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 April 21, 2015* | |||
*Filed herewith |
WASHINGTON TRUST BANCORP, INC. | ||||
Date: | April 21, 2015 | By: | /s/ David V. Devault | |
David V. Devault | ||||
Vice Chair, Secretary and Chief Financial Officer |
• | Returns on average equity and average assets continued at very solid levels of 12.54% and 1.23%, respectively. Comparable amounts for the fourth quarter of 2014 were 12.68% and 1.27%, respectively. |
• | Mortgage banking revenues amounted to $2.6 million for the first quarter of 2015, up by $471 thousand, or 22%, from the fourth quarter of 2014, due to higher levels of loan origination and sales. |
• | Total loans amounted to $2.9 billion at March 31, 2015, up by $21.3 million in the quarter. Total loans have increased by 16% in the last 12 months. |
• | Total deposits rose by $28.3 million in the quarter, including a 3% increase in DDA and NOW accounts. Total deposits increased by 7% in the last 12 months. |
• | In March, Washington Trust declared a quarterly dividend of 34 cents per share, representing a 2 cent per share increase over the previous quarter and the fifth consecutive year of dividend increases. |
• | Average interest-earning assets increased by $60.7 million, reflecting growth in average commercial and residential loan balances. The yield on interest-earning assets, excluding the contribution from the loan prepayment fee income, was 3.81% for the first quarter of 2015, compared to 3.85% for the fourth quarter of 2014. The 4 basis point decline from the previous quarter was primarily due to lower rates on recent commercial loan originations. |
• | Average interest-bearing liabilities increased by $82.3 million, with growth in average wholesale funding balances and average interest-bearing deposits. The cost of interest-bearing funds declined by 2 basis points on a linked quarter basis. |
• | Wealth management revenues totaled $8.4 million for the first quarter of 2015, consistent with the previous quarter and up by 5% over the first quarter of 2014. Wealth management assets under administration amounted to $5.2 billion at March 31, 2015, up by $90 million, or 2%, from December 31, 2014, and up $353 million, or 7%, in the last 12 months. |
• | Net gains on loan sales and commissions on loans originated for others totaled $2.6 million for the first quarter of 2015, up by $471 thousand, or 22%, on a linked quarter basis. Residential mortgage loans sold to the secondary market amounted to $127.9 million in the first quarter, up by $28.5 million from the previous quarter. |
• | Net gains on interest rate swap contracts amounted to $645 thousand for the first quarter of 2015, up by $71 thousand, or 12%, from the previous quarter, continuing a trend of relatively high customer-related interest rate swap transactions. |
• | Salaries and employee benefits expense increased by $809 thousand from the previous quarter, partially due to an increase in payroll taxes associated with the start of the new calendar year. |
• | Net occupancy costs increased by $246 thousand, due to an increase in weather-related utilities and operating costs. |
• | Other expenses decreased by $636 thousand from the prior quarter. Included in the fourth quarter of 2014 was a charitable contribution expense of $400 thousand; there was no such expense in the first quarter of 2015. |
• | Total commercial loans increased by $24.0 million, or 2%, in the first quarter of 2015. The commercial real estate portfolio grew by $31.3 million, or 3%, while the commercial and industrial portfolio declined by $7.3 million, or 1%. In the last 12 months, the total commercial loan portfolio grew by 17%. |
• | The residential real estate loan portfolio grew by $2.1 million, or 0.2%, from the end of 2014. Total residential loans are up 22% in the last 12 months. |
• | Consumer loans decreased by $4.9 million, or 1%. |
• | Demand deposits increased by $17.2 million, or 4%. |
• | NOW account balances increased by $6.9 million, or 2%. |
• | Money market and savings account balances increased by $25.7 million, or 2%. |
• | In-market time deposits decreased by $13.2 million, or 2%. |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||
