Rhode Island | 001-32991 | 05-0404671 | ||
-------------------- | -------------------- | --------------------- | ||
(State or Other Jurisdiction | (Commission | (IRS Employer | ||
of Incorporation) | File Number) | Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibits. | |||
Exhibit No. | Exhibit | |||
99.1 | Press release dated July 21, 2014* | |||
*Filed herewith |
WASHINGTON TRUST BANCORP, INC. | ||||
Date: | July 21, 2014 | By: | /s/ David V. Devault | |
David V. Devault | ||||
Vice Chair, Secretary and Chief Financial Officer |
• | The returns on average equity and average assets were 11.52% and 1.22%, respectively. Comparable amounts for the first quarter of 2014 were 11.10% and 1.17%, respectively. |
• | Loan growth was solid in the quarter, totaling $102.5 million, or 4%. |
• | Residential mortgage origination volume was strong, and net gains on loan sales and commissions on loans originated for others increased by $468 thousand, or 38%, on a linked quarter basis. |
• | Wealth management assets under administration rose by $204.2 million, or 4%, from the end of March. |
• | Average interest-earning assets increased by $36.3 million, while the yield on interest-earning assets declined by 5 basis points from the previous quarter. Average loan balances increased by $63.1 million, partially offset by declines in average investment security balances due to matured and called securities, as well as principal payments received on mortgage-backed securities. |
• | Average interest-bearing liabilities increased by $45.7 million, while the cost of funds declined by 8 basis points from the previous quarter. Average interest-bearing deposits increased by $95.6 million, offset, in part, by a $50 million decline in average Federal Home Loan Bank of Boston (FHLBB) advances largely due to a prepayment of higher rate advances in March 2014. |
• | A net gain of $6.3 million (after-tax $4.0 million, or 24 cents per diluted share) was recognized in the first quarter of 2014 on the sale of the Corporation's merchant processing services business line. |
• | Prior to the consummation of this business line sale on March 1, 2014, merchant processing fee revenue of $1.3 million was recognized in the first quarter of 2014. See below regarding corresponding merchant processing expenses. |
• | Wealth management revenues increased by $465 thousand, or 6%, with increases of $317 thousand in transaction-based revenues and $148 thousand in asset-based revenues. The increase in transaction-based revenues was primarily attributable to a $285 thousand increase in seasonal tax preparation fees, which are typically concentrated in the second quarter. |
• | Net gains on loan sales and commissions on loans originated for others increased by $468 thousand, or 38%, reflecting higher levels of mortgage loan origination and sales activity due to a seasonal increase in home purchases, as well as lower market interest rates. Residential mortgage loans sold to the secondary market were $77.0 million in the second quarter, up from $57.0 million in the previous quarter. |
• | Net gains on interest rate swap contracts decreased by $297 thousand, or 114%, due to a lower level of customer-related interest rate swap transactions in the second quarter of 2014. |
• | Other income increased by $264 thousand, or 64%, and included $160 thousand of non-core income received in the second quarter of 2014. |
• | Debt prepayment penalty expense of $6.3 million (after-tax $4.0 million, or 24 cents per diluted share) was recognized in the first quarter of 2014 on the prepayment of $99.3 million of FHLBB advances in March 2014. |
• | Divestiture costs of $355 thousand (after-tax $227 thousand, or 1 cent per diluted share) were expensed in the first quarter of 2014, in connection with the sale of the merchant processing services business line. These costs included $291 thousand in salaries and employee benefit expenses and $64 thousand of legal expenses. |
• | Merchant processing expenses of $1.1 million were recognized in the first quarter of 2014, prior to the sale of that business line on March 1, 2014. See above regarding corresponding merchant processing fee revenue. |
• | Salaries and employee benefit costs increased by $504 thousand, or 4%, including increased transaction-based compensation due to higher mortgage origination volume. |
• | Advertising and promotion costs increased by $308 thousand, or 133%, reflecting seasonal promotion efforts. |
• | The residential real estate loan portfolio grew by $66.2 million, or 8%. |
• | Total commercial loans increased by $28.9 million, or 2%. The commercial and industrial loan portfolio grew by $31.1 million, while the commercial real estate portfolio declined by a modest $2.2 million. |
• | Consumer loans increased by $7.4 million, or 2%, concentrated in home equity lines and loans. |
• | Demand deposit and NOW account balances declined by $31.4 million, or 4%. |
• | Money market and savings account balances increased by $66.4 million, or 7%. |
• | Time deposits declined by $40.6 million, or 5%. |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||
CONSOLIDATED BALANCE SHEETS (unaudited) | ||||||||
(Dollars in thousands, except par value) | Jun 30, 2014 | Dec 31, 2013 | ||||||
