Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Washington Trust Announces First Quarter 2013 Results

WASH
Washington Trust Announces First Quarter 2013 Results

Washington Trust Bancorp, Inc. (NASDAQ Global Select; symbol: WASH), parent company of The Washington Trust Company, today announced first quarter 2013 net income of $7.4 million, or 45 cents per diluted share. These results compare to fourth quarter 2012 net income of $9.0 million, or 55 cents per diluted share, and first quarter 2012 net income of $8.4 million, or 51 cents per diluted share.

Included in first quarter 2013 results was the recognition of a $2.8 million impairment charge to earnings on a trust preferred collateralized debt obligation investment security. The net after-tax impact of this was $1.9 million, or 11 cents per diluted share. Further information on this matter is provided later in this press release.

“Washington Trust achieved solid commercial loan growth and strong mortgage production in the first quarter of 2013,” stated Joseph J. MarcAurele, Washington Trust Chairman, President, and Chief Executive Officer. “We are continuing to focus on strategies that create business line growth, generate revenues, and enhance company value.”

Selected financial highlights for the first quarter of 2013 included:

  • Residential mortgage origination volume and mortgage banking revenues remain strong. Net gains on loan sales and commissions on loans originated for others totaled $4.2 million for the quarter, down by 7% from the record high level in fourth quarter 2012, but up by 35% over the first quarter in 2012.
  • Loans totaled $2.33 billion at March 31, 2013, up by $31.0 million from December 31, 2012, primarily due to growth in the commercial real estate loan portfolio of $25.5 million.
  • Total deposits amounted to $2.32 billion at March 31, 2013, up by $7.0 million from December 31, 2012, with growth in lower-cost deposits.

Net Interest Income

First quarter 2013 net interest income totaled $22.5 million, a decrease of $697 thousand from the fourth quarter of 2012. Included in fourth quarter 2012 results was a large prepayment penalty fee income item of $357 thousand. Excluding this item, net interest income declined by $340 thousand, or 1%, on a linked quarter basis.

The net interest margin for the first quarter of 2013 was 3.32%, compared to 3.33% for the fourth quarter of 2012 and 3.27% for the first quarter of 2012. Excluding the prepayment penalty fee income item, the fourth quarter 2012 net interest margin was 3.28%. On this basis, the linked quarter increase in net interest margin reflects a reduction in the cost of funds, offset to a lesser extent by a decline of yield on loans.

Average interest-earning assets for the first quarter of 2013 decreased by $20.5 million from the previous quarter and decreased by $9.2 million from the first quarter of 2012, reflecting payments received on mortgage-backed securities in the securities portfolio, offset, in part, by loan growth.

An other-than-temporary-impairment charge to earnings of $2.8 million was recognized in the first quarter of 2013 on a trust preferred collateralized debt obligation (“CDO”) investment security holding. On March 22, 2013, the trustee for the CDO entity issued a notice that a liquidation of the CDO entity, Tropic CDO I, Ltd., will take place at the direction of holders of the CDO tranches that are senior to certain subordinate tranches, of which Washington Trust is a note holder. The estimated proceeds from the liquidation event are expected to be insufficient to satisfy the amount owed to the note holders of the CDO's subordinate tranches. The Corporation had recognized other-than-temporary impairment charges amounting to $2.1 million on this security in years prior to 2013; however, prior to the March 2013 announcement of the liquidation event, the expected future cash flows through the maturity of the CDO in the year 2033 were considered to be sufficient to recover the Corporation's remaining $2.8 million amortized cost. The first quarter impairment loss reduces the Corporation's carrying value in the holding to zero. The security had been classified in nonaccruing status with no interest recognition since 2009. The recognition of the first quarter impairment charge and related reduction of fair value to zero resulted in a modest reduction to equity capital of approximately $400 thousand, which is a reduction of 2 cents in book value per share.

Noninterest Income

Noninterest income totaled $13.2 million, compared to $17.9 million in the previous quarter and $14.2 million in the first quarter of 2012. The fourth quarter 2012 results included net realized gains on sales of securities of $924 thousand and two significant insurance commissions totaling $462 thousand. Excluding the other-than-temporary impairment charges and the fourth quarter 2012 net gains on sales of securities and the insurance commissions, noninterest income declined by 3% on a linked quarter basis. Significant changes in noninterest income included the following:

  • Mortgage banking revenues decreased by $310 thousand, or 7%, from the fourth quarter of 2012 and up by $1.1 million, or 35%, from the first quarter of 2012.
  • Wealth management revenues were $7.5 million in the first quarter of 2013. Excluding the recognition of the two significant insurance commission items from the fourth quarter, wealth management revenues were up by $146 thousand, or 2%, on a linked quarter basis and up by $289 thousand, or 4%, compared to the first quarter of 2012.
  • Merchant processing fees totaled $2.0 million for the first quarter of 2013, down by $255 thousand, or 11%, on a linked quarter basis and remained relatively flat compared to the first quarter of 2012. The decline reflects a seasonal decrease in the volume of transactions processed for customers. See discussion on the corresponding linked quarter decrease in merchant processing costs under the caption “Noninterest Expenses.”

