Washington Trust Reports Third Quarter 2020 Earnings

WESTERLY, R.I., Oct. 19, 2020 /PRNewswire/ -- Washington Trust Bancorp, Inc. (Nasdaq:WASH), parent company of The Washington Trust Company, today announced third quarter 2020 net income of $18.3 million, or $1.06 per diluted share, compared to net income of $21.0 million, or $1.21 per diluted share, reported for the second quarter of 2020.

(PRNewsfoto/Washington Trust Bancorp, Inc.)

"Washington Trust's third quarter results reflect our success at generating solid earnings during the most challenging of economic times," stated Edward O. Handy III, Chairman and Chief Executive Officer.  "We had good performances across key business lines, led by strong mortgage banking activity, increases in wealth management assets under administration, and in-market deposit growth.  As we move forward, we do so cautiously, but with confidence in our team, our business model and our strong financial foundation."

Selected financial highlights for the third quarter of 2020 include:

  • Returns on average equity and average assets for the third quarter were 13.99% and 1.24%, respectively, compared to 16.51% and 1.46%, respectively, in the preceding quarter.
  • The provision for credit losses was $1.3 million in the third quarter, compared to $2.2 million in the preceding quarter.
  • Wealth management revenues were $9.0 million for the third quarter, up by $349 thousand, or 4%, from the preceding quarter.
  • Mortgage banking continued its strong performance in the third quarter with revenues totaling $12.4 million.  Third quarter 2020 mortgage banking revenues were up by $7.5 million, or 155%, from the same period a year ago.
  • Residential mortgage loan origination activity amounted to an all-time quarterly high of $510 million in the third quarter of 2020, up by $83.6 million, or 20%, from the preceding quarter.  Residential mortgage loan originations increased by $215 million, or 73%, from the same period a year ago.
  • Total loans amounted to $4.3 billion at September 30, 2020, essentially flat from the end of the preceding quarter.  Total loans were up by $504 million, or 13%, from a year ago.
  • In-market deposits (total deposits less out-of-market wholesale brokered deposits) amounted to $3.7 billion at  September 30, 2020, up by $129 million, or 4%, from the end of the preceding quarter, and up by $546 million, or 17%, from a year ago.

Net Interest Income
Net interest income was $31.7 million for the third quarter of 2020, up by $709 thousand, or 2%, from the second quarter of 2020.  The net interest margin was 2.31% for the third quarter, unchanged from the preceding quarter.

Significant linked quarter changes included:

  • Average interest-earning assets increased by $63 million, with an increase of $81 million in average loans, partially offset by a decrease of $19 million in average cash and short-term investments balances.  The yield on interest-earning assets for the third quarter was 2.98%, down by 20 basis points from the preceding quarter, reflecting the impact of lower market interest rates.
  • Average interest-bearing liabilities decreased by $43 million, with a decrease of $126 million in average wholesale funding balances, partially offset by an increase of $83 million in average in-market deposits.  Wholesale funding balances consist of wholesale brokered time deposits, Federal Home Loan Bank advances and Federal Reserve Payment Protection Program Lending Facility ("PPPLF") borrowings.  The cost of interest-bearing liabilities for the third quarter of 2020 was 0.85%, down by 23 basis points from the preceding quarter, reflecting the impact of lower market interest rates.
  • Average noninterest-bearing demand deposit balances increased by $98 million from the preceding quarter.

Noninterest Income
Noninterest income totaled $25.5 million for the third quarter of 2020, down by $852 thousand, or 3%, from the second quarter of 2020.  Linked quarter changes included:

  • Mortgage banking revenues totaled $12.4 million for the third quarter of 2020, down by $2.5 million, or 17%, from the record quarterly level in the second quarter of 2020, with a decline in unrealized gains partially offset by an increase in realized gains.  Net realized gains increased on a linked quarter basis due to increased sales volume and sales yield on loans sold to the secondary market.  Mortgage loans sold to the secondary market reached an all-time quarterly high of $354 million in the third quarter of 2020, up by $49 million, or 16%, from the preceding quarter.  Net unrealized gains decreased on a linked quarter basis, reflecting a decrease in the mortgage pipeline and a corresponding decrease in the fair value of mortgage loan commitments as of September 30, 2020.
  • Wealth management revenues amounted to $9.0 million for the third quarter of 2020, up by $349 thousand, or 4%, on a linked quarter basis.  This included an increase in asset-based revenues of $630 thousand, or 8%, partially offset by a decrease in transaction-based revenues of $281 thousand, or 63%.  The decline in transaction-based revenues was mainly due to tax preparation fees, which are generally concentrated in the first half of the year.
    Wealth management assets under administration ("AUA") amounted to $6.4 billion at September 30, 2020, up by $257 million, or 4%, from June 30, 2020.  The increase reflected net investment appreciation of $335 million, partially offset by net client asset outflows of $78 million in the third quarter of 2020.  The average balance of AUA for the third quarter of 2020 increased by approximately $594 million, or 10%, from the average balance for the preceding quarter.
  • Loan related derivative income was $1.3 million in the third quarter of 2020, up by $1.2 million from the preceding quarter, reflecting a higher volume of commercial borrower interest rate swap transactions.
  • Income from bank-owned life insurance totaled $567 thousand in the third quarter of 2020, down by $224 thousand, or 28%, from the preceding quarter.  Included in the second quarter was $229 thousand of non-taxable income due to the receipt of life insurance proceeds.