Assets: | ||||||||
Cash and due from banks | $145,408 | $81,939 | ||||||
Short-term investments | 3,781 | 3,378 | ||||||
Mortgage loans held for sale, at fair value | 22,407 | 11,636 | ||||||
Securities: | ||||||||
Available for sale, at fair value | 327,578 | 392,903 | ||||||
Held to maturity, at amortized cost (fair value $28,618 in 2014 and $29,865 in 2013) | 27,814 | 29,905 | ||||||
Total securities | 355,392 | 422,808 | ||||||
Federal Home Loan Bank stock, at cost | 37,730 | 37,730 | ||||||
Loans: | ||||||||
Commercial | 1,366,170 | 1,363,335 | ||||||
Residential real estate | 876,639 | 772,674 | ||||||
Consumer | 338,315 | 326,875 | ||||||
Total loans | 2,581,124 | 2,462,884 | ||||||
Less allowance for loan losses | 27,269 | 27,886 | ||||||
Net loans | 2,553,855 | 2,434,998 | ||||||
Premises and equipment, net | 26,518 | 25,402 | ||||||
Investment in bank-owned life insurance | 57,559 | 56,673 | ||||||
Goodwill | 58,114 | 58,114 | ||||||
Identifiable intangible assets, net | 5,165 | 5,493 | ||||||
Other assets | 51,093 | 50,696 | ||||||
Total assets | $3,317,022 | $3,188,867 | ||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Demand deposits | $411,586 | $440,785 | ||||||
NOW accounts | 314,060 | 309,771 | ||||||
Money market accounts | 772,084 | 666,646 | ||||||
Savings accounts | 292,112 | 297,357 | ||||||
Time deposits | 796,255 | 790,762 | ||||||
Total deposits | 2,586,097 | 2,505,321 | ||||||
Federal Home Loan Bank advances | 322,056 | 288,082 | ||||||
Junior subordinated debentures | 22,681 | 22,681 | ||||||
Other liabilities | 42,738 | 43,137 | ||||||
Total liabilities | 2,973,572 | 2,859,221 | ||||||
Shareholders’ Equity: | ||||||||
Common stock of $.0625 par value; authorized 30,000,000 shares; issued and outstanding 16,705,427 shares in 2014 and 16,613,561 shares in 2013 | 1,044 | 1,038 | ||||||
Paid-in capital | 99,288 | 97,566 | ||||||
Retained earnings | 241,918 | 232,595 | ||||||
Accumulated other comprehensive loss | 1,200 | (1,553 | ) | |||||
Total shareholders’ equity | 343,450 | 329,646 | ||||||
Total liabilities and shareholders’ equity | $3,317,022 | $3,188,867 |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||
(Dollars and shares in thousands, except per share amounts) | Three Months | Six Months | ||||||||||||||
Periods ended June 30, | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income: | ||||||||||||||||
Interest and fees on loans | $26,169 | $25,513 | $51,758 | $50,736 | ||||||||||||
Interest on securities: | Taxable | 2,699 | 2,576 | 5,641 | 5,421 | |||||||||||
Nontaxable | 557 | 647 | 1,139 | 1,306 | ||||||||||||
Dividends on Federal Home Loan Bank stock | 138 | 39 | 280 | 77 | ||||||||||||
Other interest income | 28 | 24 | 63 | 52 | ||||||||||||
Total interest and dividend income | 29,591 | 28,799 | 58,881 | 57,592 | ||||||||||||
Interest expense: | ||||||||||||||||
Deposits | 3,120 | 3,096 | 6,089 | 6,290 | ||||||||||||
Federal Home Loan Bank advances | 1,758 | 2,679 | 3,999 | 5,416 | ||||||||||||
Junior subordinated debentures | 241 | 612 | 482 | 1,002 | ||||||||||||
Other interest expense | 4 | 3 | 7 | 8 | ||||||||||||
Total interest expense | 5,123 | 6,390 | 10,577 | 12,716 | ||||||||||||
Net interest income | 24,468 | 22,409 | 48,304 | 44,876 | ||||||||||||
Provision for loan losses | 450 | 700 | 750 | 1,300 | ||||||||||||
Net interest income after provision for loan losses | 24,018 | 21,709 | 47,554 | 43,576 | ||||||||||||
Noninterest income: | ||||||||||||||||
Wealth management revenues | 8,530 | 7,912 | 16,595 | 15,386 | ||||||||||||
Merchant processing fees | — | 2,613 | 1,291 | 4,590 | ||||||||||||
Net gains on loan sales and commissions on loans originated for others | 1,707 | 3,485 | 2,946 | 7,651 | ||||||||||||
Service charges on deposit accounts | 824 | 790 | 1,578 | 1,581 | ||||||||||||
Card interchange fees | 779 | 683 | 1,460 | 1,282 | ||||||||||||
Income from bank-owned life insurance | 441 | 461 | 886 | 928 | ||||||||||||
Net gains on interest rate swap contracts | (37 | ) | 152 | 223 | 171 | |||||||||||
Equity in earnings (losses) of unconsolidated subsidiaries | (107 | ) | (57 | ) | (150 | ) | (18 | ) | ||||||||
Gain on sale of business line | — | — | 6,265 | — | ||||||||||||
Other income | 677 | 355 | 1,090 | 761 | ||||||||||||
Noninterest income, excluding other-than-temporary impairment losses | 12,814 | 16,394 | 32,184 | 32,332 | ||||||||||||
Total other-than-temporary impairment losses on securities | — | — | — | (613 | ) | |||||||||||
Portion of loss recognized in other comprehensive income (before tax) | — | — | — | (2,159 | ) | |||||||||||
Net impairment losses recognized in earnings | — | — | — | (2,772 | ) | |||||||||||
Total noninterest income | 12,814 | 16,394 | 32,184 | 29,560 | ||||||||||||
Noninterest expense: | ||||||||||||||||
Salaries and employee benefits | 14,771 | 15,542 | 29,329 | 30,984 | ||||||||||||
Net occupancy | 1,475 | 1,364 | 3,115 | 2,878 | ||||||||||||
Equipment | 1,235 | 1,192 | 2,471 | 2,436 | ||||||||||||
Merchant processing costs | — | 2,211 | 1,050 | 3,884 | ||||||||||||
Outsourced services | 1,015 | 871 | 2,059 | 1,712 | ||||||||||||
Legal, audit and professional fees | 598 | 554 | 1,216 | 1,162 | ||||||||||||
