EX-99.1 2 exhibit9912021q2.htm EX-99.1 Document
Exhibit 99.1
bancorpflatbluehorizontalaa.jpg
    NASDAQ: WASH
Contact: Elizabeth B. Eckel
SVP, Chief Marketing & Corporate Communications Officer
Telephone: (401) 348-1309
E-mail: ebeckel@washtrust.com
Date: July 21, 2021
FOR IMMEDIATE RELEASE

Washington Trust Reports Second Quarter 2021 Earnings

WESTERLY, R.I., July 21, 2021 (PR NEWSWIRE)…Washington Trust Bancorp, Inc. (Nasdaq:WASH), parent company of The Washington Trust Company, today announced second quarter 2021 net income of $17.5 million, or $1.00 per diluted share, compared to net income of $20.5 million, or $1.17 per diluted share, for the first quarter of 2021.

"Washington Trust reported solid second quarter results, with strong performances across key business lines," stated Edward O. Handy III, Chairman and Chief Executive Officer. "Our wealth management division posted a record $7.4 billion in assets under administration and generated an all-time high $10.4 million in quarterly revenues. As the economic recovery continues, we have seen a revival of commercial lending activity."

Selected financial highlights for the second quarter of 2021 include:
Returns on average equity and average assets for the second quarter were 12.92% and 1.20%, respectively, compared to 15.55% and 1.45%, respectively, in the preceding quarter.
There was no provision for credit losses in the second quarter, compared to a negative $2.0 million in the preceding quarter.
Wealth management revenues were $10.4 million for the second quarter, up by $533 thousand, or 5%, from the preceding quarter, mainly due to growth in asset-based revenues. Wealth management assets under administration ("AUA") amounted to a record $7.4 billion at June 30, 2021.
Residential real estate loan origination volume was strong and totaled $489.4 million for the second quarter, up by $48.3 million, or 11%, from the preceding quarter and up by $63.2 million, or 15%, from the same period a year ago. While sales volume remained strong, mortgage banking revenues declined on a linked quarter basis reflecting lower sales yields in the secondary market.
Total loans amounted to $4.3 billion, up by $105 million, or 3%, from the end of the preceding quarter and up by $12 million, or 0.3%, from a year ago. Total loans excluding Paycheck Protection Program ("PPP") loans amounted to $4.2 billion, up by $187 million, or 5%, from the end of the preceding quarter and up by $77 million, or 2%, from a year ago.
In-market deposits (total deposits less out-of-market wholesale brokered deposits) amounted to $4.0 billion at June 30, 2021, down by $20 million, or 1%, from the end of the preceding quarter, and up by $421 million, or 12%, from a year ago.
-1-

Washington Trust
July 21, 2021
Net Interest Income
Net interest income was $34.8 million for the second quarter of 2021, up by $1.9 million, or 6%, from the first quarter of 2021. The net interest margin was 2.55% for the second quarter, up by 4 basis points from the preceding quarter. Both net interest income and the net interest margin benefited from commercial loan prepayment fee income. Commercial loan prepayment fee income amounted to $717 thousand, or 5 basis points, in the second quarter of 2021, compared to $217 thousand, or 2 basis points, in the preceding quarter. Linked quarter changes included:
Average interest-earning assets increased by $140 million, with an increase of $114 million in average investment securities and an increase in average loans of $42 million. The yield on interest-earning assets for the second quarter was 2.85%, down by 5 basis points from the preceding quarter. Excluding the impact of commercial loan prepayment fee income for both periods, the yield on interest-earning assets for the second quarter was 2.79%, down by 9 basis points from 2.88% in the preceding quarter, mainly due to a lower yield on the average balances of investment securities and residential real estate loans.
Average interest-bearing liabilities increased by $111 million, with an increase of $113 million in average in-market deposits, partially offset by a decrease of $3 million in average wholesale funding balances. The cost of interest-bearing liabilities for the second quarter of 2021 was 0.38%, down by 12 basis points from the preceding quarter, reflecting the impact of lower market interest rates.

Noninterest Income
Noninterest income totaled $20.6 million for the second quarter of 2021, down by $5.4 million, or 21%, from the first quarter of 2021. As previously disclosed, included in other noninterest income in the first quarter of 2021 was income of $1.0 million associated with a settlement. Excluding the impact of the aforementioned item, noninterest income was down by $4.4 million, or 18%. Linked quarter changes included:
Wealth management revenues amounted to $10.4 million in the second quarter of 2021, up by $533 thousand, or 5%, on a linked quarter basis. This included an increase in asset-based revenues of $408 thousand, or 4%, and an increase in transaction-based revenues of $125 thousand, or 40%, from the preceding quarter. The linked quarter increase in transaction-based revenues was largely due to higher tax reporting and preparation fee income.
Wealth management AUA amounted to $7.4 billion at June 30, 2021, up by $392 million, or 6%, from March 31, 2021. The increase reflected net investment appreciation of $368 million and net client asset inflows of $24 million in the second quarter of 2021. The average balance of AUA for the second quarter of 2021 increased by approximately $359 million, or 5%, from the average balance for the preceding quarter.
Mortgage banking revenues totaled $6.0 million for the second quarter of 2021, down by $5.9 million, or 50%, from the first quarter of 2021, mainly due to a lower sales yield on loans sold to the secondary market. Mortgage loans sold to the secondary market amounted to $291 million in the second quarter of 2021, down by $1 million, or 1%, from the preceding quarter. Also included in mortgage banking revenues was a decrease in the fair value of mortgage loan commitments as of June 30, 2021.
Loan related derivative income was $1.2 million in the second quarter of 2021, up by $708 thousand from the preceding quarter, reflecting a higher volume of commercial borrower transactions.