Noninterest Expenses

Noninterest expenses totaled $24.2 million for the first quarter of 2013, down by $3.2 million, or 12%, from the previous quarter and up by $785 thousand, or 3%, from the first quarter of 2012. Included in noninterest expenses in the fourth quarter were debt prepayment penalties of $1.8 million and charitable contribution expense of $400 thousand. Excluding these items, noninterest expenses for the first quarter of 2013 decreased by $1.1 million, or 4%, from the fourth quarter of 2012. Significant changes in noninterest income included the following:

  • Salaries and employee benefit costs amounted to $15.4 million in the first quarter of 2013, down by $219 thousand on a linked quarter basis and up by $1.0 million, or 7%, from the first quarter of 2012. The year over year increase reflects higher staffing levels to support growth and higher levels of business development based compensation in mortgage banking and other areas.
  • Merchant processing costs totaled $1.7 million in the first quarter of 2013, a decline of $230 thousand, or 12%, on a linked quarter basis but remained relatively flat compared to the first quarter of 2012. See the discussion above regarding the corresponding linked quarter decrease in merchant processing fee income.

Income tax expense amounted to $3.4 million for the first quarter of 2013, compared to $4.0 million for the fourth quarter of 2012 and $3.9 million for the first quarter of 2012. The effective tax rate for the first quarter of 2013 was 31.6%, compared to the overall effective income tax rate for the year 2012 of 31.1%.

Asset Quality

Total nonaccrual loans amounted to $25.7 million, or 1.10% of total loans, at March 31, 2013, up by $3.1 million from December 31, 2012. The increase in nonaccrual loans during the first quarter was principally due to the classification of one commercial real estate loan with a carrying value of $5.1 million into nonaccrual status. This loan was current with respect to contractual payment terms at March 31, 2013. Total past due loans amounted to $26.2 million, or 1.13% of total loans, at March 31, 2013, down by $1.9 million from December 31, 2012.

The loan loss provision charged to earnings amounted to $600 thousand for the first quarter of 2013, level with the fourth quarter of 2012 and down by $300 thousand from the first quarter of 2012. Net charge-offs amounted to $334 thousand in the first quarter of 2013, compared to net charge-offs of $479 thousand in the fourth quarter of 2012 and $657 thousand in the first quarter of 2012.

The allowance for loan losses was $31.1 million, or 1.34% of total loans, at March 31, 2013 compared to $30.9 million, or 1.35% of total loans, at December 31, 2012.

Loans

Total loans rose by $31.0 million in the first quarter of 2013, with increases in commercial loans of $24.7 million, or 2%, and residential loans of $6.7 million, or 1%. Total loans were up by $169.7 million, or 8%, from March 31, 2012, including a 12% increase in commercial loans.

Investment Securities

The investment securities portfolio amounted to $387.1 million at March 31, 2013, down by $28.8 million from December 31, 2012, primarily due to principal payments received on mortgage-backed securities which were not reinvested in the securities portfolio.

Deposits and Borrowings

Total deposits increased by $7.0 million in the first quarter of 2013, reflecting growth in lower-cost non-time categories of deposits. In the last twelve months, total deposits grew by $174.1 million, or 8%. FHLBB advances totaled $341.2 million at March 31, 2013, down by $20.0 million from December 31, 2012. This decline reflects less demand for wholesale funding due to paydowns on mortgage-backed securities, which have not been reinvested into the securities portfolio and the deposit growth during this period.

Capital Management

Capital levels continued to exceed the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 13.50% at March 31, 2013, compared to 13.26% at December 31, 2012. Total shareholder's equity was $301.3 million at March 31, 2013, up by $5.6 million from the balance at December 31, 2012.

Dividends Declared

The Board of Directors declared a quarterly dividend of 25 cents per share for the quarter ended March 31, 2013. The dividend was paid on April 12, 2013 to shareholders of record on April 1, 2013. This represented a one cent increase over the dividend paid last quarter and was the Corporation’s third dividend increase since March 2012.

