株探米国株
日本語 英語
エドガーで原本を確認する
0000737468FALSE00007374682024-07-222024-07-22

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 22, 2024
WASHINGTON TRUST BANCORP, INC.
(Exact Name of Registrant as Specified in Charter)
Rhode Island 001-32991 05-0404671
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
23 Broad Street
Westerly, Rhode Island 02891
(Address of principal executive offices) (Zip Code)
(401) 348-1200
(Registrant's telephone number, including area code)
N/A
(Former name or address, if changed from last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition
period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the
Exchange Act.




Item 2.02 Results of Operations and Financial Condition.

On July 22, 2024, Washington Trust Bancorp, Inc. issued a press release in which it disclosed unaudited financial information related to second quarter 2024 consolidated earnings. A copy of the press release relating to such announcement, dated July 22, 2024, is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Pursuant to General Instructions B.2 of Form 8-K, this information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Exhibit
Press release dated July 22, 2024*
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
*Furnished herewith



SIGNATURES


    Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


WASHINGTON TRUST BANCORP, INC.
Date: July 22, 2024 By: /s/ Ronald S. Ohsberg
Ronald S. Ohsberg
Senior Executive Vice President, Chief Financial Officer and Treasurer


EX-99.1 2 exhibit9912024q2.htm EX-99.1 Document
Exhibit 99.1
bancorpflatbluehorizontala.jpg
    NASDAQ: WASH
Contact: Elizabeth B. Eckel
EVP, Chief Marketing & Corporate Communications Officer
Telephone: (401) 348-1309
E-mail: ebeckel@washtrust.com
Date: July 22, 2024
FOR IMMEDIATE RELEASE

Washington Trust Reports Second Quarter 2024 Earnings

WESTERLY, R.I., July 22, 2024 (PR NEWSWIRE)…Washington Trust Bancorp, Inc. (Nasdaq: WASH), parent company of The Washington Trust Company, today announced second quarter 2024 net income of $10.8 million, or $0.63 per diluted share, compared to net income of $10.9 million, or $0.64 per diluted share, for the first quarter of 2024.

“Washington Trust’s second quarter performance reflects our continued focus on successfully managing through current economic conditions, while positioning the company for future growth,” stated Edward O. Handy III, Washington Trust Chairman and Chief Executive Officer. “During the quarter, we recorded consistent earnings, maintained credit quality, and managed expenses; we also introduced new technology and invested in a marketing campaign designed to generate deposit growth.”

Selected financial highlights for the second quarter of 2024 include:
•Returns on average equity and average assets for the second quarter were 9.43% and 0.60%, respectively, compared to 9.33% and 0.61%, respectively, for the prior quarter.
•The net interest margin was 1.83% in the second quarter, compared to 1.84% in the preceding quarter.
•Asset and credit quality metrics remain solid. A provision for credit losses of $500 thousand was recognized for the second quarter, down by $200 thousand from the first quarter.
•Wealth management revenues and mortgage banking revenues, our two largest sources of noninterest income, increased by 4% and 10%, respectively, from the preceding quarter.
•Total noninterest expense declined by 1% from the previous quarter, with reductions in salaries and benefits expense.
•Total loans amounted to $5.6 billion, down by 1% from March 31, 2024.
•In-market deposits (total deposits less wholesale brokered deposits) amounted to $4.6 billion, down by 1% from March 31, 2024.
-1-

Washington Trust
July 22, 2024
Net Interest Income
Net interest income was $31.6 million for the second quarter of 2024, down by $80 thousand, or 0.3%, from the first quarter of 2024. The net interest margin was 1.83% for the second quarter, a decrease of 1 basis point from the preceding quarter. Linked quarter changes included:
•Average interest-earning assets increased by $7 million. The yield on interest-earning assets for the second quarter was 4.97%, up by 4 basis points from the preceding quarter.
•Average interest-bearing liabilities increased by $11 million, as average in-market deposits increased by $36 million while average wholesale funding balances decreased by $25 million. The cost of interest-bearing liabilities for the second quarter of 2024 was 3.68%, up by 5 basis points from the preceding quarter.

Noninterest Income
Noninterest income totaled $16.7 million for the second quarter of 2024, down by $503 thousand, or 3%, from the first quarter of 2024. Included in other noninterest income in the second quarter of 2024 was a net gain of $988 thousand recognized on the sale of a bank-owned operations facility. Included in other noninterest income in the first quarter of 2024 was $2.1 million associated with a litigation settlement. Excluding these items, noninterest income was up by $609 thousand, or 4%, from the preceding quarter. Linked quarter changes included:
•Wealth management revenues amounted to $9.7 million in the second quarter of 2024, up by $340 thousand, or 4%. This included an increase of $190 thousand, or 76%, in transaction-based revenues, concentrated in seasonal tax servicing fee income, as well as an increase of $150 thousand, or 2%, in asset-based revenues. The change in asset-based revenues reflected an increase in the average balance of wealth management assets under administration ("AUA"), which was up by approximately $49 million, or 1%, from the preceding quarter. The end of period AUA balance at June 30, 2024 amounted to $6.8 billion, down by $55 million, or 1%, from March 31, 2024.
•Mortgage banking revenues totaled $2.8 million for the second quarter of 2024, up by $255 thousand, or 10%, reflecting higher realized gains, partially offset by the change in fair value of mortgage loans held for sale and forward loan commitments. Loans sold amounted to $110.1 million in the second quarter of 2024, up by $37.4 million, or 51%. In the second quarter of 2024, 81% of residential real estate loan originations were originated for sale, compared to 76% in the preceding quarter.

Noninterest Expense
Noninterest expense totaled $33.9 million for the second quarter of 2024, down by $453 thousand, or 1%, from the first quarter of 2024. Linked quarter changes included:
•Salaries and employee benefits expense amounted to $21.3 million, down by $515 thousand, or 2%. The decrease reflected lower staffing levels and payroll tax expense, partially offset by volume-related increases in mortgage originator commission expense.
•The remaining change in noninterest expense reflected increases in outsourced services and advertising and promotion, partially offset by declines in net occupancy and other expenses.