-2-

Washington Trust
July 21, 2021
Noninterest Expense
Noninterest expense totaled $33.0 million for the second quarter of 2021, down by $1.7 million, or 5%, from the first quarter of 2021. Debt prepayment penalty expense recognized on the prepayment of higher-yielding FHLB advances amounted to $895 thousand in the second quarter of 2021 and $3.3 million in the first quarter of 2021. Excluding the impact of debt prepayment penalty expense from both periods, noninterest expense was up by $739 thousand, or 2%, from the first quarter of 2021. Linked quarter changes included:
Salaries and employee benefits expense, our largest noninterest expense, amounted to $22.1 million for the second quarter of 2021, up by $555 thousand, or 3%, from the preceding quarter largely due to increases in performance-based compensation accruals.
Advertising and promotion expense was up by $338 thousand from the preceding quarter, largely due to timing of such activities.

Income Tax
Income tax expense totaled $4.9 million for the second quarter of 2021, down by $786 thousand from the preceding quarter, reflecting a lower level of pre-tax income. The effective tax rate for the second quarter of 2021 was 21.8%, compared to 21.7% in the preceding quarter. Based on current federal and applicable state income statutes, the Corporation currently expects its full-year 2021 effective tax rate to be approximately 22.0%.

Investment Securities
The securities portfolio totaled $1.1 billion at June 30, 2021, up by $104 million, or 11%, from March 31, 2021, reflecting purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities, which were partially offset by routine pay-downs on mortgage-backed securities. Purchases of debt securities in the second quarter 2021 totaled $194 million, with a weighted average yield of 1.91%. Securities represented 18% of total assets at June 30, 2021, compared to 17% of total assets at March 31, 2021.

Loans
Total loans amounted to $4.3 billion at June 30, 2021, up by $105 million, from the end of the preceding quarter. Linked quarter changes included:
Commercial loans decreased by $25 million, or 1.0%, from March 31, 2021, which included a net reduction in PPP loans of $82 million. Excluding PPP loans, commercial loans increased by $57 million, or 3%, from March 31, 2021, reflecting commercial loan originations and construction advances totaling $162 million, partially offset by payoffs and pay-downs of $103 million.
Residential real estate loans increased by $133 million, or 9%, from March 31, 2021. The increase reflects a higher proportion of loans originated for portfolio, as well as purchases of $39 million of loans with a weighted average rate of 2.74%. The purchased loans were individually evaluated to our underwriting standards and are predominantly secured by properties in Massachusetts.
The consumer loan portfolio decreased by $2.8 million, or 1% from the balance at March 31, 2021.

-3-

Washington Trust
July 21, 2021
Deposits and Borrowings
Total deposits amounted to $4.7 billion at June 30, 2021, up by $177 million, or 4%, from the end of the preceding quarter. Included in total deposits are out-of-market wholesale brokered time deposits, which increased by $197 million, or 37%, from March 31, 2021. Excluding wholesale brokered time deposits, in-market deposits at June 30, 2021 were down by $20 million, or 1%, from the end of the preceding quarter. This decrease reflected seasonal outflows of various institutional and governmental depositors based on their underlying business cycles, as well as outflows associated with utilization of PPP loan funds for customers' business needs.

FHLB advances totaled $409 million at June 30, 2021, down by $58 million from March 31, 2021.

Asset Quality
Nonperforming assets amounted to $10.5 million at June 30, 2021, down by $2.5 million from the end of the preceding quarter. Total nonaccrual loans amounted to $10.5 million, or 0.24% of total loans, at June 30, 2021, compared to $13.0 million, or 0.31% of total loans, at March 31, 2021.

Total past due loans amounted to $8.5 million, or 0.20% of total loans, at June 30, 2021, compared to $10.9 million, or 0.26% of total loans, at March 31, 2021.

Total troubled debt restructured loans ("TDR") amounted to $10.8 million as of June 30, 2021, down by $3.5 million from March 31, 2021, reflecting payoffs.

Washington Trust has processed loan payment deferral modifications, or "deferments", on 654 loans totaling $728 million since the beginning of the second quarter of 2020, in response to the COVID-19 pandemic. The majority of these deferments qualified as eligible loan modifications under Section 4013 of the Coronavirus Aid, Relief and Economic Security Act (the "CARES Act"), as amended, and therefore, were not required to be classified as TDRs and were not reported as past due. As of June 30, 2021, active deferments remain on 22 loans totaling $93.4 million, or 2% of the outstanding balance of total loans excluding PPP loan balances. This is down from active deferments on 88 loans totaling $191.4 million, or 5% of the outstanding balance of total loans excluding PPP loan balances, as of March 31, 2021.

The allowance for credit losses ("ACL") on loans amounted to $41.9 million, or 0.97% of total loans, at June 30, 2021, compared to $42.1 million, or 1.00% of total loans, at March 31, 2021. The ACL on unfunded commitments, included in other liabilities on the Consolidated Balance Sheets, amounted to $2.3 million at June 30, 2021, unchanged from the balances at March 31, 2021.

In the second quarter of 2021, no provision for credit losses was recognized in earnings, compared to a provision for credit losses of negative $2.0 million in the preceding quarter. The provision for credit losses and the related ACL reflected our current estimate of forecasted economic conditions and continued stable asset quality metrics. In the second quarter of 2021, net charge-offs of $258 thousand were recognized, compared to $18 thousand in the preceding quarter.

