Washington Trust Reports Fourth Quarter and Full-Year 2020 Earnings

WESTERLY, R.I., Jan. 27, 2021 /PRNewswire/ -- Washington Trust Bancorp, Inc. (Nasdaq:WASH), parent company of The Washington Trust Company, today announced fourth quarter 2020 net income of $18.6 million, or $1.07 per diluted share, compared to net income of $18.3 million, or $1.06 per diluted share, reported for the third quarter of 2020.  Net income for the year ended December 31, 2020 totaled $69.8 million, or $4.00 per diluted share, compared to $69.1 million, or $3.96 per diluted share, reported for the prior year.

(PRNewsfoto/Washington Trust Bancorp, Inc.)

"Washington Trust reported strong earnings for 2020, a year marked by unprecedented challenges, disruption, and uncertainties," stated Edward O. Handy III, Washington Trust Chairman and Chief Executive Officer.  "Our success was due to the spirit and resilience of our dedicated team of employees, who maintained high service levels and 'business as usual' operations during a major pandemic; the strength and stability of our balance sheet, which continued to provide a diverse stream of earnings during the most volatile of operating environments; and the loyalty and perseverance of our customers, who have trusted us to help them through these difficult times."

Selected financial highlights for the fourth quarter and full-year 2020 include:

  • Returns on average equity and average assets for the fourth quarter were 13.96% and 1.28%, respectively, compared to 13.99% and 1.24%, respectively, in the preceding quarter. Full-year returns on average equity and average assets for 2020 were 13.51% and 1.22%, respectively, compared to 14.34% and 1.34%, respectively, in the prior year.
  • Mortgage banking revenues amounted to $14.1 million for the fourth quarter and totaled a record $47.4 million for the year. Full-year 2020 mortgage banking revenues were up by $32.6 million, or 220%, from a year ago. The volume of both mortgage originations and sales reached record highs in 2020.
  • Wealth management revenues were $9.2 million for the fourth quarter, up by $252 thousand, or 3%, from the preceding quarter. Wealth management assets under administration ("AUA") amounted to a record $6.9 billion at December 31, 2020.
  • Total loans amounted to $4.2 billion, up by $303.0 million, or 8%, from a year ago, largely due to origination of Paycheck Protection Program ("PPP") loans in 2020.
  • In-market deposits (total deposits less out-of-market wholesale brokered deposits) amounted to $3.8 billion at December 31, 2020, up by $573 million, or 18%, from a year ago.

Net Interest Income
Net interest income was $32.2 million for the fourth quarter of 2020, up by $589 thousand, or 2%, from the third quarter of 2020.  The net interest margin was 2.39% for the fourth quarter, up by 8 basis points from the the preceding quarter.  Both net interest income and the net interest margin benefited from $423 thousand, or 3 basis points, of accelerated net deferred fee amortization associated with PPP loans that were forgiven by the Small Business Association ("SBA") in the fourth quarter of 2020.  Linked quarter changes included:

  • Average interest-earning assets decreased by $82 million, largely due to a decrease of $71 million in average loans. The yield on interest-earning assets for the fourth quarter was 2.92%, down by 6 basis points from the preceding quarter, reflecting the impact of lower market interest rates.
  • Average interest-bearing liabilities decreased by $90 million, resulting from a decrease of $199 million in average wholesale funding balances, partially offset by an increase of $110 million in average in-market deposits. The cost of interest-bearing liabilities for the fourth quarter of 2020 was 0.67%, down by 18 basis points from the preceding quarter, reflecting the impact of lower market interest rates.

Noninterest Income
Noninterest income totaled $27.7 million for the fourth quarter of 2020, up by $2.3 million, or 9%, from the third quarter of 2020.  Included in other noninterest income for the fourth quarter of 2020 was a gain of $1.4 million associated with the sale of our limited partnership interest in a low-income housing tax credit investment.  Excluding this gain, noninterest income totaled $26.3 million, up by $859 thousand, or 3%, from the third quarter of 2020.  Other linked quarter changes included:

  • Mortgage banking revenues totaled $14.1 million for the fourth quarter of 2020, up by $1.7 million, or 14%, from the third quarter of 2020, with a decrease in realized gains offset by an increase in unrealized gains. Net realized gains decreased on a linked quarter basis, reflecting lower sales volume partially offset by a higher sales yield. Mortgage loans sold to the secondary market amounted to $318 million in the fourth quarter of 2020, down by $36 million, or 10%, from the preceding quarter. Net unrealized gains increased on a linked quarter basis, reflecting an increase in the fair value of mortgage loan commitments as of December 31, 2020.

    Wealth management revenues amounted to $9.2 million in the fourth quarter of 2020, up by $252 thousand, or 3%, on a linked quarter basis due to an increase in asset-based revenues of $280 thousand, or 3%.

  • Wealth management AUA amounted to $6.9 billion at December 31, 2020, up by $471 million, or 7%, from September 30, 2020.  The increase reflected net investment appreciation of $540 million, partially offset by net client asset outflows of $69 million in the fourth quarter of 2020.  The average balance of AUA for the fourth quarter of 2020 increased by approximately $213 million, or 3%, from the average balance for the preceding quarter.

  • Loan related derivative income totaled $173 thousand in the fourth quarter of 2020, down by $1.1 million from the preceding quarter, reflecting lower volume of commercial borrower interest rate swap transactions.

Noninterest Expense
Noninterest expense totaled $34.1 million for the fourth quarter of 2020, up by $1.8 million, or 5%, from the third quarter of 2020.  Included in noninterest expense for the fourth quarter of 2020 was debt prepayment penalty expense of $1.4 million, resulting from paying off higher-yielding FHLB advances in the fourth quarter of 2020.  Excluding the debt prepayment penalty expense, noninterest expense totaled $32.7 million, up by $352 thousand, or 1%, from the third quarter of 2020.

Salaries and employee benefits expense, our largest noninterest expense, amounted to $22.1 million for the fourth quarter of 2020, up by $183 thousand, or 1%, from the preceding quarter.  The remaining increase in noninterest expense reflects modest changes across a variety of other noninterest expense categories, including outsourced services, legal, audit and professional fees, advertising and promotion and other expenses.

Income Tax
Income tax expense totaled $5.5 million for the fourth quarter of 2020, up by $383 thousand from the preceding quarter, largely due to a higher level of pre-tax income.  The effective tax rate for the fourth quarter of 2020 was 22.9%, compared to 21.9% in the preceding quarter.  Based on current federal and applicable state income statutes, the Corporation currently expects its full-year 2021 effective tax rate to be approximately 22.0%.

