Washington Trust Announces Third Quarter 2009 Earnings

Tue Oct 20, 4:20 PM

WESTERLY, R.I.--(BUSINESS WIRE)--Washington Trust Bancorp, Inc. (NASDAQ Global Select; symbol: WASH), parent company of The Washington Trust Company, today announced third quarter 2009 net income of $4.9 million, or 31 cents per diluted share, compared to third quarter 2008 net income of $6.0 million, or 44 cents per diluted share. For the nine months ended September 30, 2009, net income amounted to $11.3 million, or 71 cents per diluted share, compared to $18.0 million, or $1.32 per diluted share, for the same period in 2008.

Earnings in the third quarter of 2009 were influenced by the following:

  • Impairment losses of $467 thousand were charged to earnings in the third quarter of 2009 for an investment security deemed to be other-than-temporarily impaired at September 30, 2009. Impairment losses of $982 thousand were recognized in the third quarter of 2008.
  • The loan loss provision charged to earnings amounted to $1.8 million for the third quarter of 2009, compared to $1.1 million for the third quarter of 2008. The provision was based on management’s assessment of economic and credit conditions as well as growth in the loan portfolio.
  • No dividend was received from the Federal Home Loan Bank of Boston (“FHLBB”) in the third quarter of 2009. Dividend income on Washington Trust’s investment in FHLBB stock totaled $292 thousand in the third quarter of 2008.
  • Federal Deposit Insurance Corp. (“FDIC”) deposit insurance premiums for the third quarter of 2009 were up by $543 thousand from the third quarter a year earlier, reflecting higher assessment rates.

Selected Third Quarter 2009 developments:

  • Wealth management revenues for the third quarter of 2009 increased $95 thousand, or 2 percent, from the second quarter of 2009. Included in second quarter amounts were seasonal tax preparation fee revenues of $339 thousand. Assets under administration increased by $287 million in the third quarter of 2009 and were less than 1 percent below the balance at September 30, 2008.
  • Net gains on loan sales and commissions on loans originated for others for the third quarter of 2009 were up by $352 thousand from the same quarter a year ago, due to strong residential mortgage refinancing and sales activity.
  • Commercial loan growth continued at a good pace, amounting to $29 million, or 3 percent, in the third quarter of 2009. Commercial loans have increased $96 million, or 11 percent, from the balance at December 31, 2008.
  • Reflecting continued weak economic conditions, nonperforming assets amounted to $27.9 million, or 0.97% of total assets, at September 30, 2009 up from $24.8 million, or 0.85% of total assets, at June 30, 2009. Nonperforming assets were $8.8 million, or 0.30% of total assets, at December 31, 2008.

John C. Warren, Washington Trust Bancorp, Inc.’s Chairman and Chief Executive Officer, stated “We are pleased with Washington Trust’s third quarter performance in these challenging times. It is a testament to our sound business model and strong corporate brand that we were able to outperform market expectations during a period of continued economic uncertainty.”

RESULTS OF OPERATIONS

Net interest income for the third quarter of 2009 increased $465 thousand, or 3 percent, from the second quarter of 2009 and remained essentially flat compared to the third quarter a year ago. On a year-to-date basis, net interest income increased $1.0 million, or 2 percent, from 2008. No dividend has been received from the FHLBB in 2009. Dividend income on Washington Trust’s investment in FHLBB stock totaled $292 thousand and $1.1 million for the three and nine months ended September 30, 2008, respectively.

The net interest margin (annualized tax-equivalent net interest income as a percentage of average earning assets) for the third quarter of 2009 was 2.51%, up 6 basis points from the second quarter of 2009 primarily due to a 21 basis point decline in the effective rate paid on interest-bearing deposits. The quarterly net interest margin was 11 basis points lower than the third quarter a year ago. For the nine months ended September 30, 2009, the net interest margin was 2.45%, down 19 basis points from the same period a year earlier. The quarter and year-to-date decreases in net interest margin from 2008 reflect the elimination of FHLBB dividend income and margin compression, in general, on core deposit rates following the Federal Reserve’s actions to reduce short-term interest rates in late 2008 and early 2009, as well as the impact of higher levels of nonaccrual loans in 2009 compared to 2008.

Total noninterest income for the third quarter of 2009 decreased $1.3 million, or 10 percent, from the second quarter of 2009 and increased $447 thousand, or 4 percent, from the third quarter of 2008. Included in noninterest income in the third quarter of 2009 were impairment losses of $467 thousand for an investment security deemed to be other-than-temporarily impaired at September 30, 2009. There were no impairment losses recognized in the second quarter of 2009 while impairment losses of $982 thousand were recognized in earnings the third quarter of 2008. Excluding other-than-temporary impairment losses, noninterest income for the third quarter of 2009 declined by $799 thousand, or 6 percent, from the second quarter of 2009 and remained essentially flat compared to the third quarter of 2008. The linked-quarter decline in noninterest income, on this basis, was largely due to declines in net gains on loan sales and commissions on loans originated for others. On a year-to-date basis, total noninterest income decreased by $2.5 million, or 8 percent, from 2008. For the nine months ended September 30, 2009 and 2008, impairment losses recognized in earnings totaled $2.5 million and $3.0 million, respectively. Excluding other-than-temporary net impairment losses, noninterest income, on a year-to-date basis, declined by $3.1 million, or 8 percent, from 2008 reflecting declines in wealth management revenues and lower net realized gains on securities, which were partially offset by higher net gains on loan sales and commissions on loans originated for others.

Wealth management revenues for the third quarter of 2009 increased $95 thousand, or 2 percent, from the second quarter of 2009 and decreased $1.1 million, or 16 percent, from the third quarter a year ago. Second quarter 2009 amounts included seasonal tax preparation fee revenues of $339 thousand. For the nine months ended September 30, 2009, wealth management revenues were down $4.7 million, or 21 percent, from the same period in 2008. Wealth management revenues are largely dependent on the value of assets under administration and are closely tied to the performance of the financial markets. Assets under administration totaled $3.603 billion at September 30, 2009, up $287 million, or 9 percent, from June 30, 2009 and up $456 million, or 14 percent, from December 31, 2008. Assets under administration were down $21 million, or 1 percent, from September 30, 2008. The increase in assets under administration in 2009 was primarily due to higher valuations in the financial markets.

Net gains on loan sales and commissions on loans originated for others for the third quarter of 2009 were down by $961 thousand from the second quarter of 2009 and up by $352 thousand from the third quarter a year ago. On a year-to-date basis, net gains on loan sales and commissions on loans originated for others increased by $2.0 million from the same period in 2008, reflecting strong residential mortgage refinancing and sales activity in 2009. Also included in noninterest income were net realized gains on securities of $314 thousand and $1.9 million for the nine months ended September 30, 2009 and 2008, respectively.