CONSOLIDATED BALANCE SHEETS (unaudited) | ||||||||
(Dollars in thousands, except par value) | Mar 31, 2015 | Dec 31, 2014 | ||||||
Assets: | ||||||||
Cash and due from banks | $84,842 | $76,386 | ||||||
Short-term investments | 4,191 | 3,964 | ||||||
Mortgage loans held for sale (including $36,672 at March 31, 2015 and $30,321 at December 31, 2014 measured at fair value) | 47,117 | 45,693 | ||||||
Securities: | ||||||||
Available for sale, at fair value | 340,942 | 357,662 | ||||||
Held to maturity, at amortized cost (fair value $24,834 at March 31, 2015 and $26,008 at December 31, 2014) | 24,025 | 25,222 | ||||||
Total securities | 364,967 | 382,884 | ||||||
Federal Home Loan Bank stock, at cost | 37,730 | 37,730 | ||||||
Loans: | ||||||||
Commercial | 1,559,523 | 1,535,488 | ||||||
Residential real estate | 987,564 | 985,415 | ||||||
Consumer | 333,505 | 338,373 | ||||||
Total loans | 2,880,592 | 2,859,276 | ||||||
Less allowance for loan losses | 27,810 | 28,023 | ||||||
Net loans | 2,852,782 | 2,831,253 | ||||||
Premises and equipment, net | 27,839 | 27,495 | ||||||
Investment in bank-owned life insurance | 64,009 | 63,519 | ||||||
Goodwill | 58,114 | 58,114 | ||||||
Identifiable intangible assets, net | 4,694 | 4,849 | ||||||
Other assets | 56,229 | 54,987 | ||||||
Total assets | $3,602,514 | $3,586,874 | ||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Demand deposits | $477,046 | $459,852 | ||||||
NOW accounts | 333,321 | 326,375 | ||||||
Money market accounts | 821,353 | 802,764 | ||||||
Savings accounts | 298,802 | 291,725 | ||||||
Time deposits | 852,621 | 874,102 | ||||||
Total deposits | 2,783,143 | 2,754,818 | ||||||
Federal Home Loan Bank advances | 385,992 | 406,297 | ||||||
Junior subordinated debentures | 22,681 | 22,681 | ||||||
Other liabilities | 56,819 | 56,799 | ||||||
Total liabilities | 3,248,635 | 3,240,595 | ||||||
Shareholders’ Equity: | ||||||||
Common stock of $.0625 par value; authorized 30,000,000 shares; issued and outstanding 16,772,956 shares at March 31, 2015 and 16,746,363 shares at December 31, 2014 | 1,048 | 1,047 | ||||||
Paid-in capital | 102,587 | 101,204 | ||||||
Retained earnings | 258,069 | 252,837 | ||||||
Accumulated other comprehensive loss | (7,825 | ) | (8,809 | ) | ||||
Total shareholders’ equity | 353,879 | 346,279 | ||||||
Total liabilities and shareholders’ equity | $3,602,514 | $3,586,874 |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||
(Dollars and shares in thousands, except per share amounts) | ||||||||
Three months ended March 31, | 2015 | 2014 | ||||||
Interest income: | ||||||||
Interest and fees on loans | $28,353 | $25,589 | ||||||
Interest on securities: | Taxable | 2,259 | 2,942 | |||||
Nontaxable | 435 | 582 | ||||||
Dividends on Federal Home Loan Bank stock | 165 | 142 | ||||||
Other interest income | 25 | 35 | ||||||
Total interest and dividend income | 31,237 | 29,290 | ||||||
Interest expense: | ||||||||
Deposits | 3,389 | 2,969 | ||||||
Federal Home Loan Bank advances | 1,902 | 2,241 | ||||||
Junior subordinated debentures | 241 | 241 | ||||||
Other interest expense | 3 | 3 | ||||||
Total interest expense | 5,535 | 5,454 | ||||||
Net interest income | 25,702 | 23,836 | ||||||
Provision for loan losses | — | 300 | ||||||
Net interest income after provision for loan losses | 25,702 | 23,536 | ||||||
Noninterest income: | ||||||||
Wealth management revenues | 8,435 | 8,065 | ||||||
Merchant processing fees | — | 1,291 | ||||||
Net gains on loan sales and commissions on loans originated for others | 2,585 | 1,239 | ||||||
Service charges on deposit accounts | 935 | 754 | ||||||
Card interchange fees | 714 | 681 | ||||||
Income from bank-owned life insurance | 490 | 445 | ||||||
Net gains on interest rate swap contracts | 645 | 260 | ||||||
Equity in earnings (losses) of unconsolidated subsidiaries | (86 | ) | (43 | ) | ||||
Gain on sale of business line | — | 6,265 | ||||||
Other income | 302 | 413 | ||||||
Noninterest income, excluding other-than-temporary impairment losses | 14,020 | 19,370 | ||||||
Total other-than-temporary impairment losses on securities | — | — | ||||||