-4-

Washington Trust
July 21, 2021
Capital and Dividends
Total shareholders' equity was $547.9 million at June 30, 2021, up by $14.3 million from March 31, 2021. This increase included net income of $17.5 million, as well as an increase of $4.9 million in the accumulated other comprehensive income component of shareholders' equity largely due to a temporary increase in the fair value of available for sale debt securities, partially offset by $9.1 million in dividend declarations.

Capital levels at June 30, 2021 exceeded the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 13.65% at June 30, 2021, compared to 13.85% at March 31, 2021.

Book value per share amounted to $31.63 at June 30, 2021, compared to $30.83 at March 31, 2021.

The Board of Directors declared a quarterly dividend of 52 cents per share for the quarter ended June 30, 2021. The dividend was paid on July 9, 2021 to shareholders of record on July 1, 2021.

Conference Call
Washington Trust will host a conference call to discuss its second quarter results, business highlights and outlook on Thursday, July 22, 2021 at 8:30 a.m. (Eastern Time). Individuals may dial in to the call at 1-844-378-6480. An audio replay of the call will be available, shortly after the conclusion of the call, by dialing 1-877-344-7529 and entering the Replay PIN Number 10158379; the audio replay will be available through August 5, 2021. Also, a webcast of the call will be posted in the Investor Relations section of Washington Trust's web site, http://ir.washtrust.com, and will be available through September 30, 2021.

-5-

Washington Trust
July 21, 2021
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 web site at http://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 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.

Some of the factors that might cause these differences include the following: the negative impacts and disruptions of the COVID-19 pandemic and measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; changes in consumer behavior due to changing political, business and economic conditions, or legislative or regulatory initiatives; the possibility that future credits losses are higher than currently expected due to changes in economic assumptions or adverse economic developments; volatility in national and international financial markets; 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 or outflows of wealth management assets under administration; decreases in the value of securities and other assets; reductions in loan demand; changes in loan collectability, 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, cybersecurity incidents, fraud, natural disasters and future pandemics; reputational risk relating to our participation in the Paycheck Protection Program and other pandemic-related legislative and regulatory initiatives and programs; 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, 2020, 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.

-6-


Washington Trust Bancorp, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited; Dollars in thousands)
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Assets:
Cash and due from banks$127,743 $166,960 $194,143 $204,113 $215,601 
Short-term investments4,463 3,783 8,125 7,902 7,739 
Mortgage loans held for sale, at fair value
31,492 77,450 61,614 68,095 43,997 
Available for sale debt securities, at fair value1,052,577 948,094 894,571 913,850 938,446 
Federal Home Loan Bank stock, at cost22,757 24,772 30,285 37,469 50,017 
Loans:
Total loans
4,299,800 4,194,666 4,195,990 4,282,047 4,287,641 
Less: allowance for credit losses on loans
41,879 42,137 44,106 42,645 41,441 
Net loans
4,257,921 4,152,529 4,151,884 4,239,402 4,246,200 
Premises and equipment, net29,031 28,953 28,870 27,711 28,067 
Operating lease right-of-use assets28,329 28,761 29,521 29,861 27,022 
Investment in bank-owned life insurance92,355 84,749 84,193 83,623 83,056 
Goodwill63,909 63,909 63,909 63,909 63,909 
Identifiable intangible assets, net5,853 6,079 6,305 6,530 6,759 
Other assets135,550 133,350 159,749 167,327 166,147 
Total assets
$5,851,980 $5,719,389 $5,713,169 $5,849,792 $5,876,960 
Liabilities:
Deposits:
Noninterest-bearing deposits
$901,801 $932,999 $832,287 $840,444 $815,770 
Interest-bearing deposits
3,823,858 3,616,143 3,546,066 3,445,249 3,285,666 
Total deposits
4,725,659 4,549,142 4,378,353 4,285,693 4,101,436 
Federal Home Loan Bank advances408,592 466,912 593,859 713,868 1,005,051 
Payment Protection Program Lending Facility— — — 105,746 38,900 
Junior subordinated debentures22,681 22,681 22,681 22,681 22,681 
Operating lease liabilities30,558 30,974 31,717 32,012 29,125 
Other liabilities116,634 116,081 152,364 162,099 159,604 
Total liabilities
5,304,124 5,185,790 5,178,974 5,322,099 5,356,797 
Shareholders’ Equity:
Common stock
1,085 1,085 1,085 1,085 1,085 
Paid-in capital125,442 124,882 125,610 124,768 123,684 
Retained earnings437,927 429,598 418,246 408,773 399,386 
Accumulated other comprehensive (loss) income(15,128)(20,006)(7,391)(3,403)(462)
Treasury stock, at cost(1,470)(1,960)(3,355)(3,530)(3,530)
Total shareholders’ equity
547,856 533,599 534,195 527,693 520,163 
Total liabilities and shareholders’ equity
$5,851,980 $5,719,389 $5,713,169 $5,849,792 $5,876,960 