-2-

Washington Trust
July 22, 2024
Income Tax
Income tax expense totaled $3.0 million for the second quarter of 2024, up by $191 thousand from the preceding quarter. The effective tax rate for the second quarter of 2024 was 21.8%, up from 20.6% in the preceding quarter, largely due to excess tax expense associated with the settlement of share-based awards in the second quarter of 2024. Based on current federal and applicable state income tax statutes, the Corporation currently expects its full-year 2024 effective tax rate to be approximately 21.2%.

Investment Securities
The securities portfolio totaled $952 million at June 30, 2024, down by $18 million, or 2%, from March 31, 2024, largely due to routine pay-downs. The securities portfolio represented 13% of total assets at both June 30, 2024 and March 31, 2024.

Loans
Total loans amounted to $5.6 billion at June 30, 2024, down by $56 million, or 1%, from the end of the preceding quarter. These changes included:
•Commercial loans decreased by $22 million, or 1%.
•Residential real estate loans decreased by $27 million, or 1%.
•The consumer loan portfolio decreased by $7 million, or 2%.

Deposits and Borrowings
Total deposits amounted to $5.0 billion at June 30, 2024, compared to $5.3 billion at the end of the preceding quarter. Uninsured deposits, after exclusions (as detailed in the financial tables below) amounted to $985 million, or 20% of total deposits, at June 30, 2024.

In-market deposits, which exclude wholesale brokered deposits, amounted to $4.6 billion at June 30, 2024, down by $37 million, or 1%, from March 31, 2024. As of June 30, 2024, in-market deposits were approximately 61% retail and 39% commercial. The average size of our in-market deposit accounts was approximately $35 thousand at June 30, 2024.

Wholesale brokered deposits amounted to $339 million and were down by $335 million, or 50%, from March 31, 2024.

FHLB advances totaled $1.6 billion at June 30, 2024, up by $310 million, or 25%, from March 31, 2024. As of June 30, 2024, contingent liquidity amounted to $1.6 billion and consisted of noninterest-bearing cash, unencumbered securities, and unused collateralized borrowing capacity.

Asset Quality
Nonaccrual loans were $30.5 million, or 0.54% of total loans, at June 30, 2024, compared to $30.7 million, or 0.54% of total loans, at March 31, 2024. The composition of nonaccrual loans at June 30, 2024 was 62% commercial and 38% residential and consumer.

Past due loans were $11.9 million, or 0.21% of total loans, at June 30, 2024, compared to $10.0 million, or 0.18% of total loans, at March 31, 2024. The composition of past due loans at June 30, 2024 was essentially all residential and consumer.

-3-

Washington Trust
July 22, 2024
The allowance for credit losses ("ACL") on loans amounted to $42.4 million, or 0.75% of total loans, at June 30, 2024, compared to $41.9 million, or 0.74% of total loans, at March 31, 2024. The ACL on unfunded commitments, included in other liabilities on the Consolidated Balance Sheets, was $1.7 million at June 30, 2024, unchanged from March 31, 2024.

The provision for credit losses totaled $500 thousand in the second quarter of 2024, down by $200 thousand from the preceding quarter. Net charge-offs amounted to $27 thousand in the second quarter of 2024, compared to $52 thousand in the preceding quarter.

Capital and Dividends
Total shareholders' equity was $471.0 million at June 30, 2024, up by $4.0 million, or 1%, from March 31, 2024. Net income of $10.8 million and an increase of $2.6 million in the accumulated other comprehensive income component of shareholders' equity were partially offset by $9.6 million in dividend declarations.

The Board of Directors declared a quarterly dividend of 56 cents per share for the quarter ended June 30, 2024. The dividend was paid on July 12, 2024 to shareholders of record on July 1, 2024.

Capital levels at June 30, 2024 exceeded the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 11.81% at June 30, 2024, compared to 11.62% at March 31, 2024. Book value per share was $27.61 at June 30, 2024, compared to $27.41 at March 31, 2024.

Conference Call
Washington Trust will host a conference call to discuss its second quarter results, business highlights, and outlook on Tuesday, July 23, 2024 at 8:30 a.m. (Eastern Time). Individuals may dial in to the call at 1-833-470-1428 and enter Access Code 467066. An audio replay of the call will be available, shortly after the conclusion of the call, by dialing 1-866-813-9403 and entering the Replay Access Code 808623. The audio replay will be available through August 6, 2024. Also, a webcast of the call will be posted in the Investor Relations section of Washington Trust's website, https://ir.washtrust.com, and will be available through September 30, 2024.

Background
Washington Trust Bancorp, Inc. is the parent of The Washington Trust Company. Founded in 1800, Washington Trust is the oldest community bank in the nation, the largest state-chartered bank headquartered in Rhode Island and one of the Northeast's premier financial services companies. Washington Trust offers a full range of financial services, including commercial banking, mortgage banking, personal banking, and wealth management and trust services through its offices located in Rhode Island, Connecticut, and Massachusetts. The Corporation’s common stock trades on NASDAQ under the symbol WASH. Investor information is available on the Corporation’s website at https://ir.washtrust.com.

Forward-Looking Statements
This press release contains statements that are “forward-looking statements.” We may also make forward-looking statements in other documents we file with the U.S. Securities and Exchange Commission ("SEC"), in our annual reports to shareholders, in press releases and other written materials, and in oral statements made by our officers, directors, or employees. You can identify forward-looking statements by the use of the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “assume,” “outlook,” “will,” “should,” and other expressions that predict or indicate future events and trends and which do not relate to historical matters. You should not rely on forward-looking statements, because they involve known and unknown risks, uncertainties, and other factors, some of which are beyond our control. These risks, uncertainties, and other factors may cause our actual results, performance, or achievements to be materially different from the anticipated future results, performance, or achievements expressed or implied by the forward-looking statements.