Portion of loss recognized in other comprehensive income (before tax) | — | — | ||||||
Net impairment losses recognized in earnings | — | — | ||||||
Total noninterest income | 14,020 | 19,370 | ||||||
Noninterest expense: | ||||||||
Salaries and employee benefits | 15,494 | 14,558 | ||||||
Net occupancy | 1,886 | 1,640 | ||||||
Equipment | 1,340 | 1,236 | ||||||
Merchant processing costs | — | 1,050 | ||||||
Outsourced services | 1,247 | 1,044 | ||||||
Legal, audit and professional fees | 676 | 618 | ||||||
FDIC deposit insurance costs | 473 | 440 | ||||||
Advertising and promotion | 267 | 232 | ||||||
Amortization of intangibles | 155 | 164 | ||||||
Foreclosed property costs | 50 | (22 | ) | |||||
Debt prepayment penalties | — | 6,294 | ||||||
Other expenses | 1,943 | 2,038 | ||||||
Total noninterest expense | 23,531 | 29,292 | ||||||
Income before income taxes | 16,191 | 13,614 | ||||||
Income tax expense | 5,181 | 4,316 | ||||||
Net income | $11,010 | $9,298 | ||||||
Weighted average common shares outstanding - basic | 16,759 | 16,626 | ||||||
Weighted average common shares outstanding - diluted | 16,939 | 16,800 | ||||||
Per share information: | Basic earnings per common share | $0.65 | $0.56 | |||||
Diluted earnings per common share | $0.65 | $0.55 | ||||||
Cash dividends declared per share | $0.34 | $0.29 |
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) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | ||||||||||||||
Financial Data: | |||||||||||||||||||
Total assets | $3,602,514 | $3,586,874 | $3,415,882 | $3,317,022 | $3,194,146 | ||||||||||||||
Total loans | 2,880,592 | 2,859,276 | 2,674,047 | 2,581,124 | 2,478,603 | ||||||||||||||
Total securities | 364,967 | 382,884 | 402,553 | 355,392 | 389,889 | ||||||||||||||
Total deposits | 2,783,143 | 2,754,818 | 2,738,888 | 2,586,097 | 2,591,654 | ||||||||||||||
Total shareholders' equity | 353,879 | 346,279 | 348,562 | 343,450 | 335,858 | ||||||||||||||
Net interest income | 25,702 | 26,263 | 24,938 | 24,468 | 23,836 | ||||||||||||||
Provision for loan losses | — | 500 | 600 | 450 | 300 | ||||||||||||||
Noninterest income, excluding OTTI losses | 14,020 | 13,706 | 13,125 | 12,814 | 19,370 | ||||||||||||||
Net OTTI losses recognized in earnings | — | — | — | — | — | ||||||||||||||
Noninterest expense | 23,531 | 23,060 | 22,047 | 22,448 | 29,292 | ||||||||||||||
Income tax expense | 5,181 | 5,218 | 4,878 | 4,587 | 4,316 | ||||||||||||||
Net income | 11,010 | 11,191 | 10,538 | 9,797 | 9,298 | ||||||||||||||
Share Data: | |||||||||||||||||||
Basic earnings per common share | $0.65 | $0.67 | $0.63 | $0.59 | $0.56 | ||||||||||||||
Diluted earnings per common share | $0.65 | $0.66 | $0.62 | $0.58 | $0.55 | ||||||||||||||
Dividends declared per share | $0.34 | $0.32 | $0.32 | $0.29 | $0.29 | ||||||||||||||
Book value per share | $21.10 | $20.68 | $20.85 | $20.56 | $20.19 | ||||||||||||||
Tangible book value per share - Non-GAAP (1) | $17.35 | $16.92 | $17.07 | $16.77 | $16.38 | ||||||||||||||
Market value per share | $38.19 | $40.18 | $32.99 | $36.77 | $37.47 | ||||||||||||||
Shares outstanding at end of period | 16,773 | 16,746 | 16,721 | 16,705 | 16,635 | ||||||||||||||
Weighted average common shares outstanding - basic | 16,759 | 16,735 | 16,714 | 16,678 | 16,626 | ||||||||||||||
Weighted average common shares outstanding - diluted | 16,939 | 16,911 | 16,855 | 16,831 | 16,800 | ||||||||||||||
Key Ratios: | |||||||||||||||||||
Return on average assets | 1.23 | % | 1.27 | % | 1.25 | % | 1.22 | % | 1.17 | % | |||||||||
Return on average tangible assets - Non-GAAP (1) | 1.25 | % | 1.29 | % | 1.27 | % | 1.24 | % | 1.20 | % | |||||||||
Return on average equity | 12.54 | % | 12.68 | % | 12.15 | % | 11.52 | % | 11.10 | % | |||||||||
Return on average tangible equity - Non-GAAP (1) | 15.27 | % | 15.44 | % | 14.86 | % | 14.15 | % | 13.70 | % | |||||||||
Tier 1 risk-based capital | 11.84% (i) | 11.52 | % | 12.15 | % | 12.24 | % | 12.42 | % | ||||||||||
Total risk-based capital | 12.87% (i) | 12.56 | % | 13.26 | % | 13.36 | % | 13.56 | % | ||||||||||
Tier 1 leverage ratio | 9.21% (i) | 9.14 | % | 9.35 | % | 9.62 | % | 9.56 | % | ||||||||||
Tier 1 common equity (2) | 11.04% (i) | N/A | N/A | N/A | N/A | ||||||||||||||