FDIC deposit insurance costs | 413 | 451 | 853 | 882 | ||||||||||||
Advertising and promotion | 540 | 476 | 772 | 831 | ||||||||||||
Amortization of intangibles | 164 | 173 | 328 | 346 | ||||||||||||
Foreclosed property costs | 43 | 137 | 21 | 184 | ||||||||||||
Debt prepayment penalties | — | — | 6,294 | — | ||||||||||||
Other expenses | 2,194 | 2,034 | 4,232 | 3,890 | ||||||||||||
Total noninterest expense | 22,448 | 25,005 | 51,740 | 49,189 | ||||||||||||
Income before income taxes | 14,384 | 13,098 | 27,998 | 23,947 | ||||||||||||
Income tax expense | 4,587 | 4,115 | 8,903 | 7,543 | ||||||||||||
Net income | $9,797 | $8,983 | $19,095 | $16,404 | ||||||||||||
Weighted average common shares outstanding - basic | 16,678 | 16,454 | 16,653 | 16,428 | ||||||||||||
Weighted average common shares outstanding - diluted | 16,831 | 16,581 | 16,817 | 16,558 | ||||||||||||
Per share information: | Basic earnings per common share | $0.59 | $0.54 | $1.14 | $0.99 | |||||||||||
Diluted earnings per common share | $0.58 | $0.54 | $1.13 | $0.99 | ||||||||||||
Cash dividends declared per share | $0.29 | $0.25 | $0.58 | $0.50 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||||||
At or for the Quarters Ended | |||||||||||||||
(Dollars and shares in thousands, except per share amounts) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | ||||||||||
Financial Data: | |||||||||||||||
Total assets | $3,317,022 | $3,194,146 | $3,188,867 | $3,131,958 | $3,061,307 | ||||||||||
Total loans | 2,581,124 | 2,478,603 | 2,462,884 | 2,353,766 | 2,384,980 | ||||||||||
Total securities | 355,392 | 389,889 | 422,808 | 419,349 | 350,517 | ||||||||||
Total deposits | 2,586,097 | 2,591,654 | 2,505,321 | 2,454,831 | 2,304,609 | ||||||||||
Total shareholders' equity | 343,450 | 335,858 | 329,646 | 323,585 | 303,370 | ||||||||||
Net interest income | 24,468 | 23,836 | 23,521 | 23,388 | 22,409 | ||||||||||
Provision for loan losses | 450 | 300 | 400 | 700 | 700 | ||||||||||
Noninterest income, excluding OTTI losses | 12,814 | 19,370 | 15,837 | 17,400 | 16,394 | ||||||||||
Net OTTI losses recognized in earnings | — | — | (717 | ) | — | — | |||||||||
Noninterest expense | 22,448 | 29,292 | 24,048 | 25,548 | 25,005 | ||||||||||
Income tax expense | 4,587 | 4,316 | 4,404 | 4,580 | 4,115 | ||||||||||
Net income | 9,797 | 9,298 | 9,789 | 9,960 | 8,983 | ||||||||||
Share Data: | |||||||||||||||
Basic earnings per common share | $0.59 | $0.56 | $0.59 | $0.60 | $0.54 | ||||||||||
Diluted earnings per common share | $0.58 | $0.55 | $0.58 | $0.59 | $0.54 | ||||||||||
Dividends declared per share | $0.29 | $0.29 | $0.27 | $0.26 | $0.25 | ||||||||||
Book value per share | $20.56 | $20.19 | $19.84 | $19.51 | $18.40 | ||||||||||
Tangible book value per share - Non-GAAP (1) | $16.77 | $16.38 | $16.01 | $15.66 | $14.52 | ||||||||||
Market value per share | $36.77 | $37.47 | $37.22 | $31.43 | $28.52 | ||||||||||
Shares outstanding at end of period | 16,705 | 16,635 | 16,614 | 16,589 | 16,487 | ||||||||||
Weighted average common shares outstanding - basic | 16,678 | 16,626 | 16,602 | 16,563 | 16,454 | ||||||||||
Weighted average common shares outstanding - diluted | 16,831 | 16,800 | 16,770 | 16,696 | 16,581 | ||||||||||
Key Ratios: | |||||||||||||||
Return on average assets | 1.22 | % | 1.17 | % | 1.24 | % | 1.29 | % | 1.18 | % | |||||
Return on average tangible assets - Non-GAAP (1) | 1.24 | % | 1.20 | % | 1.26 | % | 1.31 | % | 1.21 | % | |||||
Return on average equity | 11.52 | % | 11.10 | % | 11.98 | % | 12.82 | % | 11.84 | % | |||||
Return on average tangible equity - Non-GAAP (1) | 14.15 | % | 13.70 | % | 14.80 | % | 16.13 | % | 15.01 | % | |||||
Tier 1 risk-based capital | 12.13% (i) | 12.42 | % | 12.12 | % | 12.23 | % | 11.85 | % | ||||||
Total risk-based capital | 13.24% (i) | 13.56 | % | 13.29 | % | 13.44 | % | 13.06 | % | ||||||
Tier 1 leverage ratio | 9.62% (i) | 9.56 | % | 9.41 | % | 9.41 | % | 9.32 | % | ||||||
Equity to assets | 10.35 | % | 10.51 | % | 10.34 | % | 10.33 | % | 9.91 | % | |||||
Tangible equity to tangible assets - Non-GAAP (1) | 8.61 | % | 8.70 | % | 8.51 | % | 8.47 | % | 7.99 | % | |||||
(i) - estimated | |||||||||||||||
Wealth Management Revenues: | |||||||||||||||
Trust and investment management fees | $6,828 | $6,685 | $6,637 | $6,291 | $6,230 | ||||||||||
Mutual fund fees | 1,086 | 1,081 | 1,104 | 1,075 | 1,077 | ||||||||||
Asset-based revenues | 7,914 | 7,766 | 7,741 | 7,366 | 7,307 | ||||||||||
Transaction-based revenues | 616 | 299 | 1,069 | 263 | 605 | ||||||||||
Total wealth management revenues | $8,530 | $8,065 | $8,810 | $7,629 | $7,912 | ||||||||||
Wealth Management Assets Under Administration: | |||||||||||||||
Balance at beginning of period | $4,806,381 | $4,781,958 | $4,595,594 | $4,433,574 | $4,420,076 | ||||||||||
Net investment appreciation (depreciation) & income | 131,269 | 44,335 | 248,727 | 190,931 | (20,956 | ) | |||||||||
Net client cash flows | 72,938 | (19,912 | ) | (62,363 | ) | (28,911 | ) | 34,454 | |||||||
Balance at end of period | $5,010,588 | $4,806,381 | $4,781,958 | $4,595,594 | $4,433,574 |
(1) | See the section labeled “Supplemental Information - Non-GAAP Financial Measures” at the end of this document. |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | |||||||