-4-

Washington Trust
July 22, 2024
Some of the factors that might cause these differences include the following:
•changes in general business and economic conditions on a national basis and in the local markets in which we operate;
•changes in customer behavior due to political, business, and economic conditions, including inflation and concerns about liquidity;
•interest rate changes or volatility, as well as changes in the balance and mix of loans and deposits;
•changes in loan demand and collectability;
•the possibility that future credit losses are higher than currently expected due to changes in economic assumptions or adverse economic developments;
•ongoing volatility in national and international financial markets;
•reductions in the market value or outflows of wealth management AUA;
•decreases in the value of securities and other assets;
•increases in defaults and charge-off rates;
•changes in the size and nature of our competition;
•changes in legislation or regulation and accounting principles, policies, and guidelines;
•operational risks including, but not limited to, changes in information technology, cybersecurity incidents, fraud, natural disasters, war, terrorism, civil unrest, and future pandemics;
•regulatory, litigation, and reputational risks; 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, 2023, as updated by our Quarterly Reports on Form 10-Q and other filings submitted to the SEC, may result in these differences. You should carefully review all of these factors, and you should be aware that there may be other factors that could cause these differences. These forward-looking statements were based on information, plans, and estimates at the date of this report, and we assume no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes.

Supplemental Information - Explanation of Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures. Washington Trust's management believes that the supplemental non-GAAP information, which consists of measurements and ratios based on tangible equity and tangible assets, is utilized by regulators and market analysts to evaluate a company's financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures, which may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.

-5-


Washington Trust Bancorp, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited; Dollars in thousands)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Assets:
Cash and due from banks $103,877  $102,136  $86,824  $109,432  $124,877 
Short-term investments 3,654  3,452  3,360  3,577  3,439 
Mortgage loans held for sale, at fair value
26,116  25,462  20,077  10,550  20,872 
Available for sale debt securities, at fair value 951,828  970,060  1,000,380  958,990  1,022,458 
Federal Home Loan Bank stock, at cost 66,166  55,512  51,893  52,668  45,868 
Loans:
Total loans
5,629,102  5,685,232  5,647,706  5,611,115  5,381,113 
Less: allowance for credit losses on loans
42,378  41,905  41,057  40,213  39,343 
Net loans
5,586,724  5,643,327  5,606,649  5,570,902  5,341,770 
Premises and equipment, net 31,866  31,914  32,291  31,976  32,591 
Operating lease right-of-use assets 28,387  29,216  29,364  27,882  28,633 
Investment in bank-owned life insurance 105,228  104,475  103,736  103,003  102,293 
Goodwill 63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net 3,295  3,503  3,711  3,919  4,130 
Other assets 213,310  216,158  200,653  246,667  220,920 
Total assets
$7,184,360  $7,249,124  $7,202,847  $7,183,475  $7,011,760 
Liabilities:
Deposits:
Noninterest-bearing deposits
$645,661  $648,929  $693,746  $773,261  $758,242 
Interest-bearing deposits
4,330,465  4,698,964  4,654,414  4,642,302  4,556,236 
Total deposits
4,976,126  5,347,893  5,348,160  5,415,563  5,314,478 
Federal Home Loan Bank advances 1,550,000  1,240,000  1,190,000  1,120,000  1,040,000 
Junior subordinated debentures 22,681  22,681  22,681  22,681  22,681 
Operating lease liabilities 31,012  31,837  32,027  30,554  31,302 
Other liabilities 133,584  139,793  137,293  163,273  144,138 
Total liabilities
6,713,403  6,782,204  6,730,161  6,752,071  6,552,599 
Shareholders’ Equity:
Common stock
1,085  1,085  1,085  1,085  1,085 
Paid-in capital 125,898  126,785  126,150  126,310  125,685 
Retained earnings 504,350  503,175  501,917  498,521  496,996 
Accumulated other comprehensive loss (146,326) (148,913) (141,153) (178,734) (148,827)
Treasury stock, at cost (14,050) (15,212) (15,313) (15,778) (15,778)
Total shareholders’ equity
470,957  466,920  472,686  431,404  459,161 
Total liabilities and shareholders’ equity
$7,184,360  $7,249,124  $7,202,847  $7,183,475  $7,011,760 


-6-


Washington Trust Bancorp, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited; Dollars and shares in thousands, except per share amounts)
For the Three Months Ended For the Six Months Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
Interest income:
Interest and fees on loans
$76,240  $75,636  $74,236  $70,896  $65,449  $151,876  $125,198 
Interest on mortgage loans held for sale
392  255  255  332  241  647  393 
Taxable interest on debt securities
6,944  7,096  7,191  7,271  7,403  14,040  14,597 
Dividends on Federal Home Loan Bank stock
1,124  1,073  982  878  858  2,197  1,455 
Other interest income
1,297  1,196  1,282  1,344  1,279  2,493  2,349 
Total interest and dividend income
85,997  85,256  83,946  80,721  75,230  171,253  143,992 
Interest expense:
Deposits
36,713  38,047  37,067  34,069  29,704  74,760  49,293 
Federal Home Loan Bank advances
17,296  15,138  13,814  12,497  11,652  32,434  23,278 
Junior subordinated debentures
403  406  411  404  374  809  728 
Total interest expense 54,412  53,591  51,292  46,970  41,730  108,003  73,299 
Net interest income 31,585  31,665  32,654  33,751  33,500  63,250  70,693 
Provision for credit losses 500  700  1,200  500  700  1,200  1,500 
Net interest income after provision for credit losses 31,085  30,965  31,454  33,251  32,800  62,050  69,193 
Noninterest income:
Wealth management revenues
9,678  9,338  8,881  8,948  9,048  19,016  17,711 
Mortgage banking revenues
2,761  2,506  1,554  2,108  1,753  5,267  2,998 
Card interchange fees
1,275  1,145  1,254  1,267  1,268  2,420  2,400 
Service charges on deposit accounts
769  685  688  674  667  1,454  1,444 
Loan related derivative income 49  284  112  1,082  247  333  196 
Income from bank-owned life insurance
753  739  734  710  879  1,492  2,044 
Other income
1,375  2,466  83  437  463  3,841  815 
Total noninterest income
16,660  17,163  13,306  15,226  14,325  33,823  27,608 
Noninterest expense:
Salaries and employee benefits
21,260  21,775  18,464  21,622  20,588  43,035  42,372 
Outsourced services
4,096  3,780  3,667  3,737  3,621  7,876  7,117 
Net occupancy
2,397  2,561  2,396  2,387  2,416  4,958  4,853 
Equipment
958  1,020  1,133  1,107  1,050  1,978  2,078 
Legal, audit, and professional fees 741  706  959  1,058  978  1,447  1,874 
FDIC deposit insurance costs
1,404  1,441  1,239  1,185  1,371  2,845  2,243 
Advertising and promotion
661  548  938  789  427  1,209  835 
Amortization of intangibles
208  208  208  211  212  416  424 
Other expenses
2,185  2,324  3,583  2,294  2,353  4,509  4,784 
Total noninterest expense
33,910  34,363  32,587  34,390  33,016  68,273  66,580 
Income before income taxes 13,835  13,765  12,173  14,087  14,109  27,600  30,221 
Income tax expense (benefit) 3,020  2,829  (774) 2,926  2,853  5,849  6,153 
Net income
$10,815  $10,936  $12,947  $11,161  $11,256  $21,751  $24,068 
Net income available to common shareholders $10,807  $10,924  $12,931  $11,140  $11,237  $21,731  $24,020 
Weighted average common shares outstanding:
  Basic 17,052  17,033  17,029  17,019  17,011  17,042  17,042 
  Diluted 17,110  17,074  17,070  17,041  17,030  17,082  17,085 
Earnings per common share:
  Basic $0.63  $0.64  $0.76  $0.65  $0.66  $1.28  $1.41 
  Diluted $0.63  $0.64  $0.76  $0.65  $0.66  $1.27  $1.41 
Cash dividends declared per share $0.56  $0.56  $0.56  $0.56  $0.56  $1.12  $1.12 
-7-


Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS
(Unaudited; Dollars and shares in thousands, except per share amounts)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Share and Equity Related Data:
Book value per share $27.61  $27.41  $27.75  $25.35  $26.98 
Tangible book value per share - Non-GAAP (1)
$23.67  $23.45  $23.78  $21.36  $22.98 
Market value per share $27.41  $26.88  $32.38  $26.33  $26.81 
Shares issued at end of period 17,363  17,363  17,363  17,363  17,363 
Shares outstanding at end of period 17,058  17,033  17,031  17,019  17,019 
Capital Ratios (2):
Tier 1 risk-based capital 11.01  % 10.84  % 10.86  % 10.77  % 11.09  %
Total risk-based capital 11.81  % 11.62  % 11.58  % 11.48  % 11.81  %
Tier 1 leverage ratio 7.82  % 7.81  % 7.80  % 7.87  % 8.05  %
Common equity tier 1 10.59  % 10.42  % 10.44  % 10.35  % 10.66  %
Balance Sheet Ratios:
Equity to assets 6.56  % 6.44  % 6.56  % 6.01  % 6.55  %
Tangible equity to tangible assets - Non-GAAP (1)
5.67  % 5.56  % 5.68  % 5.11  % 5.63  %
Loans to deposits (3)
112.8  % 106.0  % 105.2  % 103.1  % 100.9  %

For the Six Months Ended
For the Three Months Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
Performance Ratios (4):
Net interest margin (5)
1.83  % 1.84  % 1.88  % 1.97  % 2.03  % 1.84  % 2.18  %
Return on average assets (net income divided by average assets)
0.60  % 0.61  % 0.71  % 0.62  % 0.65  % 0.61  % 0.71  %
Return on average tangible assets - Non-GAAP (1)
0.61  % 0.61  % 0.72  % 0.63  % 0.66  % 0.61  % 0.72  %
Return on average equity (net income available for common shareholders divided by average equity)
9.43  % 9.33  % 11.77  % 9.65  % 9.67  % 9.38  % 10.46  %
Return on average tangible equity - Non-GAAP (1)
11.04  % 10.89  % 13.93  % 11.33  % 11.32  % 10.96  % 12.26  %
Efficiency ratio (6)
70.3  % 70.4  % 70.9  % 70.2  % 69.0  % 70.3  % 67.7  %
(1)See the section labeled “Supplemental Information - Calculation of Non-GAAP Financial Measures” at the end of this document.
(2)Estimated for June 30, 2024 and actuals for prior periods.
(3)Period-end balances of net loans and mortgage loans held for sale as a percentage of total deposits.
(4)Annualized based on the actual number of days in the period.
(5)Fully taxable equivalent (FTE) net interest income as a percentage of average-earnings assets.
(6)Total noninterest expense as percentage of total revenues (net interest income and noninterest income).