Equity to assets | 9.82 | % | 9.65 | % | 10.20 | % | 10.35 | % | 10.51 | % | |||||||||
Tangible equity to tangible assets - Non-GAAP (1) | 8.22 | % | 8.04 | % | 8.51 | % | 8.61 | % | 8.70 | % | |||||||||
(i) - estimated | |||||||||||||||||||
Wealth Management Revenues: | |||||||||||||||||||
Trust and investment management fees | $7,142 | $7,059 | $6,982 | $6,828 | $6,685 | ||||||||||||||
Mutual fund fees | 1,036 | 1,068 | 1,100 | 1,086 | 1,081 | ||||||||||||||
Asset-based revenues | 8,178 | 8,127 | 8,082 | 7,914 | 7,766 | ||||||||||||||
Transaction-based revenues | 257 | 282 | 292 | 616 | 299 | ||||||||||||||
Total wealth management revenues | $8,435 | $8,409 | $8,374 | $8,530 | $8,065 | ||||||||||||||
Wealth Management Assets Under Administration: | |||||||||||||||||||
Balance at beginning of period | $5,069,966 | $4,983,464 | $5,010,588 | $4,806,381 | $4,781,958 | ||||||||||||||
Net investment appreciation (depreciation) & income | 80,872 | 111,715 | (29,199 | ) | 131,269 | 44,335 | |||||||||||||
Net client cash flows | 8,825 | (25,213 | ) | 2,075 | 72,938 | (19,912 | ) | ||||||||||||
Balance at end of period | $5,159,663 | $5,069,966 | $4,983,464 | $5,010,588 | $4,806,381 |
(1) | See the section labeled “Supplemental Information - Non-GAAP Financial Measures” at the end of this document. |
(2) | New capital ratio effective January 1, 2015 under the Basel III capital requirements. |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||
For the Quarters Ended | ||||||||||||||
Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | ||||||||||
Average Yield / Rate (taxable equivalent basis): | ||||||||||||||
Assets: | ||||||||||||||
Commercial loans | 4.02 | % | 4.23 | % | 4.20 | % | 4.35 | % | 4.43 | % | ||||
Residential real estate loans, including mortgage loans held for sale | 4.06 | % | 4.06 | % | 4.06 | % | 4.12 | % | 4.15 | % | ||||
Consumer loans | 3.82 | % | 3.79 | % | 3.83 | % | 3.81 | % | 3.83 | % | ||||
Total loans | 4.01 | % | 4.12 | % | 4.10 | % | 4.20 | % | 4.26 | % | ||||
Cash, federal funds sold and other short-term investments | 0.20 | % | 0.18 | % | 0.19 | % | 0.19 | % | 0.23 | % | ||||
FHLBB stock | 1.77 | % | 1.48 | % | 1.47 | % | 1.47 | % | 1.53 | % | ||||
Taxable debt securities | 2.84 | % | 2.83 | % | 2.94 | % | 3.36 | % | 3.47 | % | ||||
Nontaxable debt securities | 6.03 | % | 5.87 | % | 5.86 | % | 5.92 | % | 5.98 | % | ||||
Total securities | 3.23 | % | 3.22 | % | 3.36 | % | 3.74 | % | 3.84 | % | ||||
Total interest-earning assets | 3.84 | % | 3.91 | % | 3.89 | % | 4.03 | % | 4.08 | % | ||||
Liabilities: | ||||||||||||||
Interest-bearing demand deposits | 0.09 | % | — | % | — | % | — | % | — | % | ||||
NOW accounts | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | ||||
Money market accounts | 0.45 | % | 0.43 | % | 0.41 | % | 0.38 | % | 0.36 | % | ||||
Savings accounts | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | 0.06 | % | ||||
Time deposits (in-market) | 1.05 | % | 1.14 | % | 1.17 | % | 1.16 | % | 1.16 | % | ||||
Wholesale brokered time deposits | 1.29 | % | 1.23 | % | 1.09 | % | 1.05 | % | 1.12 | % | ||||
FHLBB advances | 1.91 | % | 2.28 | % | 2.57 | % | 3.20 | % | 3.37 | % | ||||
Junior subordinated debentures | 4.31 | % | 4.22 | % | 4.22 | % | 4.26 | % | 4.31 | % | ||||
Other | 9.51 | % | 8.50 | % | 7.88 | % | 9.90 | % | 7.03 | % | ||||
Total interest-bearing liabilities | 0.82 | % | 0.84 | % | 0.84 | % | 0.85 | % | 0.93 | % | ||||
Interest rate spread (taxable equivalent basis) | 3.02 | % | 3.07 | % | 3.05 | % | 3.18 | % | 3.15 | % | ||||
Net interest margin (taxable equivalent basis) | 3.18 | % | 3.23 | % | 3.21 | % | 3.35 | % | 3.34 | % |
At March 31, 2015 | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | ||||||||||||
Securities Available for Sale: | ||||||||||||||||
Obligations of U.S. government-sponsored enterprises | $31,203 | $98 | $— | $31,301 | ||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 222,547 | 10,498 | — | 233,045 | ||||||||||||
Obligations of states and political subdivisions | 42,664 | 1,515 | — | 44,179 | ||||||||||||
Individual name issuer trust preferred debt securities | 30,762 | — | (4,475 | ) | 26,287 | |||||||||||