Conference Call

Washington Trust will host a conference call on Monday, April 22, 2013 at 10:30 am Eastern Time to discuss first quarter results and business outlook. This call is being webcast and can be accessed through the Investor Relations section of the Washington Trust web site, www.washtrust.com. Individuals may dial in to the call at 1-866-250-8117. The international dial-in number is 1-412-317-6011 and the Canada dial-in number is 1-855-669-9657. A replay of the call will be posted in this same location on the web site shortly after the conclusion of the call. To listen to the replay, dial 1-877-344-7529. For international access, dial 1-412-317-0088. The Conference Number for replay is 10027102. The replay will be available until 9:00 a.m. on May 7, 2013.

Background

Washington Trust Bancorp, Inc. is the parent of The Washington Trust Company, a state-chartered bank headquartered in Westerly, Rhode Island. Founded in 1800, Washington Trust is the oldest community bank in the nation and is the largest independent bank headquartered in Rhode Island. Washington Trust offers a full range of financial services, including commercial banking, small business 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 The NASDAQ Global Select® Stock Market under the symbol WASH. Investor information is available on the Corporation’s web site: www.washtrust.com.

Forward-Looking Statements

This press release contains statements that are “forward-looking statements”. We may also make written or oral 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 the control of Washington Trust. These risks, uncertainties and other factors may cause the actual results, performance or achievements of Washington Trust 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: continued weakness in general national, regional or international economic conditions or conditions affecting the banking or financial services industries or financial capital markets, volatility and disruption in national and international financial markets, government intervention in the U.S. financial system, 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 of wealth management assets under administration, changes in the value of securities and other assets, reductions in loan demand, changes in loan collectibility, default and charge-off rates, changes in the size and nature of Washington Trust's competition, changes in legislation or regulation and accounting principles, policies and guidelines, 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, 2012, as filed with the Securities and Exchange Commission and as updated by our Quarterly Reports on Form 10-Q, 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 press release, and Washington Trust assumes 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
CONSOLIDATED BALANCE SHEETS (unaudited)
 
(Dollars in thousands, except par value)   Mar 31,
2013
  Dec 31,
2012
Assets:    
Cash and due from banks $80,616 $73,474
Short-term investments 18,418 19,176
Mortgage loans held for sale, at fair value; amortized cost $27,274 in 2013 and $48,370 in 2012 27,899 50,056
Securities:
Available for sale, at fair value; amortized cost $336,954 in 2013 and $363,408 in 2012 350,205 375,498
Held to maturity, at cost; fair value $37,804 in 2013 and $41,420 in 2012   36,897     40,381  

Total securities

387,102 415,879
Federal Home Loan Bank stock, at cost 37,730 40,418
Loans:
Commercial and other 1,277,147 1,252,419
Residential real estate 724,361 717,681
Consumer   323,537     323,903  
Total loans 2,325,045 2,294,003
Less allowance for loan losses   31,139     30,873  
Net loans 2,293,906 2,263,130
Premises and equipment, net 26,812 27,232
Investment in bank-owned life insurance 55,290 54,823
Goodwill 58,114 58,114
Identifiable intangible assets, net 6,000 6,173
Other assets   59,961     63,409  
Total assets   $3,051,848     $3,071,884  
Liabilities:
Deposits:
Demand deposits $375,156 $379,889
NOW accounts 294,136 291,174
Money market accounts 503,414 496,402
Savings accounts 284,983 274,934
Time deposits   861,952     870,232  
Total deposits 2,319,641 2,312,631
Federal Home Loan Bank advances 341,218 361,172
Junior subordinated debentures 32,991 32,991
Other borrowings 209 1,212
Other liabilities   56,498     68,226  
Total liabilities   2,750,557     2,776,232  
Shareholders’ Equity:

Common stock of $.0625 par value; authorized 30,000,000 shares; issued and outstanding
16,425,442 shares in 2013 and 16,379,771 shares in 2012

1,027 1,024
Paid-in capital 92,662 91,453
Retained earnings 216,920 213,674
Accumulated other comprehensive loss   (9,318 )   (10,499 )
Total shareholders’ equity   301,291     295,652  
Total liabilities and shareholders’ equity   $3,051,848     $3,071,884  
Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
 