Noninterest expenses for the third quarter of 2009 decreased by $1.1 million, or 6 percent, from the second quarter of 2009 and increased by $721 thousand, or 4 percent, from the third quarter of 2008. FDIC deposit insurance costs for the third quarter of 2009 decreased by $1.3 million from the second quarter of 2009 and increased by $543 thousand from the third quarter a year earlier. A special FDIC assessment of $1.35 million was recorded in the second quarter of 2009. On a year-to-date basis, total noninterest expenses increased by $4.2 million, or 8 percent, from 2008, which included a $2.8 million increase in FDIC deposit insurance costs. In addition to the special assessment, the year over year increase in FDIC deposit insurance costs also reflects higher assessment rates.

Income tax expense amounted to $1.9 million and $4.4 million for the three and nine months ended September 30, 2009, respectively, as compared to $1.6 million and $7.2 million for the same periods in 2008. The effective tax rate for the third quarter and first nine months of 2009 was 27.4% and 28.1%, respectively, as compared to 21.2% and 28.5% for the same periods a year earlier.

ASSET QUALITY

Nonperforming assets (nonaccrual loans, nonaccrual investment securities and property acquired through foreclosure) amounted to $27.9 million, or 0.97% of total assets, at September 30, 2009, compared to $24.8 million, or 0.85% of total assets, at June 30, 2009. Nonperforming assets were $8.8 million, or 0.30% of total assets, at December 31, 2008. Nonaccrual loans totaled $25.2 million at September 30, 2009, up $2.5 million in the third quarter of 2009. Included in this increase was one commercial real estate loan for $2.0 million, which is secured by office buildings. Total nonaccrual loans were $7.8 million at December 31, 2008. Nonaccrual investment securities totaled $1.5 million at September 30, 2009, compared to $633 thousand at December 31, 2008. Property acquired through foreclosure or repossession amounted to $1.2 million at September 30, 2009, compared to $392 thousand at December 31, 2008. The balance at September 30, 2009 consisted of one residential property.

At September 30, 2009, total 30 day+ delinquencies amounted to $30.0 million, or 1.57% of total loans, up $4.4 million in the third quarter of 2009 and up $12.4 million from the balance at December 31, 2008, with the largest increase in the commercial loan category. Commercial loan delinquencies amounted to $22.2 million, or 2.27% of total commercial loans, at September 30, 2009, up $4.6 million in the third quarter of 2009 and up $10.6 million from the balance at December 31, 2008.

Total residential mortgage and consumer loan 30 day+ delinquencies amounted to $7.9 million, or 0.84% of these loans, at September 30, 2009, down $207 thousand in the third quarter of 2009 and up $1.8 million from the balance at December 31, 2008. Total 90 day+ delinquencies in the residential mortgage and consumer loan categories amounted to $4.2 million (13 loans) and $300 thousand (6 loans), respectively, at September 30, 2009. Comparable amounts at June 30, 2009 were $3.8 million (10 loans) and $2 thousand (2 loans), respectively. At December 31, 2008, these amounts were $973 thousand (5 loans) and $77 thousand (2 loans), respectively. Washington Trust has never offered a subprime residential loan program.

The loan loss provision charged to earnings amounted to $1.8 million for the third quarter of 2009, compared to $3.0 million for the second quarter of 2009 and $1.1 million for the third quarter of 2008. For the nine months ended September 30, 2009 and 2008, the loan loss provision totaled $6.5 million and $3.0 million, respectively. The provision for loan losses was based on management’s assessment of economic and credit conditions, with particular emphasis on commercial and commercial real estate categories, as well as growth in the loan portfolio. Net charge-offs amounted to $1.4 million in the third quarter of 2009, approximately equal to the second quarter of 2009. Net charge-offs were $432 thousand in the third quarter of 2008. For the nine months ended September 30, 2009 and 2008, net charge-offs totaled $3.8 million and $596 thousand, respectively.

We believe that the declining credit quality trend experienced in 2009 is primarily related to weakened national and regional economic conditions. These conditions, including high unemployment levels, may continue for the next few quarters. Management will continue to assess the adequacy of the allowance for loan losses in accordance with its established policies. The allowance for loan losses was $26.4 million, or 1.39% of total loans, at September 30, 2009, compared to $23.7 million, or 1.29% of total loans, at December 31, 2008 and $22.6 million, or 1.28% of total loans, at September 30, 2008.

FINANCIAL CONDITION

Total loans grew by $15 million in the third quarter of 2009, with growth of $49 million in the commercial real estate portfolio, offset in part by a $20 million decline in other commercial loans and a $14 million decrease in the residential loan portfolio. During the first nine months of 2009, total loans grew by $67 million, or 4 percent, with commercial real estate loan growth of $95 million, or 21 percent.

The investment securities portfolio amounted to $732.6 million at September 30, 2009, down by $44 million in the third quarter of 2009 and down by $134 million from the balance at December 31, 2008. The largest component of the investment securities portfolio is mortgage-backed securities, all of which are issued by U.S. Government agencies or U.S. Government-sponsored enterprises. At September 30, 2009, the net unrealized gain position on the investment securities portfolio was $16.2 million, including gross unrealized losses of $17.0 million. Approximately 92% of the gross unrealized losses on the investment securities portfolio were concentrated in variable rate trust preferred securities issued by financial services companies. During the third quarter of 2009, net impairment losses of $467 thousand were charged to earnings on a pooled trust preferred debt security deemed to be other-than-temporarily impaired at September 30, 2009.

Total deposits amounted to $1.894 billion at September 30, 2009, up by $10 million from June 30, 2009 and by $103 million, or 6 percent, from December 31, 2008. Excluding out-of-market brokered certificates of deposit, in-market deposits grew by $59 million, or 3 percent, during the third quarter of 2009. During the first nine months of 2009, in-market deposits increased by $189 million, or 12 percent, which included $40 million in wealth management client money market deposits previously held in outside money market funds.

FHLBB advances totaled $637 million at September 30, 2009, down by $52 million from June 30, 2009 and down by $193 million from December 31, 2008.

DIVIDENDS DECLARED

The Board of Directors declared a quarterly dividend of 21 cents per share for the quarter ended September 30, 2009. The dividend was paid on October 13, 2009 to shareholders of record on September 30, 2009.