Six Months Ended | |||||||
(Dollars and shares in thousands, except per share amounts) | Jun 30, 2014 | Jun 30, 2013 | |||||
Key Ratios: | |||||||
Return on average assets | 1.13 | % | 1.08 | % | |||
Return on average tangible assets - Non-GAAP (1) | 1.22 | % | 1.11 | % | |||
Return on average equity | 11.31 | % | 10.88 | % | |||
Return on average tangible equity - Non-GAAP (1) | 13.93 | % | 13.82 | % | |||
Allowance for Loan Losses: | |||||||
Balance at beginning of period | $27,886 | $30,873 | |||||
Provision charged to earnings | 750 | 1,300 | |||||
Charge-offs | (1,490 | ) | (4,549 | ) | |||
Recoveries | 123 | 260 | |||||
Balance at end of period | $27,269 | $27,884 | |||||
Net Loan Charge-Offs (Recoveries): | |||||||
Commercial mortgages | $965 | $3,922 | |||||
Other commercial | 265 | 134 | |||||
Residential real estate mortgages | 37 | 45 | |||||
Consumer | 100 | 188 | |||||
Total | $1,367 | $4,289 | |||||
Net charge-offs to average loans (annualized) | 0.11 | % | 0.37 | % | |||
Wealth Management Revenues: | |||||||
Trust and investment management fees | $13,513 | $12,296 | |||||
Mutual fund fees | 2,167 | 2,099 | |||||
Asset-based revenues | 15,680 | 14,395 | |||||
Transaction-based revenues | 915 | 991 | |||||
Total wealth management revenues | $16,595 | $15,386 | |||||
Wealth Management Assets Under Administration: | |||||||
Balance at beginning of period | $4,781,958 | $4,199,640 | |||||
Net investment appreciation & income | 175,604 | 193,023 | |||||
Net client cash flows | 53,026 | 40,911 | |||||
Balance at end of period | $5,010,588 | $4,433,574 |
(1) | See the section labeled “Supplemental Information - Non-GAAP Financial Measures” at the end of this document. |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||
For the Quarters Ended | ||||||||||||||
Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | ||||||||||
Average Yield / Rate (taxable equivalent basis): | ||||||||||||||
Assets: | ||||||||||||||
Commercial loans | 4.35 | % | 4.43 | % | 4.52 | % | 4.67 | % | 4.58 | % | ||||
Residential real estate loans, including mortgage loans held for sale | 4.12 | % | 4.15 | % | 4.09 | % | 4.06 | % | 4.14 | % | ||||
Consumer loans | 3.81 | % | 3.83 | % | 3.77 | % | 3.78 | % | 3.81 | % | ||||
Total loans | 4.20 | % | 4.26 | % | 4.28 | % | 4.35 | % | 4.34 | % | ||||
Cash, federal funds sold and other short-term investments | 0.19 | % | 0.23 | % | 0.22 | % | 0.21 | % | 0.22 | % | ||||
FHLBB stock | 1.47 | % | 1.53 | % | 0.37 | % | 0.38 | % | 0.42 | % | ||||
Taxable debt securities | 3.36 | % | 3.47 | % | 3.40 | % | 3.44 | % | 3.52 | % | ||||
Nontaxable debt securities | 5.92 | % | 5.98 | % | 5.88 | % | 5.87 | % | 5.94 | % | ||||
Total securities | 3.74 | % | 3.84 | % | 3.78 | % | 3.88 | % | 3.97 | % | ||||
Total interest-earning assets | 4.03 | % | 4.08 | % | 4.02 | % | 4.12 | % | 4.17 | % | ||||
Liabilities: | ||||||||||||||
Interest-bearing demand deposits | — | % | — | % | — | % | — | % | — | % | ||||
NOW accounts | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | ||||
Money market accounts | 0.38 | % | 0.36 | % | 0.34 | % | 0.31 | % | 0.29 | % | ||||
Savings accounts | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | 0.07 | % | ||||
Time deposits | 1.14 | % | 1.15 | % | 1.19 | % | 1.23 | % | 1.25 | % | ||||
FHLBB advances | 3.20 | % | 3.37 | % | 3.49 | % | 3.25 | % | 3.29 | % | ||||
Junior subordinated debentures | 4.26 | % | 4.31 | % | 4.22 | % | 4.22 | % | 7.82 | % | ||||
Other | 9.90 | % | 7.03 | % | 2.52 | % | 4.50 | % | 5.87 | % | ||||
Total interest-bearing liabilities | 0.85 | % | 0.93 | % | 0.98 | % | 1.01 | % | 1.11 | % | ||||
Interest rate spread (taxable equivalent basis) | 3.18 | % | 3.15 | % | 3.04 | % | 3.11 | % | 3.06 | % | ||||
Net interest margin (taxable equivalent basis) | 3.35 | % | 3.34 | % | 3.24 | % | 3.29 | % | 3.26 | % |
At June 30, 2014 | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
(Dollars in thousands) | Cost (1) | Gains | Losses | Value | ||||||||||||
Securities Available for Sale: | ||||||||||||||||
Obligations of U.S. government-sponsored enterprises | $9,999 | $13 | $— | $10,012 | ||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 217,767 | 10,531 | (13 | ) | 228,285 | |||||||||||
Obligations of states and political subdivisions | 54,161 | 2,230 | — | 56,391 | ||||||||||||
Individual name issuer trust preferred debt securities | 30,734 | — | (4,099 | ) | 26,635 | |||||||||||
Corporate bonds | 6,123 | 133 | (1 | ) | 6,255 | |||||||||||
Total securities available for sale | 318,784 | 12,907 | (4,113 | ) | 327,578 | |||||||||||
Held to Maturity: | ||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 27,814 | 804 | — | 28,618 | ||||||||||||
Total securities held to maturity | 27,814 | 804 | — | 28,618 | ||||||||||||
Total securities | $346,598 | $13,711 | ($4,113 | ) | $356,196 |
(1) | Net of other-than-temporary impairment losses recognized in earnings. |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||
Period End Balances At | ||||||||||||||||
(Dollars in thousands) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | |||||||||||
Loans: | ||||||||||||||||
Commercial: | Mortgages | $772,772 | $788,836 | $796,249 | $727,375 | $758,437 | ||||||||||
