||||||||
After
1 year but within 5 years
|
12,624 | 12,706 | 3.09 | |||||||||
After
10 years but within 15 years
|
7,672 | 7,547 | 4.56 | |||||||||
After
15 years
|
2,536 | 2,577 | 5.03 | |||||||||
Total
|
24,833 | 24,832 | 3.57 | |||||||||
Municipal
bonds
|
||||||||||||
After
10 years but within 15 years
|
3,785 | 3,620 | 6.04 | |||||||||
After
15 years
|
47,990 | 43,533 | 6.38 | |||||||||
Total
|
51,775 | 47,153 | 6.35 | |||||||||
Mortgage
backed securities
|
||||||||||||
U.S.
Government Agency
|
33,535 | 33,927 | 3.23 | |||||||||
Collateralized
mortgage obligations
|
||||||||||||
U.S.
Government Agency
|
5,696 | 5,638 | 5.77 | |||||||||
Non-agency
|
25,316 | 23,629 | 0.57 | |||||||||
SBA
bonds
|
6,581 | 6,640 | 1.40 | |||||||||
Corporate
bonds
|
||||||||||||
After
1 year but within 5 years
|
1,079 | 1,128 | 4.00 | |||||||||
Preferred
Stock
|
20 | 84 | 0.00 | |||||||||
Total
securities available-for-sale
|
$ | 150,834 | $ | 145,031 | 4.57 | |||||||
Held-to-maturity
|
||||||||||||
Mortgage
backed security
|
$ | 62 | $ | 62 | 4.33 | % |
Year
ended December 31, (in thousands)
|
2009
|
|||||||
Non-Agency
CMOs
|
||||||||
Total
OTTI losses (unrealized and realized)
|
$ | 2,302 | ||||||
Less:
unrealized OTTI recognized in other comprehensive loss
|
1,174 | |||||||
Net
impairment losses recognized in earnings
|
$ | 1,128 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
||||||
Balance,
beginning of period
|
$ | - | $ | - | ||||
Amounts
related to the credit component on debt securities in which OTTI was not
previously recognized
|
1,128 | - | ||||||
Balance,
end of period
|
$ | 1,128 | $ | - |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Loans
receivable, net
|
||||||||
Real
estate mortgages:
|
||||||||
Residential
|
$ | 163,863 | $ | 151,440 | ||||
Commercial
|
70,066 | 62,796 | ||||||
Construction,
land & land development
|
31,011 | 33,343 | ||||||
Home
equity credit
|
33,099 | 25,608 | ||||||
Total
mortgage loans
|
298,039 | 273,187 | ||||||
Commercial
and industrial
|
26,400 | 20,785 | ||||||
Consumer
|
5,436 | 5,551 | ||||||
Other
|
269 | 175 | ||||||
Total
loans, gross
|
330,144 | 299,698 | ||||||
Deferred
loan origination fees and costs, net
|
586 | 393 | ||||||
Allowance
for loan losses
|
(3,473 | ) | (2,724 | ) | ||||
Total
loans, net
|
$ | 327,257 | $ | 297,367 | ||||
Loans
held-for-sale
|
||||||||
Residential
mortgages
|
$ | 665 | $ | 2,314 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Balance,
beginning of period
|
$ | 2,724 | $ | 2,475 | $ | 2,474 | ||||||
Provision
for losses
|
985 | 1,279 | - | |||||||||
Charge-offs
|
(266 | ) | (1,075 | ) | (103 | ) | ||||||
Recoveries
|
30 | 45 | 104 | |||||||||
Balance,
end of period
|
$ | 3,473 | $ | 2,724 | $ | 2,475 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Residential
mortgage loans serviced for others
|
$ | 72,962 | $ | 54,073 | ||||
Fair
value of mortgage servicing rights
|
473 | 135 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Loan
Servicing Rights
|
||||||||||||
Balance,
beginning of period
|
$ | 227 | $ | 227 | $ | 338 | ||||||
Originated
|
367 | 132 | 60 | |||||||||
Amortization
(1)
|
(167 | ) | (132 | ) | (171 | ) | ||||||
Balance,
end of period
|
427 | 227 | 227 | |||||||||
Valuation
Allowance
|
||||||||||||
Balance,
beginning of period
|
(118 | ) | (1 | ) | - | |||||||
Decrease
(increase) in impairment reserve (1)
|
88 | (117 | ) | (1 | ) | |||||||
Balance,
end of period
|
(30 | ) | (118 | ) | (1 | ) | ||||||
Loan
servicing rights, net
|
$ | 397 | $ | 109 | $ | 226 |
|
(1)
|
Amortization
expense and changes in the impairment reserve are recorded in loan
servicing fee income.