CONFERENCE CALL

Washington Trust Chairman and Chief Executive Officer John C. Warren, and David V. Devault, Executive Vice President, Chief Financial Officer and Secretary, will host a conference call on Wednesday, October 21, 2009 at 8:30 a.m. (Eastern Time) to discuss Washington Trust’s third quarter results. This call is being webcast by SNL IR Solutions and can be accessed through the Investor Relations section of the Washington Trust website, www.washtrust.com, or may be accessed by calling (800) 860-2442, or (412) 858-4600 for international callers. A replay of the call will be posted in this same location on the website shortly after the conclusion of the call. To listen to a replay of the conference call, dial (877) 344-7529 and enter Conference ID #: 434184. The replay will be available until 9:00 a.m. on October 30, 2009.

BACKGROUND

Washington Trust Bancorp, Inc. is the parent of The Washington Trust Company, a Rhode Island state-chartered bank founded in 1800. Washington Trust offers personal banking, business banking and wealth management services through its offices in Rhode Island, Massachusetts and southeastern Connecticut. Washington Trust Bancorp, Inc.’s common stock trades on the NASDAQ Global Select® Market under the symbol “WASH.” Investor information is available on the Washington Trust’s web site: www.washtrust.com.

FORWARD-LOOKING STATEMENTS

This press release contains certain statements that may be considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, including statements regarding our strategy, effectiveness of investment programs, evaluations of future interest rate trends and liquidity, expectations as to growth in assets, deposits and results of operations, success of acquisitions, future operations, market position, financial position, and prospects, plans, goals and objectives of management are forward-looking statements. The actual results, performance or achievements of Washington Trust could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes 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 the 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, 2008, as filed with the Securities and Exchange Commission, 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 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

Reported amounts are presented in accordance with U.S. generally accepted accounting principles ("GAAP"). 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.

 
 

Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS
(unaudited)
September 30, December 31,
(Dollars in thousands) 2009   2008  
Assets:
Cash and noninterest-bearing balances due from banks $ 28,354 $ 11,644
Interest-bearing balances due from banks 15,254 41,780
Federal funds sold and securities purchased under resale agreements 2,942
Other short-term investments 4,398 1,824
Mortgage loans held for sale 7,099 2,543

Securities available for sale, at fair value;
 amortized cost $716,406 in 2009 and $869,433 in 2008

732,646 866,219
Federal Home Loan Bank stock, at cost 42,008 42,008
Loans:
Commercial and other 976,322 880,313
Residential real estate 604,573 642,052
Consumer   325,670     316,789  
Total loans 1,906,565 1,839,154
Less allowance for loan losses   26,431     23,725  
Net loans 1,880,134 1,815,429
Premises and equipment, net 26,212 25,102
Accrued interest receivable 9,761 11,036
Investment in bank-owned life insurance 44,505 43,163
Goodwill 58,114 58,114
Identifiable intangible assets, net 9,233 10,152
Property acquired through foreclosure or repossession, net 1,186 392
Other assets   29,161     33,118  
Total assets $ 2,888,065   $ 2,965,466  
 
Liabilities:
Deposits:
Demand deposits $ 198,712 $ 172,771
NOW accounts 185,772 171,306
Money market accounts 376,100 305,879
Savings accounts 190,707 173,485
Time deposits   942,879     967,427  
Total deposits 1,894,170 1,790,868
Dividends payable 3,370 3,351
Federal Home Loan Bank advances 636,660 829,626
Junior subordinated debentures 32,991 32,991
Other borrowings 20,628 26,743
Accrued expenses and other liabilities   48,100     46,776  
Total liabilities   2,635,919     2,730,355  
 
Shareholders’ Equity:

Common stock of $.0625 par value; authorized 30,000,000 shares;
 issued 16,045,829 shares in 2009 and 16,018,868 shares in 2008

1,003 1,001
Paid-in capital 82,320 82,095
Retained earnings 167,135 164,679
Accumulated other comprehensive income (loss) 2,189 (10,458 )
Treasury stock, at cost; 19,185 shares in 2009 and 84,191 in 2008   (501 )   (2,206 )
Total shareholders’ equity   252,146     235,111  
Total liabilities and shareholders’ equity $ 2,888,065   $ 2,965,466  
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME (unaudited)
 
(Dollars and shares in thousands, except per share amounts) Three Months Nine Months
Periods ended September 30,   2009     2008     2009     2008  
Interest income:
Interest and fees on loans $ 24,303 $ 25,520 $ 72,589 $ 74,896
Interest on securities:
Taxable 7,028 8,504 23,065 25,222
Nontaxable 781 778 2,339 2,344
Dividends on corporate stock and Federal Home Loan Bank stock 63 407 190 1,516
Other interest income   13     128     39     318  
Total interest income   32,188     35,337     98,222     104,296  
Interest expense:
Deposits 7,577 9,884 25,605 31,031
Federal Home Loan Bank advances 7,094 8,011 21,433 23,104
Junior subordinated debentures 545 524 1,503 1,371
Other interest expense   246     274     735     863  
Total interest expense   15,462     18,693     49,276     56,369  
Net interest income 16,726 16,644 48,946 47,927
Provision for loan losses   1,800     1,100     6,500     2,950  
Net interest income after provision for loan losses   14,926     15,544     42,446     44,977  
Noninterest income:
Wealth management services:
Trust and investment advisory fees 4,717 5,238 13,241 15,901
Mutual fund fees 1,089 1,383 2,997 4,169
Financial planning, commissions and other service fees   243     570     1,178     2,029  
Wealth management services 6,049 7,191 17,416 22,099
Service charges on deposit accounts 1,257 1,215 3,571 3,583
Merchant processing fees 2,619 2,221 6,054 5,407
Income from bank-owned life insurance 451 452 1,342 1,352
Net gains on loan sales and commissions on loans originated for others 591 239 3,187 1,163
Net realized gains on securities 314 1,909
Net unrealized gains (losses) on interest rate swap contracts 92 (24 ) 493 121
Other income   445     278     1,329     1,148  
Noninterest income, excluding other-than-temporary impairment losses 11,504 11,572 33,706 36,782
Total other-than-temporary impairment losses on securities (2,293 ) (982 ) (6,537 ) (2,989 )
Portion of loss recognized in other comprehensive income (before taxes)   1,826         4,079      
Net impairment losses recognized in earnings   (467 )   (982 )   (2,458 )   (2,989 )
Total noninterest income   11,037     10,590     31,248     33,793  
Noninterest expense:
Salaries and employee benefits 10,416 10,580 31,250 31,334
Net occupancy 1,232 1,123 3,580 3,325
Equipment 916 956 2,927 2,877
Merchant processing costs 2,213 1,857 5,136 4,523
Outsourced services 683 700 2,037 2,078
Legal, audit and professional fees 546 626 1,885 1,599
FDIC deposit insurance costs 808 265 3,602 772
Advertising and promotion 422 376 1,214 1,229
Amortization of intangibles 303 320 919 972
Other expenses   1,653     1,668     5,361     4,958  
Total noninterest expense   19,192     18,471     57,911     53,667  
Income before income taxes 6,771 7,663 15,783 25,103
Income tax expense   1,858     1,623     4,435     7,152  
Net income $ 4,913   $ 6,040   $ 11,348   $ 17,951  
 