(Dollars and shares in thousands, except per share amounts) Three Months
Periods ended March 31, 2013   2012
Interest income:  
Interest and fees on loans $25,223 $25,363
Interest on securities: Taxable 2,845 4,377
Nontaxable 659 693
Dividends on corporate stock and Federal Home Loan Bank stock 38 77
Other interest income 28     20  
Total interest income 28,793     30,530  
Interest expense:
Deposits 3,194 3,434
Federal Home Loan Bank advances 2,737 4,085
Junior subordinated debentures 390 392
Other interest expense 5     234  
Total interest expense 6,326     8,145  
Net interest income 22,467 22,385
Provision for loan losses 600     900  
Net interest income after provision for loan losses 21,867     21,485  
Noninterest income:
Wealth management services:
Trust and investment advisory fees 6,066 5,778
Mutual fund fees 1,022 1,025
Financial planning, commissions and other service fees 386     382  
Wealth management services 7,474 7,185
Service charges on deposit accounts 791 759
Merchant processing fees 1,977 1,988
Card interchange fees 599 543
Income from bank-owned life insurance 467 486
Net gains on loan sales and commissions on loans originated for others 4,166 3,097
Net gains on interest rate swap contracts 19 28
Equity in earnings (losses) of unconsolidated subsidiaries 39 (37 )
Other income 406     392  
Noninterest income, excluding other-than-temporary impairment losses 15,938 14,441
Total other-than-temporary impairment losses on securities (613 ) (85 )
Portion of loss recognized in other comprehensive income (before tax) (2,159 )   (124 )
Net impairment losses recognized in earnings (2,772 )   (209 )
Total noninterest income 13,166     14,232  
Noninterest expense:
Salaries and employee benefits 15,442 14,460
Net occupancy 1,514 1,526
Equipment 1,244 1,107
Merchant processing costs 1,673 1,663
Outsourced services 841 920
FDIC deposit insurance costs 431 458
Legal, audit and professional fees 608 482
Advertising and promotion 355 372
Amortization of intangibles 173 187
Foreclosed property costs 47 298
Other expenses 1,856     1,926  
Total noninterest expense 24,184     23,399  
Income before income taxes 10,849 12,318
Income tax expense 3,428     3,880  
Net income $7,421     $8,438  
 
Weighted average common shares outstanding - basic 16,401 16,330
Weighted average common shares outstanding - diluted 16,449 16,370
Per share information: Basic earnings per common share $0.45 $0.51
Diluted earnings per common share $0.45 $0.51
Cash dividends declared per share $0.25 $0.23
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,
2013
Dec 31,
2012
Sep 30,
2012
Jun 30,
2012
Mar 31,
2012
Financial Data:
Total assets $3,051,848 $3,071,884 $3,048,868 $3,041,050 $3,028,690
Total loans 2,325,045 2,294,003 2,256,697 2,213,842 2,155,359
Total securities 387,102 415,879 483,858 516,193 558,284
Total deposits 2,319,641 2,312,631 2,234,659 2,130,453 2,145,562
Total shareholders' equity 301,291 295,652 298,394 292,734 287,935
Net interest income 22,467 23,164 22,736 22,411 22,385
Provision for loan losses 600 600 600 600 900
Noninterest income, excluding OTTI losses 15,938 17,899 16,921 16,174 14,441
Net OTTI losses recognized in earnings (2,772 ) (12 ) (209 )
Noninterest expenses 24,184 27,421 26,290 25,228 23,399
Income tax expense 3,428 4,007 3,867 4,044 3,880
Net income 7,421 9,023 8,900 8,713 8,438
 
Share Data:
Basic earnings per common share $0.45 $0.55 $0.54 $0.53 $0.51
Diluted earnings per common share $0.45 $0.55 $0.54 $0.53 $0.51
Dividends declared per share $0.25 $0.24 $0.24 $0.23 $0.23
Book value per share $18.34 $18.05 $18.23 $17.89 $17.61
Tangible book value per share - Non-GAAP (1) $14.44 $14.13 $14.29 $13.94 $13.64
Market value per share $27.38 $26.31 $26.27 $24.38 $24.14
Shares outstanding at end of period 16,425 16,380 16,371 16,359 16,354
Weighted average common shares outstanding - basic 16,401 16,376 16,366 16,358 16,330
Weighted average common shares outstanding - diluted 16,449 16,425 16,414 16,392 16,370
 
Key Ratios:
Return on average assets 0.98 % 1.19 % 1.17 % 1.16 % 1.11 %
Return on average tangible assets - Non-GAAP (1) 1.01 % 1.21 % 1.19 % 1.18 % 1.14 %
Return on average equity 9.91 % 12.01 % 12.02 % 11.98 % 11.85 %
Return on average tangible equity - Non-GAAP (1) 12.62 % 15.29 % 15.37 % 15.41 % 15.35 %
 