|
December
31, (in thousands)
|
2009
|
2008
|
||||||
Non-accrual
loans
|
$ | 7,439 | $ | 5,075 | ||||
Accruing
loans past due 90 days or more
|
6 | 100 | ||||||
Accruing
restructured loans
|
- | - | ||||||
Total
non-performing loans
|
7,445 | 5,175 | ||||||
Real
estate acquired in settlement of loans
|
275 | 205 | ||||||
Total
non-performing assets
|
$ | 7,720 | $ | 5,380 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
With
no valuation allowance
|
$ | 9,379 | $ | 3,709 | ||||
With
valuation allowance
|
3,388 | 797 | ||||||
Total
impaired loans
|
$ | 12,767 | $ | 4,506 | ||||
Average
impaired loans
|
$ | 9,443 | $ | 3,674 | ||||
Valuation
allowance
|
388 | 83 | ||||||
Commitments
to lend additional amounts to impaired borrowers
|
- | - | ||||||
Interest
income recognized
|
398 | 16 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Securities
available-for-sale (at fair value)
|
$ | 63,097 | $ | 91,120 | ||||
Loans
receivable
|
104,960 | 99,619 | ||||||
Total
pledged assets
|
$ | 168,057 | $ | 190,739 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Land
|
$ | 843 | $ | 776 | ||||
Buildings
and improvements
|
6,951 | 6,619 | ||||||
Furniture,
fixtures and equipment
|
3,436 | 3,823 | ||||||
Construction
in progress, including land acquisition and development
|
3,864 | - | ||||||
Total
cost
|
15,094 | 11,218 | ||||||
Accumulated
depreciation and amortization
|
(4,660 | ) | (4,094 | ) | ||||
Bank
premises and equipment, net
|
$ | 10,434 | $ | 7,124 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Goodwill
(1)
|
||||||||||||
Balance,
beginning of period
|
$ | 9,829 | $ | 9,829 | $ | 9,829 | ||||||
Additions
|
- | - | - | |||||||||
Impairment
|
- | - | - | |||||||||
Balance,
end of period
|
$ | 9,829 | $ | 9,829 | $ | 9,829 | ||||||
Core
Deposit Intangibles
|
||||||||||||
Cost,
beginning of period
|
$ | 2,080 | $ | 2,080 | $ | 2,080 | ||||||
Additions
|
463 | - | - | |||||||||
Impairment
|
- | - | - | |||||||||
Cost,
end of period
|
2,543 | 2,080 | 2,080 | |||||||||
Amortization,
beginning of period
|
(915 | ) | (751 | ) | (587 | ) | ||||||
Amortization
|
(164 | ) | (164 | ) | (164 | ) | ||||||
Amortization,
end of period
|
(1,079 | ) | (915 | ) | (751 | ) | ||||||
Core
deposit intangibles, net
|
$ | 1,464 | $ | 1,165 | $ | 1,329 |
(1)
|
Not
subject to amortization.
|
Years
ended December 31, (in thousands)
|
CDI
amortization
|
|||||||
2010
|
$ | 222 | ||||||
2011
|
222 | |||||||
2012
|
222 | |||||||
2013
|
222 | |||||||
2014
|
203 | |||||||
2015
– 2017
|
373 |
December
31, 2009 (in thousands)
|
CD
maturities
|
|||||||
2010
|
$ | 113,760 | ||||||
2011
|
21,123 | |||||||
2012
|
3,780 | |||||||
2013
|
8,637 | |||||||
2014
|
6,239 | |||||||
Total
|
$ | 153,539 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Less
than three months
|
$ | 17,440 | $ | 3,784 | ||||
Within
three-to-six months
|
6,667 | 3,982 | ||||||
Within
six-to-twelve months
|
8,141 | 13,063 | ||||||
Over
one year
|
14,365 | 18,505 | ||||||
Total
|
$ | 46,613 | $ | 39,334 |
As
of or for the years ended December 31, (dollars in
thousands)
|
2009
|
2008
|
||||||
Repurchase
agreements, ending balance
|
$ | 11,415 | $ | 11,203 | ||||
Repurchase
agreements, average balance during period
|
11,775 | 4,948 | ||||||
Book
value of collateral
|
12,628 | 13,824 | ||||||
Market
value of collateral
|
12,655 | 13,751 | ||||||
Weighted
average rate during period
|
1.11 | % | 2.14 | % | ||||
Weighted
average maturity
|
1
day
|
1
day
|
December
31, 2009
|
December
31, 2008
|
|||||||||||||||||||||||
(dollars
in thousands)
|
Total
|
Callable
(1)
|
Rate
(2)
|
Total
|
Callable
(1)
|
Rate
(2)
|
||||||||||||||||||
Overnight
|
$ | - | $ | - | 0.00 | % | $ | 20,878 | $ | - | 0.06 | % | ||||||||||||
2009
|
- | - | 0.00 | 2,618 | 1,000 | 4.54 | ||||||||||||||||||
2010
|
3,552 | 1,900 | 4.76 | 3,552 | 1,900 | 4.74 | ||||||||||||||||||
2011
|
18,197 | 10,500 | 3.97 | 12,197 | 10,500 | 4.93 | ||||||||||||||||||
2012
|
12,636 | 5,000 | 3.44 | 6,636 | 5,000 | 4.35 | ||||||||||||||||||
2013
|
11,569 | 10,000 | 4.75 | 11,569 | 10,000 | 4.74 | ||||||||||||||||||
2014
|
1,598 | - | 3.87 | 1,598 | - | 3.87 | ||||||||||||||||||
2015
|
791 | - | 3.88 | 791 | - | 3.89 | ||||||||||||||||||
2016
|
15,021 | 15,000 | 4.08 | 15,021 | 15,000 | 4.05 | ||||||||||||||||||
2017
|
6,000 | 6,000 | 3.99 | 6,000 | 6,000 | 3.99 | ||||||||||||||||||
2018
|
7,000 | 7,000 | 3.69 | 7,000 | 7,000 | 3.69 | ||||||||||||||||||
Unamortized
premium
|
- | - | 0.00 | 54 | - | 0.00 | ||||||||||||||||||
Total
|
$ | 76,364 | $ | 55,400 | 4.02 | $ | 87,914 | $ | 56,400 | 3.34 |
(1)
|
Represents
the portion of advances that are callable. Callable advances are presented
by scheduled maturity. All callable advances are callable quarterly by the
FHLBB.
|
(2)
|
Weighted
average rate based on scheduled maturity
dates.