-8-


Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS
(Unaudited; Dollars in thousands)
For the Three Months Ended For the Six Months Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
Wealth Management Results
Wealth Management Revenues:
Asset-based revenues $9,239  $9,089  $8,634  $8,683  $8,562  $18,328  $16,991 
Transaction-based revenues 439  249  247  265  486  688  720 
Total wealth management revenues $9,678  $9,338  $8,881  $8,948  $9,048  $19,016  $17,711 
Assets Under Administration (AUA):
Balance at beginning of period $6,858,322  $6,588,406  $6,131,395  $6,350,260  $6,163,422  $6,588,406  $5,961,990 
Net investment appreciation (depreciation) & income 108,529  364,244  503,209  (154,269) 259,788  472,773  546,050 
Net client asset outflows (163,360) (94,328) (46,198) (64,596) (72,950) (257,688) (157,780)
Balance at end of period $6,803,491  $6,858,322  $6,588,406  $6,131,395  $6,350,260  $6,803,491  $6,350,260 
Percentage of AUA that are managed assets
91% 91% 91% 91% 91% 91% 91%
Mortgage Banking Results
Mortgage Banking Revenues:
Realized gains on loan sales, net (1)
$2,205  $1,586  $1,133  $1,746  $827  $3,791  $1,403 
Changes in fair value, net (2)
20  324  (65) (171) 382  344  468 
Loan servicing fee income, net (3)
536  596  486  533  544  1,132  1,127 
Total mortgage banking revenues $2,761  $2,506  $1,554  $2,108  $1,753  $5,267  $2,998 
Residential Mortgage Loan Originations:
Originations for retention in portfolio (4)
$26,520  $24,474  $39,827  $161,603  $148,694  $50,994  $258,462 
Originations for sale to secondary market (5)
110,728  78,098  76,495  78,339  77,995  188,826  105,758 
Total mortgage loan originations $137,248  $102,572  $116,322  $239,942  $226,689  $239,820  $364,220 
Residential Mortgage Loans Sold:
Sold with servicing rights retained $24,570  $24,057  $28,290  $34,046  $28,727  $48,627  $45,841 
Sold with servicing rights released (5)
85,482  48,587  39,170  54,575  35,836  134,069  48,050 
Total mortgage loans sold $110,052  $72,644  $67,460  $88,621  $64,563  $182,696  $93,891 
(1)Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.
(2)Represents fair value changes on mortgage loans held for sale and forward loan commitments.
(3)Represents loan servicing fee income, net of servicing right amortization and valuation adjustments.
(4)Includes the full commitment amount of homeowner construction loans.
(5)Includes brokered loans (loans originated for others).

-9-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN COMPOSITION
(Unaudited; Dollars in thousands)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Loans:
Commercial real estate (1)
$2,191,996  $2,158,518  $2,106,359  $2,063,383  $1,940,030 
Commercial & industrial 558,075  613,376  605,072  611,565  611,472 
Total commercial 2,750,071  2,771,894  2,711,431  2,674,948  2,551,502 
Residential real estate (2)
2,558,533  2,585,524  2,604,478  2,611,100  2,510,125 
Home equity 302,027  309,302  312,594  305,683  301,116 
Other 18,471  18,512  19,203  19,384  18,370 
Total consumer 320,498  327,814  331,797  325,067  319,486 
Total loans $5,629,102  $5,685,232  $5,647,706  $5,611,115  $5,381,113 
(1)Commercial real estate loans consist of commercial mortgages and construction and development loans. Commercial mortgages are loans secured by income producing property.
(2)Residential real estate loans consist of mortgage and homeowner construction loans secured by one- to four-family residential properties.

June 30, 2024 December 31, 2023
Balance % of Total Balance % of Total
Commercial Real Estate Loans by Property Location:
Connecticut $839,042  38  % $815,975  39  %
Massachusetts 688,439  31  645,736  31 
Rhode Island 445,406  21  430,899  20 
Subtotal 1,972,887  90  1,892,610  90 
All other states 219,109  10  213,749  10 
Total commercial real estate loans $2,191,996  100  % $2,106,359  100  %
Residential Real Estate Loans by Property Location:
Massachusetts $1,887,955  74  % $1,928,206  74  %
Rhode Island 482,712  19  481,289  19 
Connecticut 159,463  165,933 
Subtotal 2,530,130  99  2,575,428  99 
All other states 28,403  29,050 
Total residential real estate loans $2,558,533  100  % $2,604,478  100  %
-10-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN COMPOSITION
(Unaudited; Dollars in thousands)
June 30, 2024 December 31, 2023
Balance % of Total Balance % of Total
Commercial Real Estate Portfolio Segmentation:
Multi-family $592,791  27  % $546,694  26  %
Retail 437,765  20  434,913  21 
Industrial and warehouse 336,172  15  307,987  15 
Office 300,871  14  284,199  13 
Hospitality 219,293  10  235,015  11 
Healthcare Facility 195,564  175,490 
Mixed-use 54,849  49,079 
Other 54,691  72,982 
Total commercial real estate loans
$2,191,996  100  % $2,106,359  100  %
Commercial & Industrial Portfolio Segmentation:
Healthcare and social assistance $139,876  25  % $166,490  28  %
Real estate rental and leasing 70,202  13  70,540  12 
Transportation and warehousing
51,042  63,789  11 
Manufacturing 48,818  54,905 
Educational services 43,277  41,968 
Retail trade 42,950  43,746 
Finance and insurance 39,092  33,617 
Information
22,720  22,674 
Arts, entertainment, and recreation
21,460  22,249 
Accommodation and food services 12,476  13,502 
Professional, scientific, and technical services
8,309  7,998 
Public administration
2,877  3,019  — 
Other
54,976  60,575 
Total commercial & industrial loans
$558,075  100  % $605,072  100  %


Weighted Average Asset Quality
June 30, 2024
Balance (2) (3)
Average
 Loan
Size (4)
Loan to Value Debt
 Service Coverage
Pass Special Mention Classified
Nonaccrual (included in Classified)
Non-Owner Occupied Commercial Real Estate Office (inclusive of Construction):
Class A $113,215  $9,505  59% 1.72x $106,903  $6,312  $—  $— 
Class B 93,270  4,469  66% 1.42x 71,428  —  21,842  18,390 
Class C 12,655  2,109  58% 1.19x 12,655  —  —  — 
Medical Office 56,332  7,551  63% 1.33x 56,332  —  —  — 
Lab Space 25,399  23,475  91% 1.20x 5,632  —  19,767  — 
Total office (1)
$300,871  $6,692  66% 1.47x $252,950  $6,312  $41,609  $18,390 
(1)Approximately 68% of the total commercial real estate office balance of $301 million is secured by income producing properties located in suburban areas. Additionally, approximately 32% of the total commercial real estate office balance is expected to mature in two years.
(2)The balance of commercial real estate office consists of 49 loans.
(3)Does not include $27.0 million of unfunded commitments.
(4)Total commitment (outstanding loan balance plus unfunded commitments) divided by number of loans.