Noninterest Expenses
Noninterest expenses totaled $32.3 million for the third quarter of 2020, up by $3.9 million, or 14%, from the second quarter of 2020.  Linked quarter changes included:

  • Salaries and employee benefits expense, our largest noninterest expense, amounted to $21.9 million, up by $2.4 million, or 12%, from the preceding quarter.  This was largely attributable to approximately $1 million of deferred labor (contra-expense) recognized in the second quarter associated with the Small Business Administration's Paycheck Protection Program ("PPP") loan originations in that quarter, as well as third quarter volume-related increases in mortgage originator commission expense and third quarter increases in performance-based compensation expense.
  • Legal, audit and professional fees were up by $593 thousand from the preceding quarter, reflecting increased costs associated with various legal and consulting matters.
  • Outsourced services expense was up by $376 thousand from the preceding quarter, largely due to volume-related increases in third party processing costs associated with customer loan related derivative transactions.
  • FDIC deposit insurance costs were down by $282 thousand from the preceding quarter, reflecting a decline in our assessment rate.
  • Other expenses were up by $413 thousand from the preceding quarter.  Of this increase, $170 thousand resulted from the second quarter reversal of a contingency reserve.

Income Tax
Income tax expense totaled $5.1 million for the third quarter of 2020, down by $416 thousand from the preceding quarter, largely due to a lower level of pre-tax income.  The effective tax rate for the third quarter of 2020 was 21.9%, compared to 20.9% in the preceding quarter.  Based on current federal and applicable state income tax statutes, the Corporation currently expects its fourth quarter effective tax rate to be 21.9% and its full-year 2020 effective tax rate to be approximately 21.5%.

Investment Securities
The securities portfolio totaled $914 million at September 30, 2020, down by $25 million, or 3%, from June 30, 2020, reflecting routine pay-downs on mortgage-backed securities, calls of debt securities, as well as a temporary decrease in the fair value of available for sale securities.  These decreases were partially offset by purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities.  Third quarter 2020 purchases totaled $129 million, with a weighted average yield of 1.68%.  Securities represented 16% of total assets at both September 30, 2020 and June 30, 2020.

Loans
Total loans stood at $4.3 billion at September 30, 2020, down by $6 million, or 0.1% from the end of the preceding quarter.  Linked quarter changes included:

  • Commercial loans increased by $5 million from June 30, 2020.
  • Residential real estate loans decreased by $1 million from June 30, 2020.
  • The consumer loan portfolio decreased by $9 million from the balance at June 30, 2020.

Washington Trust continues to work with and support our customers experiencing financial difficulty due to the COVID-19 pandemic.  See the section labeled "Supplemental Loan Portfolio Information" in the accompanying tabular disclosures for information regarding loan deferments and PPP loans.

Deposits and Borrowings
Total deposits amounted to $4.3 billion at September 30, 2020, up by $184 million, or 4%, from the end of the preceding quarter.  Included in total deposits are out-of-market wholesale brokered time deposits, which increased by $56 million, or 11%, from June 30, 2020.  Excluding wholesale brokered time deposits, in-market deposits at September 30, 2020 were up by $129 million, or 4%, from the end of the preceding quarter, reflecting seasonal inflows of various institutional and governmental depositors based on their underlying business cycles.

Federal Home Loan Bank advances totaled $714 million at September 30, 2020, down by $291 million from June 30, 2020.

As of September 30, 2020, the balance of PPPLF borrowings amounted to $106 million, up by $67 million from the balance at June 30, 2020.

Asset Quality
Nonperforming assets amounted to $14.7 million at September 30, 2020, down by $1.3 million from the end of the preceding quarter.  Total nonaccrual loans amounted to $14.7 million, or 0.34% of total loans, at September 30, 2020, compared to $16.0 million, or 0.37% of total loans, at June 30, 2020.  Total past due loans amounted to $10.4 million, or 0.24% of total loans, at September 30, 2020, compared to $14.7 million, or 0.34% of total loans, at June 30, 2020.  The granting of loan payment deferments has not resulted in increased nonaccrual and past due loans, as these amounts do not reflect loans that have been modified as a result of the COVID-19 pandemic.  Washington Trust actively monitors loan deferments and asset quality given the continued uncertainty regarding the impact of the COVID-19 pandemic on various industries and customer segments.

Total troubled debt restructured ("TDR") loans amounted to $8.6 million as of September 30, 2020, up by $2.1 million from June 30, 2020, due to loan payment deferments on residential and consumer loans that were delinquent before the pandemic and did not qualify for TDR accounting relief.

The allowance for credit losses ("ACL") on loans amounted to $42.6 million, or 1.00% of total loans, at September 30, 2020, compared to $41.4 million, or 0.97% of total loans, at June 30, 2020.  The ACL on unfunded commitments, included in other liabilities on the Consolidated Balance Sheets, amounted to $2.2 million at September 30, 2020, essentially unchanged from the balance at June 30, 2020.

In the third quarter of 2020, a provision for credit losses of $1.3 million was charged to earnings, compared to $2.2 million in the preceding quarter.  In the third quarter of 2020, net charge-offs of $96 thousand were recognized, compared to $308 thousand in the preceding quarter.

Capital and Dividends
Total shareholders' equity was $527.7 million at September 30, 2020, up by $7.5 million from June 30, 2020.  This increase included net income of $18.3 million, which was partially offset by $8.9 million in dividend declarations and a decline of $2.9 million in the accumulated other comprehensive income component of shareholders' equity reflecting a temporary decline in the fair value of available for sale debt securities.

Capital levels at September 30, 2020 exceeded the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 13.09% at September 30, 2020, compared to 12.78% at June 30, 2020.

Book value per share amounted to $30.57 at September 30, 2020, compared to $30.14 at June 30, 2020.

The Board of Directors declared a quarterly dividend of 51 cents per share for the quarter ended September 30, 2020.  The dividend was paid on October 9, 2020 to shareholders of record on October 1, 2020.