|
As
of or for the years ended December 31, (dollars in
thousands)
|
2009
|
2008
|
||||||
Highest
month-end balance during period
|
$ | 10,333 | $ | 20,878 | ||||
Ending
balance
|
- | 20,878 | ||||||
Average
balance during period
|
760 | 4,233 | ||||||
Weighted
average rate during period
|
0.34 | % | 1.38 | % | ||||
Weighted
average rate at end of period
|
- | 0.06 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Current
provision
|
||||||||||||
Federal
|
$ | 897 | $ | 399 | $ | 775 | ||||||
State
|
114 | 118 | 60 | |||||||||
Total
|
1,011 | 517 | 835 | |||||||||
Deferred
benefit
|
||||||||||||
Federal
|
(1,060 | ) | (1,017 | ) | 25 | |||||||
State
|
- | - | - | |||||||||
Change
in valuation allowance
|
- | 79 | 10 | |||||||||
Total
|
(1,060 | ) | (938 | ) | 35 | |||||||
Income
tax (benefit) provision
|
$ | (49 | ) | $ | (421 | ) | $ | 870 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Income
tax at statutory federal tax rate
|
34.0 | % | 34.0 | % | 34.0 | % | ||||||
Connecticut
Corporation tax net of federal tax benefit
|
3.1 | 11.4 | 0.9 | |||||||||
Tax
exempt income and dividends received deduction
|
(40.3 | ) | (135.4 | ) | (19.1 | ) | ||||||
Other
|
1.2 | 16.9 | 2.6 | |||||||||
Change
in valuation allowance
|
- | 11.6 | 0.2 | |||||||||
Effective
income tax rates
|
(2.0 | ) | (61.5 | ) | 18.6 |
Years
ended December 31, (in thousands)
|
2009
|
2008
|
||||||
Deferred
tax assets
|
||||||||
Allowance
for loan losses
|
$ | 958 | $ | 704 | ||||
Interest
on non-performing loans
|
154 | 135 | ||||||
Accrued
deferred compensation
|
57 | 55 | ||||||
Post-retirement
benefits
|
21 | 21 | ||||||
Other
real estate owned property write-down
|
65 | 22 | ||||||
Capital
loss carry forward
|
349 | 349 | ||||||
Unrecognized
pension expense
|
643 | 998 | ||||||
Write-down
of securities
|
1,388 | 1,005 | ||||||
Alternative
minimum tax
|
466 | - | ||||||
Net
unrealized holding loss on available-for-sale securities
|
1,973 | 3,590 | ||||||
Gross
deferred tax assets
|
6,074 | 6,879 | ||||||
Valuation
allowance
|
(349 | ) | (349 | ) | ||||
5,725 | 6,530 | |||||||
Deferred
tax liabilities
|
||||||||
Deferred
loan costs, net
|
(199 | ) | (134 | ) | ||||
Goodwill
and core deposit intangible asset
|
(702 | ) | (682 | ) | ||||
Accelerated
depreciation
|
(1,029 | ) | (1,039 | ) | ||||
Mark-to-market
purchase accounting adjustments
|
(57 | ) | (54 | ) | ||||
Mortgage
servicing rights
|
(135 | ) | (37 | ) | ||||
Prepaid
pension
|
(318 | ) | (387 | ) | ||||
Gross
deferred tax liabilities
|
(2,440 | ) | (2,333 | ) | ||||
Net
deferred tax asset
|
$ | 3,285 | $ | 4,197 |
Actual
|
For
Capital Adequacy
Purposes
|
To
be Well Capitalized
Under
Prompt Corrective
Action
Provisions
|
||||||||||||||||||||||
(dollars
in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
December
31, 2009
|
||||||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Salisbury
|
$ | 49,674 | 12.86 | % | $ | 30,897 | 8.0 | % | n/a | - | ||||||||||||||
Bank
|
40,064 | 10.40 | 30,820 | 8.0 | $ | 38,526 | 10.0 | % | ||||||||||||||||
Tier
1 Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Salisbury
|
46,140 | 11.95 | 15,448 | 4.0 | n/a | - | ||||||||||||||||||
Bank
|
36,531 | 9.48 | 15,410 | 4.0 | 23,115 | 6.0 | ||||||||||||||||||
Tier
1 Capital (to average assets)
|
||||||||||||||||||||||||
Salisbury
|
46,140 | 8.39 | 22,003 | 4.0 | n/a | - | ||||||||||||||||||
Bank
|
36,531 | 6.70 | 21,809 | 4.0 | 27,261 | 5.0 | ||||||||||||||||||
December
31, 2008
|
||||||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Salisbury
|
39,610 | 11.59 | 27,336 | 8.0 | n/a | - | ||||||||||||||||||
Bank
|
38,593 | 11.34 | 27,233 | 8.0 | 34,042 | 10.0 | ||||||||||||||||||
Tier
1 Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Salisbury
|
36,851 | 10.78 | 13,668 | 4.0 | n/a | - | ||||||||||||||||||
Bank
|
35,835 | 10.53 | 13,617 | 4.0 | 20,425 | 6.0 | ||||||||||||||||||
Tier