Weighted average shares outstanding – basic 16,016.8 13,409.5 15,981.3 13,383.0
Weighted average shares outstanding – diluted 16,074.5 13,588.3 16,029.5 13,564.5
Per share information:
Basic earnings per share $ 0.31 $ 0.45 $ 0.71 $ 1.34
Diluted earnings per share $ 0.31 $ 0.44 $ 0.71 $ 1.32
Cash dividends declared per share $ 0.21 $ 0.21 $ 0.63 $ 0.62
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
At or for the Quarters Ended
Sept. 30, June 30, Mar 31, Dec. 31, Sept. 30,
(Dollars in thousands, except per share amounts)   2009     2009     2009     2008     2008  

Financial Data

Total assets $ 2,888,065 $ 2,919,808 $ 2,947,110 $ 2,965,466 $ 2,767,882
Total loans 1,906,565 1,891,254 1,865,954 1,839,154 1,769,041
Total securities 732,646 776,435 833,959 866,219 753,456
Total deposits 1,894,170 1,883,720 1,884,324 1,790,868 1,737,251
Total shareholders’ equity 252,146 242,293 238,727 235,111 184,762
Net interest income 16,726 16,261 15,959 17,586 16,644
Provision for loan losses 1,800 3,000 1,700 1,850 1,100
Noninterest income, excluding other-than-temporary
impairment losses 11,504 12,303 9,899 9,675 11,572
Net impairment losses recognized in earnings (467 ) - (1,991 ) (2,948 ) (982 )
Noninterest expenses 19,192 20,329 18,390 18,075 18,471
Income tax expense 1,858 1,470 1,107 167 1,623
Net income 4,913 3,765 2,670 4,221 6,040
 

Share Data

Basic earnings per share $ 0.31 $ 0.24 $ 0.17 $ 0.27 $ 0.45
Diluted earnings per share $ 0.31 $ 0.23 $ 0.17 $ 0.27 $ 0.44
Dividends declared per share $ 0.21 $ 0.21 $ 0.21 $ 0.21 $ 0.21
Book value per share $ 15.73 $ 15.14 $ 14.97 $ 14.75 $ 13.76
Tangible book value per share – Non-GAAP* $ 11.53 $ 10.91 $ 10.71 $ 10.47 $ 8.80
Market value per share $ 17.52 $ 17.83 $ 16.25 $ 19.75 $ 26.60
 
Shares outstanding at end of period 16,026.6 16,001.9 15,949.9 15,934.7 13,423.2
Weighted average shares outstanding – basic 16,016.8 15,983.6 15,942.7 15,765.4 13,409.5
Weighted average shares outstanding – diluted 16,074.5 16,037.4 15,997.8 15,871.6 13,588.3
 

Key Ratios

Return on average assets 0.68 % 0.52 % 0.36 % 0.59 % 0.88 %
Return on average tangible assets – Non-GAAP* 0.69 % 0.53 % 0.37 % 0.60 % 0.90 %
Return on average equity 7.94 % 6.22 % 4.50 % 7.31 % 12.94 %
Return on average tangible equity – Non-GAAP* 10.91 % 8.63 % 6.30 % 10.25 % 19.25 %
 

Capital Ratios

Tier 1 risk-based capital 11.06 % (i) 10.98 % (i) 11.00 % 11.29 % 9.20 %
Total risk-based capital 12.31 % (i) 12.23 % (i) 12.25 % 12.54 % 10.45 %
Tier 1 leverage ratio 7.68 % (i) 7.53 % (i) 7.35 % 7.53 % 6.10 %
Equity to assets 8.73 % 8.30 % 8.10 % 7.93 % 6.68 %
Tangible equity to tangible assets – Non-GAAP* 6.55 % 6.12 % 5.93 % 5.76 % 4.38 %
(i) – estimated
 

Wealth Management Assets Under Administration

Balance at beginning of period $ 3,316,308 $ 2,957,918 $ 3,147,649 $ 3,624,502 $ 3,923,595
Net investment (depreciation) appreciation & income 295,257 313,999 (150,855 ) (466,461 ) (322,953 )
Net customer cash flows   (8,141 )   44,391     (38,876 )   (10,392 )   23,860  
Balance at end of period $ 3,603,424   $ 3,316,308   $ 2,957,918   $ 3,147,649   $ 3,624,502  

* - 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)
 
Nine Months Ended
Sept. 30, Sept. 30,
(Dollars in thousands, except per share amounts)   2009     2008  

Financial Data

Net interest income $ 48,946 $ 47,927
Provision for loan losses 6,500 2,950
Noninterest income, excluding other-than-temporary impairment losses 33,706 36,782
Net impairment losses recognized in earnings (2,458 ) (2,989 )
Noninterest expenses 57,911 53,667
Income tax expense 4,435 7,152
Net income 11,348 17,951
 

Share Data

Basic earnings per share $ 0.71 $ 1.34
Diluted earnings per share $ 0.71 $ 1.32
Dividends declared per share $ 0.63 $ 0.62
 
Weighted average shares outstanding – basic 15,981.3 13,383.0
Weighted average shares outstanding – diluted 16,029.5 13,564.5
 

Key Ratios

Return on average assets 0.52 % 0.90 %
Return on average tangible assets – Non-GAAP* 0.53 % 0.92 %
Return on average equity 6.24 % 12.68 %
Return on average tangible equity – Non-GAAP* 8.66 % 18.80 %
 

Asset Quality Data

Allowance for Loan Losses
Balance at beginning of period $ 23,725 $ 20,277
Provision charged to earnings 6,500 2,950
Charge-offs (3,947 ) (818 )
Recoveries   153     222  
Balance at end of period $ 26,431   $ 22,631  
 
Net Loan Charge-Offs
Commercial:
Mortgages $ 1,965 $ (41 )
Construction and development - -
Other 1,309 472
Residential:
Mortgages 360 42
Homeowner construction - -
Consumer   160     123  
Total $ 3,794   $ 596  
 