Corporate bonds | 6,119 | 36 | (25 | ) | 6,130 | |||||||||||
Total securities available for sale | 333,295 | 12,147 | (4,500 | ) | 340,942 | |||||||||||
Held to Maturity: | ||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 24,025 | 809 | — | 24,834 | ||||||||||||
Total securities held to maturity | 24,025 | 809 | — | 24,834 | ||||||||||||
Total securities | $357,320 | $12,956 | ($4,500 | ) | $365,776 |
Washington Trust Bancorp, Inc. and Subsidiaries | ||||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||||||
Period End Balances At | ||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | |||||||||||||||
Loans: | ||||||||||||||||||||
Commercial: | Mortgages | $865,042 | $843,978 | $766,703 | $772,772 | $788,836 | ||||||||||||||
Construction & development | 89,851 | 79,592 | 58,750 | 38,574 | 24,696 | |||||||||||||||
Commercial & industrial | 604,630 | 611,918 | 564,920 | 554,824 | 523,751 | |||||||||||||||
Total commercial | 1,559,523 | 1,535,488 | 1,390,373 | 1,366,170 | 1,337,283 | |||||||||||||||
Residential real estate: | Mortgages | 954,905 | 948,731 | 912,956 | 846,187 | 784,623 | ||||||||||||||
Homeowner construction | 32,659 | 36,684 | 32,624 | 30,452 | 25,770 | |||||||||||||||
Total residential real estate | 987,564 | 985,415 | 945,580 | 876,639 | 810,393 | |||||||||||||||
Consumer: | Home equity lines | 239,537 | 242,480 | 240,567 | 237,390 | 233,728 | ||||||||||||||
Home equity loans | 46,727 | 46,967 | 46,455 | 45,632 | 41,991 | |||||||||||||||
Other | 47,241 | 48,926 | 51,072 | 55,293 | 55,208 | |||||||||||||||
Total consumer | 333,505 | 338,373 | 338,094 | 338,315 | 330,927 | |||||||||||||||
Total loans | $2,880,592 | $2,859,276 | $2,674,047 | $2,581,124 | $2,478,603 |
At March 31, 2015 | ||||||
(Dollars in thousands) | Balance | % of Total | ||||
Commercial Real Estate Loans by Property Location: | ||||||
Rhode Island, Connecticut, Massachusetts | $882,400 | 92.4 | % | |||
New York, New Jersey, Pennsylvania | 58,832 | 6.2 | % | |||
New Hampshire | 13,661 | 1.4 | % | |||
Total commercial real estate loans (1) | $954,893 | 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 March 31, 2015 | ||||||
(Dollars in thousands) | Balance | % of Total | ||||
Residential Mortgages by Property Location: | ||||||
Rhode Island, Connecticut, Massachusetts | $966,809 | 97.9 | % | |||
New Hampshire | 11,509 | 1.2 | % | |||
New York, Virginia, New Jersey, Maryland, Pennsylvania | 4,659 | 0.5 | % | |||
Ohio | 1,749 | 0.2 | % | |||
Washington, Oregon | 1,325 | 0.1 | % | |||
Georgia | 1,057 | 0.1 | % | |||
Other | 456 | — | % | |||
Total residential mortgages | $987,564 | 100.0 | % |
Period End Balances At | ||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | |||||||||||||||
Deposits: | ||||||||||||||||||||
Demand deposits | $477,046 | $459,852 | $476,808 | $411,586 | $445,570 | |||||||||||||||
NOW accounts | 333,321 | 326,375 | 313,391 | 314,060 | 311,461 | |||||||||||||||
Money market accounts | 821,353 | 802,764 | 833,318 | 772,084 | 704,434 | |||||||||||||||
Savings accounts | 298,802 | 291,725 | 290,561 | 292,112 | 293,322 | |||||||||||||||
Time deposits | 852,621 | 874,102 | 824,810 | 796,255 | 836,867 | |||||||||||||||
Total deposits | $2,783,143 | $2,754,818 | $2,738,888 | $2,586,097 | $2,591,654 | |||||||||||||||
Out-of-market brokered certificates of deposits included in time deposits | $290,863 | $299,129 | $211,222 | $171,216 | $171,275 | |||||||||||||||
In-market deposits, excluding out-of-market brokered certificates of deposit | $2,492,280 | $2,455,689 | $2,527,666 | $2,414,881 | $2,420,379 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||||||||||
Period End Balances At | |||||||||||||||||||
(Dollars in thousands) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | ||||||||||||||
Asset Quality Ratios: | |||||||||||||||||||
Total past due loans to total loans | 0.66 | % | 0.63 | % | 0.75 | % | 0.82 | % | 0.73 | % | |||||||||
Nonperforming assets to total assets | 0.48 | % | 0.48 | % | 0.53 | % | 0.42 | % | 0.45 | % | |||||||||
Nonaccrual loans to total loans | 0.55 | % | 0.56 | % | 0.63 | % | 0.49 | % | 0.55 | % | |||||||||
Allowance for loan losses to nonaccrual loans | 175.29 | % | 175.75 | % | 163.68 | % | 217.54 | % | 199.23 | % | |||||||||