1 Capital (to average assets)
|
||||||||||||||||||||||||
Salisbury
|
36,851 | 7.74 | 19,049 | 4.0 | n/a | - | ||||||||||||||||||
Bank
|
35,835 | 7.52 | 19,049 | 4.0 | 23,811 | 5.0 |
December
31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Change
in projected benefit obligation
|
||||||||||||
Benefit
obligation at beginning of year
|
$ | 6,676 | $ | 6,359 | $ | 6,028 | ||||||
Actuarial
gain
|
(50 | ) | (267 | ) | (230 | ) | ||||||
Service
cost
|
378 | 404 | 438 | |||||||||
Interest
cost
|
373 | 367 | 342 | |||||||||
Curtailments
and settlements
|
49 | - | - | |||||||||
Benefits
paid
|
(1,175 | ) | (187 | ) | (219 | ) | ||||||
Benefit
obligation at end of year
|
6,251 | 6,676 | 6,359 | |||||||||
Change
in plan assets
|
||||||||||||
Plan
assets at estimated fair value at beginning of year
|
4,877 | 5,801 | 5,017 | |||||||||
Actual
return on plan assets
|
846 | (1,237 | ) | 503 | ||||||||
Contributions
by employer
|
750 | 500 | 500 | |||||||||
Benefits
paid
|
(1,175 | ) | (187 | ) | (219 | ) | ||||||
Fair
value of plan assets at end of year
|
5,298 | 4,877 | 5,801 | |||||||||
Funded
status and recognized liability
|
||||||||||||
included
in other liabilities on the balance sheet
|
$ | (953 | ) | $ | (1,799 | ) | $ | (558 | ) |
December
31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Net
loss
|
$ | 1,890 | $ | 2,936 | $ | 1,584 | ||||||
Prior
service cost
|
- | - | 1 | |||||||||
$ | 1,890 | $ | 2,936 | $ | 1,585 |
Age
|
Rate
|
|||||||||||
25 | 4.75% | |||||||||||
35 | 4.25 | |||||||||||
45 | 3.75 | |||||||||||
55 | 3.25 | |||||||||||
65 | 3.00 |
Year
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Service
cost
|
$ | 378 | $ | 404 | $ | 438 | ||||||
Interest
cost on benefit obligation
|
373 | 367 | 342 | |||||||||
Expected
return on plan assets
|
(353 | ) | (427 | ) | (369 | ) | ||||||
Amortization
of prior service cost
|
- | 1 | 1 | |||||||||
Amortization
of net loss
|
115 | 45 | 68 | |||||||||
Net
periodic benefit cost
|
513 | 390 | 480 | |||||||||
Additional
amount recognized due to settlement or curtailment
|
437 | - | - | |||||||||
950 | 390 | 480 | ||||||||||
Other
changes in plan assets and benefit obligations recognized
|
||||||||||||
in
other comprehensive loss (income):
|
||||||||||||
Net
actuarial (gain) loss
|
(931 | ) | 1,397 | (364 | ) | |||||||
Amortization
of net loss
|
(115 | ) | (45 | ) | (68 | ) | ||||||
Prior
service cost
|
- | (1 | ) | (1 | ) | |||||||
Total
recognized in other comprehensive (loss) income
|
(1,046 | ) | 1,351 | (433 | ) | |||||||
Total
recognized in net periodic cost and other comprehensive (loss)
income
|
$ | (96 | ) | $ | 1,741 | $ | 47 |
Fair
Value Measurements at Reporting Date Using
|
||||||||||||||||
(in
thousands)
|
Quoted
prices in
Active
markets for
Identical
assets
|
Significant
other
observable
inputs
|
Significant
unobservable
inputs
|
|||||||||||||
Asset
Category
|
December
31, 2009
|
Level
1
|
Level
2
|
Level
3
|
||||||||||||
Fixed
Income
|
||||||||||||||||
US
Government
|
$ | 288 | $ | - | $ | 288 | $ | - | ||||||||
Corporate
Debt
|
923 | - | 923 | - | ||||||||||||
Preferred
Stock
|
56 | 56 | - | - | ||||||||||||
Equities
|
3,479 | 3,479 | - | - | ||||||||||||
Mutual
Funds
|
316 | 316 | - | - | ||||||||||||
Money
Fund
|
236 | 236 | - | - | ||||||||||||
Totals
|
$ | 5,298 | $ | 4,087 | $ | 1,211 | $ | - |
Future
expected benefit payments (in thousands)
|
|||||||||
2010
|
$ | 209 | |||||||
2011
|
112 | ||||||||
2012
|
318 | ||||||||
2013
|
303 | ||||||||
2014
|
230 | ||||||||
2015
-to- 2019
|
2,659 |
Year
ended December 31, (in thousands)
|
2009
|
2008
|
||||||
Balance,
beginning of period
|
$ | 1,147 | $ | 744 | ||||
Change
in related party status (1)
|
(2 | ) | - | |||||
Advances
|
1,614 | 697 | ||||||
Repayments
|
(840 | ) | (294 | ) | ||||
Balance,
end of period
|
$ | 1,919 | $ | 1,147 |
(1)
|
Persons
that either became or were no longer considered related
parties.