-7-


Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited; Dollars and shares in thousands, except per share amounts)
For the Three Months EndedFor the Six Months Ended
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Jun 30,
2021
Jun 30,
2020
Interest income:
Interest and fees on loans
$34,820 $34,159 $34,487 $34,925 $36,005 $68,979 $76,013 
Interest on mortgage loans held for sale
405 441 569 468 440 846 725 
Taxable interest on debt securities
3,441 3,242 3,869 4,870 5,477 6,683 11,311 
Dividends on Federal Home Loan Bank stock
110 133 414 532 654 243 1,294 
Other interest income
32 33 35 39 36 65 385 
Total interest and dividend income
38,808 38,008 39,374 40,834 42,612 76,816 89,728 
Interest expense:
Deposits
2,961 3,663 4,632 5,532 7,112 6,624 15,648 
Federal Home Loan Bank advances
1,001 1,380 2,305 3,354 4,382 2,381 10,147 
Junior subordinated debentures
92 94 122 135 171 186 384 
Other interest expense
— — 72 159 — 
Total interest expense
4,054 5,137 7,131 9,180 11,667 9,191 26,181 
Net interest income34,754 32,871 32,243 31,654 30,945 67,625 63,547 
Provision for credit losses— (2,000)1,781 1,325 2,200 (2,000)9,236 
Net interest income after provision for credit losses34,754 34,871 30,462 30,329 28,745 69,625 54,311 
Noninterest income:
Wealth management revenues
10,428 9,895 9,206 8,954 8,605 20,323 17,294 
Mortgage banking revenues
5,994 11,927 14,077 12,353 14,851 17,921 20,947 
Card interchange fees
1,316 1,133 1,148 1,161 1,031 2,449 1,978 
Service charges on deposit accounts
635 609 767 598 517 1,244 1,377 
Loan related derivative income
1,175 467 173 1,264 99 1,642 2,554 
Income from bank-owned life insurance
607 556 569 567 791 1,163 1,355 
Other income
438 1,387 1,787 571 426 1,825 742 
Total noninterest income
20,593 25,974 27,727 25,468 26,320 46,567 46,247 
Noninterest expense:
Salaries and employee benefits
22,082 21,527 22,075 21,892 19,464 43,609 38,932 
Outsourced services
3,217 3,200 2,950 3,160 2,784 6,417 5,784 
Net occupancy
2,042 2,128 2,083 2,012 1,909 4,170 3,928 
Equipment
975 994 1,025 934 895 1,969 1,872 
Legal, audit and professional fees
678 597 1,014 1,252 659 1,275 1,481 
FDIC deposit insurance costs
374 345 330 392 674 719 1,096 
Advertising and promotion
560 222 640 384 186 782 445 
Amortization of intangibles
225 226 226 228 230 451 460 
Debt prepayment penalties
895 3,335 1,413 — — 4,230 — 
Other expenses
1,964 2,139 2,353 2,090 1,677 4,103 4,933 
Total noninterest expense
33,012 34,713 34,109 32,344 28,478 67,725 58,931 
Income before income taxes22,335 26,132 24,080 23,453 26,587 48,467 41,627 
Income tax expense4,875 5,661 5,514 5,131 5,547 10,536 8,686 
Net income
$17,460 $20,471 $18,566 $18,322 $21,040 $37,931 $32,941 
Net income available to common shareholders$17,408 $20,415 $18,524 $18,285 $21,000 $37,823 $32,869 
Weighted average common shares outstanding:
  Basic17,314 17,275 17,264 17,260 17,257 17,295 17,301 
  Diluted17,436 17,431 17,360 17,317 17,292 17,445 17,377 
Earnings per common share:
  Basic$1.01 $1.18 $1.07 $1.06 $1.22 $2.19 $1.90 
  Diluted$1.00 $1.17 $1.07 $1.06 $1.21 $2.17 $1.89 
Cash dividends declared per share$0.52 $0.52 $0.52 $0.51 $0.51 $1.04 $1.02 
-8-


Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS
(Unaudited; Dollars and shares in thousands, except per share amounts)
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Share and Equity Related Data:
Book value per share$31.63 $30.83 $30.94 $30.57 $30.14 
Tangible book value per share - Non-GAAP (1)
$27.60 $26.79 $26.87 $26.49 $26.04 
Market value per share$51.35 $51.63 $44.80 $30.66 $32.75 
Shares issued at end of period17,363 17,363 17,363 17,363 17,363 
Shares outstanding at end of period17,320 17,306 17,265 17,260 17,260 
Capital Ratios (2):
Tier 1 risk-based capital 12.82 %12.99 %12.61 %12.23 %11.95 %
Total risk-based capital 13.65 %13.85 %13.51 %13.09 %12.78 %
Tier 1 leverage ratio9.07 %9.11 %8.95 %8.77 %8.42 %
Common equity tier 112.28 %12.43 %12.06 %11.69 %11.40 %
Balance Sheet Ratios:
Equity to assets9.36 %9.33 %9.35 %9.02 %8.85 %
Tangible equity to tangible assets - Non-GAAP (1)
8.27 %8.21 %8.22 %7.91 %7.74 %
Loans to deposits (3)
90.8 %93.0 %96.2 %100.5 %104.6 %
For the Six Months Ended
For the Three Months Ended
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Jun 30,
2021
Jun 30,
2020
Performance Ratios (4):
Net interest margin (5)
2.55 %2.51 %2.39 %2.31 %2.31 %2.53 %2.46 %
Return on average assets (net income divided by average assets)
1.20 %1.45 %1.28 %1.24 %1.46 %1.32 %1.18 %
Return on average tangible assets - Non-GAAP (1)
1.22 %1.47 %1.30 %1.26 %1.48 %1.34 %1.20 %
Return on average equity (net income available for common shareholders divided by average equity)
12.92 %15.55 %13.96 %13.99 %16.51 %14.22 %13.03 %
Return on average tangible equity - Non-GAAP (1)
14.84 %17.91 %16.10 %16.19 %19.15 %16.35 %15.14 %
Efficiency ratio (6)
59.6 %59.0 %56.9 %56.6 %49.7 %59.3 %53.7 %

(1)See the section labeled “Supplemental Information - Calculation of Non-GAAP Financial Measures” at the end of this document.
(2)Estimated for June 30, 2021 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).