Construction & development | 38,574 | 24,696 | 36,289 | 51,951 | 39,449 | |||||||||||
Other | 554,824 | 523,751 | 530,797 | 518,566 | 512,228 | |||||||||||
Total commercial | 1,366,170 | 1,337,283 | 1,363,335 | 1,297,892 | 1,310,114 | |||||||||||
Residential real estate: | Mortgages | 846,187 | 784,623 | 749,163 | 711,427 | 728,158 | ||||||||||
Homeowner construction | 30,452 | 25,770 | 23,511 | 20,265 | 20,713 | |||||||||||
Total residential real estate | 876,639 | 810,393 | 772,674 | 731,692 | 748,871 | |||||||||||
Consumer: | Home equity lines | 237,390 | 233,728 | 231,362 | 227,063 | 228,367 | ||||||||||
Home equity loans | 45,632 | 41,991 | 40,212 | 41,158 | 41,312 | |||||||||||
Other | 55,293 | 55,208 | 55,301 | 55,961 | 56,316 | |||||||||||
Total consumer | 338,315 | 330,927 | 326,875 | 324,182 | 325,995 | |||||||||||
Total loans | $2,581,124 | $2,478,603 | $2,462,884 | $2,353,766 | $2,384,980 |
At June 30, 2014 | |||||
(Dollars in thousands) | Balance | % of Total | |||
Commercial Real Estate Loans by Property Location: | |||||
Rhode Island, Connecticut, Massachusetts | $773,099 | 95.2 | % | ||
New York, New Jersey | 29,620 | 3.7 | % | ||
New Hampshire | 8,627 | 1.1 | % | ||
Total commercial real estate loans (1) | $811,346 | 100.0 | % |
(1) | Commercial real estate loans consist of commercial mortgages and construction and development loans. Commercial mortgages are loans secured by income producing property. |
At June 30, 2014 | |||||
(Dollars in thousands) | Balance | % of Total | |||
Residential Mortgages by Property Location: | |||||
Rhode Island, Connecticut, Massachusetts | $854,596 | 97.3 | % | ||
New Hampshire | 10,605 | 1.2 | % | ||
New York, Virginia, New Jersey, Maryland, Pennsylvania, District of Columbia | 5,872 | 0.7 | % | ||
Ohio | 2,237 | 0.3 | % | ||
Washington, Oregon | 1,344 | 0.2 | % | ||
Georgia | 1,072 | 0.1 | % | ||
New Mexico | 464 | 0.1 | % | ||
Other | 449 | 0.1 | % | ||
Total residential mortgages | $876,639 | 100.0 | % |
Period End Balances At | ||||||||||||||||
(Dollars in thousands) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | |||||||||||
Deposits: | ||||||||||||||||
Demand deposits | $411,586 | $445,570 | $440,785 | $420,075 | $358,797 | |||||||||||
NOW accounts | 314,060 | 311,461 | 309,771 | 301,250 | 301,096 | |||||||||||
Money market accounts | 772,084 | 704,434 | 666,646 | 623,631 | 540,012 | |||||||||||
Savings accounts | 292,112 | 293,322 | 297,357 | 292,765 | 293,405 | |||||||||||
Time deposits | 796,255 | 836,867 | 790,762 | 817,110 | 811,299 | |||||||||||
Total deposits | $2,586,097 | $2,591,654 | $2,505,321 | $2,454,831 | $2,304,609 | |||||||||||
Out-of-market brokered certificates of deposits included in time deposits | $171,216 | $171,275 | $98,009 | $106,231 | $96,177 | |||||||||||
In-market deposits, excluding out-of-market brokered certificates of deposit | $2,414,881 | $2,420,379 | $2,407,312 | $2,348,600 | $2,208,432 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||||||||||
Period End Balances At | |||||||||||||||||||
(Dollars in thousands) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | ||||||||||||||
Asset Quality Data: | |||||||||||||||||||
Nonperforming Assets: | |||||||||||||||||||
Commercial mortgages | $2,290 | $2,293 | $7,492 | $8,956 | $9,976 | ||||||||||||||
Commercial construction and development | — | — | — | — | — | ||||||||||||||
Other commercial | 1,615 | 1,198 | 1,291 | 1,248 | 1,400 | ||||||||||||||
Residential real estate mortgages | 7,417 | 8,975 | 8,315 | 8,095 | 7,526 | ||||||||||||||
Consumer | 1,213 | 1,108 | 1,204 | 1,204 | 1,124 | ||||||||||||||
Total nonaccrual loans | 12,535 | 13,574 | 18,302 | 19,503 | 20,026 | ||||||||||||||
Nonaccrual investment securities | — | — | 547 | 425 | 397 | ||||||||||||||
Property acquired through foreclosure or repossession | 1,309 | 750 | 932 | 594 | 1,230 | ||||||||||||||
Total nonperforming assets | $13,844 | $14,324 | $19,781 | $20,522 | $21,653 | ||||||||||||||
Total past due loans to total loans | 0.82 | % | 0.73 | % | 0.89 | % | 1.02 | % | 1.09 | % | |||||||||
Nonperforming assets to total assets | 0.42 | % | 0.45 | % | 0.62 | % | 0.66 | % | 0.71 | % | |||||||||
Nonaccrual loans to total loans | 0.49 | % | 0.55 | % | 0.74 | % | 0.83 | % | 0.84 | % | |||||||||
Allowance for loan losses to nonaccrual loans | 217.54 | % | 199.23 | % | 152.37 | % | 143.61 | % | 139.24 | % | |||||||||
Allowance for loan losses to total loans | 1.06 | % | 1.09 | % | 1.13 | % | 1.19 | % | 1.17 | % | |||||||||
Troubled Debt Restructured Loans: | |||||||||||||||||||
Accruing troubled debt restructured loans: | |||||||||||||||||||
Commercial mortgages | $22,603 | $22,796 | $22,800 | $23,892 | $19,018 | ||||||||||||||
Other commercial | 969 | 989 | 1,265 | 1,576 | 2,602 | ||||||||||||||
Residential real estate mortgages | 1,459 | 1,467 | 1,442 | 870 | 876 | ||||||||||||||
Consumer | 167 | 233 | 236 | 239 | 242 | ||||||||||||||
Accruing troubled debt restructured loans | 25,198 | 25,485 | 25,743 | 26,577 | 22,738 | ||||||||||||||
Nonaccrual troubled debt restructured loans: | |||||||||||||||||||
Commercial mortgages | — | — | — | — | — | ||||||||||||||
Other commercial | 872 | 369 | 542 | 547 | 590 | ||||||||||||||
Residential real estate mortgages | 448 | 447 | — | — | 144 | ||||||||||||||