Net charge-offs to average loans (annualized) 0.27 % 0.05 %
 

Wealth Management Assets Under Administration

Balance at beginning of period $ 3,147,649 $ 4,014,352
Net investment (depreciation) appreciation & income 458,401 (512,983 )
Net customer cash flows   (2,626 )   123,133  
Balance at end of period $ 3,603,424   $ 3,624,502  

* - 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
Sept. 30,     June 30,     Mar. 31,     Dec. 31,     Sept. 30,
(Dollars in thousands, except per share amounts) 2009     2009     2009     2008     2008

Average Yields (taxable equivalent basis)

Assets:
Residential real estate loans 5.22% 5.38% 5.47% 5.50% 5.54%
Commercial and other loans 5.26% 5.37% 5.47% 6.19% 6.28%
Consumer loans 4.15% 4.19% 4.29% 5.00% 5.38%
Total loans 5.06% 5.17% 5.27% 5.74% 5.86%

Cash, federal funds sold
 and other short-term investments

0.28% 0.27% 0.26% 0.30% 1.63%
FHLBB stock 0.00% 0.00% 0.00% 2.50% 2.76%
Taxable debt securities 4.19% 4.21% 4.45% 4.87% 4.85%
Nontaxable debt securities 5.73% 5.80% 5.86% 5.64% 5.63%
Corporate stocks 7.02% 5.40% 0.83% 8.08% 7.97%
Total securities 4.38% 4.37% 4.26% 4.97% 4.97%
Total interest-earning assets 4.76% 4.83% 4.93% 5.41% 5.49%
Liabilities:
NOW accounts 0.19% 0.17% 0.18% 0.17% 0.18%
Money market accounts 0.91% 0.98% 1.55% 1.91% 1.79%
Savings accounts 0.25% 0.26% 0.40% 0.48% 0.47%
Time deposits 2.74% 3.06% 3.30% 3.51% 3.68%
FHLBB advances 4.18% 4.11% 3.81% 4.05% 4.20%
Junior subordinated debentures 6.56% 5.82% 5.89% 6.13% 6.31%
Other 4.71% 4.70% 4.22% 4.20% 4.68%
Total interest-bearing liabilities 2.54% 2.66% 2.83% 3.09% 3.16%
 
Interest rate spread (taxable equivalent basis) 2.22% 2.17% 2.10% 2.32% 2.33%
Net interest margin (taxable equivalent basis) 2.51% 2.45% 2.39% 2.65% 2.62%
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
Period End Balances At
(Dollars in thousands)   9/30/2009     6/30/2009     3/31/2009     12/31/2008     9/30/2008
Loans        
Commercial:   Commercial mortgages $ 484,478 $ 439,182 $ 412,817 $ 407,904 $ 394,085
Construction and development 68,069 64,504 49,215 49,599 51,592
    Other   423,775     443,552     446,251     422,810     396,161
Total commercial 976,322 947,238 908,283 880,313 841,838
Residential: Mortgages 595,270 606,324 621,141 626,663 604,205
    Homeowner construction   9,303     12,535     15,996     15,389     14,124
Total residential real estate 604,573 618,859 637,137 642,052 618,329
Consumer: Home equity lines 200,512 195,612 183,058 170,662 158,837
Home equity loans 66,439 70,806 79,881 89,297 93,690
    Other   58,719     58,739     57,595     56,830     56,347
    Total consumer   325,670     325,157     320,534     316,789     308,874
    Total loans $ 1,906,565   $ 1,891,254   $ 1,865,954   $ 1,839,154   $ 1,769,041
     
(Dollars in thousands)
At September 30, 2009
Commercial Real Estate Loans by Property Location       Balance % of Total
Rhode Island, Connecticut, Massachusetts $ 496,711 89.9 %
New York, New Jersey, Pennsylvania 40,109 7.3 %
New Hampshire, Maine 14,013 2.5 %
Other         1,714 0.3 %
Total commercial real estate loans (1)       $ 552,547 100.0 %

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

         
(Dollars in thousands)
At September 30, 2009
Residential Mortgages by Property Location       Balance     % of Total
Rhode Island, Connecticut, Massachusetts $549,833 91.0%
New York, Virginia, New Jersey, Maryland, Pennsylvania, District of Columbia 21,496 3.6%
Ohio, Michigan 15,078 2.5%
California, Washington, Oregon 8,661 1.4%
Colorado, Texas, New Mexico, Utah 5,052 0.8%
Georgia 2,524 0.4%
New Hampshire, Vermont 1,350 0.2%
Other       579     0.1%
Total residential mortgages       $604,573     100.0%
 
 
Period End Balances At
(Dollars in thousands)   9/30/2009       6/30/2009       3/31/2009       12/31/2008       9/30/2008
Deposits                
Demand deposits $ 198,712 $ 187,830 $ 170,975 $ 172,771 $ 187,839
NOW accounts 185,772 187,014 179,903 171,306 164,829
Money market accounts 376,100 356,726 377,603 305,879 298,106
Savings accounts 190,707 192,484 186,152 173,485 171,856
Time deposits   942,879       959,666       969,691       967,427       914,621
Total deposits $ 1,894,170     $ 1,883,720     $ 1,884,324     $ 1,790,868     $ 1,737,251
 

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

$ 102,383 $ 151,175 $ 162,463 $ 187,987 $ 187,925
 

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

$ 1,791,787 $ 1,732,545 $ 1,721,861 $ 1,602,881 $ 1,549,326
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
(Dollars in thousands)     At September 30, 2009
Amortized     Unrealized     Unrealized     Fair
Securities Available for Sale     Cost (1)     Gains     Losses     Value

U.S. Treasury obligations and obligations of
 U.S. government-sponsored agencies

$ 41,555 $ 4,115 $ $ 45,670

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

540,673 22,716 (1,158 ) 562,231
States and political subdivisions 80,664 4,680 (27 ) 85,317
Trust preferred securities:
Individual name issuers 30,554 (11,415 ) 19,139
Collateralized debt obligations 5,675 (4,185 ) 1,490
Corporate bonds 13,273 1,519 14,792
Common stocks 658 28 686
Perpetual preferred stocks       3,354       161       (194 )       3,321
Total securities available for sale     $ 716,406     $ 33,219     $ (16,979 )     $ 732,646

(1) Net of other-than-temporary impairment losses recognized in earnings, other than such noncredit-related amounts reversed on January 1, 2009 in accordance with FASB Staff Position No. FAS 115-2 and FAS 124-2.