-11-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD DEPOSIT COMPOSITION & CONTINGENT LIQUIDITY
(Unaudited; Dollars in thousands)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Deposits:
Noninterest-bearing demand deposits $645,661  $648,929  $693,746  $773,261  $758,242 
Interest-bearing demand deposits (in-market) 532,316  536,923  504,959  490,217  428,306 
NOW accounts 722,797  735,617  767,036  745,778  791,887 
Money market accounts 1,086,088  1,111,510  1,096,959  1,111,797  1,164,557 
Savings accounts 485,208  484,678  497,223  514,526  521,185 
Time deposits (in-market) 1,164,839  1,156,516  1,134,187  1,111,942  1,048,820 
In-market deposits
4,636,909  4,674,173  4,694,110  4,747,521  4,712,997 
Wholesale brokered time deposits 339,217  673,720  654,050  668,042  601,481 
Total deposits
$4,976,126  $5,347,893  $5,348,160  $5,415,563  $5,314,478 

June 30, 2024 December 31, 2023
Balance % of Total Deposits Balance % of Total Deposits
Uninsured Deposits:
Uninsured deposits (1)
$1,249,480  25  % $1,260,672  24  %
Less: affiliate deposits (2)
90,948  92,645 
Uninsured deposits, excluding affiliate deposits 1,158,532  23  1,168,027  22 
Less: fully-collateralized preferred deposits (3)
174,028  204,327 
Uninsured deposits, after exclusions $984,504  20  % $963,700  18  %
(1)    Determined in accordance with regulatory reporting requirements, which includes affiliate deposits and fully-collateralized preferred deposits.
(2)    Uninsured deposit balances of Washington Trust Bancorp, Inc. and its subsidiaries that are eliminated in consolidation.
(3)    Uninsured deposits of states and political subdivisions, which are secured or collateralized as required by state law.

Jun 30,
2024
Dec 31,
2023
Contingent Liquidity:
Federal Home Loan Bank of Boston $801,539  $1,086,607 
Federal Reserve Bank of Boston 86,133  65,759 
Noninterest-bearing cash 28,211  54,970 
Unencumbered securities 685,946  680,857 
Total $1,601,829  $1,888,193 
Percentage of total contingent liquidity to uninsured deposits 128.2  % 149.8  %
Percentage of total contingent liquidity to uninsured deposits, after exclusions 162.7  % 195.9  %
-12-


Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Asset Quality Ratios:
Nonperforming assets to total assets 0.43  % 0.43  % 0.63  % 0.48  % 0.16  %
Nonaccrual loans to total loans 0.54  % 0.54  % 0.79  % 0.60  % 0.19  %
Total past due loans to total loans 0.21  % 0.18  % 0.20  % 0.17  % 0.12  %
Allowance for credit losses on loans to nonaccrual loans 139.04  % 136.45  % 92.02  % 119.50  % 378.04  %
Allowance for credit losses on loans to total loans 0.75  % 0.74  % 0.73  % 0.72  % 0.73  %
Nonperforming Assets:
Commercial real estate $18,390  $18,729  $32,827  $22,609  $— 
Commercial & industrial 642  668  682  696  899 
Total commercial 19,032  19,397  33,509  23,305  899 
Residential real estate 9,744  9,722  9,626  9,446  8,542 
Home equity 1,703  1,591  1,483  901  966 
Other consumer —  —  —  —  — 
Total consumer 1,703  1,591  1,483  901  966 
Total nonaccrual loans 30,479  30,710  44,618  33,652  10,407 
Other real estate owned 683  683  683  683  683 
Total nonperforming assets $31,162  $31,393  $45,301  $34,335  $11,090 
Past Due Loans (30 days or more past due):
Commercial real estate $—  $—  $—  $—  $— 
Commercial & industrial 270  10  223 
Total commercial 270  10  223 
Residential real estate 8,534  6,858  8,116  7,785  4,384 
Home equity 3,324  2,879  3,196  1,925  1,509 
Other consumer 20  32  23  19  214 
Total consumer 3,344  2,911  3,219  1,944  1,723 
Total past due loans $11,880  $10,039  $11,345  $9,733  $6,330 
Accruing loans 90 days or more past due $—  $—  $—  $—  $— 
Nonaccrual loans included in past due loans $8,409  $5,111  $6,877  $5,710  $3,672 

-13-


Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)
For the Three Months Ended For the Six Months Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
Nonaccrual Loan Activity:
Balance at beginning of period $30,710  $44,618  $33,652  $10,407  $13,980  $44,618  $12,846 
Additions to nonaccrual status 556  431  12,018  25,088  600  988  3,170 
Loans returned to accruing status (369) (13,764) —  (197) (1,329) (14,133) (1,439)
Loans charged-off (53) (70) (420) (44) (52) (123) (113)
Loans transferred to other real estate owned —  —  —  —  —  —  (683)
Payments, payoffs, and other changes (365) (505) (632) (1,602) (2,792) (871) (3,374)
Balance at end of period $30,479  $30,710  $44,618  $33,652  $10,407  $30,479  $10,407 
Allowance for Credit Losses on Loans:
Balance at beginning of period $41,905  $41,057  $40,213  $39,343  $38,780  $41,057  $38,027 
Provision for credit losses on loans (1)
500  900  1,250  900  600  1,400  1,400 
Charge-offs (53) (70) (420) (44) (52) (123) (113)
Recoveries 26  18  14  14  15  44  29 
Balance at end of period $42,378  $41,905  $41,057  $40,213  $39,343  $42,378  $39,343 
Allowance for Credit Losses on Unfunded Commitments:
Balance at beginning of period $1,740  $1,940  $1,990  $2,390  $2,290  $1,940  $2,290 
Provision for credit losses on unfunded commitments (1)
—  (200) (50) (400) 100  (200) 100 
Balance at end of period (2)
$1,740  $1,740  $1,940  $1,990  $2,390  $1,740  $2,390 
(1)    Included in provision for credit losses in the Consolidated Statements of Income.
(2)     Included in other liabilities in the Consolidated Balance Sheets.