|
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Net
income
|
$ | 2,467 | $ | 1,106 | $ | 3,800 | ||||||
Other
comprehensive income (loss)
|
||||||||||||
Net
unrealized gains (losses) on securities available-for-sale
|
4,098 | (9,469 | ) | (1,345 | ) | |||||||
Reclassification
of net realized losses (gains) in net income
|
655 | 2,355 | (295 | ) | ||||||||
Unrealized
gains (losses) on securities available-for-sale
|
4,753 | (7,114 | ) | (1,640 | ) | |||||||
Income
tax (expense) benefit
|
(1,617 | ) | 2,419 | 558 | ||||||||
Unrealized
gains (losses) on securities available-for-sale, net of
tax
|
3,136 | (4,695 | ) | (1,082 | ) | |||||||
Pension
plan income (loss)
|
1,046 | (1,351 | ) | 433 | ||||||||
Income
tax (expense) benefit
|
(355 | ) | 459 | (147 | ) | |||||||
Pension
plan income (loss), net of tax
|
691 | (892 | ) | 286 | ||||||||
Other
comprehensive income (loss), net of tax
|
3,827 | (5,587 | ) | (796 | ) | |||||||
Comprehensive
income (loss)
|
$ | 6,294 | $ | (4,481 | ) | $ | 3,004 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Unrealized
losses on securities available-for-sale, net of tax
|
$ | (3,831 | ) | $ | (6,967 | ) | ||
Unrecognized
pension plan expense, net of tax
|
(1,247 | ) | (1,938 | ) | ||||
Accumulated
other comprehensive loss, net
|
$ | (5,078 | ) | $ | (8,905 | ) |
Future
minimum lease payments (in thousands)
|
|||||||||
2010
|
$ | 73 | |||||||
2011
|
75 | ||||||||
2012
|
66 | ||||||||
2013
|
48 | ||||||||
2014
|
48 | ||||||||
2015
and after
|
124 | ||||||||
$ | 434 |
December
31, (in thousands)
|
2009
|
2008
|
||||||
Commitments
to originate loans
|
$ | 3,158 | $ | 5,451 | ||||
Standby
letters of credit
|
- | 3 | ||||||
Unadvanced
portions of loans
|
||||||||
Home
equity
|
28,513 | 25,496 | ||||||
Commercial
lines of credit
|
14,039 | 10,423 | ||||||
Construction
|
5,858 | 4,740 | ||||||
Consumer
|
446 | 1,746 | ||||||
Balance,
end of period
|
$ | 52,014 | $ | 47,859 |
Fair
Value Measurements at Reporting Date Using
|
||||||||||||||||
(in
thousands)
|
Quoted
prices in
Active
markets for
Identical
assets
|
Significant
other
observable
inputs
|
Significant
unobservable
inputs
|
|||||||||||||
|
December
31, 2009
|
Level
1
|
Level
2
|
Level
3
|
||||||||||||
Items
Measured at Fair Value
|
||||||||||||||||
Recurring
basis
|
||||||||||||||||
Securities
available-for-sale
|
$ | 145,031 | $ | 84 | $ | 144,947 | $ | - | ||||||||
Non-recurring
basis
|
||||||||||||||||
Impaired
loans
|
3,000 | - | 2,884 | 116 |
Fair
Value Measurements using significant
unobservable
inputs
|
||||||||||||
Level
3
|
||||||||||||
Year
ended December 31, (in thousands)
|
Securities
available-
for-sale
|
Impaired
Loans
|
Total
|
|||||||||
Balance,
beginning of period
|
$ | 1,759 | $ | - | $ | 1,759 | ||||||
Total
gains or losses (realized/unrealized)
|
||||||||||||
Included
in earnings
|
(609 | ) | - | (609 | ) | |||||||
Included
in other comprehensive income
|
540 | - | 540 | |||||||||
Principal
paydowns of securities, net of accretion
|
(405 | ) | - | (405 | ) | |||||||
Transfers
in and/or out of Level 3
|
(1,285 | ) | 116 | (1,169 | ) | |||||||
Balance,
end of period
|
$ | - | $ | 116 | $ | 116 | ||||||
Amount of total gains or losses for the period | ||||||||||||
included in earnings attributable to the change | ||||||||||||
in unrealized gains or losses relating to assets | ||||||||||||
still
held at the reporting date
|
$ | - | $ | - | $ | - |
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
(in
thousands)
|
value
|
fair
value
|
value
|
fair
value
|
||||||||||||
Financial
Assets
|
||||||||||||||||
Cash
and due from banks
|
$ | 43,298 | $ | 43,298 | $ | 9,660 | $ | 9,660 | ||||||||
Interest
bearing time deposits with other banks
|
5,000 | 5,000 | - | - | ||||||||||||
Securities
available-for-sale
|
145,031 | 145,031 | 150,527 | 150,527 | ||||||||||||
Security
held-to-maturity
|
62 | 62 | 66 | 67 | ||||||||||||
Federal
Home Loan Bank stock
|
6,032 | 6,032 | 5,323 | 5,323 | ||||||||||||
Loans
held-for-sale
|
665 | 670 | 2,314 | 2,330 | ||||||||||||
Loans
receivable net
|
327,257 | 321,882 | 297,367 | 287,063 | ||||||||||||
Accrued
interest receivable
|
2,177 | 2,177 | 2,704 | 2,704 | ||||||||||||
Financial
Liabilities
|
||||||||||||||||
Demand
(non-interest-bearing)
|
$ | 70,026 | $ | 70,026 | $ | 65,479 | $ | 65,479 | ||||||||
Demand
(interest-bearing)
|
43,845 | 43,845 | 24,872 | 24,872 | ||||||||||||
Money
market
|
64,477 | 64,477 | 57,648 | 57,648 | ||||||||||||
Savings
and other
|
86,316 | 86,316 | 71,405 | 71,405 | ||||||||||||
Certificates
of deposit
|
153,539 | 155,441 | 125,521 | 126,631 | ||||||||||||
Total
deposits
|
418,203 | 420,105 | 344,925 | 346,035 | ||||||||||||
FHLBB
advances
|