   
 
(Dollars in thousands) At December 31, 2008
Amortized     Unrealized     Unrealized     Fair
Securities Available for Sale     Cost (1)     Gains     Losses     Value

U.S. Treasury obligations and obligations of
 U.S. government-sponsored agencies

$ 59,022 $ 5,355 $ $ 64,377

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

675,159 12,543 (4,083 ) 683,619
States and political subdivisions 80,680 1,348 (815 ) 81,213
Trust preferred securities:
Individual name issuers 30,525 (13,732 ) 16,793
Collateralized debt obligations 5,633 (3,693 ) 1,940
Corporate bonds 12,973 603 13,576
Common stocks 942 50 992
Perpetual preferred stocks       4,499       2       (792 )       3,709
Total securities available for sale     $ 869,433     $ 19,901     $ (23,115 )     $ 866,219

(1) Net of other-than-temporary impairment losses recognized in earnings.

 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)

 

The following is supplemental information concerning trust preferred investment securities:

 
  At September 30, 2009
Credit Rating   Amortized
Cost (a)
  Unrealized   Fair
Value
(Dollars in thousands) Moody’s   S&P (b) Gains   Losses
Trust preferred securities:
Individual name issuers (c):
JPMorgan Chase & Co. A1 BBB+ $ 9,711 $ $ (3,152 ) $ 6,559
Bank of America Corporation Baa3 B 5,724 (2,067 ) 3,657
Wells Fargo & Company A3 A- 5,097 (1,891 ) 3,206
SunTrust Banks, Inc. Baa2 BB+ 4,163 (1,989 ) 2,174
Northern Trust Corporation A2 A- 1,979 (886 ) 1,093
State Street Corporation A2 BBB+ 1,967 (337 ) 1,630
Huntington Bancshares Incorporated Baa3 B   1,913     (1,093 )   820
Total individual name issuers       30,554     (11,415 )   19,139
 
Collateralized debt obligations (CDO):
Tropic CDO 1, tranche A4L (d) Caa3 3,650 (2,359 ) 1,291
Preferred Term Securities
[PreTSL] XXV, tranche C1 (e)
Ca     2,025     (1,826 )   199
Total collateralized debt obligations       5,675     (4,185 )   1,490
Total trust preferred securities     $ 36,229 $ $ (15,600 ) $ 20,629

(a) Net of other-than-temporary impairment losses recognized in earnings, other than such noncredit-related amounts reversed on January 1, 2009 in accordance with FASB Staff Position No. FAS 115-2 and FAS 124-2.

(b) Standard & Poor’s (“S&P”).

(c) Consists of various series of trust preferred securities issued by seven corporate financial institutions.

(d) This investment security is not rated by S&P. As of September 30, 2009, 14 of the 38 pooled institutions have invoked their original contractual right to defer interest payments. This investment security was placed on nonaccrual status as of March 31, 2009.

(e) This investment security is not rated by S&P. As of September 30, 2009, 18 of the 73 pooled institutions have invoked their original contractual right to defer interest payments. In the fourth quarter of 2008, the tranche held by Washington Trust began deferring interest payments until future periods. This investment security was placed on nonaccrual status as of December 31, 2008. During the quarter ended September 30, 2009, an adverse change occurred in the expected cash flows for this instrument indicating that, based on cash flow forecasts with regard to timing of deferrals and potential future recovery of deferred payments, default rates, and other matters, Washington Trust will not receive all contractual amounts due under the instrument and will not recover the entire cost basis of the security. The Corporation had concluded that these conditions warrant a conclusion of other-than-temporary impairment for this holding as of September 30, 2009 and recognized net impairment losses of $467 thousand in earnings in the third quarter of 2009.

The following is supplemental information concerning common and perpetual preferred stock investment securities:

      At September 30, 2009
Amortized
Cost (a)
    Unrealized     Fair
Value
(Dollars in thousands)           Gains     Losses    
Common and perpetual preferred stocks    
Common stock $ 658 $ 28 $ $ 686
Perpetual preferred stocks:
Financials 2,354 161 (69 ) 2,446
Utilities         1,000             (125 )       875
Total perpetual preferred stocks         3,354       161       (194 )       3,321
Total common and perpetual preferred stocks       $ 4,012     $ 189     $ (194 )     $ 4,007

(a) Net of other-than-temporary impairment losses recognized in earnings in accordance with FASB Staff Position No. FAS 115-2 and FAS 124-2.

 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
(Dollars in thousands)       For the Quarters Ended
Sept. 30,     June 30,     Mar. 31,     Dec. 31,     Sept. 30,
Asset Quality Data       2009       2009       2009       2008       2008  
Allowance for Loan Losses
Balance at beginning of period $ 26,051 $ 24,498 $ 23,725 $ 22,631 $ 21,963
Provision charged to earnings 1,800 3,000 1,700 1,850 1,100
Charge-offs (1,438 ) (1,483 ) (1,026 ) (776 ) (492 )
Recoveries         18         36         99         20         60  
Balance at end of period       $ 26,431       $ 26,051       $ 24,498       $ 23,725       $ 22,631  
 
Net Loan Charge-Offs
Commercial:
Mortgages $ 710 $ 794 $ 461 $ 185 $
Construction and development
Other 445 515 349 497 386
Residential:
Mortgages 201 127 32 62 9
Homeowner construction
Consumer         64         11         85         12         37  
Total       $ 1,420       $ 1,447       $ 927       $ 756       $ 432  
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
(Dollars in thousands)    
Sept. 30,     June 30,     Mar. 31,     Dec. 31,     Sept. 30,
Asset Quality Data     2009     2009     2009     2008     2008
Past Due Loans
Loans 30–59 Days Past Due
Commercial real estate $ 4,699 $ 2,635 $ 2,027 $ 3,466 $ 2,036
Other commercial loans 1,496 2,255 3,537 2,024 1,524
Residential mortgages 2,164 1,820 3,000 3,113 1,619
Consumer loans       593       1,042       419       76       77
Loans 30–59 days past due     $ 8,952     $ 7,752     $ 8,983     $ 8,679     $ 5,256
 
Loans 60–89 Days Past Due
Commercial real estate $ 400 $ 3,537 $ 194 $ 6 $ 143
Other commercial loans 609 514 461 785 114
Residential mortgages 569 1,324 165 1,452 296
Consumer loans       39       44             401      
Loans 60-89 days past due     $ 1,617     $ 5,419     $ 820     $ 2,644     $ 553
 
Loans 90 Days or more Past Due
Commercial real estate $ 7,972 $ 2,760 $ 4,269 $ 1,826 $ 1,870
Other commercial loans 6,982 5,861 4,453 3,408 3,264
Residential mortgages 4,186 3,826 3,575 973 188
Consumer loans       300       2       7       77       48
Loans 90 days or more past due     $ 19,440     $ 12,449     $ 12,304     $ 6,284     $ 5,370
 