Investment Securities
The securities portfolio totaled $895 million at December 31, 2020, down by $19 million, or 2%, from September 30, 2020, due to routine pay-downs on mortgage-backed securities and calls of debt securities.  These decreases were partially offset by purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities.  Fourth quarter 2020 purchases totaled $142 million, with a weighted average yield of 1.64%.  Securities represented 16% of total assets at both December 31, 2020 and September 30, 2020.

Loans
Total loans amounted to $4.2 billion at December 31, 2020, down by $86 million, or 2%, from the end of the preceding quarter.  Linked quarter changes included:

  • Commercial loans decreased by $38 million, or 2%, from September 30, 2020. In the fourth quarter of 2020, payoffs and pay-downs amounted to approximately $105 million and included $18 million of PPP loans that were forgiven by the SBA.
  • Residential real estate loans decreased by $39 million, or 3%, from September 30, 2020, reflecting increased payoff and refinancing activity.
  • The consumer loan portfolio decreased by $9 million, or 3%, from the balance at September 30, 2020.

Deposits and Borrowings
Total deposits amounted to $4.4 billion at December 31, 2020, up by $93 million, or 2%, from the end of the preceding quarter.  Included in total deposits are out-of-market wholesale brokered time deposits, which increased by $7 million, or 1%, from September 30, 2020.  Excluding wholesale brokered time deposits, in-market deposits at December 31, 2020 were up by $85 million, or 2%, from the end of the preceding quarter.

Federal Home Loan Bank advances totaled $594 million at December 31, 2020, down by $120 million from September 30, 2020.  There were no Paycheck Protection Program Liquidity Facility ("PPPLF") borrowings outstanding at December 31, 2020, compared to $106 million at September 30, 2020.

Asset Quality
Nonperforming assets amounted to $13.2 million at December 31, 2020, down by $1.5 million from the end of the preceding quarter.  Total nonaccrual loans amounted to $13.2 million, or 0.31% of total loans, at December 31, 2020, compared to $14.7 million, or 0.34% of total loans, at September 30, 2020.

Total past due loans amounted to $12.4 million, or 0.30% of total loans, at December 31, 2020, compared to $10.4 million, or 0.24% of total loans, at September 30, 2020.  The $2.0 million increase in past due loans was concentrated in residential real estate loans.

Total troubled debt restructured ("TDR") loans amounted to $15.7 million as of December 31, 2020, up by $7.1 million from September 30, 2020, largely due to restructurings of two commercial and industrial loan relationships that did not qualify for TDR accounting relief.

The allowance for credit losses ("ACL") on loans amounted to $44.1 million, or 1.05% of total loans, at December 31, 2020, compared to $42.6 million, or 1.00% of total loans, at September 30, 2020.  The ACL on unfunded commitments, included in other liabilities on the Consolidated Balance Sheets, amounted to $2.4 million at December 31, 2020 as compared to $2.2 million, at September 30, 2020.

In the fourth quarter of 2020, a provision for credit losses of $1.8 million was charged to earnings, compared to $1.3 million in the preceding quarter.  In the fourth quarter of 2020, net charge-offs of $118 thousand were recognized, compared to $96 thousand in the preceding quarter.

Capital and Dividends
Total shareholders' equity was $534.2 million at December 31, 2020, up by $6.5 million from September 30, 2020.  This increase included net income of $18.6 million, which was partially offset by $9.1 million in dividend declarations and a charge of $3.9 million to the accumulated other comprehensive income component of shareholders' equity associated with the annual remeasurement of pension plan liabilities. This charge was largely due to a decline in the discount rate used to measure the present value of pension plan liabilities as a result of a reduction in market interest rates in 2020.

Capital levels at December 31, 2020 exceeded the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 13.51% at December 31, 2020, compared to 13.09% at September 30, 2020.

Book value per share amounted to $30.94 at December 31, 2020, compared to $30.57 at September 30, 2020.

The Board of Directors declared a quarterly dividend of 52 cents per share for the quarter ended December 31, 2020, representing an increase of 1 cent per share from the preceding quarter.  The dividend was paid on January 8, 2021 to shareholders of record on January 4, 2021.

Conference Call
Washington Trust will host a conference call to discuss its fourth quarter results, business highlights and outlook on Thursday, January 28, 2021 at 8:30 a.m. (Eastern Time).  Individuals may dial in to the call at 1-888-243-4451.  An audio replay of the call will be available, shortly after the conclusion of the call, by dialing 1-877-344-7529 and entering the Replay PIN Number 10151312; the audio replay will be available through February 4, 2021.  Also, a webcast of the call will be posted in the Investor Relations section of Washington Trust's web site, http://ir.washtrust.com, and will be available through March 31, 2021.

Background
Washington Trust Bancorp, Inc. is the parent of The Washington Trust Company.  Founded in 1800, Washington Trust is the oldest community bank in the nation, the largest state-chartered bank headquartered in Rhode Island and one of the Northeast's premier financial services companies.  Washington Trust offers a full range of financial services, including commercial banking, mortgage banking, personal banking and wealth management and trust services through its offices located in Rhode Island, Connecticut and Massachusetts.  The Corporation's common stock trades on NASDAQ under the symbol WASH.  Investor information is available on the Corporation's web site at http://ir.washtrust.com.

Forward-Looking Statements
This press release contains statements that are "forward-looking statements".  We may also make forward-looking statements in other documents we file with the SEC, in our annual reports to shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees.  You can identify forward-looking statements by the use of the words "believe," "expect," "anticipate," "intend," "estimate," "assume," "outlook," "will," "should," and other expressions that predict or indicate future events and trends and which do not relate to historical matters.  You should not rely on forward-looking statements, because they involve known and unknown risks, uncertainties and other factors, some of which are beyond our control.  These risks, uncertainties and other factors may cause our actual results, performance or achievements to be materially different from the anticipated future results, performance or achievements expressed or implied by the forward-looking statements.