Consumer | — | 29 | 38 | 40 | 42 | ||||||||||||||
Nonaccrual troubled debt restructured loans | 1,320 | 845 | 580 | 587 | 776 | ||||||||||||||
Total troubled debt restructured loans | $26,518 | $26,330 | $26,323 | $27,164 | $23,514 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||||||||||
Period End Balances At | |||||||||||||||||||
(Dollars in thousands) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | ||||||||||||||
Past Due Loans: | |||||||||||||||||||
Loans 30-59 Days Past Due: | |||||||||||||||||||
Commercial mortgages | $311 | $— | $— | $— | $— | ||||||||||||||
Other commercial loans | 1,785 | 3,351 | 276 | 2,648 | 505 | ||||||||||||||
Residential real estate mortgages | 5,249 | 2,232 | 4,040 | 2,624 | 4,051 | ||||||||||||||
Consumer loans | 1,889 | 1,365 | 1,322 | 1,013 | 1,588 | ||||||||||||||
Loans 30-59 days past due | $9,234 | $6,948 | $5,638 | $6,285 | $6,144 | ||||||||||||||
Loans 60-89 Days Past Due: | |||||||||||||||||||
Commercial mortgages | $1,583 | $15 | $— | $730 | $536 | ||||||||||||||
Other commercial loans | 773 | 127 | 302 | 8 | 34 | ||||||||||||||
Residential real estate mortgages | 855 | 1,265 | 1,285 | 1,960 | 1,697 | ||||||||||||||
Consumer loans | 1,102 | 658 | 166 | 328 | 689 | ||||||||||||||
Loans 60-89 days past due | $4,313 | $2,065 | $1,753 | $3,026 | $2,956 | ||||||||||||||
Loans 90 Days or more Past Due: | |||||||||||||||||||
Commercial mortgages | $2,250 | $2,238 | $7,492 | $8,226 | $8,895 | ||||||||||||||
Other commercial loans | 417 | 428 | 731 | 929 | 3,428 | ||||||||||||||
Residential real estate mortgages | 4,335 | 5,634 | 5,633 | 4,843 | 4,266 | ||||||||||||||
Consumer loans | 512 | 701 | 656 | 693 | 415 | ||||||||||||||
Loans 90 days or more past due | $7,514 | $9,001 | $14,512 | $14,691 | $17,004 | ||||||||||||||
Total Past Due Loans: | |||||||||||||||||||
Commercial mortgages | $4,144 | $2,253 | $7,492 | $8,956 | $9,431 | ||||||||||||||
Other commercial loans | 2,975 | 3,906 | 1,309 | 3,585 | 3,967 | ||||||||||||||
Residential real estate mortgages | 10,439 | 9,131 | 10,958 | 9,427 | 10,014 | ||||||||||||||
Consumer loans | 3,503 | 2,724 | 2,144 | 2,034 | 2,692 | ||||||||||||||
Total past due loans | $21,061 | $18,014 | $21,903 | $24,002 | $26,104 | ||||||||||||||
Accruing loans 90 days or more past due | $— | $— | $— | $— | $2,431 | ||||||||||||||
Nonaccrual loans included in past due loans | $10,432 | $11,487 | $15,591 | $17,275 | $17,208 |
For the Quarters Ended | |||||||||||||||||||
(Dollars in thousands) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | ||||||||||||||
Allowance for Loan Losses: | |||||||||||||||||||
Balance at beginning of period | $27,043 | $27,886 | $28,008 | $27,884 | $31,139 | ||||||||||||||
Provision charged to earnings | 450 | 300 | 400 | 700 | 700 | ||||||||||||||
Charge-offs | (267 | ) | (1,223 | ) | (703 | ) | (770 | ) | (4,175 | ) | |||||||||
Recoveries | 43 | 80 | 181 | 194 | 220 | ||||||||||||||
Balance at end of period | $27,269 | $27,043 | $27,886 | $28,008 | $27,884 | ||||||||||||||
Net Loan Charge-Offs (Recoveries): | |||||||||||||||||||
Commercial mortgages | $26 | $939 | $309 | $602 | $3,814 | ||||||||||||||
Other commercial | 95 | 170 | 73 | (2 | ) | 63 | |||||||||||||
Residential real estate mortgages | 30 | 7 | 80 | — | 36 | ||||||||||||||
Consumer | 73 | 27 | 60 | (24 | ) | 42 | |||||||||||||
Total | $224 | $1,143 | $522 | $576 | $3,955 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCE SHEETS (unaudited) | |||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||
June 30, 2014 | March 31, 2014 | June 30, 2013 | |||||||||||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Commercial loans | $1,339,310 | $14,509 | 4.35 | % | $1,336,798 | $14,601 | 4.43 | % | $1,291,244 | $14,747 | 4.58 | % | |||||||||||||||
Residential real estate loans, including loans held for sale | 856,955 | 8,811 | 4.12 | % | 802,412 | 8,208 | 4.15 | % | 762,363 | 7,877 | 4.14 | % | |||||||||||||||
Consumer loans | 333,881 | 3,171 | 3.81 | % | 327,793 | 3,097 | 3.83 | % | 325,539 | 3,090 | 3.81 | % | |||||||||||||||
Total loans | 2,530,146 | 26,491 | 4.20 | % | 2,467,003 | 25,906 | 4.26 | % | 2,379,146 | 25,714 | 4.34 | % | |||||||||||||||
Cash, federal funds sold and short-term investments | 59,507 | 28 | 0.19 | % | 62,246 | 35 | 0.23 | % | 44,690 | 24 | 0.22 | % | |||||||||||||||
FHLBB stock | 37,730 | 138 | 1.47 | % | 37,730 | 142 | 1.53 | % | 37,730 | 39 | 0.42 | % | |||||||||||||||
Taxable debt securities | 322,418 | 2,699 | 3.36 | % | 344,009 | 2,942 | 3.47 | % | 293,586 | 2,576 | 3.52 | % | |||||||||||||||
Nontaxable debt securities | 57,422 | 847 | 5.92 | % | 59,958 | 884 | 5.98 | % | 66,468 | 985 | 5.94 | % | |||||||||||||||
Total securities | 379,840 | 3,546 | 3.74 | % | 403,967 | 3,826 | 3.84 | % | 360,054 | 3,561 | 3.97 | % | |||||||||||||||
Total interest-earning assets | 3,007,223 | 30,203 | 4.03 | % | 2,970,946 | 29,909 | 4.08 | % | 2,821,620 | 29,338 | 4.17 | % | |||||||||||||||
Noninterest-earning assets | 207,426 | 203,335 | 213,336 | ||||||||||||||||||||||||
Total assets | $3,214,649 | $3,174,281 | $3,034,956 | ||||||||||||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||||||||||
Interest-bearing demand deposits | $9,067 | $— | — | % | $10,767 | $— | — | % | $135 | $— | — | % | |||||||||||||||