Conference Call
Washington Trust will host a conference call to discuss its third quarter results, business highlights and outlook on Tuesday, October 20, 2020 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 10148833; the audio replay will be available through November 3, 2020.  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 December 31, 2020.

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)








Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019

Assets:






Cash and due from banks

$204,113


$215,601


$178,678


$132,193


$141,768


Short-term investments

7,902


7,739


6,591


6,262


4,336


Mortgage loans held for sale, at fair value

68,095


43,997


49,751


27,833


44,657


Available for sale debt securities, at fair value

913,850


938,446


917,392


899,490


887,020


Federal Home Loan Bank stock, at cost

37,469


50,017


53,576


50,853


45,030


Loans:






Total loans

4,282,047


4,287,641


4,090,396


3,892,999


3,778,106


Less: allowance for credit losses on loans

42,645


41,441


39,665


27,014


26,997


Net loans

4,239,402


4,246,200


4,050,731


3,865,985


3,751,109


Premises and equipment, net

27,711


28,067


28,543


28,700


29,293


Operating lease right-of-use assets

29,861


27,022


26,098


26,792


27,500


Investment in bank-owned life insurance

83,623


83,056


83,053


82,490


81,920


Goodwill

63,909


63,909


63,909


63,909


63,909


Identifiable intangible assets, net

6,530


6,759


6,988


7,218


7,448


Other assets

167,327


166,147


155,669


100,934


114,888


Total assets

$5,849,792


$5,876,960


$5,620,979


$5,292,659


$5,198,878


Liabilities:






Deposits:






Noninterest-bearing deposits

$840,444


$815,770


$622,893


$609,924


$619,839


Interest-bearing deposits

3,445,249


3,285,666


3,083,421


2,888,958


2,966,314


Total deposits

4,285,693


4,101,436


3,706,314


3,498,882


3,586,153


Federal Home Loan Bank advances

713,868


1,005,051


1,198,534


1,141,464


956,786


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

32,012


29,125


28,184


28,861


29,541


Other liabilities

162,099


159,604


156,669


97,279


105,892


Total liabilities

5,322,099


5,356,797


5,112,382


4,789,167


4,701,053


Shareholders' Equity:






Common stock

1,085


1,085


1,085


1,085


1,084


Paid-in capital

124,768


123,684


123,167


123,281


121,900


Retained earnings

408,773


399,386


387,243


390,363


383,765


Accumulated other comprehensive income (loss)

(3,403)


(462)


929


(11,237)


(8,924)


Treasury stock, at cost

(3,530)


(3,530)


(3,827)




Total shareholders' equity

527,693


520,163


508,597


503,492


497,825


Total liabilities and shareholders' equity

$5,849,792


$5,876,960


$5,620,979


$5,292,659


$5,198,878


 

 


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 Nine Months Ended


Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Sep 30,
2020

Sep 30,
2019

Interest income:









Interest and fees on loans

$34,925


$36,005


$40,008


$40,079


$41,558



$110,938


$125,440


Interest on mortgage loans held for sale

468


440


285


359


410



1,193


878


Taxable interest on debt securities

4,870


5,477


5,834


5,817


6,318



16,181


20,550


Nontaxable interest on debt securities





1




18


Dividends on Federal Home Loan Bank stock

532


654


640


693


747



1,826


2,162


Other interest income

39


36


349


435


493



424


1,232


Total interest and dividend income

40,834


42,612


47,116


47,383


49,527



130,562


150,280


Interest expense:









Deposits

5,532


7,112


8,536


9,144


9,792



21,180


27,957


Federal Home Loan Bank advances

3,354


4,382


5,765


6,015


6,512



13,501


20,153


Junior subordinated debentures

135


171


213


230


245



519


750


Other interest expense

159


2






161



Total interest expense

9,180


11,667


14,514


15,389


16,549



35,361


48,860


Net interest income

31,654


30,945


32,602


31,994


32,978



95,201


101,420


Provision for credit losses

1,325


2,200


7,036



400



10,561


1,575


Net interest income after provision for credit losses

30,329


28,745


25,566


31,994


32,578



84,640


99,845


Noninterest income:









Wealth management revenues

8,954


8,605


8,689


8,894


9,153



26,248


27,954


Mortgage banking revenues

12,353


14,851


6,096


3,669


4,840



33,300


11,126


Card interchange fees

1,161


1,031


947


1,100


1,099



3,139


3,114


Service charges on deposit accounts

598


517


860


941


939



1,975


2,743


Loan related derivative income

1,264


99


2,455


1,116


1,407



3,818


2,877


Income from bank-owned life insurance

567


791


564


570


569



1,922


1,784


Net realized gains (losses) on securities




27





(80)


Other income

571


426


316


301


335



1,313


944


Total noninterest income

25,468


26,320


19,927


16,618


18,342



71,715


50,462


Noninterest expense:









Salaries and employee benefits

21,892


19,464


19,468


18,374


18,332



60,824


54,387


Outsourced services

3,160


2,784


3,000


2,752


2,722



8,944


7,846


Net occupancy

2,012


1,909


2,019


1,986


1,933



5,940


5,835


Equipment

934


895


977


996


1,046



2,806


3,085


Legal, audit and professional fees

1,252


659


822


692


645



2,733


1,843


FDIC deposit insurance costs

392


674


422


109


(460)