Some of the factors that might cause these differences include the following: the negative impacts and disruptions of the COVID-19 pandemic and measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; the length and extent of the economic contraction as a result of the COVID-19 pandemic; continued deterioration in local, regional, national or international economic conditions or conditions affecting the banking or financial services industries, financial capital markets and the customers and communities we serve; changes in consumer behavior due to changing political, business and economic conditions, including increased unemployment, or legislative or regulatory initiatives; the possibility that future credits losses are higher than currently expected due to changes in economic assumptions or adverse economic developments; volatility in national and international financial markets; reductions in net interest income resulting from interest rate volatility as well as changes in the balance and mix of loans and deposits; reductions in the market value or outflows of wealth management assets under administration; decreases in the value of securities and other assets; reductions in loan demand; changes in loan collectibility, increases in defaults and charge-off rates; changes in the size and nature of our competition; changes in legislation or regulation and accounting principles, policies and guidelines; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters and future pandemics; reputational risk relating to our participation in the Paycheck Protection Program and other pandemic-related legislative and regulatory initiatives and programs; and changes in the assumptions used in making such forward-looking statements. In addition, the factors described under "Risk Factors" in Item 1A of our Annual Report on  Form 10-K for the fiscal year ended December 31, 2019, as updated by our Quarterly Reports on Form 10-Q and other filings submitted to the SEC, may result in these differences. You should carefully review all of these factors and you should be aware that there may be other factors that could cause these differences. These forward-looking statements were based on information, plans and estimates at the date of this report, and we assume no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes.

Supplemental Information - Explanation of Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures.  Washington Trust's management believes that the supplemental non-GAAP information, which consists of measurements and ratios based on tangible equity and tangible assets, is utilized by regulators and market analysts to evaluate a company's financial condition and therefore, such information is useful to investors.  These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies.  Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.


Washington Trust Bancorp, Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited; Dollars in thousands)








Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Assets:






Cash and due from banks

$194,143


$204,113


$215,601


$178,678


$132,193


Short-term investments

8,125


7,902


7,739


6,591


6,262


Mortgage loans held for sale, at fair value

61,614


68,095


43,997


49,751


27,833


Available for sale debt securities, at fair value

894,571


913,850


938,446


917,392


899,490


Federal Home Loan Bank stock, at cost

30,285


37,469


50,017


53,576


50,853


Loans:






Total loans

4,195,990


4,282,047


4,287,641


4,090,396


3,892,999


Less: allowance for credit losses on loans

44,106


42,645


41,441


39,665


27,014


Net loans

4,151,884


4,239,402


4,246,200


4,050,731


3,865,985


Premises and equipment, net

28,870


27,711


28,067


28,543


28,700


Operating lease right-of-use assets

29,521


29,861


27,022


26,098


26,792


Investment in bank-owned life insurance

84,193


83,623


83,056


83,053


82,490


Goodwill

63,909


63,909


63,909


63,909


63,909


Identifiable intangible assets, net

6,305


6,530


6,759


6,988


7,218


Other assets

159,749


167,327


166,147


155,669


100,934


Total assets

$5,713,169


$5,849,792


$5,876,960


$5,620,979


$5,292,659


Liabilities:






Deposits:






Noninterest-bearing deposits

$832,287


$840,444


$815,770


$622,893


$609,924


Interest-bearing deposits

3,546,066


3,445,249


3,285,666


3,083,421


2,888,958


Total deposits

4,378,353


4,285,693


4,101,436


3,706,314


3,498,882


Federal Home Loan Bank advances

593,859


713,868


1,005,051


1,198,534


1,141,464


Payment Protection Program Lending Facility


105,746


38,900




Junior subordinated debentures

22,681


22,681


22,681


22,681


22,681


Operating lease liabilities

31,717


32,012


29,125


28,184


28,861


Other liabilities

152,364


162,099


159,604


156,669


97,279


Total liabilities

5,178,974


5,322,099


5,356,797


5,112,382


4,789,167


Shareholders' Equity:






Common stock

1,085


1,085


1,085


1,085


1,085


Paid-in capital

125,610


124,768


123,684


123,167


123,281


Retained earnings

418,246


408,773


399,386


387,243


390,363


Accumulated other comprehensive income (loss)

(7,391)


(3,403)


(462)


929


(11,237)


Treasury stock, at cost

(3,355)


(3,530)


(3,530)


(3,827)



Total shareholders' equity

534,195


527,693


520,163


508,597


503,492


Total liabilities and shareholders' equity

$5,713,169


$5,849,792


$5,876,960


$5,620,979


$5,292,659


 


Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited; Dollars and shares in thousands, except per share amounts)


For the Three Months Ended


For the Twelve Months Ended


Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019


Dec 31,
2020

Dec 31,
2019

Interest income:









Interest and fees on loans

$34,487


$34,925


$36,005


$40,008


$40,079



$145,425


$165,519


Interest on mortgage loans held for sale

569


468


440


285


359



1,762


1,237


Taxable interest on debt securities

3,869


4,870


5,477


5,834


5,817



20,050


26,367


Nontaxable interest on debt securities








18


Dividends on Federal Home Loan Bank stock

414


532


654


640


693



2,240


2,855


Other interest income

35


39


36


349


435



459


1,667


Total interest and dividend income

39,374


40,834


42,612


47,116


47,383



169,936


197,663


Interest expense:









Deposits

4,632


5,532


7,112


8,536


9,144



25,812


37,101


Federal Home Loan Bank advances

2,305


3,354


4,382


5,765


6,015



15,806


26,168


Junior subordinated debentures

122


135


171


213


230



641


980


Other interest expense

72


159


2





233



Total interest expense

7,131


9,180


11,667


14,514


15,389



42,492


64,249


Net interest income

32,243


31,654


30,945


32,602


31,994



127,444


133,414


Provision for credit losses

1,781


1,325


2,200


7,036




12,342


1,575


Net interest income after provision for credit losses

30,462


30,329


28,745


25,566


31,994



115,102


131,839


Noninterest income:









Wealth management revenues

9,206


8,954


8,605


8,689


8,894



35,454


36,848


Mortgage banking revenues

14,077


12,353


14,851


6,096


3,669



47,377


14,795


Card interchange fees

1,148


1,161


1,031


947


1,100



4,287


4,214


Service charges on deposit accounts

767


598


517


860


941



2,742


3,684


Loan related derivative income

173


1,264


99


2,455


1,116



3,991


3,993


Income from bank-owned life insurance

569


567


791


564


570



2,491


2,354


Net realized gains (losses) on securities





27




(53)


Other income

1,787


571


426


316


301



3,100


1,245


Total noninterest income

27,727


25,468


26,320


19,927


16,618



99,442


67,080


Noninterest expense:









Salaries and employee benefits

22,075


21,892


19,464


19,468


18,374



82,899


72,761


Outsourced services

2,950


3,160


2,784


3,000


2,752



11,894


10,598


Net occupancy

2,083


2,012


1,909


2,019


1,986



8,023


7,821


Equipment

1,025


934


895


977


996



3,831


4,081


Legal, audit and professional fees

1,014


1,252


659


822


692



3,747


2,535


FDIC deposit insurance costs

330


392


674


422


109



1,818


618


Advertising and promotion

640


384


186


259


402



1,469


1,534


Amortization of intangibles

226


228


230


230


229



914


943


Debt prepayment penalties

1,413







1,413



Other expenses

2,353


2,090


1,677


3,256


3,215



9,376


9,849


Total noninterest expense

34,109


32,344


28,478


30,453


28,755



125,384


110,740


Income before income taxes

24,080


23,453


26,587


15,040


19,857



89,160


88,179


Income tax expense

5,514


5,131


5,547


3,139


4,321



19,331


19,061


Net income

$18,566


$18,322


$21,040


$11,901


$15,536



$69,829


$69,118











Net income available to common shareholders

$18,524


$18,285


$21,000


$11,869


$15,502



$69,678


$68,979











Weighted average common shares outstanding:









  Basic

17,264


17,260


17,257


17,345


17,351



17,282


17,331


  Diluted

17,360


17,317


17,292


17,441


17,436



17,402


17,414


Earnings per common share:









  Basic

$1.07


$1.06


$1.22


$0.68


$0.89



$4.03


$3.98


  Diluted

$1.07


$1.06


$1.21


$0.68


$0.89



$4.00


$3.96











Cash dividends declared per share

$0.52


$0.51


$0.51


$0.51


$0.51



$2.05


$2.00


 


Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited; Dollars and shares in thousands, except per share amounts)




Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Share and Equity Related Data:






Book value per share

$30.94


$30.57


$30.14


$29.48


$29.00


Tangible book value per share - Non-GAAP (1)

$26.87


$26.49


$26.04


$25.37


$24.90


Market value per share

$44.80


$30.66


$32.75


$36.56


$53.79


Shares issued at end of period

17,363


17,363


17,363


17,363


17,363


Shares outstanding at end of period

17,265


17,260


17,260


17,252


17,363








Capital Ratios (2):






Tier 1 risk-based capital

12.61

%

12.23

%

11.95

%

11.62

%

12.23

%

Total risk-based capital

13.51

%

13.09

%

12.78

%

12.42

%

12.94

%

Tier 1 leverage ratio

8.95

%

8.77

%

8.42

%

8.77

%

9.04

%

Common equity tier 1

12.06

%

11.69

%

11.40

%

11.08

%

11.65

%







Balance Sheet Ratios:






Equity to assets

9.35

%

9.02

%

8.85

%

9.05

%

9.51

%

Tangible equity to tangible assets - Non-GAAP (1)

8.22

%

7.91

%

7.74

%

7.89

%

8.28

%

Loans to deposits (3)

96.2

%

100.5

%

104.6

%

110.6

%

111.3

%

 




For the Twelve Months Ended


For the Three Months Ended



Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019


Dec 31,
2020

Dec 31,
2019

Performance Ratios (4):









Net interest margin (5)

2.39

%

2.31

%

2.31

%

2.61

%

2.61

%


2.40

%

2.77

%

Return on average assets (net income divided by average assets)

1.28

%

1.24

%

1.46

%

0.89

%

1.18

%


1.22

%

1.34

%

Return on average tangible assets - Non-GAAP (1)

1.30

%

1.26

%

1.48

%

0.90

%

1.20

%


1.24

%

1.36

%

Return on average equity (net income available for common shareholders divided by average equity)

13.96

%

13.99

%

16.51

%

9.49

%

12.24

%


13.51

%

14.34

%

Return on average tangible equity - Non-GAAP (1)

16.10

%

16.19

%

19.15

%

11.05

%

14.26

%


15.66

%

16.85

%

Efficiency ratio (6)

56.9

%

56.6

%

49.7

%

58.0

%

59.2

%


55.3

%

55.2

%



(1)

See the section labeled "Supplemental Information - Calculation of Non-GAAP Financial Measures" at the end of this document.

(2)

Estimated for December 31, 2020 and actuals for prior periods.

(3)

Period-end balances of net loans and mortgage loans held for sale as a percentage of total deposits.

(4)

Annualized based on the actual number of days in the period.

(5)

Fully taxable equivalent (FTE) net interest income as a percentage of average-earnings assets.

(6)

Total noninterest expense as percentage of total revenues (net interest income and noninterest income).

 


Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited; Dollars in thousands)







For the Three Months Ended


For the Twelve Months Ended


Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019


Dec 31,
2020

Dec 31,
2019

Wealth Management Results









Wealth Management Revenues:









Asset-based revenues

$9,066


$8,786


$8,156


$8,355


$8,731



$34,363


$35,806


Transaction-based revenues

140


168


449


334


163



1,091


1,042


Total wealth management revenues

$9,206


$8,954


$8,605


$8,689


$8,894



$35,454


$36,848











Assets Under Administration (AUA):









Balance at beginning of period

$6,395,652


$6,138,845


$5,337,733


$6,235,801


$6,126,327



$6,235,801


$5,910,814


Net investment appreciation (depreciation) & income

540,189


335,209


671,602


(772,735)


310,766



774,265


1,119,826


Net client asset inflows (outflows)

(69,104)


(78,402)


129,510


(125,333)


(243,175)



(143,329)


(836,722)


Other (1)





41,883




41,883


Balance at end of period

$6,866,737


$6,395,652


$6,138,845


$5,337,733


$6,235,801



$6,866,737


$6,235,801











Percentage of AUA that are managed assets

91%

90%

90%

89%

90%


91%

90%










Mortgage Banking Results









Mortgage Banking Revenues:









Realized gains on loan sales, net (2)

$13,394


$14,280


$10,646


$3,688


$4,608



$42,008


$13,978


Unrealized gains (losses), net (3)

813


(1,555)


4,415


2,325


(1,025)



5,998


354


Loan servicing fee income, net (4)

(130)


(372)


(210)


83


86



(629)


463


Total mortgage banking revenues

$14,077


$12,353


$14,851


$6,096


$3,669



$47,377


$14,795











Residential Mortgage Loan Originations:









Originations for retention in portfolio

$134,002


$132,726


$126,894


$108,498


$120,882



$502,120


$347,390


Originations for sale to secondary market (5)

312,226


377,137


299,321


183,222


160,175



1,171,906


598,103


Total mortgage loan originations

$446,228


$509,863


$426,215


$291,720


$281,057



$1,674,026


$945,493











Residential Mortgage Loans Sold:









Sold with servicing rights retained

$240,104


$317,920


$246,945


$44,498


$42,612



$849,467


$96,160


Sold with servicing rights released (5)

78,072


36,250


58,279


117,693


134,091



290,294


495,012


Total mortgage loans sold

$318,176


$354,170


$305,224


$162,191


$176,703



$1,139,761


$591,172




(1)

Represents the classification of certain non-fee generating assets as AUA due to a reporting change in the fourth quarter of 2019.