NOW accounts | 311,948 | 47 | 0.06 | % | 304,201 | 47 | 0.06 | % | 289,858 | 45 | 0.06 | % | |||||||||||||||
Money market accounts | 759,704 | 713 | 0.38 | % | 685,142 | 609 | 0.36 | % | 535,107 | 381 | 0.29 | % | |||||||||||||||
Savings accounts | 291,671 | 45 | 0.06 | % | 292,809 | 45 | 0.06 | % | 286,547 | 47 | 0.07 | % | |||||||||||||||
Time deposits | 813,558 | 2,315 | 1.14 | % | 797,458 | 2,268 | 1.15 | % | 843,462 | 2,623 | 1.25 | % | |||||||||||||||
FHLBB advances | 220,088 | 1,758 | 3.20 | % | 269,989 | 2,241 | 3.37 | % | 326,839 | 2,679 | 3.29 | % | |||||||||||||||
Junior subordinated debentures | 22,681 | 241 | 4.26 | % | 22,681 | 241 | 4.31 | % | 31,405 | 612 | 7.82 | % | |||||||||||||||
Other | 162 | 4 | 9.90 | % | 173 | 3 | 7.03 | % | 205 | 3 | 5.87 | % | |||||||||||||||
Total interest-bearing liabilities | 2,428,879 | 5,123 | 0.85 | % | 2,383,220 | 5,454 | 0.93 | % | 2,313,558 | 6,390 | 1.11 | % | |||||||||||||||
Demand deposits | 409,851 | 422,975 | 365,747 | ||||||||||||||||||||||||
Other liabilities | 35,684 | 33,057 | 52,249 | ||||||||||||||||||||||||
Shareholders' equity | 340,235 | 335,029 | 303,402 | ||||||||||||||||||||||||
Total liabilities and shareholders' equity | $3,214,649 | $3,174,281 | $3,034,956 | ||||||||||||||||||||||||
Net interest income (FTE) | $25,080 | $24,455 | $22,948 | ||||||||||||||||||||||||
Interest rate spread | 3.18 | % | 3.15 | % | 3.06 | % | |||||||||||||||||||||
Net interest margin | 3.35 | % | 3.34 | % | 3.26 | % |
(Dollars in thousands) | Three Months Ended | ||||||||||
Jun 30, 2014 | Mar 31, 2014 | Jun 30, 2013 | |||||||||
Commercial loans | $322 | $317 | $201 | ||||||||
Nontaxable debt securities | 290 | 302 | 338 | ||||||||
Total | $612 | $619 | $539 |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||||||||||||
CONSOLIDATED AVERAGE BALANCE SHEETS (unaudited) | ||||||||||||||||||
Six Months Ended | ||||||||||||||||||
June 30, 2014 | June 30, 2013 | |||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Assets: | ||||||||||||||||||
Commercial loans | $1,338,061 | $29,109 | 4.39 | % | $1,267,612 | $29,168 | 4.64 | % | ||||||||||
Residential real estate loans, including loans held for sale | 829,834 | 17,019 | 4.14 | % | 758,964 | 15,814 | 4.20 | % | ||||||||||
Consumer loans | 330,854 | 6,268 | 3.82 | % | 324,111 | 6,143 | 3.82 | % | ||||||||||
Total loans | 2,498,749 | 52,396 | 4.23 | % | 2,350,687 | 51,125 | 4.39 | % | ||||||||||
Cash, federal funds sold and short-term investments | 60,869 | 63 | 0.21 | % | 49,186 | 52 | 0.21 | % | ||||||||||
FHLBB stock | 37,730 | 280 | 1.50 | % | 38,755 | 77 | 0.40 | % | ||||||||||
Taxable debt securities | 333,154 | 5,641 | 3.41 | % | 308,576 | 5,421 | 3.54 | % | ||||||||||
Nontaxable debt securities | 58,683 | 1,731 | 5.95 | % | 67,261 | 1,989 | 5.96 | % | ||||||||||
Total securities | 391,837 | 7,372 | 3.79 | % | 375,837 | 7,410 | 3.98 | % | ||||||||||
Total interest-earning assets | 2,989,185 | 60,111 | 4.06 | % | 2,814,465 | 58,664 | 4.20 | % | ||||||||||
Noninterest-earning assets | 205,391 | 211,845 | ||||||||||||||||
Total assets | $3,194,576 | $3,026,310 | ||||||||||||||||
Liabilities and Shareholders' Equity: | ||||||||||||||||||
Interest-bearing demand deposits | $9,912 | $— | — | % | $68 | $— | — | % | ||||||||||
NOW accounts | 308,096 | 94 | 0.06 | % | 286,450 | 90 | 0.06 | % | ||||||||||
Money market accounts | 722,629 | 1,322 | 0.37 | % | 515,390 | 732 | 0.29 | % | ||||||||||
Savings accounts | 292,237 | 90 | 0.06 | % | 283,059 | 93 | 0.07 | % | ||||||||||
Time deposits | 805,553 | 4,583 | 1.15 | % | 856,447 | 5,375 | 1.27 | % | ||||||||||
FHLBB advances | 244,900 | 3,999 | 3.29 | % | 336,004 | 5,416 | 3.25 | % | ||||||||||
Junior subordinated debentures | 22,681 | 482 | 4.29 | % | 32,194 | 1,002 | 6.28 | % | ||||||||||
Other | 168 | 7 | 8.40 | % | 673 | 8 | 2.40 | % | ||||||||||
Total interest-bearing liabilities | 2,406,176 | 10,577 | 0.89 | % | 2,310,285 | 12,716 | 1.11 | % | ||||||||||
Demand deposits | 416,377 | 363,313 | ||||||||||||||||
Other liabilities | 34,377 | 51,282 | ||||||||||||||||
Shareholders' equity | 337,646 | 301,430 | ||||||||||||||||
Total liabilities and shareholders' equity | $3,194,576 | $3,026,310 | ||||||||||||||||
Net interest income (FTE) | $49,534 | $45,948 | ||||||||||||||||
Interest rate spread | 3.17 | % | 3.09 | % | ||||||||||||||
Net interest margin | 3.34 | % | 3.29 | % |
(Dollars in thousands) | Six Months Ended | ||||||
Jun 30, 2014 | Jun 30, 2013 | ||||||
Commercial loans | $638 | $389 | |||||
Nontaxable debt securities | 592 | 683 | |||||
Total | $1,230 | $1,072 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||
SUPPLEMENTAL INFORMATION - Non-GAAP Financial Measures (unaudited) | |||||||||||||||
At or for the Quarters Ended | |||||||||||||||
(Dollars in thousands, except per share amounts) | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | ||||||||||
Calculation of Tangible Book Value per Share: | |||||||||||||||
Total shareholders' equity at end of period | $343,450 | $335,858 | $329,646 | $323,585 | $303,370 | ||||||||||
Less: | |||||||||||||||
Goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||
Identifiable intangible assets, net | 5,165 | 5,329 | 5,493 | 5,657 | 5,827 | ||||||||||