-9-


Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS
(Unaudited; Dollars in thousands)
For the Three Months EndedFor the Six Months Ended
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Jun 30,
2021
Jun 30,
2020
Wealth Management Results
Wealth Management Revenues:
Asset-based revenues$9,991 $9,583 $9,066 $8,786 $8,156 $19,574 $16,511 
Transaction-based revenues437 312 140 168 449 749 783 
Total wealth management revenues$10,428 $9,895 $9,206 $8,954 $8,605 $20,323 $17,294 
Assets Under Administration (AUA):
Balance at beginning of period$7,049,226 $6,866,737 $6,395,652 $6,138,845 $5,337,733 $6,866,737 $6,235,801 
Net investment appreciation (depreciation) & income
368,383 208,953 540,189 335,209 671,602 577,336 (101,133)
Net client asset inflows (outflows)23,910 (26,464)(69,104)(78,402)129,510 (2,554)4,177 
Balance at end of period$7,441,519 $7,049,226 $6,866,737 $6,395,652 $6,138,845 $7,441,519 $6,138,845 
Percentage of AUA that are managed assets
92%91%91%90%90%92%90%
Mortgage Banking Results
Mortgage Banking Revenues:
Realized gains on loan sales, net (1)
$8,562 $13,745 $13,394 $14,280 $10,646 $22,307 $14,334 
Unrealized (losses) gains, net (2)
(2,543)(1,888)813 (1,555)4,415 (4,431)6,740 
Loan servicing fee income, net (3)
(25)70 (130)(372)(210)45 (127)
Total mortgage banking revenues$5,994 $11,927 $14,077 $12,353 $14,851 $17,921 $20,947 
Residential Mortgage Loan Originations:
Originations for retention in portfolio (4)
$244,821 $131,791 $134,002 $132,726 $126,894 $376,612 $235,392 
Originations for sale to secondary market (5)
244,562 309,325 312,226 377,137 299,321 553,887 482,543 
Total mortgage loan originations$489,383 $441,116 $446,228 $509,863 $426,215 $930,499 $717,935 
Residential Mortgage Loans Sold:
Sold with servicing rights retained$235,280 $226,645 $240,104 $317,920 $246,945 $461,925 $291,443 
Sold with servicing rights released (5)
55,278 65,374 78,072 36,250 58,279 120,652 175,972 
Total mortgage loans sold$290,558 $292,019 $318,176 $354,170 $305,224 $582,577 $467,415 
(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 adjustments 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).

-10-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN COMPOSITION
(Unaudited; Dollars in thousands)
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Loans:
Commercial real estate (1)$1,669,624 $1,618,540 $1,633,024 $1,665,745 $1,630,998 
Commercial & industrial764,509 840,585 817,408 822,269 852,445 
Total commercial2,434,133 2,459,125 2,450,432 2,488,014 2,483,443 
Residential real estate (2)1,590,389 1,457,490 1,467,312 1,506,726 1,508,223 
Home equity254,802 256,799 259,185 268,551 277,632 
Other20,476 21,252 19,061 18,756 18,343 
Total consumer275,278 278,051 278,246 287,307 295,975 
Total loans$4,299,800 $4,194,666 $4,195,990 $4,282,047 $4,287,641 
(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, 2021December 31, 2020
CountBalance% of TotalCountBalance% of Total
Commercial Real Estate Portfolio Segmentation:
Multi-family dwelling 133 $536,928 32 %137 $524,874 32 %
Retail 127 342,983 21 136 339,569 21 
Office 66 256,030 15 73 290,756 18 
Hospitality38 173,715 10 40 157,720 10 
Healthcare15 134,689 15 109,321 
Industrial and warehouse 33 108,842 28 97,055 
Commercial mixed use 21 40,980 22 42,405 
Other39 75,457 38 71,324 
Commercial real estate loans
472 $1,669,624 100 %489 $1,633,024 100 %
Commercial & Industrial Portfolio Segmentation:
Healthcare and social assistance224 $198,099 26 %253 $200,217 24 %
Accommodation and food services284 74,272 10 271 47,020 
Manufacturing123 68,908 146 88,802 11 
Owner occupied and other real estate230 68,480 268 74,309 
Retail162 56,969 192 63,895 
Educational services46 50,872 53 64,969 
Entertainment and recreation
95 35,823 91 29,415 
Finance and insurance
81 31,071 106 26,244 
Information
26 26,542 32 28,394 
Transportation and warehousing
45 22,967 42 24,061 
Public administration
25 18,984 26 23,319 
Professional, scientific and technical
207 18,595 265 39,295 
Other
724 92,927 13 772 107,468 13 
Commercial & industrial loans
2,272 $764,509 100 %2,517 $817,408 100 %

-11-


Washington Trust Bancorp, Inc. and Subsidiaries
SUPPLEMENTAL LOAN PORTFOLIO INFORMATION
(Unaudited; Dollars in thousands)
June 30, 2021December 31, 2020
CountBalance% of TotalCountBalance% of Total
PPP Loans By Industry:
Accommodation and food services230 $37,089 25 %209 $23,678 12 %
Healthcare and social assistance155 28,902 20 173 47,354 24 
Professional, scientific and technical
170 11,409 220 20,031 10 
Retail103 10,117 134 12,107 
Manufacturing70 9,844 89 23,321 12 
Entertainment and recreation
65 3,839 61 3,386 
Educational services28 3,352 32 9,681 
Owner occupied and other real estate80 3,349 115 9,241 
Information
15 2,912 20 2,478 
Transportation and warehousing
20 1,937 21 2,059 
Finance and insurance
27 759 55 2,000 
Public administration
445 — 483 — 
Other
544 33,016 22 573 43,961 21 
Total PPP loans (included in the commercial & industrial loan portfolio)
1,513 $146,970 100 %1,706 $199,780 100 %
Average PPP loan size$97 $117 
Net unamortized fees on PPP loans$4,874 $3,893 