(2)

Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.

(3)

Represents fair value adjustments on mortgage loans held for sale and forward loan commitments.

(4)

Represents loan servicing fee income, net of servicing right amortization and valuation adjustments.

(5)

Includes brokered loans (loans originated for others).

 


Washington Trust Bancorp, Inc. and Subsidiaries

END OF PERIOD LOAN COMPOSITION

(Unaudited; Dollars in thousands)




Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Loans:






Commercial real estate (1)

$1,633,024


$1,665,745


$1,630,998


$1,618,020


$1,547,572


Commercial & industrial

817,408


822,269


852,445


655,157


585,289


Total commercial

2,450,432


2,488,014


2,483,443


2,273,177


2,132,861








Residential real estate (2)

1,467,312


1,506,726


1,508,223


1,510,472


1,449,090








Home equity

259,185


268,551


277,632


287,134


290,874


Other

19,061


18,756


18,343


19,613


20,174


Total consumer

278,246


287,307


295,975


306,747


311,048


Total loans

$4,195,990


$4,282,047


$4,287,641


$4,090,396


$3,892,999




(1)

Commercial real estate loans consist of commercial mortgages and construction and development loans.  Commercial mortgages are loans secured by income producing property.

(2)

Residential real estate loans consist of mortgage and homeowner construction loans secured by one- to four-family residential properties.

 


December 31, 2020


December 31, 2019


Count

Balance

% of Total


Count

Balance

% of Total

Commercial Real Estate Portfolio Segmentation:








Multi-family dwelling

137


$524,874


32

%


123


$430,502


28

%

Retail

136


339,569


21



110


314,661


20


Office

73


290,756


18



78


294,910


19


Hospitality

40


157,720


10



32


128,867


8


Healthcare

15


109,321


7



16


110,409


7


Industrial and warehouse

28


97,055


6



25


82,432


5


Commercial mixed use

22


42,405


2



48


73,895


5


Other

38


71,324


4



70


111,896


8


Commercial real estate loans

489


$1,633,024


100

%


502


$1,547,572


100

%









Commercial & Industrial Portfolio Segmentation:








Healthcare and social assistance

253


$200,217


24

%


86


$138,857


24

%

Manufacturing

146


88,802


11



65


53,561


9


Owner occupied and other real estate

268


74,309


9



157


46,033


8


Educational services

53


64,969


8



22


56,556


10


Retail

192


63,895


8



75


43,386


7


Accommodation and food services

271


47,020


6



64


16,562


3


Professional, scientific and technical

265


39,295


5



66


37,599


6


Entertainment and recreation

91


29,415


4



35


30,807


5


Information

32


28,394


3



11


22,162


4


Finance and insurance

106


26,244


3



57


28,501


5


Transportation and warehousing

42


24,061


3



23


20,960


4


Public administration

26


23,319


3



23


25,107


4


Other

772


107,468


13



225


65,198


11


Commercial & industrial loans

2,517


$817,408


100

%


909


$585,289


100

%

 

Washington Trust Bancorp, Inc. and Subsidiaries

SUPPLEMENTAL LOAN PORTFOLIO INFORMATION

(Unaudited; Dollars in thousands)










December 31, 2020


January 21, 2021


Count

Balance

% of
Outstanding
Balance,
excl PPP
loans (1)


Count

Balance

% of
Outstanding
Balance,
excl PPP
loans (1)

Loan Deferments by Portfolio:








Commercial Real Estate Deferments by Segment:








Hospitality

20


$83,073


53

%


16


$69,529


44

%

Retail

5


39,781


12



3


20,600


6


Healthcare

2


22,305


20



2


22,345


20


Office

2


2,457


1



2


2,457


1


Commercial mixed use

1


637


2






Multi-family dwelling

1


364




1


364



Other

7


27,785


39



7


27,786


39


Subtotal - commercial real estate deferments

38


176,402


11



31


143,081


9


Commercial & Industrial Deferments by Segment:








Healthcare and social assistance

5


19,620


13



5


19,702


13


Accommodation and food services

2


2,889


12



2


2,889


12


Transportation and warehousing

4


1,120


5



4


1,120


5


Manufacturing

2


947


1



2


947


1


Entertainment and recreation

3


560


2



3


557


2


Owner occupied and other real estate

1


326


1



1


326


1


Other

4


7,673


12



4


7,676


12


Subtotal - commercial & industrial deferments

21


33,135


5



21


33,217


5


Total commercial deferments

59


209,537


9



52


176,298


8


Residential real estate deferments

66


34,049


2



52


26,404


2


Consumer deferments

11


1,110




10


715



Total loan deferments

136


$244,696


6

%


114


$203,417


5

%



(1)

Percent of respective outstanding portfolio segment balance, excluding PPP loans, as of December 31, 2020.

 


December 31, 2020


Count

Balance

% of Total

PPP Loans By Industry:




Healthcare and social assistance

173


$47,354


24

%

Accommodation and food services

209


23,678


12


Manufacturing

89


23,321


12


Professional, scientific and technical

220


20,031


10


Retail

134


12,107


6


Educational services

32


9,681


5


Owner occupied and other real estate

115


9,241


5


Entertainment and recreation

61


3,386


2


Information

20


2,478


1


Transportation and warehousing

21


2,059


1


Finance and insurance

55


2,000


1


Public administration

4


483



Other

573


43,961


21


Total PPP loans (included in the commercial & industrial loan portfolio)

1,706


$199,780


100

%





Average PPP loan size


$117



Net unamortized fees on PPP loans


$3,893



 

Washington Trust Bancorp, Inc. and Subsidiaries

END OF PERIOD LOAN AND DEPOSIT COMPOSITION

(Unaudited; Dollars in thousands)








December 31, 2020


December 31, 2019


Balance

% of Total


Balance

% of Total

Commercial Real Estate Loans by Property Location:






Connecticut

$649,919


40

%


$616,484


40

%

Massachusetts

468,947


29



458,029


30


Rhode Island

431,133


26



394,929


25


Subtotal

1,549,999


95



1,469,442


95


All other states

83,025


5



78,130


5


Total commercial real estate loans

$1,633,024


100

%


$1,547,572


100

%







Residential Real Estate Loans by Property Location:






Massachusetts

$994,800


68

%


$932,726


64

%

Rhode Island

331,713


23



356,392


25


Connecticut

122,102


8



140,574


10


Subtotal

1,448,615


99



1,429,692


99


All other states

18,697


1



19,398


1


Total residential real estate loans

$1,467,312


100

%


$1,449,090


100

%

 


Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Deposits:






Noninterest-bearing demand deposits

$832,287


$840,444


$815,770


$622,893


$609,924


Interest-bearing demand deposits

174,290


170,198


158,343


178,391


159,938


NOW accounts

698,706


644,909


617,792


528,650


520,295


Money market accounts

910,167


877,536


834,954


784,893


765,899


Savings accounts

466,507


439,383


417,195


382,509


373,503


Time deposits (in-market)

704,855


729,058


728,801


776,992


784,481


In-market deposits

3,786,812


3,701,528


3,572,855


3,274,328


3,214,040


Wholesale brokered time deposits

591,541


584,165


528,581


431,986


284,842


Total deposits

$4,378,353


$4,285,693


$4,101,436


$3,706,314


$3,498,882


 


Washington Trust Bancorp, Inc. and Subsidiaries

CREDIT & ASSET QUALITY DATA

(Unaudited; Dollars in thousands)




Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Asset Quality Ratios:






Nonperforming assets to total assets

0.23

%

0.25

%

0.27

%

0.32

%

0.35

%

Nonaccrual loans to total loans

0.31

%

0.34

%

0.37

%

0.44

%

0.45

%

Total past due loans to total loans

0.30

%

0.24

%

0.34

%

0.40

%

0.40

%

Allowance for credit losses on loans to nonaccrual loans

334.21

%

289.31

%

258.73

%

221.37

%

155.18

%

Allowance for credit losses on loans to total loans

1.05

%

1.00

%

0.97

%

0.97

%

0.69

%







Nonperforming Assets:






Commercial real estate

$—


$431


$431


$450


$603


Commercial & industrial




290


657


Total commercial


431


431


740


1,260


Residential real estate

11,981


12,792


13,850


15,423


14,297


Home equity

1,128


1,429


1,648


1,667


1,763


Other consumer

88


88


88


88


88


Total consumer

1,216


1,517


1,736


1,755


1,851


Total nonaccrual loans

13,197


14,740


16,017


17,918


17,408


Other real estate owned




28


1,109


Total nonperforming assets

$13,197


$14,740


$16,017


$17,946


$18,517








Past Due Loans (30 days or more past due):






Commercial real estate

$265


$431


$431


$1,275


$1,433


Commercial & industrial

3


21


3


310


1


Total commercial

268


452


434


1,585


1,434


Residential real estate

10,339


8,081


12,499


12,293


11,429


Home equity

1,667


1,753


1,633


2,482


2,696


Other consumer

118


108


106


115


130


Total consumer

1,785


1,861


1,739


2,597


2,826


Total past due loans

$12,392


$10,394


$14,672


$16,475


$15,689








Accruing loans 90 days or more past due

$—


$—


$—


$—


$—


Nonaccrual loans included in past due loans

$8,521


$8,799


$10,553


$11,385


$11,477








Troubled Debt Restructurings:






Accruing TDRs

$13,340


$5,709


$5,473


$373


$376


Nonaccrual TDRs

2,345


2,894


998


490


492


Total TDRs

$15,685


$8,603


$6,471


$863


$868


 

Washington Trust Bancorp, Inc. and Subsidiaries

CREDIT & ASSET QUALITY DATA

(Unaudited; Dollars in thousands)


For the Three Months Ended


For the Twelve Months Ended


Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019


Dec 31,
2020

Dec 31,
2019

Nonaccrual Loan Activity:









Balance at beginning of period

$14,740


$16,017


$17,918


$17,408


$14,902



$17,408


$11,707


Additions to nonaccrual status

707


971


237


1,729


2,766



3,644


11,982


Loans returned to accruing status

(1,112)


(1,623)


(154)


(393)




(3,282)


(1,570)


Loans charged-off

(246)


(111)


(325)


(635)


(132)



(1,317)


(2,020)


Loans transferred to other real estate owned

(285)




(28)




(313)


(2,000)


Payments, payoffs and other changes

(607)


(514)


(1,659)


(163)


(128)



(2,943)


(691)


Balance at end of period

$13,197


$14,740


$16,017


$17,918


$17,408



$13,197


$17,408











Allowance for Credit Losses on Loans:









Balance at beginning of period

$42,645


$41,441


$39,665


$27,014


$26,997



$27,014


$27,072


Adoption of CECL accounting standard (Topic 326)




6,501




6,501



Provision for credit losses on loans (1)

1,579


1,300


2,084


6,773




11,736


1,575


Charge-offs

(245)


(111)


(326)


(635)


(132)



(1,317)


(2,020)


Recoveries

127


15


18


12


149



172


387


Balance at end of period

$44,106


$42,645


$41,441


$39,665


$27,014



$44,106


$27,014











Allowance for Credit Losses on Unfunded Commitments:








Balance at beginning of period

$2,180


$2,155


$2,039


$293


$317



$293


$293


Adoption of CECL accounting standard (Topic 326)




1,483




1,483



Provision for credit losses on unfunded commitments (2)

202


25


116


263


(24)



606


1,427


Balance at end of period (3)

$2,382


$2,180


$2,155


$2,039


$293



$2,382


$1,720




(1)

Included in provision for credit losses in the Consolidated Statements of Income.

(2)

Included in provision for credit losses in the Consolidated Statements of Income for each period in 2020.  For periods prior to 2020, included in other noninterest expense in the Consolidated Statements of Income.

(3)

Included in other liabilities in the Consolidated Balance Sheets.