Total Past Due Loans
Commercial real estate $ 13,071 $ 8,932 $ 6,490 $ 5,298 $ 4,049
Other commercial loans 9,087 8,630 8,451 6,217 4,902
Residential mortgages 6,919 6,970 6,740 5,538 2,103
Consumer loans       932       1,088       426       554       125
Total past due loans     $ 30,009     $ 25,620     $ 22,107     $ 17,607     $ 11,179
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS (unaudited)
 
(Dollars in thousands)  
Sept. 30,     June 30,     Mar. 31,     Dec. 31,     Sept. 30,
Asset Quality Data   2009       2009       2009       2008       2008  
Nonperforming Assets
Commercial mortgages $ 8,147 $ 5,995 $ 4,384 $ 1,942 $ 1,986
Commercial construction and development
Other commercial 10,903 10,948 6,433 3,845 3,555
Residential real estate mortgages 5,313 5,168 4,057 1,754 962
Consumer     850         556         564         236         208  
Total nonaccrual loans $ 25,213 $ 22,667 $ 15,438 $ 7,777 $ 6,711
Nonaccrual investment securities 1,490 1,881 1,928 633
Property acquired through foreclosure or repossession     1,186         236         170         392         113  
Total nonperforming assets   $ 27,889       $ 24,784       $ 17,536       $ 8,802       $ 6,824  
 
Total past due loans to total loans 1.57 % 1.35 % 1.18 % 0.96 % 0.63 %
Nonperforming assets to total assets 0.97 % 0.85 % 0.60 % 0.30 % 0.25 %
Nonaccrual loans to total loans 1.32 % 1.20 % 0.83 % 0.42 % 0.38 %
Allowance for loan losses to nonaccrual loans 104.83 % 114.93 % 158.69 % 305.07 % 337.22 %
Allowance for loan losses to total loans 1.39 % 1.38 % 1.31 % 1.29 % 1.28 %
 
 
Troubled Debt Restructured Loans
Accruing troubled debt restructured loans
Commercial mortgages $ 2,107 $ 1,576 $ $ $
Other commercial 375 323 59
Residential real estate mortgages 3,520 2,190 262 263 264
Consumer     822         780         479         607         216  
Accruing troubled debt restructured loans     6,824         4,869         800         870         480  
Nonaccrual troubled debt restructured loans
Other commercial 353 136 86
Residential real estate mortgages 336 367
Consumer     7                 7                  
Nonaccrual troubled debt restructured loans     696         503         93                  
Total troubled debt restructured loans   $ 7,520       $ 5,372       $ 893       $ 870       $ 480  
 
 

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 September 30,     2009       2008  
Average         Yield/     Average         Yield/
(Dollars in thousands)     Balance     Interest     Rate     Balance     Interest     Rate
Assets
Residential real estate loans $ 616,825 $ 8,113 5.22 % $ 619,288 $ 8,629 5.54 %
Commercial and other loans 969,215 12,850 5.26 % 812,749 12,834 6.28 %
Consumer loans       324,306       3,390     4.15 %       303,745       4,106     5.38 %
Total loans 1,910,346 24,353 5.06 % 1,735,782 25,569 5.86 %
Cash, federal funds sold
and other short-term investments 18,962 13 0.28 % 31,213 128 1.63 %
FHLBB stock 42,008 % 42,008 292 2.76 %
 
Taxable debt securities 664,923 7,028 4.19 % 696,815 8,504 4.85 %
Nontaxable debt securities 80,667 1,166 5.73 % 80,833 1,144 5.63 %
Corporate stocks       5,027       89     7.02 %       7,822       156     7.97 %
Total securities       750,617       8,283     4.38 %       785,470       9,804     4.97 %
Total interest-earning assets 2,721,933 32,649 4.76 % 2,594,473 35,793 5.49 %
Non interest-earning assets       189,177                   160,296            
Total assets     $ 2,911,110                 $ 2,754,769            
Liabilities and Shareholders’ Equity
NOW accounts $ 184,253 $ 88 0.19 % $ 166,379 $ 77 0.18 %
Money market accounts 366,712 840 0.91 % 303,675 1,363 1.79 %
Savings accounts 194,116 122 0.25 % 173,654 203 0.47 %
Time deposits 944,874 6,527 2.74 % 891,803 8,241 3.68 %
FHLBB advances 672,746 7,094 4.18 % 758,858 8,011 4.20 %
Junior subordinated debentures 32,991 545 6.56 % 32,991 524 6.31 %
Other       20,742       246     4.71 %       23,251       274     4.68 %
Total interest-bearing liabilities 2,416,434 15,462 2.54 % 2,350,611 18,693 3.16 %
Demand deposits 201,678 187,238
Other liabilities 45,413 30,256
Shareholders’ equity       247,585                   186,664            
Total liabilities and shareholders’ equity     $ 2,911,110                 $ 2,754,769            
Net interest income (FTE)           $ 17,187                 $ 17,100      
Interest rate spread 2.22 % 2.33 %
Net interest margin 2.51 % 2.62 %
 

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

(Dollars in thousands)                    
 
Three months ended September 30,       2009               2008
Commercial and other loans $50 $49
Nontaxable debt securities 385 366
Corporate stocks       26               41
Total       $461               $456
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED AVERAGE BALANCE SHEETS (unaudited)
   
Nine months ended September 30,     2009       2008  
Average         Yield/     Average         Yield/
(Dollars in thousands)     Balance     Interest     Rate     Balance     Interest     Rate
Assets
Residential real estate loans $ 633,365 $ 25,375 5.36 % $ 606,422 $ 25,183 5.55 %
Commercial and other loans 927,931 37,231 5.36 % 756,636 37,190 6.57 %
Consumer loans       322,078       10,135     4.21 %       298,136       12,662     5.67 %
Total loans 1,883,374 72,741 5.16 % 1,661,194 75,035 6.03 %
Cash, federal funds sold
and other short-term investments 19,520 39 0.27 % 21,506 318 1.97 %
FHLBB stock 42,008 % 38,367 1,081 3.76 %
 