1,488


509


Advertising and promotion

384


186


259


402


368



829


1,132


Amortization of intangibles

228


230


230


229


236



688


714


Other expenses

2,090


1,677


3,256


3,215


2,048



7,023


6,634


Total noninterest expense

32,344


28,478


30,453


28,755


26,870



91,275


81,985


Income before income taxes

23,453


26,587


15,040


19,857


24,050



65,080


68,322


Income tax expense

5,131


5,547


3,139


4,321


5,236



13,817


14,740


Net income

$18,322


$21,040


$11,901


$15,536


$18,814



$51,263


$53,582











Net income available to common shareholders

$18,285


$21,000


$11,869


$15,502


$18,778



$51,154


$53,477











Weighted average common shares outstanding:









  Basic

17,260


17,257


17,345


17,351


17,338



17,287


17,324


  Diluted

17,317


17,292


17,441


17,436


17,414



17,369


17,406


Earnings per common share:









  Basic

$1.06


$1.22


$0.68


$0.89


$1.08



$2.96


$3.09


  Diluted

$1.06


$1.21


$0.68


$0.89


$1.08



$2.95


$3.07











Cash dividends declared per share

$0.51


$0.51


$0.51


$0.51


$0.51



$1.53


$1.49


 

 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS

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




Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019

Share and Equity Related Data:






Book value per share

$30.57


$30.14


$29.48


$29.00


$28.71


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

$26.49


$26.04


$25.37


$24.90


$24.60


Market value per share

$30.66


$32.75


$36.56


$53.79


$48.31


Shares issued at end of period

17,363


17,363


17,363


17,363


17,338


Shares outstanding at end of period

17,260


17,260


17,252


17,363


17,338








Capital Ratios (2):






Tier 1 risk-based capital

12.23

%

11.95

%

11.62

%

12.23

%

12.21

%

Total risk-based capital

13.09

%

12.78

%

12.42

%

12.94

%

12.94

%

Tier 1 leverage ratio

8.77

%

8.42

%

8.77

%

9.04

%

8.97

%

Common equity tier 1

11.69

%

11.40

%

11.08

%

11.65

%

11.62

%







Balance Sheet Ratios:






Equity to assets

9.02

%

8.85

%

9.05

%

9.51

%

9.58

%

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

7.91

%

7.74

%

7.89

%

8.28

%

8.32

%

Loans to deposits (3)

100.5

%

104.6

%

110.6

%

111.3

%

105.8

%




For the Nine Months Ended


For the Three Months Ended



Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Sep 30,
2020

Sep 30,
2019

Performance Ratios (4):









Net interest margin (5)

2.31

%

2.31

%

2.61

%

2.61

%

2.72

%


2.41

%

2.82

%

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

1.24

%

1.46

%

0.89

%

1.18

%

1.44

%


1.20

%

1.39

%

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

1.26

%

1.48

%

0.90

%

1.20

%

1.46

%


1.22

%

1.41

%

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

13.99

%

16.51

%

9.49

%

12.24

%

15.20

%


13.36

%

15.09

%

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

16.19

%

19.15

%

11.05

%

14.26

%

17.79

%


15.50

%

17.79

%

Efficiency ratio (6)

56.6

%

49.7

%

58.0

%

59.2

%

52.4

%


54.7

%

54.0

%























(1)

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

(2)

Estimated for September 30, 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 Nine Months Ended


Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Sep 30,
2020

Sep 30,
2019

Wealth Management Results









Wealth Management Revenues:









Asset-based revenues

$8,786


$8,156


$8,355


$8,731


$9,013



$25,297


$27,075


Transaction-based revenues

168


449


334


163


140



951


879


Total wealth management revenues

$8,954


$8,605


$8,689


$8,894


$9,153



$26,248


$27,954











Assets Under Administration (AUA):









Balance at beginning of period

$6,138,845


$5,337,733


$6,235,801


$6,126,327


$6,478,890



$6,235,801


$5,910,814


Net investment appreciation (depreciation) & income

335,209


671,602


(772,735)


310,766


66,514



234,076


809,060


Net client asset inflows (outflows)

(78,402)


129,510


(125,333)


(243,175)


(419,077)



(74,225)


(593,547)


Other (1)




41,883






Balance at end of period

$6,395,652


$6,138,845


$5,337,733


$6,235,801


$6,126,327



$6,395,652


$6,126,327











Percentage of AUA that are managed assets

90%


90%


89%


90%


90%



90%


90%











Mortgage Banking Results









Mortgage Banking Revenues:









Realized gains on loan sales, net (2)

$14,280


$10,646


$3,688


$4,608


$4,509



$28,614


$9,370


Unrealized gains (losses), net (3)

(1,555)


4,415


2,325


(1,025)


243



5,185


1,379


Loan servicing fee income, net (4)

(372)


(210)


83


86


88



(499)


377


Total mortgage banking revenues

$12,353


$14,851


$6,096


$3,669


$4,840



$33,300


$11,126











Residential Mortgage Loan Originations:









Originations for retention in portfolio

$132,726


$126,894


$108,498


$120,882


$105,075



$368,118


$226,508


Originations for sale to secondary market (5)

377,137


299,321


183,222


160,175


189,979



859,680


437,928


Total mortgage loan originations

$509,863


$426,215


$291,720


$281,057


$295,054



$1,227,798


$664,436











Residential Mortgage Loans Sold:









Sold with servicing rights retained

$317,920


$246,945


$44,498


$42,612


$25,766



$609,363


$53,548


Sold with servicing rights released (5)

36,250


58,279


117,693


134,091


159,210



212,222


360,921


Total mortgage loans sold

$354,170


$305,224


$162,191


$176,703


$184,976



$821,585


$414,469




(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)




Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019

Loans:






Commercial real estate (1)

$1,665,745


$1,630,998


$1,618,020


$1,547,572


$1,517,320


Commercial & industrial

822,269


852,445


655,157


585,289


566,426


Total commercial

2,488,014


2,483,443


2,273,177


2,132,861


2,083,746








Residential real estate (2)

1,506,726


1,508,223


1,510,472


1,449,090


1,378,518








Home equity

268,551


277,632


287,134


290,874


294,250


Other

18,756


18,343


19,613


20,174


21,592


Total consumer

287,307


295,975


306,747


311,048


315,842


Total loans

$4,282,047


$4,287,641


$4,090,396


$3,892,999


$3,778,106




(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.