 


For the Three Months Ended


For the Twelve Months Ended


Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019


Dec 31,
2020

Dec 31,
2019

Net Loan Charge-Offs (Recoveries):









Commercial real estate

$133


$—


$19


$153


($44)



$305


$903


Commercial & industrial

(12)



284


290


(15)



562


(147)


Total commercial

121



303


443


(59)



867


756


Residential real estate

(20)


99






79


486


Home equity

9


(4)


(5)


172


17



172


318


Other consumer

8


1


10


8


25



27


73


Total consumer

17


(3)


5


180


42



199


391


Total

$118


$96


$308


$623


($17)



$1,145


$1,633











Net charge-offs to average loans (annualized)

0.01

%

0.01

%

0.03

%

0.06

%

%


0.03

%

0.04

%

The following table presents average balance and interest rate information.  Tax-exempt income is converted to a fully taxable equivalent basis using the statutory federal income tax rate adjusted for applicable state income taxes net of the related federal tax benefit.  Unrealized gains (losses) on available for sale securities and fair value adjustments on mortgage loans held for sale are excluded from the average balance and yield calculations.  Nonaccrual loans, as well as interest recognized on these loans, are included in amounts presented for loans.

Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)

(Unaudited; Dollars in thousands)

For the Three Months Ended

December 31, 2020


September 30, 2020


Quarter Change


Average Balance

Interest

Yield/
Rate


Average Balance

Interest

Yield/
Rate


Average Balance

Interest

Yield/
Rate


Assets:












Cash, federal funds sold and short-term investments

$172,731


$35


0.08

%


$168,106


$39


0.09

%


$4,625


($4)


(0.01)

%

Mortgage loans held for sale

71,113


569


3.18



61,043


468


3.05



10,070


101


0.13


Taxable debt securities

892,112


3,869


1.73



906,977


4,870


2.14



(14,865)


(1,001)


(0.41)


FHLB stock

33,320


414


4.94



43,839


532


4.83



(10,519)


(118)


0.11


Commercial real estate

1,658,809


11,905


2.86



1,652,136


11,649


2.81



6,673


256


0.05


Commercial & industrial

818,611


7,174


3.49



849,452


6,920


3.24



(30,841)


254


0.25


Total commercial

2,477,420


19,079


3.06



2,501,588


18,569


2.95



(24,168)


510


0.11


Residential real estate

1,475,699


13,206


3.56



1,510,621


14,047


3.70



(34,922)


(841)


(0.14)


Home equity

264,811


2,229


3.35



276,221


2,320


3.34



(11,410)


(91)


0.01


Other

18,209


226


4.94



18,706


237


5.04



(497)


(11)


(0.10)


Total consumer

283,020


2,455


3.45



294,927


2,557


3.45



(11,907)


(102)



Total loans

4,236,139


34,740


3.26



4,307,136


35,173


3.25



(70,997)


(433)


0.01


Total interest-earning assets

5,405,415


39,627


2.92



5,487,101


41,082


2.98



(81,686)


(1,455)


(0.06)


Noninterest-earning assets

362,848





377,348





(14,500)




Total assets

$5,768,263





$5,864,449





($96,186)




Liabilities and Shareholders' Equity:












Interest-bearing demand deposits

$161,664


$81


0.20

%


$157,986


$83


0.21

%


$3,678


($2)


(0.01)

%

NOW accounts

664,055


115


0.07



631,148


99


0.06



32,907


16


0.01


Money market accounts

903,607


963


0.42



839,032


977


0.46



64,575


(14)


(0.04)


Savings accounts

455,933


70


0.06



428,781


67


0.06



27,152


3



Time deposits (in-market)

711,838


2,566


1.43



730,464


3,015


1.64



(18,626)


(449)


(0.21)


Total interest-bearing in-market deposits

2,897,097


3,795


0.52



2,787,411


4,241


0.61



109,686


(446)


(0.09)


Wholesale brokered time deposits

589,272


837


0.57



463,756


1,291


1.11



125,516


(454)


(0.54)


Total interest-bearing deposits

3,486,369


4,632


0.53



3,251,167


5,532


0.68



235,202


(900)


(0.15)


FHLB advances

634,081


2,305


1.45



860,758


3,354


1.55



(226,677)


(1,049)


(0.10)


Junior subordinated debentures

22,681


122


2.14



22,681


135


2.37




(13)


(0.23)


PPPLF borrowings

81,858


72


0.35



180,128


159


0.35



(98,270)


(87)



Total interest-bearing liabilities

4,224,989


7,131


0.67



4,314,734


9,180


0.85



(89,745)


(2,049)


(0.18)


Noninterest-bearing demand deposits

838,713





842,949





(4,236)




Other liabilities

176,592





186,981





(10,389)




Shareholders' equity

527,969





519,785





8,184




Total liabilities and shareholders' equity

$5,768,263





$5,864,449





($96,186)




Net interest income (FTE)


$32,496





$31,902





$594



Interest rate spread



2.25

%




2.13

%




0.12

%

Net interest margin



2.39

%




2.31

%




0.08

%

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:

For the Three Months Ended

Dec 31, 2020

Sep 30, 2020

Quarter Change

Commercial loans

$253


$248


$5


Total

$253


$248


$5













Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)

(Unaudited; Dollars in thousands)

For the Twelve Months Ended

December 31, 2020

December 31, 2019

Change


Average Balance

Interest

Yield/
Rate

Average Balance

Interest

Yield/
 Rate

Average Balance

Interest

Yield/
 Rate


Assets:










Cash, federal funds sold and short-term investments

$160,427


$459


0.29

%

$85,447


$1,667


1.95

%

$74,980


($1,208)


(1.66)

%

Mortgage loans for sale

54,237


1,762


3.25


30,928


1,237


4.00


23,309


525


(0.75)


Taxable debt securities

902,278


20,050


2.22


947,875


26,367


2.78


(45,597)


(6,317)


(0.56)


Nontaxable debt securities




450


23


5.11


(450)


(23)


(5.11)


Total securities

902,278


20,050


2.22


948,325


26,390


2.78


(46,047)


(6,340)


(0.56)


FHLB stock

45,235


2,240


4.95


47,761


2,855


5.98


(2,526)


(615)


(1.03)


Commercial real estate

1,632,460


52,231


3.20


1,481,116


68,193


4.60


151,344


(15,962)


(1.40)


Commercial & industrial

767,176


27,410


3.57


596,451


28,545


4.79


170,725


(1,135)


(1.22)


Total commercial

2,399,636


79,641


3.32


2,077,567


96,738


4.66


322,069


(17,097)


(1.34)


Residential real estate

1,488,343


55,866


3.75


1,368,824


54,932


4.01


119,519


934


(0.26)


Home equity

277,296


10,032


3.62


286,767


14,011


4.89


(9,471)


(3,979)


(1.27)


Other

18,929


941


4.97


23,153


1,137


4.91


(4,224)