June 30, 2021March 31, 2021
CountBalance
% of Outstanding Balance, excl PPP loans (1)
CountBalance
% of Outstanding Balance, excl PPP loans (1)
Loan Deferments by Portfolio:
Commercial real estate deferments
14 $87,363 %28 $137,933 %
Commercial & industrial deferments
— — — 17 29,416 
Total commercial deferments14 87,363 45 167,349 
Residential real estate deferments6,027 — 38 23,350 
Total consumer deferments— — — 687 — 
Total loan deferments22 $93,390 %88 $191,386 %
(1)Percent of respective outstanding portfolio segment balance excluding balance of PPP loans for each respective period.

-12-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN AND DEPOSIT COMPOSITION
(Unaudited; Dollars in thousands)
June 30, 2021December 31, 2020
Balance% of TotalBalance% of Total
Commercial Real Estate Loans by Property Location:
Connecticut$635,974 38 %$649,919 40 %
Massachusetts471,426 28 468,947 29 
Rhode Island470,341 28 431,133 26 
Subtotal
1,577,741 94 1,549,999 95 
All other states91,883 83,025 
Total commercial real estate loans
$1,669,624 100 %$1,633,024 100 %
Residential Real Estate Loans by Property Location:
Massachusetts
$1,097,453 69 %$994,800 68 %
Rhode Island
343,035 22 331,713 23 
Connecticut
129,142 122,102 
Subtotal
1,569,630 99 1,448,615 99 
All other states
20,759 18,697 
Total residential real estate loans
$1,590,389 100 %$1,467,312 100 %

Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Deposits:
Noninterest-bearing demand deposits$901,801 $932,999 $832,287 $840,444 $815,770 
Interest-bearing demand deposits174,165 171,571 174,290 170,198 158,343 
NOW accounts774,693 745,376 698,706 644,909 617,792 
Money market accounts941,511 950,413 910,167 877,536 834,954 
Savings accounts524,155 511,759 466,507 439,383 417,195 
Time deposits (in-market)677,061 701,524 704,855 729,058 728,801 
In-market deposits
3,993,386 4,013,642 3,786,812 3,701,528 3,572,855 
Wholesale brokered time deposits732,273 535,500 591,541 584,165 528,581 
Total deposits
$4,725,659 $4,549,142 $4,378,353 $4,285,693 $4,101,436 
-13-


Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Asset Quality Ratios:
Nonperforming assets to total assets0.18 %0.23 %0.23 %0.25 %0.27 %
Nonaccrual loans to total loans0.24 %0.31 %0.31 %0.34 %0.37 %
Total past due loans to total loans0.20 %0.26 %0.30 %0.24 %0.34 %
Allowance for credit losses on loans to nonaccrual loans399.57 %324.56 %334.21 %289.31 %258.73 %
Allowance for credit losses on loans to total loans0.97 %1.00 %1.05 %1.00 %0.97 %
Nonperforming Assets:
Commercial real estate$— $— $— $431 $431 
Commercial & industrial539 — — — — 
Total commercial539 — — 431 431 
Residential real estate8,926 11,748 11,981 12,792 13,850 
Home equity 1,016 1,147 1,128 1,429 1,648 
Other consumer— 88 88 88 88 
Total consumer1,016 1,235 1,216 1,517 1,736 
Total nonaccrual loans10,481 12,983 13,197 14,740 16,017 
Other real estate owned— — — — — 
Total nonperforming assets$10,481 $12,983 $13,197 $14,740 $16,017 
Past Due Loans (30 days or more past due):
Commercial real estate$— $— $265 $431 $431 
Commercial & industrial540 21 
Total commercial540 268 452 434 
Residential real estate6,656 9,661 10,339 8,081 12,499 
Home equity1,231 1,131 1,667 1,753 1,633 
Other consumer28 119 118 108 106 
Total consumer1,259 1,250 1,785 1,861 1,739 
Total past due loans$8,455 $10,912 $12,392 $10,394 $14,672 
Accruing loans 90 days or more past due$— $— $— $— $— 
Nonaccrual loans included in past due loans$5,773 $8,356 $8,521 $8,799 $10,553 
Troubled Debt Restructurings:
Accruing TDRs$8,541 $12,358 $13,340 $5,709 $5,473 
Nonaccrual TDRs2,278 1,935 2,345 2,894 998 
Total TDRs$10,819 $14,293 $15,685 $8,603 $6,471 
Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)
For the Three Months EndedFor the Six Months Ended
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Jun 30,
2021
Jun 30,
2020
Nonaccrual Loan Activity:
Balance at beginning of period$12,983 $13,197 $14,740 $16,017 $17,918 $13,197 $17,408 
Additions to nonaccrual status537 734 707 971 237 1,271 1,966 
Loans returned to accruing status(874)(3)(1,112)(1,623)(154)(877)(547)
Loans charged-off(317)(64)(246)(111)(325)(381)(960)
Loans transferred to other real estate owned— — (285)— — — (28)
Payments, payoffs and other changes(1,848)(881)(607)(514)(1,659)(2,729)(1,822)
Balance at end of period$10,481 $12,983 $13,197 $14,740 $16,017 $10,481 $16,017 
Allowance for Credit Losses on Loans:
Balance at beginning of period$42,137 $44,106 $42,645 $41,441 $39,665 $44,106 $27,014 
Adoption of CECL accounting standard (Topic 326)— — — — — — 6,501 
Provision for credit losses on loans (1)
— (1,951)1,579 1,300 2,084 (1,951)8,857 
Charge-offs(317)(64)(245)(111)(326)(381)(961)
Recoveries59 46 127 15 18 105 30 
Balance at end of period$41,879 $42,137 $44,106 $42,645 $41,441 $41,879 $41,441 
Allowance for Credit Losses on Unfunded Commitments:
Balance at beginning of period$2,333 $2,382 $2,180 $2,155 $2,039 $2,382 $293 
Adoption of CECL accounting standard (Topic 326)— — — — — — 1,483 
Provision for credit losses on unfunded commitments (1)
— (49)202 25 116 (49)379 
Balance at end of period (2)
$2,333 $2,333 $2,382 $2,180 $2,155 $2,333 $2,155 
(1)    Included in provision for credit losses in the Consolidated Statements of Income.
(2)     Included in other liabilities in the Consolidated Balance Sheets.
For the Three Months EndedFor the Six Months Ended
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Jun 30,
2021
Jun 30,
2020
Net Loan Charge-Offs (Recoveries):
Commercial real estate$— $— $133 $— $19 $— $172 
Commercial & industrial302 (12)— 284 303 574 
Total commercial302 121 — 303 303 746 
Residential real estate(47)17 (20)99 — (30)— 
Home equity(4)(2)(4)(5)(6)167 
Other consumer10 18 
Total consumer— 17 (3)185 
Total$258 $18 $118 $96 $308 $276 $931 
Net charge-offs to average loans (annualized)0.02 %— %0.01 %0.01 %0.03 %0.01 %0.04 %