For the Three Months Ended For the Six Months Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
Net Loan Charge-Offs (Recoveries):
Commercial real estate $—  $—  $373  $—  $—  $—  $— 
Commercial & industrial (1) 10  11 
Total commercial (1) 383  11 
Residential real estate —  —  (3) —  —  —  — 
Home equity (6) (1) —  (7) (2) (7) (3)
Other consumer 29  54  26  33  34  83  76 
Total consumer 23  53  26  26  32  76  73 
Total $27  $52  $406  $30  $37  $79  $84 
Net charge-offs to average loans - annualized —  % —  % 0.03  % —  % —  % —  % —  %

-14-


The following tables present daily average balance, interest, and yield/rate information, as well as net interest margin on an FTE basis. Tax-exempt income is converted to an FTE basis using the statutory federal income tax rate adjusted for applicable state income taxes net of the related federal tax benefit. Unrealized gains (losses) on available for sale securities and changes in fair value on mortgage loans held for sale are excluded from the average balance and yield calculations. Nonaccrual loans, as well as interest recognized on these loans, are included in amounts presented for loans.
Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)
(Unaudited; Dollars in thousands)
For the Three Months Ended June 30, 2024 March 31, 2024 Change
Average Balance Interest Yield/
Rate
Average Balance Interest Yield/
Rate
Average Balance Interest Yield/
Rate
Assets:
Cash, federal funds sold, and short-term investments $96,934  $1,297  5.38  % $78,992  $1,196  6.09  % $17,942  $101  (0.71  %)
Mortgage loans held for sale 22,755  392  6.93  15,452  255  6.64  7,303  137  0.29 
Taxable debt securities 1,129,573  6,944  2.47  1,146,454  7,096  2.49  (16,881) (152) (0.02)
FHLB stock 60,354  1,124  7.49  53,858  1,073  8.01  6,496  51  (0.52)
Commercial real estate 2,167,785  34,707  6.44  2,140,887  34,220  6.43  26,898  487  0.01 
Commercial & industrial 602,786  9,837  6.56  610,747  9,892  6.51  (7,961) (55) 0.05 
Total commercial
2,770,571  44,544  6.47  2,751,634  44,112  6.45  18,937  432  0.02 
Residential real estate
2,569,945  26,473  4.14  2,592,769  26,531  4.12  (22,824) (58) 0.02 
Home equity 306,703  5,211  6.83  310,231  5,004  6.49  (3,528) 207  0.34 
Other 18,375  239  5.23  19,112  212  4.46  (737) 27  0.77 
Total consumer 325,078  5,450  6.74  329,343  5,216  6.37  (4,265) 234  0.37 
Total loans
5,665,594  76,467  5.43  5,673,746  75,859  5.38  (8,152) 608  0.05 
Total interest-earning assets
6,975,210  86,224  4.97  6,968,502  85,479  4.93  6,708  745  0.04 
Noninterest-earning assets 252,268  263,333  (11,065)
Total assets
$7,227,478  $7,231,835  ($4,357)
Liabilities and Shareholders' Equity:
Interest-bearing demand deposits (in-market) $536,752  $6,064  4.54  % $506,239  $5,706  4.53  % $30,513  $358  0.01  %
NOW accounts 712,874  388  0.22  720,918  375  0.21  (8,044) 13  0.01 
Money market accounts 1,120,333  10,934  3.93  1,107,591  10,417  3.78  12,742  517  0.15 
Savings accounts 482,674  803  0.67  490,268  752  0.62  (7,594) 51  0.05 
Time deposits (in-market) 1,157,962  11,802  4.10  1,149,442  11,720  4.10  8,520  82  — 
Interest-bearing in-market deposits 4,010,595  29,991  3.01  3,974,458  28,970  2.93  36,137  1,021  0.08 
Wholesale brokered time deposits 517,424  6,722  5.23  699,605  9,077  5.22  (182,181) (2,355) 0.01 
Total interest-bearing deposits 4,528,019  36,713  3.26  4,674,063  38,047  3.27  (146,044) (1,334) (0.01)
FHLB advances 1,397,143  17,296  4.98  1,239,945  15,138  4.91  157,198  2,158  0.07 
Junior subordinated debentures 22,681  403  7.15  22,681  406  7.20  —  (3) (0.05)
Total interest-bearing liabilities 5,947,843  54,412  3.68  5,936,689  53,591  3.63  11,154  821  0.05 
Noninterest-bearing demand deposits 652,189  664,656  (12,467)
Other liabilities 166,487  159,394  7,093 
Shareholders' equity 460,959  471,096  (10,137)
Total liabilities and shareholders' equity $7,227,478  $7,231,835  ($4,357)
Net interest income (FTE) $31,812  $31,888  ($76)
Interest rate spread 1.29  % 1.30  % (0.01  %)
Net interest margin 1.83  % 1.84  % (0.01  %)

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
For the Three Months Ended Jun 30, 2024 Mar 31, 2024 Change
Commercial loans $227  $223  $4 
Total $227  $223  $4 
-15-


Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)
(Unaudited; Dollars in thousands)
For the Six Months Ended June 30, 2024 June 30, 2023 Change
Average Balance Interest Yield/
Rate
Average Balance Interest Yield/
 Rate
Average Balance Interest Yield/
 Rate
Assets:
Cash, federal funds sold and short-term investments
$87,964  $2,493  5.70  % $106,253  $2,349  4.46  % ($18,289) $144  1.24  %
Mortgage loans for sale 19,103  647  6.81  15,905  393  4.98  3,198  254  1.83 
Taxable debt securities 1,138,013  14,040  2.48  1,197,935  14,597  2.46  (59,922) (557) 0.02 
FHLB stock 57,106  2,197  7.74  44,952  1,455  6.53  12,154  742  1.21 
Commercial real estate 2,154,336  68,927  6.43  1,894,087  54,100  5.76  260,249  14,827  0.67 
Commercial & industrial 606,766  19,728  6.54  622,896  18,528  6.00  (16,130) 1,200  0.54 
Total commercial
2,761,102  88,655  6.46  2,516,983  72,628  5.82  244,119  16,027  0.64 
Residential real estate
2,581,357  53,004  4.13  2,400,997  44,801  3.76  180,360  8,203  0.37 
Home equity 308,467  10,215  6.66  289,288  7,841  5.47  19,179  2,374  1.19 
Other 18,744  451  4.84  17,110  391  4.61  1,634  60  0.23 
Total consumer 327,211  10,666  6.56  306,398  8,232  5.42  20,813  2,434  1.14 
Total loans 5,669,670  152,325  5.40  5,224,378  125,661  4.85  445,292  26,664  0.55 
Total interest-earning assets
6,971,856  171,702  4.95  6,589,423  144,455  4.42  382,433  27,247  0.53 
Noninterest-earning assets 257,800  252,733  5,067 
Total assets
$7,229,656  $6,842,156  $387,500 
Liabilities and Shareholders' Equity:
Interest-bearing demand deposits (in-market) $521,495  $11,770  4.54  % $346,255  $6,728  3.92  % $175,240  $5,042  0.62  %
NOW accounts 716,896  764  0.21  801,296  758  0.19  (84,400) 0.02 
Money market accounts 1,113,962  21,351  3.85  1,226,303  16,878  2.78  (112,341) 4,473  1.07 
Savings accounts 486,472  1,554  0.64  544,159  636  0.24  (57,687) 918  0.40 
Time deposits (in-market) 1,153,702  23,522  4.10  915,898  12,537  2.76  237,804  10,985  1.34 
Interest-bearing in-market deposits 3,992,527  58,961  2.97  3,833,911  37,537  1.97  158,616  21,424  1.00 
Wholesale brokered demand deposits —  —  —  8,097  177  4.41  (8,097) (177) (4.41)
Wholesale brokered time deposits 608,514  15,799  5.22  539,333  11,579  4.33  69,181  4,220  0.89 
Wholesale brokered deposits 608,514  15,799  5.22  547,430  11,756  4.33  61,084  4,043  0.89 
Total interest-bearing deposits 4,601,041  74,760  3.27  4,381,341  49,293  2.27  219,700  25,467  1.00 
FHLB advances 1,318,544  32,434  4.95  1,011,768  23,278  4.64  306,776  9,156  0.31 
Junior subordinated debentures 22,681  809  7.17  22,681  728  6.47  —  81  0.70 
Total interest-bearing liabilities 5,942,266  108,003  3.66  5,415,790  73,299  2.73  526,476  34,704  0.93 
Noninterest-bearing demand deposits 658,423  802,506  (144,083)
Other liabilities 162,939  160,677  2,262 
Shareholders' equity 466,028  463,183  2,845 
Total liabilities and shareholders' equity $7,229,656  $6,842,156  $387,500 
Net interest income (FTE) $63,699  $71,156  ($7,457)
Interest rate spread 1.29  % 1.69  % (0.40  %)
Net interest margin 1.84  % 2.18  % (0.34  %)

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
For the Six Months Ended Jun 30, 2024 Jun 30, 2023 Change
Commercial loans $449  $463  ($14)
Total $449  $463  ($14)
-16-


Washington Trust Bancorp, Inc. and Subsidiaries
SUPPLEMENTAL INFORMATION - Calculation of Non-GAAP Financial Measures
(Unaudited; Dollars in thousands, except per share amounts)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Tangible Book Value per Share:
Total shareholders' equity, as reported $470,957  $466,920  $472,686  $431,404  $459,161 
Less:
Goodwill
63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
3,295  3,503  3,711  3,919  4,130 
Total tangible shareholders' equity $403,753  $399,508  $405,066  $363,576  $391,122 
Shares outstanding, as reported 17,058  17,033  17,031  17,019  17,019 
Book value per share - GAAP $27.61  $27.41  $27.75  $25.35  $26.98 
Tangible book value per share - Non-GAAP $23.67  $23.45  $23.78  $21.36  $22.98 
Tangible Equity to Tangible Assets:
Total tangible shareholders' equity $403,753  $399,508  $405,066  $363,576  $391,122 
Total assets, as reported $7,184,360  $7,249,124  $7,202,847  $7,183,475  $7,011,760 
Less:
Goodwill
63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
3,295  3,503  3,711  3,919  4,130 
Total tangible assets $7,117,156  $7,181,712  $7,135,227  $7,115,647  $6,943,721 
Equity to assets - GAAP 6.56  % 6.44  % 6.56  % 6.01  % 6.55  %
Tangible equity to tangible assets - Non-GAAP 5.67  % 5.56  % 5.68  % 5.11  % 5.63  %
For the Three Months Ended For the Six Months Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
Return on Average Tangible Assets:
Net income, as reported $10,815  $10,936  $12,947  $11,161  $11,256  $21,751  $24,068 
Total average assets, as reported $7,227,478  $7,231,835  $7,191,575  $7,115,157  $6,939,238  $7,229,656  $6,842,156 
Less average balances of:
Goodwill
63,909  63,909  63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
3,397  3,604  3,812  4,021  4,233  3,500  4,338 
Total average tangible assets $7,160,172  $7,164,322  $7,123,854  $7,047,227  $6,871,096  $7,162,247  $6,773,909 
Return on average assets - GAAP 0.60  % 0.61  % 0.71  % 0.62  % 0.65  % 0.61  % 0.71  %
Return on average tangible assets - Non-GAAP
0.61  % 0.61  % 0.72  % 0.63  % 0.66  % 0.61  % 0.72  %
Return on Average Tangible Equity:
Net income available to common shareholders, as reported
$10,807  $10,924  $12,931  $11,140  $11,237  $21,731  $24,020 
Total average equity, as reported $460,959  $471,096  $436,059  $458,015  $466,227  $466,028  $463,183 
Less average balances of:
Goodwill
63,909  63,909  63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
3,397  3,604  3,812  4,021  4,233  3,500  4,338 
Total average tangible equity $393,653  $403,583  $368,338  $390,085  $398,085  $398,619  $394,936 
Return on average equity - GAAP 9.43  % 9.33  % 11.77  % 9.65  % 9.67  % 9.38  % 10.46  %
Return on average tangible equity - Non-GAAP
11.04  % 10.89  % 13.93  % 11.33  % 11.32  % 10.96  % 12.26  %
-17-