Taxable debt securities 719,398 23,065 4.29 % 684,371 25,222 4.92 %
Nontaxable debt securities 80,672 3,498 5.80 % 81,168 3,440 5.66 %
Corporate stocks       5,707       262     6.16 %       10,257       598     7.80 %
Total securities       805,777       26,825     4.45 %       775,796       29,260     5.04 %
Total interest-earning assets 2,750,679 99,605 4.84 % 2,496,863 105,694 5.65 %
Non interest-earning assets       182,160                   164,921            
Total assets     $ 2,932,839                 $ 2,661,784            
Liabilities and Shareholders’ Equity
NOW accounts $ 178,470 $ 242 0.18 % $ 165,551 $ 236 0.19 %
Money market accounts 369,453 3,154 1.14 % 315,499 5,314 2.25 %
Savings accounts 186,881 422 0.30 % 174,425 853 0.65 %
Time deposits 960,450 21,787 3.03 % 829,028 24,628 3.97 %
FHLBB advances 711,575 21,433 4.03 % 728,920 23,104 4.23 %
Junior subordinated debentures 32,991 1,503 6.09 % 29,341 1,371 6.24 %
Other       21,678       735     4.53 %       25,496       863     4.52 %
Total interest-bearing liabilities 2,461,498 49,276 2.68 % 2,268,260 56,369 3.32 %
Demand deposits 184,590 174,973
Other liabilities 44,255 29,801
Shareholders’ equity       242,496                   188,750            
Total liabilities and shareholders’ equity     $ 2,932,839                 $ 2,661,784            
Net interest income (FTE)           $ 50,329                 $ 49,325      
Interest rate spread 2.16 % 2.33 %
Net interest margin 2.45 % 2.64 %
 

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

(Dollars in thousands)                    
 
Nine months ended September 30,       2009               2008
Commercial and other loans $152 $139
Nontaxable debt securities 1,159 1,096
Corporate stocks       72               163
Total       $1,383               $1,398
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SUPPLEMENTAL INFORMATION – Non-GAAP Financial Measures (unaudited)
 
    At of for the Quarters Ended
Sept. 30,     June 30,     Mar. 31,     Dec. 31,     Sept. 30,
(Dollars in thousands, except per share amounts)       2009         2009         2009         2008         2008  
Calculation of tangible book value per share
Total shareholders’ equity at end of period $ 252,146 $ 242,293 $ 238,727 $ 235,111 $ 184,762
Less:
Goodwill 58,114 58,114 58,114 58,114 56,117
Identifiable intangible assets, net       9,233         9,536         9,844         10,152         10,461  
Total tangible shareholders’ equity at end of period     $ 184,799       $ 174,643       $ 170,769       $ 166,845       $ 118,184  
 
Shares outstanding at end of period       16,026.6         16,001.9         15,949.9         15,934.7         13,423.2  
 
Book value per share – GAAP     $ 15.73       $ 15.14       $ 14.97       $ 14.75       $ 13.76  
Tangible book value per share – Non-GAAP     $ 11.53       $ 10.91       $ 10.71       $ 10.47       $ 8.80  
 
 
Calculation of tangible equity to tangible assets
Total tangible shareholders’ equity at end of period     $ 184,799       $ 174,643       $ 170,769       $ 166,845       $ 118,184  
 
Total assets at end of period $ 2,888,065 $ 2,919,808 $ 2,947,110 $ 2,965,466 $ 2,767,882
Less:
Goodwill 58,114 58,114 58,114 58,114 56,117
Identifiable intangible assets, net       9,233         9,536         9,844         10,152         10,461  
Total tangible assets at end of period     $ 2,820,718       $ 2,852,158       $ 2,879,152       $ 2,897,200       $ 2,701,304  
 
Equity to assets - GAAP       8.73 %       8.30 %       8.10 %       7.93 %       6.68 %
Tangible equity to tangible assets – Non-GAAP       6.55 %       6.12 %       5.93 %       5.76 %       4.38 %
 
 
Calculation of return on average tangible assets
Net income     $ 4,913       $ 3,765       $ 2,670       $ 4,221       $ 6,040  
 
Total average assets $ 2,911,110 $ 2,924,002 $ 2,963,985 $ 2,867,086 $ 2,754,769
Less:
Average goodwill 58,114 58,114 58,114 56,139 50,540
Average identifiable intangible assets, net       9,379         9,686         9,995         10,302         10,615  
Total average tangible assets     $ 2,843,617       $ 2,856,202       $ 2,895,876       $ 2,800,645       $ 2,693,614  
 
Return on average assets - GAAP       0.68 %       0.52 %       0.36 %       0.59 %       0.88 %
Return on average tangible assets – Non-GAAP       0.69 %       0.53 %       0.37 %       0.60 %       0.90 %
 
 
Calculation of return on average tangible equity
Net income     $ 4,913       $ 3,765       $ 2,670       $ 4,221       $ 6,040  
 
Total average shareholders’ equity $ 247,585 $ 242,270 $ 237,522 $ 231,101 $ 186,664
Less:
Average goodwill 58,114 58,114 58,114 56,139 50,540
Average identifiable intangible assets, net       9,379         9,686         9,995         10,302         10,615  
Total average tangible shareholders’ equity     $ 180,092       $ 174,470       $ 169,413       $ 164,660       $ 125,509  
 
Return on average shareholders’ equity - GAAP       7.94 %       6.22 %       4.50 %       7.31 %       12.94 %
Return on average tangible shareholders’ equity –
Non-GAAP
      10.91 %       8.63 %       6.30 %       10.25 %       19.25 %
 
 

Washington Trust Bancorp, Inc. and Subsidiaries

SUPPLEMENTAL INFORMATION – Non-GAAP Financial Measures (unaudited)
 
    Nine Months Ended
Sept. 30,       Sept. 30,
(Dollars in thousands)   2009     2008  
Calculation of return on average tangible assets
Net income $ 11,348   $ 17,951  
 
Total average assets $ 2,932,839 $ 2,661,784
Less:
Average goodwill 58,114 50,499
Average identifiable intangible assets, net   9,684     10,939  
Total average tangible assets $ 2,865,041   $ 2,600,346  
 
Return on average assets - GAAP   0.52 %   0.90 %
Return on average tangible assets – Non-GAAP   0.53 %   0.92 %
 
 
Calculation of return on average tangible equity
Net income $ 11,348   $ 17,951  
 
Total average shareholders’ equity $ 242,496 $ 188,750
Less:
Average goodwill 58,114 50,499
Average identifiable intangible assets, net   9,684     10,939  
Total average tangible shareholders’ equity $ 174,698   $ 127,312  
 
Return on average shareholders’ equity - GAAP   6.24 %   12.68 %
Return on average tangible shareholders’ equity – Non-GAAP   8.66 %   18.80 %

Washington Trust Bancorp, Inc.
Elizabeth B. Eckel, 401-348-1309
Senior Vice President, Marketing
ebeckel@washtrust.com