Allowance for loan losses to total loans | 0.97 | % | 0.98 | % | 1.04 | % | 1.06 | % | 1.09 | % | |||||||||
Nonperforming Assets: | |||||||||||||||||||
Commercial mortgages | $5,115 | $5,315 | $6,022 | $2,290 | $2,293 | ||||||||||||||
Commercial construction & development | — | — | — | — | — | ||||||||||||||
Commercial & industrial | 2,193 | 1,969 | 1,326 | 1,615 | 1,198 | ||||||||||||||
Residential real estate mortgages | 6,956 | 7,124 | 7,890 | 7,417 | 8,975 | ||||||||||||||
Consumer | 1,601 | 1,537 | 1,727 | 1,213 | 1,108 | ||||||||||||||
Total nonaccrual loans | 15,865 | 15,945 | 16,965 | 12,535 | 13,574 | ||||||||||||||
Nonaccrual investment securities | — | — | — | — | — | ||||||||||||||
Property acquired through foreclosure or repossession | 1,398 | 1,176 | 988 | 1,309 | 750 | ||||||||||||||
Total nonperforming assets | $17,263 | $17,121 | $17,953 | $13,844 | $14,324 | ||||||||||||||
Troubled Debt Restructured Loans: | |||||||||||||||||||
Accruing troubled debt restructured loans: | |||||||||||||||||||
Commercial mortgages | $9,448 | $9,676 | $9,677 | $22,603 | $22,796 | ||||||||||||||
Commercial & industrial | 881 | 954 | 1,036 | 969 | 989 | ||||||||||||||
Residential real estate mortgages | 684 | 1,252 | 1,258 | 1,459 | 1,467 | ||||||||||||||
Consumer | 134 | 135 | 164 | 167 | 233 | ||||||||||||||
Accruing troubled debt restructured loans | 11,147 | 12,017 | 12,135 | 25,198 | 25,485 | ||||||||||||||
Nonaccrual troubled debt restructured loans: | |||||||||||||||||||
Commercial mortgages | 4,698 | 4,898 | 4,898 | — | — | ||||||||||||||
Commercial & industrial | 1,442 | 1,193 | 854 | 872 | 369 | ||||||||||||||
Residential real estate mortgages | 338 | 248 | 441 | 448 | 447 | ||||||||||||||
Consumer | 34 | — | — | — | 29 | ||||||||||||||
Nonaccrual troubled debt restructured loans | 6,512 | 6,339 | 6,193 | 1,320 | 845 | ||||||||||||||
Total troubled debt restructured loans | $17,659 | $18,356 | $18,328 | $26,518 | $26,330 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||||||||||
Period End Balances At | |||||||||||||||||||
(Dollars in thousands) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | ||||||||||||||
Past Due Loans: | |||||||||||||||||||
Loans 30-59 Days Past Due: | |||||||||||||||||||
Commercial mortgages | $497 | $— | $— | $311 | $— | ||||||||||||||
Commercial & industrial | 229 | 2,136 | 1,129 | 1,785 | 3,351 | ||||||||||||||
Residential real estate mortgages | 4,470 | 2,943 | 2,582 | 5,249 | 2,232 | ||||||||||||||
Consumer loans | 1,512 | 954 | 1,677 | 1,889 | 1,365 | ||||||||||||||
Loans 30-59 days past due | $6,708 | $6,033 | $5,388 | $9,234 | $6,948 | ||||||||||||||
Loans 60-89 Days Past Due: | |||||||||||||||||||
Commercial mortgages | $61 | $— | $— | $1,583 | $15 | ||||||||||||||
Commercial & industrial | 229 | 1,202 | 314 | 773 | 127 | ||||||||||||||
Residential real estate mortgages | 1,352 | 821 | 2,001 | 855 | 1,265 | ||||||||||||||
Consumer loans | 565 | 345 | 356 | 1,102 | 658 | ||||||||||||||
Loans 60-89 days past due | $2,207 | $2,368 | $2,671 | $4,313 | $2,065 | ||||||||||||||
Loans 90 Days or more Past Due: | |||||||||||||||||||
Commercial mortgages | $5,115 | $5,315 | $5,995 | $2,250 | $2,238 | ||||||||||||||
Commercial & industrial | 721 | 181 | 970 | 417 | 428 | ||||||||||||||
Residential real estate mortgages | 3,607 | 3,284 | 3,922 | 4,335 | 5,634 | ||||||||||||||
Consumer loans | 723 | 897 | 989 | 512 | 701 | ||||||||||||||
Loans 90 days or more past due | $10,166 | $9,677 | $11,876 | $7,514 | $9,001 | ||||||||||||||
Total Past Due Loans: | |||||||||||||||||||
Commercial mortgages | $5,673 | $5,315 | $5,995 | $4,144 | $2,253 | ||||||||||||||
Commercial & industrial | 1,179 | 3,519 | 2,413 | 2,975 | 3,906 | ||||||||||||||
Residential real estate mortgages | 9,429 | 7,048 | 8,505 | 10,439 | 9,131 | ||||||||||||||
Consumer loans | 2,800 | 2,196 | 3,022 | 3,503 | 2,724 | ||||||||||||||
Total past due loans | $19,081 | $18,078 | $19,935 | $21,061 | $18,014 | ||||||||||||||
Accruing loans 90 days or more past due | $— | $— | $— | $— | $— | ||||||||||||||
Nonaccrual loans included in past due loans | $12,314 | $12,721 | $14,364 | $10,432 | $11,487 |