 

 


September 30, 2020


December 31, 2019


Count

Balance

% of Total


Count

Balance

% of Total

Commercial Real Estate Portfolio Segmentation:








Multi-family dwelling

137


$542,971


33

%


123


$430,502


28

%

Retail

134


336,071


20



110


314,661


20


Office

75


292,154


18



78


294,910


19


Hospitality

39


148,164


9



32


128,867


8


Healthcare

16


120,429


7



16


110,409


7


Industrial and warehouse

26


96,819


6



25


82,432


5


Commercial mixed use

21


42,908


3



48


73,895


5


Other

42


86,229


4



70


111,896


8


Commercial real estate loans

490


$1,665,745


100

%


502


$1,547,572


100

%









Commercial & Industrial Portfolio Segmentation:








Healthcare and social assistance

263


$185,628


23

%


86


$138,857


24

%

Manufacturing

150


90,981


11



65


53,561


9


Retail

201


67,851


8



75


43,386


7


Educational services

60


67,357


8



22


56,556


10


Owner occupied and other real estate

279


65,949


8



157


46,033


8


Professional, scientific and technical

268


44,703


5



66


37,599


6


Accommodation and food services

276


43,525


5



64


16,562


3


Entertainment and recreation

93


34,537


4



35


30,807


5


Information

36


30,071


4



11


22,162


4


Transportation and warehousing

44


27,459


3



23


20,960


4


Finance and insurance

107


26,213


3



57


28,501


5


Public administration

26


23,845


3



23


25,107


4


Other

799


114,150


15



225


65,198


11


Commercial & industrial loans

2,602


$822,269


100

%


909


$585,289


100

%

 

 

Washington Trust Bancorp, Inc. and Subsidiaries

SUPPLEMENTAL LOAN PORTFOLIO INFORMATION

(Unaudited; Dollars in thousands)










September 30, 2020


October 14, 2020


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:








Retail

32


$122,596


36

%


20


$97,254


29

%

Hospitality

21


89,049


60



21


89,361


60


Healthcare

4


46,084


38



2


22,159


18


Office

4


17,679


6



3


9,253


3


Multi-family dwelling

9


10,732


2



7


6,362


1


Other

11


28,635


33



11


28,570


33


Subtotal - commercial real estate deferments

81


314,775


19



64


252,959


15


Commercial & Industrial Deferments by Segment:








Healthcare and social assistance

4


14,947


11



3


14,539


11


Educational services

4


7,400


13



4


7,423


13


Accommodation and food services

4


3,480


19



4


3,480


19


Entertainment and recreation

5


2,970


10



5


2,972


10


Owner occupied and other real estate

5


2,243


4



4


1,376


2


Manufacturing

1


1,538


2



3


2,481


4


Transportation and warehousing

5


1,408


6



4


1,125


4


Retail

1


1,068


2






Other

7


10,221


16



6


8,471


13


Subtotal - commercial & industrial deferments

36


45,275


8



33


41,867


7


Total commercial deferments

117


360,050


16



97


294,826


13


Residential real estate deferments

121


56,947


4



89


40,501


3


Consumer deferments

15


1,159




14


1,149



Total loan deferments

253


$418,156


10

%


200


$336,476


8

%


(1) Percent of respective outstanding portfolio segment balance, excluding PPP loans, as of September 30, 2020.












September 30, 2020









Count

Balance

% of Total

PPP Loans By Industry:











Healthcare and social assistance








183


$49,331


23

%

Accommodation and food services








217


25,410


12


Manufacturing








94


25,395


12


Professional, scientific and technical








223


20,848


10


Retail








138


12,731


6


Educational services








36


11,490


5


Owner occupied and other real estate








117


9,268


4


Entertainment and recreation








65


4,293


2


Information








24


3,914


2


Finance and insurance








56


2,423


1


Transportation and warehousing








21


2,050


1


Public administration








4


482



Other








592


49,149


22


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








1,770


$216,784


100

%












Average PPP loan size









$122



Net unamortized fees on PPP loans









$5,091



 

 


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN AND DEPOSIT COMPOSITION
(Unaudited; Dollars in thousands)



September 30, 2020


December 31, 2019




Balance

% of Total


Balance

% of Total

Commercial Real Estate Loans by Property Location:








Connecticut



$653,853


39

%


$616,484


40

%

Massachusetts



501,243


30



458,029


30


Rhode Island



432,252


26



394,929


25


Subtotal



1,587,348


95



1,469,442


95


All other states



78,397


5



78,130


5


Total commercial real estate loans



$1,665,745


100

%


$1,547,572


100

%









Residential Real Estate Loans by Property Location:








Massachusetts



$1,017,659


68

%


$932,726


64

%

Rhode Island



342,344


23

%


356,392


25


Connecticut



125,568


8



140,574


10


Subtotal



1,485,571


99



1,429,692


99


All other states



21,155


1



19,398


1


Total residential real estate loans



$1,506,726


100

%


$1,449,090


100

%




Sep 30,
2020

Jun 30,
2020

Mar 31,
2020


Dec 31,
2019

Sep 30,
2019

Deposits:







Noninterest-bearing demand deposits

$840,444


$815,770


$622,893



$609,924


$619,839


Interest-bearing demand deposits

170,198


158,343


178,391



159,938


152,200


NOW accounts

644,909


617,792


528,650



520,295


478,462


Money market accounts

877,536


834,954


784,893



765,899


749,122


Savings accounts

439,383


417,195


382,509



373,503


362,868


Time deposits (in-market)

729,058


728,801


776,992



784,481


792,941


In-market deposits

3,701,528


3,572,855


3,274,328



3,214,040


3,155,432


Wholesale brokered time deposits

584,165


528,581


431,986



284,842


430,721


Total deposits

$4,285,693


$4,101,436


$3,706,314



$3,498,882


$3,586,153


 

 

Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)








Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019

Asset Quality Ratios:






Nonperforming assets to total assets

0.25

%

0.27

%

0.32

%

0.35

%

0.37

%

Nonaccrual loans to total loans

0.34

%

0.37

%

0.44

%

0.45

%

0.39

%

Total past due loans to total loans

0.24

%

0.34

%

0.40

%

0.40

%

0.38

%

Allowance for credit losses on loans to nonaccrual loans

289.31

%

258.73

%

221.37

%

155.18

%

181.16

%

Allowance for credit losses on loans to total loans

1.00

%

0.97

%

0.97

%

0.69

%

0.71

%







Nonperforming Assets:






Commercial real estate

$431


$431


$450


$603


$684


Commercial & industrial



290


657



Total commercial

431


431


740


1,260


684


Residential real estate

12,792


13,850


15,423


14,297


12,531


Home equity

1,429


1,648


1,667


1,763


1,599


Other consumer

88


88


88


88


88


Total consumer

1,517


1,736


1,755


1,851


1,687


Total nonaccrual loans

14,740


16,017


17,918


17,408


14,902


Other real estate owned



28


1,109


4,142


Total nonperforming assets

$14,740


$16,017


$17,946


$18,517


$19,044








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






Commercial real estate

$431


$431


$1,275


$1,433


$684


Commercial & industrial

21


3


310


1


1


Total commercial

452


434


1,585


1,434


685


Residential real estate

8,081


12,499


12,293


11,429


11,599


Home equity

1,753


1,633


2,482


2,696


1,973


Other consumer

108


106


115


130


99


Total consumer

1,861


1,739


2,597


2,826


2,072


Total past due loans

$10,394


$14,672


$16,475


$15,689


$14,356








Accruing loans 90 days or more past due

$—


$—


$—


$—


$—


Nonaccrual loans included in past due loans

$8,799


$10,553


$11,385


$11,477


$9,797



 

 

Washington Trust Bancorp, Inc. and Subsidiaries

CREDIT & ASSET QUALITY DATA

(Unaudited; Dollars in thousands)



For the Three Months Ended


For the Nine Months Ended


Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Sep 30,
2020

Sep 30,
2019

Nonaccrual Loan Activity:









Balance at beginning of period

$16,017


$17,918


$17,408


$14,902


$12,867



$17,408


$11,707


Additions to nonaccrual status

971


237


1,729


2,766


5,672



2,937


9,216


Loans returned to accruing status

(1,623)


(154)


(393)



(597)



(2,170)


(1,570)


Loans charged-off

(111)


(325)


(635)


(132)


(966)



(1,071)


(1,888)


Loans transferred to other real estate owned



(28)



(2,000)



(28)


(2,000)


Payments, payoffs and other changes

(514)


(1,659)


(163)


(128)


(74)



(2,336)


(563)


Balance at end of period

$14,740


$16,017


$17,918


$17,408


$14,902



$14,740


$14,902











Allowance for Credit Losses on Loans:









Balance at beginning of period

$41,441


$39,665


$27,014


$26,997


$27,398



$27,014


$27,072


Adoption of CECL accounting standard (Topic 326)



6,501





6,501



Provision for credit losses on loans (1)

1,300


2,084


6,773



400



10,157


1,575


Charge-offs

(111)


(326)


(635)


(132)


(966)



(1,072)


(1,888)


Recoveries

15


18


12


149


165



45


238


Balance at end of period

$42,645


$41,441


$39,665


$27,014


$26,997



$42,645


$26,997











Allowance for Credit Losses on Unfunded Commitments:








Balance at beginning of period

$2,155


$2,039


$293


$317


$302



$293


$289


Adoption of CECL accounting standard (Topic 326)



1,483





1,483



Provision for credit losses on unfunded commitments (2)

25


116


263


(24)


15



404


28


Balance at end of period (3)

$2,180


$2,155


$2,039


$293


$317



$2,180


$317




















(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 the three months ended March 31, 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 Nine Months Ended


Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Sep 30,
2020

Sep 30,
2019

Net Loan Charge-Offs (Recoveries):









Commercial real estate

$—


$19


$153


($44)


$947



$172


$947


Commercial & industrial


284


290


(15)


(122)



574


(132)


Total commercial


303


443


(59)


825



746


815


Residential real estate

99







99


486


Home equity

(4)


(5)


172


17


(36)



163


301


Other consumer

1


10


8


25


12



19


48


Total consumer

(3)


5


180


42


(24)



182


349


Total

$96


$308


$623


($17)


$801



$1,027


$1,650











Net charge-offs to average loans (annualized)

0.01

%

0.03

%

0.06

%

%

0.08

%


0.03

%

0.06

%

 

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

September 30, 2020


June 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

$168,106


$39


0.09

%


$187,306


$36


0.08

%


($19,200)


$3


0.01

%

Mortgage loans held for sale

61,043


468


3.05



53,443


440


3.31



7,600


28


(0.26)


Taxable debt securities

906,977


4,870


2.14



904,792


5,477


2.43



2,185


(607)