Capital Ratios:
Tier 1 risk-based capital 12.25% (i) 12.01 % 11.93 % 11.90 % 11.96 %
Total risk-based capital 13.50% (i) 13.26 % 13.18 % 13.15 % 13.22 %
Tier 1 leverage ratio 9.53% (i) 9.30 % 9.11 % 9.00 % 8.75 %
Equity to assets 9.87 % 9.62 % 9.79 % 9.63 % 9.51 %
Tangible equity to tangible assets - Non-GAAP (1) 7.94 % 7.69 % 7.84 % 7.66 % 7.53 %
(i) - estimated
 
Wealth Management Assets under Administration:
Balance at beginning of period $4,199,640 $4,242,520 $4,079,913 $4,196,447 $3,900,061
Net investment (depreciation) appreciation & income 213,979 (5,887 ) 155,427 (131,896 ) 298,155
Net client cash flows   6,457   (36,993 ) 7,180   15,362   (1,769 )
Balance at end of period   $4,420,076   $4,199,640   $4,242,520   $4,079,913   $4,196,447  
 

(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  
  Mar 31,
2013
  Dec 31,
2012
  Sep 30,
2012
  Jun 30,
2012
  Mar 31,
2012
Average Yield / Rate (taxable equivalent basis):        
Assets:
Commercial mortgages and other commercial loans 4.70 % 4.90 % 4.94 % 5.03 % 5.13 %
Residential real estate loans, including mortgage loans held for sale 4.26 % 4.23 % 4.32 % 4.40 % 4.51 %
Consumer loans 3.84 % 3.86 % 3.89 % 3.85 % 3.89 %
Total loans 4.44 % 4.53 % 4.59 % 4.65 % 4.74 %
Cash, federal funds sold and other short-term investments 0.21 % 0.26 % 0.26 % 0.23 % 0.15 %
FHLBB stock 0.39 % 0.48 % 0.51 % 0.54 % 0.50 %
Taxable debt securities 3.56 % 3.49 % 3.50 % 3.63 % 3.62 %
Nontaxable debt securities 5.98 % 5.89 % 5.83 % 5.93 % 5.92 %
Corporate stocks % % % 7.58 % 7.16 %
Total securities 3.98 % 3.86 % 3.83 % 3.95 % 3.93 %
Total interest-earning assets 4.24 % 4.31 % 4.34 % 4.41 % 4.43 %
Liabilities:
NOW accounts 0.06 % 0.07 % 0.06 % 0.06 % 0.08 %
Money market accounts 0.29 % 0.28 % 0.26 % 0.23 % 0.22 %
Savings accounts 0.07 % 0.09 % 0.11 % 0.11 % 0.11 %
Time deposits 1.28 % 1.32 % 1.33 % 1.35 % 1.41 %
FHLBB advances 3.21 % 3.27 % 3.18 % 3.25 % 3.14 %
Junior subordinated debentures 4.79 % 4.75 % 4.74 % 4.77 % 4.78 %
Other 1.77 % 5.51 % 6.33 % 2.07 % 4.98 %
Total interest-bearing liabilities 1.11 % 1.19 % 1.27 % 1.33 % 1.38 %
 
Interest rate spread (taxable equivalent basis) 3.13 % 3.12 % 3.07 % 3.08 % 3.05 %
Net interest margin (taxable equivalent basis) 3.32 % 3.33 % 3.28 % 3.30 % 3.27 %
At March 31, 2013
Amortized   Unrealized Unrealized   Fair
(Dollars in thousands)   Cost (1)   Gains   Losses   Value
Securities Available for Sale:
Obligations of U.S. government-sponsored enterprises $29,465 $1,855 $— $31,320

Mortgage-backed securities issued by U.S.
government agencies and U.S. government-sponsored enterprises

193,921 12,873 206,794
States and political subdivisions 67,502 4,081 71,583
Trust preferred securities:
Individual name issuers 30,686 (5,112 ) 25,574
Collateralized debt obligations 1,264 (860 ) 404
Corporate bonds   14,116     414         14,530
Total securities available for sale   336,954     19,223     (5,972 )   350,205
Held to Maturity:

Mortgage-backed securities issued by U.S. government agencies and U.S.
government-sponsored enterprises

  36,897     907         37,804
Total securities held to maturity   36,897     907         37,804
Total securities   $373,851     $20,130     ($5,972 )   $388,009
 