76,364 | 80,830 | 87,914 | 90,206 | ||||||||||||
Repurchase
agreements
|
11,415 | 11,415 | 11,203 | 11,203 | ||||||||||||
Due
to broker
|
- | - | 7,632 | 7,632 | ||||||||||||
Accrued
interest payable
|
523 | 523 | 495 | 495 |
Balance
Sheets
|
||||||||
December
31, (in thousands)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 6,499 | $ | 1,478 | ||||
Securities
available-for-sale
|
3,128 | - | ||||||
Investment
in bank subsidiary
|
42,714 | 37,924 | ||||||
Other
assets
|
31 | 9 | ||||||
Total
Assets
|
$ | 52,372 | $ | 39,411 | ||||
Liabilities
and Shareholders' Equity
|
||||||||
Liabilities
|
$ | 17 | $ | 472 | ||||
Shareholders'
equity
|
52,355 | 38,939 | ||||||
Total
Liabilities and Shareholders' Equity
|
$ | 52,372 | $ | 39,411 |
Statements
of Income
|
||||||||||||
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Dividends
from subsidiary
|
$ | 1,500 | $ | 2,000 | $ | 1,920 | ||||||
Interest
on securities (taxable)
|
101 | 16 | 48 | |||||||||
Expenses
|
145 | 46 | 57 | |||||||||
Income
before taxes and undistributed net income (loss) of
subsidiary
|
1,456 | 1,970 | 1,911 | |||||||||
Income
tax benefit
|
(15 | ) | (10 | ) | (3 | ) | ||||||
Income
before equity in undistributed net income (loss) of
subsidiary
|
1,471 | 1,980 | 1,914 | |||||||||
Equity
in undistributed net income (loss) of subsidiary
|
996 | (874 | ) | 1,886 | ||||||||
Net
income
|
$ | 2,467 | $ | 1,106 | $ | 3,800 |
Statements
of Cash Flows
|
||||||||||||
Years
ended December 31, (in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Net
income
|
$ | 2,467 | $ | 1,106 | $ | 3,800 | ||||||
Adjustments
to reconcile net income to
|
||||||||||||
net
cash provided by operating activities:
|
||||||||||||
Equity
in undistributed net (income) loss of subsidiary
|
(996 | ) | 874 | (1,886 | ) | |||||||
Accretion
of securities
|
(10 | ) | - | - | ||||||||
Other
|
(3 | ) | 21 | 33 | ||||||||
Net
cash provided by operating activities
|
1,458 | 2,001 | 1,947 | |||||||||
Investing
Activities
|
||||||||||||
Purchases
of securities available-for-sale
|
(8,068 | ) | - | - | ||||||||
Maturities
of securities available-for-sale
|
5,000 | - | - | |||||||||
Net
cash utilized by investing activities
|
(3,068 | ) | - | - | ||||||||
Financing
Activities
|
||||||||||||
Common
stock dividends paid
|
(1,889 | ) | (1,870 | ) | (1,802 | ) | ||||||
Preferred
stock dividends paid
|
(296 | ) | - | - | ||||||||
Proceeds
from issuance of Preferred Stock
|
8,816 | - | - | |||||||||
Net
cash provided (utilized) by financing activities
|
6,631 | (1,870 | ) | (1,802 | ) | |||||||
Increase
in cash and cash equivalents
|
5,021 | 131 | 145 | |||||||||
Cash
and cash equivalents, beginning of period
|
1,478 | 1,347 | 1,202 | |||||||||
Cash
and cash equivalents, end of period
|
$ | 6,499 | $ | 1,478 | $ | 1,347 |
Years
ended December 31, (in thousands, except per share
amounts)
|
2009
|
2008
|
2007
|
|||||||||
Net
income
|
$ | 2,467 | $ | 1,106 | $ | 3,800 | ||||||
Preferred
stock net accretion
|
(13 | ) | - | - | ||||||||
Preferred
stock dividends paid
|
(296 | ) | - | - | ||||||||
Cumulative
preferred stock dividends earned
|
(56 | ) | - | - | ||||||||
Net
income available to common shareholders
|
$ | 2,102 | $ | 1,106 | $ | 3,800 | ||||||
Weighted
average common stock outstanding - basic
|
1,686 | 1,686 | 1,685 | |||||||||
Weighted
average common and common equivalent stock outstanding-
diluted
|
1,686 | 1,686 | 1,685 | |||||||||
Earnings
per common and common equivalent share
|
||||||||||||
Basic
|
$ | 1.25 | $ | 0.66 | $ | 2.26 | ||||||
Diluted
|
1.25 | 0.66 | 2.26 |
(in
thousands, except ratios and per share amounts)
|
Q1 2009 | Q2 2009 | Q3 2009 | Q4 2009 | ||||||||||||
Statement
of Income
|
||||||||||||||||
Interest
and dividend income
|
$ | 6,487 | $ | 6,386 | $ | 6,703 | $ | 6,317 | ||||||||
Interest
expense
|
2,284 | 2,308 | 2,257 | 2,183 | ||||||||||||
Net
interest and dividend income
|
4,203 | 4,078 | 4,446 | 4,134 | ||||||||||||
Provision
(credit) for loan losses
|
430 | 315 | 180 | 60 | ||||||||||||
Trust
and Wealth Advisory
|
540 | 430 | 463 | 545 | ||||||||||||
Service
charges and fees
|
398 | 452 | 492 | 476 | ||||||||||||
Gains
on sales of mortgage loans, net
|
129 | 355 | 118 | 141 | ||||||||||||
Securities
gains (losses)
|
427 | (1,119 | ) | - | 37 | |||||||||||
Other
|
211 | 78 | 185 | 74 | ||||||||||||
Non-interest
income
|
1,705 | 196 | 1,258 | 1,273 | ||||||||||||
Non-interest
expense
|
4,134 | 4,490 | 4,802 | 4,464 | ||||||||||||
Income
(loss) before income taxes
|
1,344 | (531 | ) | 722 | 883 | |||||||||||
Income
tax provision (benefit)
|
263 | (348 | ) | 2 | 34 | |||||||||||
Net
income (loss)
|
1,081 | (183 | ) | 720 | 849 | |||||||||||
Net