(0.29)


FHLB stock

43,839


532


4.83



51,967


654


5.06



(8,128)


(122)


(0.23)


Commercial real estate

1,652,136


11,649


2.81



1,635,431


12,580


3.09



16,705


(931)


(0.28)


Commercial & industrial

849,452


6,920


3.24



791,672


6,739


3.42



57,780


181


(0.18)


Total commercial

2,501,588


18,569


2.95



2,427,103


19,319


3.20



74,485


(750)


(0.25)


Residential real estate

1,510,621


14,047


3.70



1,497,665


14,330


3.85



12,956


(283)


(0.15)


Home equity

276,221


2,320


3.34



282,470


2,382


3.39



(6,249)


(62)


(0.05)


Other

18,706


237


5.04



18,956


229


4.86



(250)


8


0.18


Total consumer

294,927


2,557


3.45



301,426


2,611


3.48



(6,499)


(54)


(0.03)


Total loans

4,307,136


35,173


3.25



4,226,194


36,260


3.45



80,942


(1,087)


(0.20)


Total interest-earning assets

5,487,101


41,082


2.98



5,423,702


42,867


3.18



63,399


(1,785)


(0.20)


Noninterest-earning assets

377,348





365,990





11,358




Total assets

$5,864,449





$5,789,692





$74,757




Liabilities and Shareholders' Equity:












Interest-bearing demand deposits

$157,986


$83


0.21

%


$162,388


$142


0.35

%


($4,402)


($59)


(0.14)

%

NOW accounts

631,148


99


0.06



570,739


84


0.06



60,409


15



Money market accounts

839,032


977


0.46



821,063


1,370


0.67



17,969


(393)


(0.21)


Savings accounts

428,781


67


0.06



403,286


67


0.07



25,495



(0.01)


Time deposits (in-market)

730,464


3,015


1.64



746,750


3,507


1.89



(16,286)


(492)


(0.25)


Total interest-bearing in-market deposits

2,787,411


4,241


0.61



2,704,226


5,170


0.77



83,185


(929)


(0.16)


Wholesale brokered time deposits

463,756


1,291


1.11



559,822


1,942


1.40



(96,066)


(651)


(0.29)


Total interest-bearing deposits

3,251,167


5,532


0.68



3,264,048


7,112


0.88



(12,881)


(1,580)


(0.20)


FHLB advances

860,758


3,354


1.55



1,068,034


4,382


1.65



(207,276)


(1,028)


(0.10)


Junior subordinated debentures

22,681


135


2.37



22,681


171


3.03




(36)


(0.66)


PPPLF borrowings

180,128


159


0.35



2,565


2


0.31



177,563


157


0.04


Total interest-bearing liabilities

4,314,734


9,180


0.85



4,357,328


11,667


1.08



(42,594)


(2,487)


(0.23)


Noninterest-bearing demand deposits

842,949





745,050





97,899




Other liabilities

186,981





175,563





11,418




Shareholders' equity

519,785





511,751





8,034




Total liabilities and shareholders' equity

$5,864,449





$5,789,692





$74,757




Net interest income (FTE)


$31,902





$31,200





$702



Interest rate spread



2.13

%




2.10

%




0.03

%

Net interest margin



2.31

%




2.31

%




%

 

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

For the Three Months Ended

Sep 30,
2020

Jun 30,
2020

Quarter
Change

Commercial loans

$248


$254


($6)


Total

$248


$254


($6)


 












Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)

(Unaudited; Dollars in thousands)


For the Nine Months Ended

September 30, 2020

September 30, 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

$156,296


$424


0.36

%

$75,333


$1,232


2.19

%

$80,963


($808)


(1.83)

%

Mortgage loans for sale

48,570


1,193


3.28


28,379


878


4.14


20,191


315


(0.86)


Taxable debt securities

905,692


16,181


2.39


972,511


20,550


2.83


(66,819)


(4,369)


(0.44)


Nontaxable debt securities




602


24


5.33


(602)


(24)


(5.33)


Total securities

905,692


16,181


2.39


973,113


20,574


2.83


(67,421)


(4,393)


(0.44)


FHLB stock

49,236


1,826


4.95


48,185


2,162


6.00


1,051


(336)


(1.05)


Commercial real estate

1,623,612


40,326


3.32


1,461,736


51,702


4.73


161,876


(11,376)


(1.41)


Commercial & industrial

749,905


20,214


3.60


603,143


21,972


4.87


146,762


(1,758)


(1.27)


Total commercial

2,373,517


60,540


3.41


2,064,879


73,674


4.77


308,638


(13,134)


(1.36)


Residential real estate

1,492,589


42,660


3.82


1,358,606


41,099


4.04


133,983


1,561


(0.22)


Home equity

281,488


7,802


3.70


284,657


10,757


5.05


(3,169)


(2,955)


(1.35)


Other

19,171


716


4.99


24,017


887


4.94


(4,846)


(171)


0.05


Total consumer

300,659


8,518


3.78


308,674


11,644


5.04


(8,015)


(3,126)


(1.26)


Total loans

4,166,765


111,718


3.58


3,732,159


126,417


4.53


434,606


(14,699)


(0.95)


Total interest-earning assets

5,326,559


131,342


3.29


4,857,169


151,263


4.16


469,390


(19,921)


(0.87)


Noninterest-earning assets

357,133




292,702




64,431




Total assets

$5,683,692




$5,149,871




$533,821




Liabilities and Shareholders' Equity:










Interest-bearing demand deposits

$158,594


$725


0.61

%

$144,306


$1,959


1.82

%

$14,288


($1,234)


(1.21)