(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) Mar 31,
2013
Dec 31,
2012
Sep 30,
2012
Jun 30,
2012
Mar 31,
2012
Loans:
Commercial: Mortgages $729,968 $710,813 $693,221 $664,410 $642,012
Construction & development 34,179 27,842 25,132 17,365 11,130
  Other 513,000   513,764   500,974   510,220   486,258
Total commercial 1,277,147 1,252,419 1,219,327 1,191,995 1,139,400
Residential real estate: Mortgages 702,418 692,798 692,659 680,772 675,249
  Homeowner construction 21,943   24,883   22,753   21,247   21,708
Total residential real estate 724,361 717,681 715,412 702,019 696,957
Consumer: Home equity lines 226,640 226,861 227,549 224,550 223,311
Home equity loans 40,134 39,329 39,452 40,690 40,793
  Other 56,763   57,713   54,957   54,588   54,898
  Total consumer 323,537   323,903   321,958   319,828   319,002
  Total loans $2,325,045   $2,294,003   $2,256,697   $2,213,842   $2,155,359
 
At March 31, 2013
(Dollars in thousands) Balance % of Total
Commercial Real Estate Loans by Property Location:
Rhode Island, Connecticut, Massachusetts $728,613 95.4 %
New York 26,295 3.4 %
New Hampshire 9,239   1.2 %
Total commercial real estate loans (1) $764,147   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, 2013
(Dollars in thousands) Balance % of Total
Residential Mortgages by Property Location:
Rhode Island, Connecticut, Massachusetts $704,162 97.1 %
New York, Virginia, New Jersey, Maryland, Pennsylvania, District of Columbia 9,519 1.3 %
New Hampshire 4,429 0.6 %
Ohio 2,845 0.4 %
Washington, Oregon 1,373 0.2 %
Georgia 1,097 0.2 %
New Mexico 474 0.1 %
Other 462   0.1 %
Total residential mortgages $724,361   100.0 %
 
Period End Balances At
(Dollars in thousands)   Mar 31,
2013
Dec 31,
2012
Sep 30,
2012
Jun 30,
2012
Mar 31,
2012
Deposits:
Demand deposits $375,156 $379,889 $352,330 $321,488 $333,833
NOW accounts 294,136 291,174 267,495 263,124 258,986
Money market accounts 503,414 496,402 459,671 388,686 400,396
Savings accounts 284,983 274,934 268,191 264,772 257,495
Time deposits   861,952   870,232   886,972   892,383   894,852
Total deposits   $2,319,641   $2,312,631   $2,234,659   $2,130,453   $2,145,562
 

Out-of-market brokered certificates of deposits included in time
deposits

$103,045 $102,636 $98,603 $102,661 $95,989

In-market deposits, excluding out-of-market brokered certificates
of deposit

$2,216,596 $2,209,995 $2,136,056 $2,027,792 $2,049,573
Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
Period End Balances At
(Dollars in thousands) Mar 31,
2013
  Dec 31,
2012
  Sep 30,
2012
  Jun 30,
2012
  Mar 31,
2012
Asset Quality Data:        
Nonperforming Assets:
Commercial mortgages $14,953 $10,681 $5,956 $2,597 $5,099
Commercial construction and development
Other commercial 3,122 4,412 3,201 3,405 4,200
Residential real estate mortgages 6,699 6,158 7,127 8,659 9,031
Consumer 901     1,292     1,463     1,081     1,069  
Total nonaccrual loans $25,675 $22,543 $17,747 $15,742 $19,399
Nonaccrual investment securities 404 843 929 767 750
Property acquired through foreclosure or repossession 2,625     2,047     2,447     2,332     3,478  
Total nonperforming assets $28,704     $25,433     $21,123     $18,841     $23,627  
 
Total past due loans to total loans 1.13 % 1.22 % 1.05 % 0.92 % 0.98 %
Nonperforming assets to total assets 0.94 % 0.83 % 0.69 % 0.62 % 0.78 %
Nonaccrual loans to total loans 1.10 % 0.98 % 0.79 % 0.71 % 0.90 %
Allowance for loan losses to nonaccrual loans 121.28 % 136.95 % 173.28 % 193.42 % 154.88 %
Allowance for loan losses to total loans 1.34 % 1.35 % 1.36 % 1.38 % 1.39 %

 