income (loss) available to common shareholders
|
1,081 | (318 | ) | 549 | 790 | |||||||||||
Financial
Condition
|
||||||||||||||||
Total
assets
|
$ | 506,140 | $ | 542,181 | $ | 564,287 | $ | 562,347 | ||||||||
Loans,
net
|
298,333 | 294,364 | 311,251 | 327,257 | ||||||||||||
Allowance
for loan losses
|
3,005 | 3,309 | 3,429 | 3,473 | ||||||||||||
Securities
|
155,009 | 164,709 | 180,721 | 151,125 | ||||||||||||
Deposits
|
366,764 | 402,033 | 414,799 | 418,203 | ||||||||||||
Repurchase
agreements
|
9,081 | 10,326 | 15,462 | 11,415 | ||||||||||||
FHLBB
advances
|
78,598 | 77,174 | 76,767 | 76,364 | ||||||||||||
Shareholders'
equity
|
46,258 | 47,995 | 52,478 | 52,355 | ||||||||||||
Non-performing
assets
|
6,693 | 7,125 | 7,168 | 7,720 | ||||||||||||
Per
Common Share Data
|
||||||||||||||||
Earnings,
diluted and basic
|
$ | 0.63 | $ | (0.19 | ) | $ | 0.33 | $ | 0.43 | |||||||
Cash
dividends declared
|
0.28 | - | 0.28 | 0.28 | ||||||||||||
Cash
dividends paid
|
0.28 | 0.28 | 0.28 | 0.28 | ||||||||||||
Book
value
|
22.21 | 23.23 | 25.89 | 25.81 | ||||||||||||
Market
price: (a)
|
||||||||||||||||
High
|
25.25 | 25.90 | 27.00 | 25.35 | ||||||||||||
Low
|
18.70 | 21.00 | 22.25 | 20.94 | ||||||||||||
Statistical
Data
|
||||||||||||||||
Net
interest margin (fully tax equivalent)
|
3.80 | % | 3.44 | % | 3.53 | % | 3.29 | % | ||||||||
Efficiency
ratio (fully tax equivalent)
|
65.78 | 78.03 | 79.25 | 74.98 | ||||||||||||
Return
on average assets
|
0.87 | (0.24 | ) | 0.39 | 0.52 | |||||||||||
Return
on average shareholders' equity
|
11.07 | (3.19 | ) | 5.44 | 6.85 | |||||||||||
Weighted
average equivalent shares outstanding, diluted
|
1,686 | 1,687 | 1,686 | 1,687 |
(a)
|
The
above market prices reflect inter-dealer prices, without retail markup,
markdown or commissions, and may not necessarily represent actual
transactions.
|
(in
thousands, except ratios and per share amounts)
|
Q1 2008 | Q2 2008 | Q3 2008 | Q4 2008 | ||||||||||||
Statement
of Income
|
||||||||||||||||
Interest
and dividend income
|
$ | 6,668 | $ | 6,591 | $ | 6,712 | $ | 6,586 | ||||||||
Interest
expense
|
3,008 | 2,710 | 2,587 | 2,520 | ||||||||||||
Net
interest and dividend income
|
3,660 | 3,881 | 4,125 | 4,066 | ||||||||||||
Provision
for loan losses
|
60 | 110 | 520 | 589 | ||||||||||||
Trust
and Wealth Advisory
|
600 | 541 | 543 | 580 | ||||||||||||
Service
charges and fees
|
402 | 454 | 638 | 436 | ||||||||||||
Gains
on sales of mortgage loans, net
|
85 | 99 | 90 | 70 | ||||||||||||
Securities
gains (losses)
|
318 | 36 | (2,671 | ) | (38 | ) | ||||||||||
Other
|
28 | 23 | 56 | (49 | ) | |||||||||||
Non-interest
income
|
1,433 | 1,153 | (1,345 | ) | 999 | |||||||||||
Non-interest
expense
|
3,651 | 3,696 | 3,836 | 4,826 | ||||||||||||
Income
(loss) before income taxes
|
1,382 | 1,228 | (1,575 | ) | (350 | ) | ||||||||||
Income
tax provision (benefit)
|
301 | 245 | 337 | (1,304 | ) | |||||||||||
Net
income (loss)
|
1,081 | 983 | (1,912 | ) | 954 | |||||||||||
Financial
Condition
|
||||||||||||||||
Total
assets
|
$ | 472,795 | $ | 479,705 | $ | 485,650 | $ | 495,754 | ||||||||
Loans,
net
|
276,074 | 288,941 | 293,740 | 297,367 | ||||||||||||
Allowance
for loan losses
|
2,535 | 2,625 | 3,105 | 2,724 | ||||||||||||
Securities
|
153,480 | 151,081 | 149,873 | 155,916 | ||||||||||||
Deposits
|
336,595 | 332,787 | 344,609 | 344,925 | ||||||||||||
Repurchase
agreements
|
- | - | 12,370 | 11,203 | ||||||||||||
FHLBB
advances
|
86,166 | 99,246 | 86,490 | 87,914 | ||||||||||||
Shareholders'
equity
|
44,943 | 43,507 | 38,720 | 38,939 | ||||||||||||
Non-performing
assets
|
1,040 | 3,694 | 6,818 | 5,380 | ||||||||||||
Per
Common Share Data
|
||||||||||||||||
Earnings,
diluted and basic
|
$ | 0.64 | $ | 0.58 | $ | (1.13 | ) | $ | 0.57 | |||||||
Cash
dividends declared
|
0.28 | 0.28 | 0.28 | 0.28 | ||||||||||||
Cash
dividends paid
|
0.27 | 0.28 | 0.28 | 0.28 | ||||||||||||
Book
value
|
26.67 | 25.81 | 22.97 | 23.10 | ||||||||||||
Market
price: (a)
|
||||||||||||||||
High
|
34.10 | 34.45 | 31.10 | 29.25 | ||||||||||||
Low
|
19.90 | 28.65 | 26.80 | 21.50 | ||||||||||||
Statistical
Data
|
||||||||||||||||
Net
interest margin (fully tax equivalent)
|
3.57 | % | 3.72 | % | 3.85 | % | 3.75 | % | ||||||||
Efficiency
ratio (fully tax equivalent)
|
66.99 | 68.69 | 62.84 | 88.73 | ||||||||||||
Return
on average assets
|
0.92 | 0.83 | (1.59 | ) | 0.78 | |||||||||||
Return
on average shareholders' equity
|
9.38 | 8.56 | (17.74 | ) | 9.67 | |||||||||||
Weighted
average equivalent shares outstanding, diluted
|
1,685 | 1,685 | 1,686 | 1,686 |
(a)
|
The
above market prices reflect inter-dealer prices, without retail markup,
markdown or commissions, and may not necessarily represent actual
transactions.