%

NOW accounts

569,283


253


0.06


462,856


228


0.07


106,427


25


(0.01)


Money market accounts

818,530


4,439


0.72


668,330


5,534


1.11


150,200


(1,095)


(0.39)


Savings accounts

402,243


195


0.06


365,911


204


0.07


36,332


(9)


(0.01)


Time deposits (in-market)

752,443


10,571


1.88


795,559


11,900


2.00


(43,116)


(1,329)


(0.12)


Total interest-bearing in-market deposits

2,701,093


16,183


0.80


2,436,962


19,825


1.09


264,131


(3,642)


(0.29)


Wholesale brokered time deposits

471,771


4,997


1.41


485,405


8,132


2.24


(13,634)


(3,135)


(0.83)


Total interest-bearing deposits

3,172,864


21,180


0.89


2,922,367


27,957


1.28


250,497


(6,777)


(0.39)


FHLB advances

1,016,943


13,501


1.77


1,019,172


20,153


2.64


(2,229)


(6,652)


(0.87)


Junior subordinated debentures

22,681


519


3.06


22,681


750


4.42



(231)


(1.36)


PPPLF borrowings

61,333


161


0.35





61,333


161


0.35


Total interest-bearing liabilities

4,273,821


35,361


1.11


3,964,220


48,860


1.65


309,601


(13,499)


(0.54)


Noninterest-bearing demand deposits

733,359




613,917




119,442




Other liabilities

164,928




98,012




66,916




Shareholders' equity

511,584




473,722




37,862




Total liabilities and shareholders' equity

$5,683,692




$5,149,871




$533,821




Net interest income (FTE)


$95,981




$102,403




($6,422)



Interest rate spread



2.18

%



2.51

%



(0.33)

%

Net interest margin



2.41

%



2.82

%



(0.41)

%

 

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

For the Nine Months Ended

Sep 30,

2020

Sep 30,

2019

Change

Commercial loans

$780


$977


($197)


Nontaxable debt securities


6


(6)


Total

$780


$983


($203)


 

 


Washington Trust Bancorp, Inc. and Subsidiaries


SUPPLEMENTAL INFORMATION - Calculation of Non-GAAP Financial Measures


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






Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Tangible Book Value per Share:







Total shareholders' equity, as reported

$527,693


$520,163


$508,597


$503,492


$497,825



Less:







Goodwill

63,909


63,909


63,909


63,909


63,909



Identifiable intangible assets, net

6,530


6,759


6,988


7,218


7,448



Total tangible shareholders' equity

$457,254


$449,495


$437,700


$432,365


$426,468










Shares outstanding, as reported

17,260


17,260


17,252


17,363


17,338










Book value per share - GAAP

$30.57


$30.14


$29.48


$29.00


$28.71



Tangible book value per share - Non-GAAP

$26.49


$26.04


$25.37


$24.90


$24.60










Tangible Equity to Tangible Assets:







Total tangible shareholders' equity

$457,254


$449,495


$437,700


$432,365


$426,468










Total assets, as reported

$5,849,792


$5,876,960


$5,620,979


$5,292,659


$5,198,878



Less:







Goodwill

63,909


63,909


63,909


63,909


63,909



Identifiable intangible assets, net

6,530


6,759


6,988


7,218


7,448



Total tangible assets

$5,779,353


$5,806,292


$5,550,082


$5,221,532


$5,127,521










Equity to assets - GAAP

9.02

%

8.85

%

9.05

%

9.51

%

9.58

%


Tangible equity to tangible assets - Non-GAAP

7.91

%

7.74

%

7.89

%

8.28

%

8.32

%



For the Three Months Ended


For the Nine Months Ended


Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Sep 30,
2019


Sep 30,
2020

Sep 30,
2019

Return on Average Tangible Assets:









Net income, as reported

$18,322


$21,040


$11,901


$15,536


$18,814



$51,263


$53,582











Total average assets, as reported

$5,864,449


$5,789,692


$5,394,948


$5,227,035


$5,181,016



$5,683,692


$5,149,871


Less average balances of:









Goodwill

63,909


63,909


63,909


63,909


63,909



63,909


63,909


Identifiable intangible assets, net

6,641


6,871


7,100


7,330


7,562



6,870


7,799


Total average tangible assets

$5,793,899


$5,718,912


$5,323,939


$5,155,796


$5,109,545



$5,612,913


$5,078,163











Return on average assets - GAAP

1.24

%

1.46

%

0.89

%

1.18

%

1.44

%


1.20

%

1.39

%

Return on average tangible assets - Non-GAAP

1.26

%

1.48

%

0.90

%

1.20

%

1.46

%


1.22

%

1.41

%










Return on Average Tangible Equity:









Net income available to common shareholders, as reported

$18,285


$21,000


$11,869


$15,502


$18,778



$51,154


$53,477











Total average equity, as reported

$519,785


$511,751


$503,124


$502,614


$490,197



$511,584


$473,722


Less average balances of:









Goodwill

63,909


63,909


63,909


63,909


63,909



63,909


63,909


Identifiable intangible assets, net

6,641


6,871


7,100


7,330


7,562



6,870


7,799


Total average tangible equity

$449,235


$440,971


$432,115


$431,375


$418,726



$440,805


$402,014











Return on average equity - GAAP

13.99

%

16.51

%

9.49

%

12.24

%

15.20

%


13.36

%

15.09

%

Return on average tangible equity - Non-GAAP

16.19

%

19.15

%

11.05

%

14.26

%

17.79

%


15.50

%

17.79

%



























 

Category: Earnings

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/washington-trust-reports-third-quarter-2020-earnings-301154887.html

SOURCE Washington Trust Bancorp, Inc.