(196)


0.06


Total consumer

296,225


10,973


3.70


309,920


15,148


4.89


(13,695)


(4,175)


(1.19)


Total loans

4,184,204


146,480


3.50


3,756,311


166,818


4.44


427,893


(20,338)


(0.94)


Total interest-earning assets

5,346,381


170,991


3.20


4,868,772


198,967


4.09


477,609


(27,976)


(0.89)


Noninterest-earning assets

358,569




300,549




58,020




Total assets

$5,704,950




$5,169,321




$535,629




Liabilities and Shareholders' Equity:










Interest-bearing demand deposits

$159,366


$806


0.51

%

$144,836


$2,537


1.75

%

$14,530


($1,731)


(1.24)

%

NOW accounts

593,105


368


0.06


469,540


310


0.07


123,565


58


(0.01)


Money market accounts

839,915


5,402


0.64


693,921


7,713


1.11


145,994


(2,311)


(0.47)


Savings accounts

415,741


265


0.06


365,927


272


0.07


49,814


(7)


(0.01)


Time deposits (in-market)

742,236


13,138


1.77


794,124


16,056


2.02


(51,888)


(2,918)


(0.25)


Total interest-bearing in-market deposits

2,750,363


19,979


0.73


2,468,348


26,888


1.09


282,015


(6,909)


(0.36)


Wholesale brokered time deposits

501,306


5,833


1.16


461,862


10,213


2.21


39,444


(4,380)


(1.05)


Total interest-bearing deposits

3,251,669


25,812


0.79


2,930,210


37,101


1.27


321,459


(11,289)


(0.48)


FHLB advances

920,704


15,806


1.72


1,015,914


26,168


2.58


(95,210)


(10,362)


(0.86)


Junior subordinated debentures

22,681


641


2.83


22,681


980


4.32



(339)


(1.49)


PPPLF borrowings

66,492


233


0.35





66,492


233


0.35


Total interest-bearing liabilities

4,261,546


42,492


1.00


3,968,805


64,249


1.62


292,741


(21,757)


(0.62)


Noninterest-bearing demand deposits

759,841




615,049




144,792




Other liabilities

167,861




104,463




63,398




Shareholders' equity

515,702




481,004




34,698




Total liabilities and shareholders' equity

$5,704,950




$5,169,321




$535,629




Net interest income (FTE)


$128,499




$134,718




($6,219)



Interest rate spread



2.20

%



2.47

%



(0.27)

%

Net interest margin



2.40

%



2.77

%



(0.37)

%

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:

For the Twelve Months Ended

Dec 31, 2020

Dec 31, 2019

Change

Commercial loans

$1,055


$1,299


($244)


Nontaxable debt securities


5


(5)


Total

$1,055


$1,304


($249)


 


Washington Trust Bancorp, Inc. and Subsidiaries

SUPPLEMENTAL INFORMATION - Calculation of Non-GAAP Financial Measures

(Unaudited; Dollars in thousands, except per share amounts)




Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Tangible Book Value per Share:






Total shareholders' equity, as reported

$534,195


$527,693


$520,163


$508,597


$503,492


Less:






Goodwill

63,909


63,909


63,909


63,909


63,909


Identifiable intangible assets, net

6,305


6,530


6,759


6,988


7,218


Total tangible shareholders' equity

$463,981


$457,254


$449,495


$437,700


$432,365








Shares outstanding, as reported

17,265


17,260


17,260


17,252


17,363








Book value per share - GAAP

$30.94


$30.57


$30.14


$29.48


$29.00


Tangible book value per share - Non-GAAP

$26.87


$26.49


$26.04


$25.37


$24.90








Tangible Equity to Tangible Assets:






Total tangible shareholders' equity

$463,981


$457,254


$449,495


$437,700


$432,365








Total assets, as reported

$5,713,169


$5,849,792


$5,876,960


$5,620,979


$5,292,659


Less:






Goodwill

63,909


63,909


63,909


63,909


63,909


Identifiable intangible assets, net

6,305


6,530


6,759


6,988


7,218


Total tangible assets

$5,642,955


$5,779,353


$5,806,292


$5,550,082


$5,221,532








Equity to assets - GAAP

9.35

%

9.02

%

8.85

%

9.05

%

9.51

%

Tangible equity to tangible assets - Non-GAAP

8.22

%

7.91

%

7.74

%

7.89

%

8.28

%

 


For the Three Months Ended


For the Twelve Months Ended


Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019


Dec 31,
2020

Dec 31,
2019

Return on Average Tangible Assets:









Net income, as reported

$18,566


$18,322


$21,040


$11,901


$15,536



$69,829


$69,118











Total average assets, as reported

$5,768,263


$5,864,449


$5,789,692


$5,394,948


$5,227,035



$5,704,950


$5,169,321


Less average balances of:









Goodwill

63,909


63,909


63,909


63,909


63,909



63,909


63,909


Identifiable intangible assets, net

6,414


6,641


6,871


7,100


7,330



6,755


7,681


Total average tangible assets

$5,697,940


$5,793,899


$5,718,912


$5,323,939


$5,155,796



$5,634,286


$5,097,731











Return on average assets - GAAP

1.28

%

1.24

%

1.46

%

0.89

%

1.18

%


1.22

%

1.34

%

Return on average tangible assets - Non-GAAP

1.30

%

1.26

%

1.48

%

0.90

%

1.20

%


1.24

%

1.36

%










Return on Average Tangible Equity:









Net income available to common shareholders, as reported

$18,524


$18,285


$21,000


$11,869


$15,502



$69,678


$68,979











Total average equity, as reported

$527,969


$519,785


$511,751


$503,124


$502,614



$515,702


$481,004


Less average balances of:









Goodwill

63,909


63,909


63,909


63,909


63,909



63,909


63,909


Identifiable intangible assets, net

6,414


6,641


6,871


7,100


7,330



6,755


7,681


Total average tangible equity

$457,646


$449,235


$440,971


$432,115


$431,375



$445,038


$409,414











Return on average equity - GAAP

13.96

%

13.99

%

16.51

%

9.49

%

12.24

%


13.51

%

14.34

%

Return on average tangible equity - Non-GAAP

16.10

%

16.19

%

19.15

%

11.05

%

14.26

%


15.66

%

16.85

%

 

Category: Earnings

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/washington-trust-reports-fourth-quarter-and-full-year-2020-earnings-301216249.html

SOURCE Washington Trust Bancorp, Inc.