Total tangible shareholders' equity at end of period | $280,171 | $272,415 | $266,039 | $259,814 | $239,429 | ||||||||||
Shares outstanding at end of period | 16,705 | 16,635 | 16,614 | 16,589 | 16,487 | ||||||||||
Book value per share - GAAP | $20.56 | $20.19 | $19.84 | $19.51 | $18.40 | ||||||||||
Tangible book value per share - Non-GAAP | $16.77 | $16.38 | $16.01 | $15.66 | $14.52 | ||||||||||
Calculation of Tangible Equity to Tangible Assets: | |||||||||||||||
Total tangible shareholders' equity at end of period | $280,171 | $272,415 | $266,039 | $259,814 | $239,429 | ||||||||||
Total assets at end of period | $3,317,022 | $3,194,146 | $3,188,867 | $3,131,958 | $3,061,307 | ||||||||||
Less: | |||||||||||||||
Goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||
Identifiable intangible assets, net | 5,165 | 5,329 | 5,493 | 5,657 | 5,827 | ||||||||||
Total tangible assets at end of period | $3,253,743 | $3,130,703 | $3,125,260 | $3,068,187 | $2,997,366 | ||||||||||
Equity to assets - GAAP | 10.35 | % | 10.51 | % | 10.34 | % | 10.33 | % | 9.91 | % | |||||
Tangible equity to tangible assets - Non-GAAP | 8.61 | % | 8.70 | % | 8.51 | % | 8.47 | % | 7.99 | % | |||||
Calculation of Return on Average Tangible Assets: | |||||||||||||||
Net income | $9,797 | $9,298 | $9,789 | $9,960 | $8,983 | ||||||||||
Total average assets | $3,214,649 | $3,174,281 | $3,163,042 | $3,098,228 | $3,034,956 | ||||||||||
Less: | |||||||||||||||
Average goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||
Average identifiable intangible assets, net | 5,245 | 5,410 | 5,573 | 5,739 | 5,912 | ||||||||||
Total average tangible assets | $3,151,290 | $3,110,757 | $3,099,355 | $3,034,375 | $2,970,930 | ||||||||||
Return on average assets - GAAP | 1.22 | % | 1.17 | % | 1.24 | % | 1.29 | % | 1.18 | % | |||||
Return on average tangible assets - Non-GAAP | 1.24 | % | 1.20 | % | 1.26 | % | 1.31 | % | 1.21 | % | |||||
Calculation of Return on Average Tangible Equity: | |||||||||||||||
Net income | $9,797 | $9,298 | $9,789 | $9,960 | $8,983 | ||||||||||
Total average shareholders' equity | $340,235 | $335,029 | $326,866 | $310,785 | $303,402 | ||||||||||
Less: | |||||||||||||||
Average goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||
Average identifiable intangible assets, net | 5,245 | 5,410 | 5,573 | 5,739 | 5,912 | ||||||||||
Total average tangible shareholders' equity | $276,876 | $271,505 | $263,179 | $246,932 | $239,376 | ||||||||||
Return on average shareholders' equity - GAAP | 11.52 | % | 11.10 | % | 11.98 | % | 12.82 | % | 11.84 | % | |||||
Return on average tangible shareholders' equity - Non-GAAP | 14.15 | % | 13.70 | % | 14.80 | % | 16.13 | % | 15.01 | % |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||
SUPPLEMENTAL INFORMATION - Non-GAAP Financial Measures (unaudited) | ||||||
Six Months Ended | ||||||
(Dollars in thousands) | Jun 30, 2014 | Jun 30, 2013 | ||||
Calculation of return on average tangible assets: | ||||||
Net income | $19,095 | $16,404 | ||||
Total average assets | $3,194,576 | $3,026,310 | ||||
Less: | ||||||
Average goodwill | 58,114 | 58,114 | ||||
Average identifiable intangible assets, net | 5,327 | 5,998 | ||||
Total average tangible assets | $3,131,135 | $2,962,198 | ||||
Return on average assets - GAAP | 1.20 | % | 1.08 | % | ||
Return on average tangible assets - Non-GAAP | 1.22 | % | 1.11 | % | ||
Calculation of return on average tangible equity: | ||||||
Net income | $19,095 | $16,404 | ||||
Total average shareholders' equity | $337,646 | $301,430 | ||||
Less: | ||||||
Average goodwill | 58,114 | 58,114 | ||||
Average identifiable intangible assets, net | 5,327 | 5,998 | ||||
Total average tangible shareholders' equity | $274,205 | $237,318 | ||||
Return on average shareholders' equity - GAAP | 11.31 | % | 10.88 | % | ||
Return on average tangible shareholders' equity - Non-GAAP | 13.93 | % | 13.82 | % |
@`<``+:2@`]"H!L!SG[_PCWDEYS%F23Q))N8ZDE=23.4"ZCKEO
M<^GCR.\@7-20CW3EB_8\QN1KQB^9KJM7C-XUW7 EQ8YVD>+PUOBJ5WC8
M\E.W?&?MBS.F%;-<=:71=C$[?U%-+JP+UT[KB[Y!A,POPZY
M,O83<7Z.]S+'J.TVM]JM'^OK4Z0_CVQ?
1AU:21J:0YI:YKFG@YI!/`^-"*$`C!;E
MVWB=VX:7!9J,R8^;34`Z7`M<'-
4&QXF5>0DQ1./6YK;"R\
N[HT2(,K6)]%LH?IT[RN&+GM(1\P61<%*7O$A.>.^]CYC8&X)<%EVU
MI[44H!#)HC[KV$_L.;QT/!::TJ;^;(WIB-]X&/-XIU*^S+&2-<,@]YCP/V6G
MXS"'"E:#[KDMQ^)R3UVC0!W-OW1*S2?;6-G>N..SY/5-\*[:14S%)1KV=C6[
ML)6M+!-"NO'.$CMUG+9NJ(`=$@A\&U]Q';&2.1^8X[(-,988KV!MQ%0N:[4&
M.(TO&F@>""&N<.3BONW+M\;DQPQ_SW(6#A('B6SG=!+4-
0YS&\2]SM#33^
M'>W<_O3N1V$V[.[&88`N>(G.8V**M-4TS*22/=P:&`M:]W`,:W6X3&T?V]>@
MX&(;/;7RNYH6#:`I^N^V/6=IP](.G,J)&3?L.-MQ05=&6QVX9,VG$AFIVM@]YA-`7M:%4[&=LQW!?
MNN:P.G<5EEGN@J:-D#I+@OA=7@"_2W0\TTN`J0USBH[^!_-O>'C%Y,O;"A$3
M1(IO,*4/D#I.=%Q$C8HJ$EU&LQ$O&+PG2"OU2?)+C&/CI^LR<^JBH!VKAT@M
M)/<#8N![J;6;;.?'UBSJVETRCM#G-JUP(]^*04UMK1S:.%'M8YL=[#WOG.V.
MYG7#6/Z0?TKNV=5NMK74-]O)(>48DH6O/H:'
MM9K/Q6%SO!;7WGVI?[OV'<8_%M+\E#(R>-@YR&.H
GY&KF'C1URWAPX5*WEB
M)^\7
#'D\0U[RO+L_
MW4N-@97YCD7/?M:Z>.JWB3"[D)XQZ0.$C1Q>P#@7,8%T+:U9("XUV"MM4F8V
MQ5BSP\;8*[/P[M%_$S<),,T9"+E8Q\W.=!VPD&3@BJ2A#"4Y#`(#T'.<5U:W
M%E(E!.7U$QZ'A#M]V]@V;W;SF5RC2W;VW8);ECCQ&B9CG0'B0"6V
M_5)->$D=.!Y31OS?TV[NU6%QF,<'9_<$T=N]HX'7"]K9QP!(#I^D`*<8WUXC
MG9KT7J2MZ$TQJO2E12(G6]5T&JT2*.5($3O$*U#M(L\FY*!CB=_++MSNG"AC
M&.JNL