Troubled Debt Restructured Loans:
Accruing troubled debt restructured loans:
Commercial mortgages $9,600 $9,569 $9,131 $1,251 $1,059
Other commercial 6,554 6,577 6,880 6,916 7,329
Residential real estate mortgages 1,599 1,123 386 570 935
Consumer 244     154     158     159     174  
Accruing troubled debt restructured loans 17,997     17,423     16,555     8,896     9,497  
Nonaccrual troubled debt restructured loans:
Commercial mortgages 348
Other commercial 721 2,063 2,306 2,317 2,361
Residential real estate mortgages 155 688 1,697 2,028 1,904
Consumer 42     44     46     47     35  
Nonaccrual troubled debt restructured loans 918     2,795     4,049     4,392     4,648  
Total troubled debt restructured loans $18,915     $20,218     $20,604     $13,288     $14,145  
Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
  Period End Balances At
(Dollars in thousands)   Mar 31,
2013
  Dec 31,
2012
  Sep 30,
2012
  Jun 30,
2012
  Mar 31,
2012
Past Due Loans:        
Loans 30-59 Days Past Due:
Commercial mortgages $— $373 $3,978 $411 $104
Other commercial loans 689 260 2,719 849 1,031
Residential real estate mortgages 3,891 4,840 2,368 4,969 4,468
Consumer loans   1,534     1,134     1,876     2,660     2,404  
Loans 30-59 days past due   $6,114     $6,607     $10,941     $8,889     $8,007  
 
Loans 60-89 Days Past Due:
Commercial mortgages $193 $408 $874 $233 $—
Other commercial loans 341 296 1,169 434 33
Residential real estate mortgages 1,451 1,951 821 1,600 488
Consumer loans   461     385     1,213     677     219  
Loans 60-89 days past due   $2,446     $3,040     $4,077     $2,944     $740  
 
Loans 90 Days or more Past Due:
Commercial mortgages $9,852 $10,300 $2,495 $2,339 $4,676
Other commercial loans 2,961 3,647 1,366 1,714 2,521
Residential real estate mortgages 4,327 3,658 3,924 4,039 4,843
Consumer loans   484     844     811     362     326  
Loans 90 days or more past due   $17,624     $18,449     $8,596     $8,454     $12,366  
 
Total Past Due Loans:
Commercial mortgages $10,045 $11,081 $7,347 $2,983 $4,780
Other commercial loans 3,991 4,203 5,254 2,997 3,585
Residential real estate mortgages 9,669 10,449 7,113 10,608 9,799
Consumer loans   2,479     2,363     3,900     3,699     2,949  
Total past due loans   $26,184     $28,096     $23,614     $20,287     $21,113  
 
Nonaccrual loans included in past due loans $19,000 $20,979 $14,471 $12,719 $14,747
 
For the Quarters Ended  
(Dollars in thousands)   Mar 31,
2013
  Dec 31,
2012
  Sep 30,
2012
  Jun 30,
2012
  Mar 31,
2012
Allowance for Loan Losses:
Balance at beginning of period $30,873 $30,752 $30,448 $30,045 $29,802
Provision charged to earnings 600 600 600 600 900
Charge-offs (374 ) (534 ) (424 ) (696 ) (681 )
Recoveries   40     55     128     499     24  
Balance at end of period   $31,139     $30,873     $30,752     $30,448     $30,045  
 
Net Loan Charge-Offs (Recoveries):
Commercial mortgages $108 $212 $212 ($388 ) $7
Other commercial 71 225 (22 ) 549 324
Residential real estate mortgages 9 39 41 (47 ) 224
Consumer   146     3     65     83     102  
Total   $334     $479     $296     $197     $657  

The following tables present 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. For dividends on corporate stocks, the 70% federal dividends received deduction is also used in the calculation of tax equivalency. Unrealized gains (losses) on available for sale securities are excluded from the average balance and yield calculations. Nonaccrual and renegotiated loans, as well as interest earned on these loans (to the extent recognized in the Consolidated Statements of Income) are included in amounts presented for loans.

Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED AVERAGE BALANCE SHEETS (unaudited)
 
Three Months Ended   2013   2012
 

Average
Balance

Interest

Yield/
Rate

 

Average
Balance

Interest

Yield/
Rate

(Dollars in thousands)  
Assets:  
Commercial mortgages and other commercial loans $1,243,716 $14,421 4.70 % $1,121,684 $14,298 5.13 %

Residential real estate loans, including mortgage loans
held for sale

755,528 7,937 4.26 % 720,706 8,075 4.51 %
Consumer loans   322,668   3,053   3.84 %   319,948   3,097   3.89 %
Total loans 2,321,912 25,411 4.44 % 2,162,338 25,470 4.74 %
Cash, federal funds sold and short-term investments 53,734 28 0.21 % 52,313 20 0.15 %
FHLBB stock 39,790 38 0.39 % 41,606 52 0.50 %
 