|
Item 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
Item 9A(T).
|
CONTROLS
AND PROCEDURES
|
Item 9B.
|
OTHER
INFORMATION
|
Item 10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE
|
Name
|
Age
|
Position
with Salisbury Bank
|
Officer
Since
|
|||
Todd
M. Clinton
|
48
|
Senior
Vice President, Technology and Compliance
|
1997
|
|||
Diane
E.R Johnstone
|
53
|
Senior
Vice President, Trust
|
1991
|
|||
Elizabeth
A. Summerville
|
50
|
Senior
Vice President, Retail Banking Administrator
|
2003
|
|||
Geoffrey
A. Talcott
|
60
|
Senior
Vice President, Chief Lending Officer
|
2001
|
Item 11.
|
EXECUTIVE
COMPENSATION
|
Item 12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
SHAREHOLDER MATTERS
|
Item 13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR
INDEPENDENCE
|
Item 14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
Item 15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
(a)(1)
|
Financial
Statements. The Consolidated Financial Statements of Registrant and its
subsidiary are included within Item 7 of Part II of this
report.
|
|||
(a)(2)
|
Financial
Statement schedules. All schedules for which provision is made in the
applicable accounting regulations of the Securities and Exchange
Commission have been omitted because they are either not applicable or the
required information is included in the Consolidated Financial Statements
or Notes thereto included within Item 7.
|
|||
(b)
|
Exhibits.
The following exhibits are included as part of this Form
10-K.
|
|||
Exhibit
No.
|
Description
|
|||
3.1
|
Certificate
of Incorporation of Salisbury Bancorp, Inc. (incorporated by reference to
Exhibit 3.1 of Registrant’s 1998 Registration Statement on Form S-4 filed
April 23, 1998, File No.: 33-50857).
|
|||
3.1.1
|
Amendment
to Article Third of Certificate of Incorporation of Registrant
(incorporated by reference to Exhibit 3.1
of
|
Registrant’s
Form 8-K filed March 11, 2009).
|
||||
3.1.2
|
Certificate
Amendment to Certificate of Incorporation of Registrant (incorporated by
reference to Exhibit 3.1 of Registrant’s Form 8-K filed March 19,
2009).
|
|||
3.2
|
Amended
and Restated Bylaws (incorporated by reference to Exhibit 3.2 of Form 8-K
filed March 19, 2009).
|
|||
4.1
|
Warrant
to purchase Common Stock dated March 13, 2009 (incorporated by reference
to Exhibit 4.1 of Registrant’s Form 8-K filed March 19,
2009).
|
|||
10
|
Amended
and Restated Supplemental Retirement Plan Agreement with John F. Perotti
dated January 25, 2008 (incorporated by reference to Exhibit 10.1 of
Registrant’s Form 8-K filed January 30, 2008).
|
|||
10.2
|
Form
of First Amendment to Change in Control Agreement with Executive Officers
dated as of March 13, 2009 (incorporated by reference to Exhibit 10.3 of
Registrant’s Form 8-K filed March 19, 2009).
|
|||
10.3
|
Form
of Change in Control Agreement (incorporated by reference to Exhibit 10.1
of Registrant’s Form 8-K filed March 28, 2008).
|
|||
10.4
|
2001
Director’s Stock Retainer Plan (incorporated by reference to Exhibit 10.1
of Registrant’s 2002 Annual Report on Form 10-KSB).
|
|||
Subsidiaries
of the Registrant.
|
||||
Consent
of Shatswell MacLeod & Company P.C.
|
||||
Chief
Executive Officer Certification Pursuant to 17 CFR 240.13a-14, as adopted
pursuant to Section 302 of the Sarbanes Oxley Act of
2002.
|
||||
Chief
Financial Officer Certification Pursuant to 17 CF 240.13a-14, as adopted
pursuant to Section 302 of the Sarbanes Oxley Act of
2002.
|
||||
Chief
Executive Officer and Chief Financial Officer Certification Pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes
Oxley Act of 2002.
|
||||
CEO
Certification pursuant to EESA Section 111(b)(4).
|
||||
CFO
Certification pursuant to EESA Section 111(b)(4).
|
||||
(c)
|
Financial Statement
Schedules
|
|||
No
financial statement schedules are required to be filed as Exhibits
pursuant to Item 15(c).
|
/s/ Louis E. Allyn, II
|
/s/ John F. Perotti
|
|
Louis
E. Allyn, II
|
John
F. Perotti
|
|
Director
|
Director
|
|
March
22, 2010
|
March
22, 2010
|
|
/s/ John R. H. Blum
|
/s/ Michael A. Varet
|
|
John
R. H. Blum
|
Michael
A. Varet
|
|
Director
|
Director
|
|
March
22, 2010
|
March
22, 2010
|
|
/s/ Louise F. Brown
|
/s/ B. Ian McMahon
|
|
Louise
F. Brown
|
B.
Ian McMahon
|
|
Director
|
Chief
Financial Officer
|
|
March
22, 2010
|
and
Chief Accounting Officer
|
|
March
22, 2010
|
||
/s/ Richard J. Cantele, Jr.
|
||
Richard
J. Cantele, Jr.
|
||
President
and Chief Executive Officer
|
||
March
22, 2010
|
||
/s/ Robert S.
Drucker
|
||
Robert
S. Drucker
|
||
Director
|
||
March
22, 2010
|
||
/s/ Nancy F. Humphreys
|
||
Nancy
F. Humphreys
|
||
Director
|
||
March
22, 2010
|
||
/s/ Holly J. Nelson
|
||
Holly
J. Nelson
|
||
Director
|
||
March
22, 2010
|