For the Quarters Ended | |||||||||||||||||||
(Dollars in thousands) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | ||||||||||||||
Allowance for Loan Losses: | |||||||||||||||||||
Balance at beginning of period | $28,023 | $27,768 | $27,269 | $27,043 | $27,886 | ||||||||||||||
Provision charged to earnings | — | 500 | 600 | 450 | 300 | ||||||||||||||
Charge-offs | (321 | ) | (311 | ) | (148 | ) | (267 | ) | (1,223 | ) | |||||||||
Recoveries | 108 | 66 | 47 | 43 | 80 | ||||||||||||||
Balance at end of period | $27,810 | $28,023 | $27,768 | $27,269 | $27,043 | ||||||||||||||
Net Loan Charge-Offs (Recoveries): | |||||||||||||||||||
Commercial mortgages | $120 | ($5 | ) | ($7 | ) | $26 | $939 | ||||||||||||
Commercial & industrial | (7 | ) | 144 | 63 | 95 | 170 | |||||||||||||
Residential real estate mortgages | 46 | 45 | (1 | ) | 30 | 7 | |||||||||||||
Consumer | 54 | 61 | 46 | 73 | 27 | ||||||||||||||
Total | $213 | $245 | $101 | $224 | $1,143 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCE SHEETS (unaudited) | |||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||
March 31, 2015 | December 31, 2014 | March 31, 2014 | |||||||||||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Commercial loans | $1,544,720 | $15,313 | 4.02 | % | $1,470,360 | $15,688 | 4.23 | % | $1,336,798 | $14,601 | 4.43 | % | |||||||||||||||
Residential real estate loans, including loans held for sale | 1,030,016 | 10,314 | 4.06 | % | 1,009,382 | 10,329 | 4.06 | % | 802,412 | 8,208 | 4.15 | % | |||||||||||||||
Consumer loans | 336,333 | 3,168 | 3.82 | % | 338,050 | 3,231 | 3.79 | % | 327,793 | 3,097 | 3.83 | % | |||||||||||||||
Total loans | 2,911,069 | 28,795 | 4.01 | % | 2,817,792 | 29,248 | 4.12 | % | 2,467,003 | 25,906 | 4.26 | % | |||||||||||||||
Cash, federal funds sold and short-term investments | 51,058 | 25 | 0.20 | % | 63,736 | 29 | 0.18 | % | 62,246 | 35 | 0.23 | % | |||||||||||||||
FHLBB stock | 37,730 | 165 | 1.77 | % | 37,730 | 141 | 1.48 | % | 37,730 | 142 | 1.53 | % | |||||||||||||||
Taxable debt securities | 322,570 | 2,259 | 2.84 | % | 336,661 | 2,399 | 2.83 | % | 344,009 | 2,942 | 3.47 | % | |||||||||||||||
Nontaxable debt securities | 44,659 | 664 | 6.03 | % | 50,505 | 747 | 5.87 | % | 59,958 | 884 | 5.98 | % | |||||||||||||||
Total securities | 367,229 | 2,923 | 3.23 | % | 387,166 | 3,146 | 3.22 | % | 403,967 | 3,826 | 3.84 | % | |||||||||||||||
Total interest-earning assets | 3,367,086 | 31,908 | 3.84 | % | 3,306,424 | 32,564 | 3.91 | % | 2,970,946 | 29,909 | 4.08 | % | |||||||||||||||
Noninterest-earning assets | 221,795 | 215,079 | 203,335 | ||||||||||||||||||||||||
Total assets | $3,588,881 | $3,521,503 | $3,174,281 | ||||||||||||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||||||||||
Interest-bearing demand deposits | $37,851 | $8 | 0.09 | % | $19,163 | $— | — | % | $10,767 | $— | — | % | |||||||||||||||
NOW accounts | 329,588 | 48 | 0.06 | % | 320,313 | 49 | 0.06 | % | 304,201 | 47 | 0.06 | % | |||||||||||||||
Money market accounts | 800,036 | 883 | 0.45 | % | 829,472 | 903 | 0.43 | % | 685,142 | 609 | 0.36 | % | |||||||||||||||
Savings accounts | 293,926 | 46 | 0.06 | % | 291,683 | 45 | 0.06 | % | 292,809 | 45 | 0.06 | % | |||||||||||||||
Time deposits (in-market) | 567,063 | 1,469 | 1.05 | % | 602,005 | 1,735 | 1.14 | % | 675,836 | 1,931 | 1.16 | % | |||||||||||||||
Wholesale brokered time deposits | 294,664 | 935 | 1.29 | % | 257,415 | 799 | 1.23 | % | 121,622 | 337 | 1.12 | % | |||||||||||||||
FHLBB advances | 404,773 | 1,902 | 1.91 | % | 325,518 | 1,867 | 2.28 | % | 269,989 | 2,241 | 3.37 | % | |||||||||||||||
Junior subordinated debentures | 22,681 | 241 | 4.31 | % | 22,681 | 241 | 4.22 | % | 22,681 | 241 | 4.31 | % | |||||||||||||||
Other | 128 | 3 | 9.51 | % | 140 | 3 | 8.50 | % | 173 | 3 | 7.03 | % | |||||||||||||||
Total interest-bearing liabilities | 2,750,710 | 5,535 | 0.82 | % | 2,668,390 | 5,642 | 0.84 | % | 2,383,220 | 5,454 | 0.93 | % | |||||||||||||||
Demand deposits | 438,904 | 458,782 | 422,975 | ||||||||||||||||||||||||
Other liabilities | 48,052 | 41,415 | 33,057 | ||||||||||||||||||||||||
Shareholders' equity | 351,215 | 352,916 | 335,029 | ||||||||||||||||||||||||