Taxable debt securities 323,730 2,845 3.56 % 486,448 4,377 3.62 %
Nontaxable debt securities 68,064 1,004 5.98 % 71,908 1,059 5.92 %
Corporate stocks       %   1,854   33   7.16 %
Total securities   391,794   3,849   3.98 %   560,210   5,469   3.93 %
Total interest-earning assets 2,807,230 29,326 4.24 % 2,816,467 31,011 4.43 %
Noninterest-earning assets   210,338         220,803      
Total assets   $3,017,568         $3,037,270      
Liabilities and Shareholders' Equity:
NOW accounts $283,004 $45 0.06 % $246,251 $46 0.08 %
Money market accounts 495,453 351 0.29 % 412,053 225 0.22 %
Savings accounts 279,536 46 0.07 % 248,853 70 0.11 %
Time deposits 869,576 2,752 1.28 % 885,344 3,093 1.41 %
FHLBB advances 345,270 2,737 3.21 % 523,766 4,085 3.14 %
Junior subordinated debentures 32,991 390 4.79 % 32,991 392 4.78 %
Other   1,146   5   1.77 %   18,903   234   4.98 %
Total interest-bearing liabilities 2,306,976 6,326 1.11 % 2,368,161 8,145 1.38 %
Demand deposits 360,851 331,224
Other liabilities 50,305 53,084
Shareholders' equity   299,436         284,801      
Total liabilities and shareholders' equity   $3,017,568         $3,037,270      
Net interest income (FTE)     $23,000         $22,866    
Interest rate spread 3.13 % 3.05 %
Net interest margin       3.32 %       3.27 %
 

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

 
(Dollars in thousands)  
Three Months Ended 2013   2012
Commercial loans $188 $107
Nontaxable debt securities 345 366
Corporate stocks     8  
Total $533     $481  
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,
2013
Dec 31,
2012
Sep 30,
2012
Jun 30,
2012
Mar 31,
2012
Calculation of Tangible Book Value per Share:
Total shareholders' equity at end of period $301,291 $295,652 $298,394 $292,734 $287,935
Less:
Goodwill 58,114 58,114 58,114 58,114 58,114
Identifiable intangible assets, net 6,000   6,173   6,346   6,528   6,714  
Total tangible shareholders' equity at end of period $237,177   $231,365   $233,934   $228,092   $223,107  
 
Shares outstanding at end of period 16,425   16,380   16,371   16,359   16,354  
 
Book value per share - GAAP $18.34   $18.05   $18.23   $17.89   $17.61  
Tangible book value per share - Non-GAAP $14.44   $14.13   $14.29   $13.94   $13.64  
 
Calculation of Tangible Equity to Tangible Assets:
Total tangible shareholders' equity at end of period $237,177   $231,365   $233,934   $228,092   $223,107  
 
Total assets at end of period $3,051,848 $3,071,884 $3,048,868 $3,041,050 $3,028,690
Less:
Goodwill 58,114 58,114 58,114 58,114 58,114
Identifiable intangible assets, net 6,000   6,173   6,346   6,528   6,714  
Total tangible assets at end of period $2,987,734   $3,007,597   $2,984,408   $2,976,408   $2,963,862  
 
Equity to assets - GAAP 9.87 % 9.62 % 9.79 % 9.63 % 9.51 %
Tangible equity to tangible assets - Non-GAAP 7.94 % 7.69 % 7.84 % 7.66 % 7.53 %
 
Calculation of Return on Average Tangible Assets:
Net income $7,421   $9,023   $8,900   $8,713   $8,438  
 
Total average assets $3,017,568 $3,044,764 $3,045,203 $3,017,167 $3,037,270
Less:
Average goodwill 58,114 58,114 58,114 58,114 58,114
Average identifiable intangible assets, net 6,085   6,257   6,434   6,619   6,805  
Total average tangible assets $2,953,369   $2,980,393   $2,980,655   $2,952,434   $2,972,351  
 
Return on average assets - GAAP 0.98 % 1.19 % 1.17 % 1.16 % 1.11 %
Return on average tangible assets - Non-GAAP 1.01 % 1.21 % 1.19 % 1.18 % 1.14 %
 
Calculation of Return on Average Tangible Equity:
Net income $7,421   $9,023   $8,900   $8,713   $8,438  
 
Total average shareholders' equity $299,436 $300,430 $296,150 $290,854 $284,801
Less:
Average goodwill 58,114 58,114 58,114 58,114 58,114
Average identifiable intangible assets, net 6,085   6,257   6,434   6,619   6,805  
Total average tangible shareholders' equity $235,237   $236,059   $231,602   $226,121   $219,882  
 
Return on average shareholders' equity - GAAP 9.91 % 12.01 % 12.02 % 11.98 % 11.85 %
Return on average tangible shareholders' equity - Non-GAAP 12.62 % 15.29 % 15.37 % 15.41 % 15.35 %