Total liabilities and shareholders' equity | $3,588,881 | $3,521,503 | $3,174,281 | ||||||||||||||||||||||||
Net interest income (FTE) | $26,373 | $26,922 | $24,455 | ||||||||||||||||||||||||
Interest rate spread | 3.02 | % | 3.07 | % | 3.15 | % | |||||||||||||||||||||
Net interest margin | 3.18 | % | 3.23 | % | 3.34 | % |
(Dollars in thousands) | Three Months Ended | ||||||||||
Mar 31, 2015 | Dec 31, 2014 | Mar 31, 2014 | |||||||||
Commercial loans | $442 | $403 | $317 | ||||||||
Nontaxable debt securities | 229 | 256 | 302 | ||||||||
Total | $671 | $659 | $619 |
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) | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | ||||||||||||||
Calculation of Tangible Book Value per Share: | |||||||||||||||||||
Total shareholders' equity at end of period | $353,879 | $346,279 | $348,562 | $343,450 | $335,858 | ||||||||||||||
Less: | |||||||||||||||||||
Goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||||||
Identifiable intangible assets, net | 4,694 | 4,849 | 5,004 | 5,165 | 5,329 | ||||||||||||||
Total tangible shareholders' equity at end of period | $291,071 | $283,316 | $285,444 | $280,171 | $272,415 | ||||||||||||||
Shares outstanding at end of period | 16,773 | 16,746 | 16,721 | 16,705 | 16,635 | ||||||||||||||
Book value per share - GAAP | $21.10 | $20.68 | $20.85 | $20.56 | $20.19 | ||||||||||||||
Tangible book value per share - Non-GAAP | $17.35 | $16.92 | $17.07 | $16.77 | $16.38 | ||||||||||||||
Calculation of Tangible Equity to Tangible Assets: | |||||||||||||||||||
Total tangible shareholders' equity at end of period | $291,071 | $283,316 | $285,444 | $280,171 | $272,415 | ||||||||||||||
Total assets at end of period | $3,602,514 | $3,586,874 | $3,415,882 | $3,317,022 | $3,194,146 | ||||||||||||||
Less: | |||||||||||||||||||
Goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||||||
Identifiable intangible assets, net | 4,694 | 4,849 | 5,004 | 5,165 | 5,329 | ||||||||||||||
Total tangible assets at end of period | $3,539,706 | $3,523,911 | $3,352,764 | $3,253,743 | $3,130,703 | ||||||||||||||
Equity to assets - GAAP | 9.82 | % | 9.65 | % | 10.20 | % | 10.35 | % | 10.51 | % | |||||||||
Tangible equity to tangible assets - Non-GAAP | 8.22 | % | 8.04 | % | 8.51 | % | 8.61 | % | 8.70 | % | |||||||||
Calculation of Return on Average Tangible Assets: | |||||||||||||||||||
Net income | $11,010 | $11,191 | $10,538 | $9,797 | $9,298 | ||||||||||||||
Total average assets | $3,588,881 | $3,521,503 | $3,370,323 | $3,214,649 | $3,174,281 | ||||||||||||||
Less: | |||||||||||||||||||
Average goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||||||
Average identifiable intangible assets, net | 4,770 | 4,924 | 5,082 | 5,245 | 5,410 | ||||||||||||||
Total average tangible assets | $3,525,997 | $3,458,465 | $3,307,127 | $3,151,290 | $3,110,757 | ||||||||||||||
Return on average assets - GAAP | 1.23 | % | 1.27 | % | 1.25 | % | 1.22 | % | 1.17 | % | |||||||||
Return on average tangible assets - Non-GAAP | 1.25 | % | 1.29 | % | 1.27 | % | 1.24 | % | 1.20 | % | |||||||||
Calculation of Return on Average Tangible Equity: | |||||||||||||||||||
Net income | $11,010 | $11,191 | $10,538 | $9,797 | $9,298 | ||||||||||||||
Total average shareholders' equity | $351,215 | $352,916 | $346,837 | $340,235 | $335,029 | ||||||||||||||
Less: | |||||||||||||||||||
Average goodwill | 58,114 | 58,114 | 58,114 | 58,114 | 58,114 | ||||||||||||||
Average identifiable intangible assets, net | 4,770 | 4,924 | 5,082 | 5,245 | 5,410 | ||||||||||||||
Total average tangible shareholders' equity | $288,331 | $289,878 | $283,641 | $276,876 | $271,505 | ||||||||||||||
Return on average shareholders' equity - GAAP | 12.54 | % | 12.68 | % | 12.15 | % | 11.52 | % | 11.10 | % | |||||||||
Return on average tangible shareholders' equity - Non-GAAP | 15.27 | % | 15.44 | % | 14.86 | % | 14.15 | % | 13.70 | % |
A0=:G[2K4CS24FU&.UDN5Q=^C;;7;R]+*
M75Y<>)/A1
MV9N:]K\G
MB#[-871N?L$WF>VC5;:]MYH4DD@
MN8A%$FU5",%1P8W1C-],?#[]I3XI?\(%H?\`PE7[/OQ&_P"$H_L^#^V/[)U'
MPU]@^V>6OG_9_,UGS/)\S=LW_-MQGG-3Q5F%+.*6'Q=&<>=1M.+:BT_FU=-W
MM;YVN5PIEU7)ZN)PE:$N1RO"23DFODG9I6O>WE>Q^3__``<[?\G[>$?^Q`L_
M_3CJ5?9'['WA_4/#/_!MWJUMJ5C>:?<2?#GQ==I%