-14-


The following table presents 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. Unrealized gains (losses) on available for sale securities and fair value adjustments 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 EndedJune 30, 2021March 31, 2021Quarter Change
Average BalanceInterestYield/
Rate
Average BalanceInterestYield/
Rate
Average BalanceInterestYield/
Rate
Assets:
Cash, federal funds sold and short-term investments
$146,313 $32 0.09 %$154,895 $33 0.09 %($8,582)($1)— %
Mortgage loans held for sale57,473 405 2.83 61,408 441 2.91 (3,935)(36)(0.08)
Taxable debt securities1,029,933 3,441 1.34 915,864 3,242 1.44 114,069 199 (0.10)
FHLB stock25,128 110 1.76 28,867 133 1.87 (3,739)(23)(0.11)
Commercial real estate1,639,515 11,701 2.86 1,625,859 11,359 2.83 13,656 342 0.03 
Commercial & industrial807,598 8,113 4.03 839,740 7,866 3.80 (32,142)247 0.23 
Total commercial
2,447,113 19,814 3.25 2,465,599 19,225 3.16 (18,486)589 0.09 
Residential real estate
1,514,487 12,920 3.42 1,454,323 12,817 3.57 60,164 103 (0.15)
Home equity257,257 2,056 3.21 257,733 2,122 3.34 (476)(66)(0.13)
Other20,979 253 4.84 20,106 241 4.86 873 12 (0.02)
Total consumer278,236 2,309 3.33 277,839 2,363 3.45 397 (54)(0.12)
Total loans
4,239,836 35,043 3.32 4,197,761 34,405 3.32 42,075 638 — 
Total interest-earning assets
5,498,683 39,031 2.85 5,358,795 38,254 2.90 139,888 777 (0.05)
Noninterest-earning assets334,742 353,136 (18,394)
Total assets
$5,833,425 $5,711,931 $121,494 
Liabilities and Shareholders' Equity:
Interest-bearing demand deposits$182,465 $49 0.11 %$183,989 $96 0.21 %($1,524)($47)(0.10 %)
NOW accounts760,294 119 0.06 697,964 102 0.06 62,330 17 — 
Money market accounts951,194 552 0.23 909,890 714 0.32 41,304 (162)(0.09)
Savings accounts518,072 72 0.06 489,851 69 0.06 28,221 — 
Time deposits (in-market)686,590 1,889 1.10 703,580 2,238 1.29 (16,990)(349)(0.19)
Total interest-bearing in-market deposits3,098,615 2,681 0.35 2,985,274 3,219 0.44 113,341 (538)(0.09)
Wholesale brokered time deposits662,541 280 0.17 579,149 444 0.31 83,392 (164)(0.14)
Total interest-bearing deposits3,761,156 2,961 0.32 3,564,423 3,663 0.42 196,733 (702)(0.10)
FHLB advances456,661 1,001 0.88 542,684 1,380 1.03 (86,023)(379)(0.15)
Junior subordinated debentures22,681 92 1.63 22,681 94 1.68 — (2)(0.05)
PPPLF borrowings— — — — — — — — — 
Total interest-bearing liabilities
4,240,498 4,054 0.38 4,129,788 5,137 0.50 110,710 (1,083)(0.12)
Noninterest-bearing demand deposits912,295 890,628 21,667 
Other liabilities140,108 159,244 (19,136)
Shareholders' equity540,524 532,271 8,253 
Total liabilities and shareholders' equity
$5,833,425 $5,711,931 $121,494 
Net interest income (FTE)
$34,977 $33,117 $1,860 
Interest rate spread2.47 %2.40 %0.07 %
Net interest margin2.55 %2.51 %0.04 %

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
For the Three Months EndedJun 30, 2021Mar 31, 2021Quarter Change
Commercial loans$223 $246 ($23)
Total$223 $246 ($23)
-15-


Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)
(Unaudited; Dollars in thousands)
For the Six Months Ended June 30, 2021June 30, 2020Change
Average BalanceInterestYield/
Rate
Average BalanceInterestYield/
 Rate
Average BalanceInterestYield/
 Rate
Assets:
Cash, federal funds sold and short-term investments
$150,580 $65 0.09 %$150,325 $385 0.52 %$255 ($320)(0.43 %)
Mortgage loans for sale59,429 846 2.87 42,265 725 3.45 17,164 121 (0.58)
Taxable debt securities973,214 6,683 1.38 905,043 11,311 2.51 68,171 (4,628)(1.13)
FHLB stock26,987 243 1.82 51,964 1,294 5.01 (24,977)(1,051)(3.19)
Commercial real estate1,632,725 23,060 2.85 1,609,193 28,677 3.58 23,532 (5,617)(0.73)
Commercial & industrial823,580 15,979 3.91 699,586 13,294 3.82 123,994 2,685 0.09 
Total commercial
2,456,305 39,039 3.21 2,308,779 41,971 3.66 147,526 (2,932)(0.45)
Residential real estate
1,484,571 25,737 3.50 1,483,473 28,613 3.88 1,098 (2,876)(0.38)
Home equity257,494 4,177 3.27 284,151 5,483 3.88 (26,657)(1,306)(0.61)
Other20,545 495 4.86 19,406 478 4.95 1,139 17 (0.09)
Total consumer278,039 4,672 3.39 303,557 5,961 3.95 (25,518)(1,289)(0.56)
Total loans
4,218,915 69,448 3.32 4,095,809 76,545 3.76 123,106 (7,097)(0.44)
Total interest-earning assets
5,429,125 77,285 2.87 5,245,406 90,260 3.46 183,719 (12,975)(0.59)
Noninterest-earning assets343,889 346,914 (3,025)
Total assets
$5,773,014 $5,592,320 $180,694 
Liabilities and Shareholders' Equity:
Interest-bearing demand deposits$183,223 $145 0.16 %$158,902 $642 0.81 %$24,321 ($497)(0.65 %)
NOW accounts729,301 221 0.06 538,010 154 0.06 191,291 67 — 
Money market accounts930,656 1,266 0.27 808,166 3,462 0.86 122,490 (2,196)(0.59)
Savings accounts504,040 141 0.06 388,831 128 0.07 115,209 13 (0.01)
Time deposits (in-market)695,038 4,127 1.20 763,552 7,556 1.99 (68,514)(3,429)(0.79)
Total interest-bearing in-market deposits3,042,258 5,900 0.39 2,657,461 11,942 0.90 384,797 (6,042)(0.51)
Wholesale brokered time deposits621,075 724 0.24 475,822 3,706 1.57 145,253 (2,982)(1.33)
Total interest-bearing deposits3,663,333 6,624 0.36 3,133,283 15,648 1.00 530,050 (9,024)(0.64)
FHLB advances499,435 2,381 0.96 1,095,894 10,147 1.86 (596,459)(7,766)(0.90)
Junior subordinated debentures22,681 186 1.65 22,681 384 3.40 — (198)(1.75)
PPPLF borrowings— — — 1,282 0.31 (1,282)(2)(0.31)
Total interest-bearing liabilities
4,185,449 9,191 0.44 4,253,140 26,181 1.24 (67,691)(16,990)(0.80)
Noninterest-bearing demand deposits901,522 677,961 223,561 
Other liabilities149,622 153,781 (4,159)
Shareholders' equity536,421 507,438 28,983 
Total liabilities and shareholders' equity
$5,773,014 $5,592,320 $180,694 
Net interest income (FTE)
$68,094 $64,079 $4,015 
Interest rate spread2.43 %2.22 %0.21 %
Net interest margin2.53 %2.46 %0.07 %

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
For the Six Months Ended Jun 30, 2021Jun 30, 2020Change
Commercial loans$469 $532 ($63)
Total$469 $532 ($63)
-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,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Tangible Book Value per Share:
Total shareholders' equity, as reported$547,856 $533,599 $534,195 $527,693 $520,163 
Less:
Goodwill
63,909 63,909 63,909 63,909 63,909 
Identifiable intangible assets, net
5,853 6,079 6,305 6,530 6,759 
Total tangible shareholders' equity$478,094 $463,611 $463,981 $457,254 $449,495 
Shares outstanding, as reported17,320 17,306 17,265 17,260 17,260 
Book value per share - GAAP$31.63 $30.83 $30.94 $30.57 $30.14 
Tangible book value per share - Non-GAAP$27.60 $26.79 $26.87 $26.49 $26.04 
Tangible Equity to Tangible Assets:
Total tangible shareholders' equity$478,094 $463,611 $463,981 $457,254 $449,495 
Total assets, as reported$5,851,980 $5,719,389 $5,713,169 $5,849,792 $5,876,960 
Less:
Goodwill
63,909 63,909 63,909 63,909 63,909 
Identifiable intangible assets, net
5,853 6,079 6,305 6,530 6,759 
Total tangible assets$5,782,218 $5,649,401 $5,642,955 $5,779,353 $5,806,292 
Equity to assets - GAAP9.36 %9.33 %9.35 %9.02 %8.85 %
Tangible equity to tangible assets - Non-GAAP8.27 %8.21 %8.22 %7.91 %7.74 %
For the Three Months EndedFor the Six Months Ended
Jun 30,
2021
Mar 31,
2021
Dec 31,
2020
Sep 30,
2020
Jun 30,
2020
Jun 30,
2021
Jun 30,
2020
Return on Average Tangible Assets:
Net income, as reported$17,460 $20,471 $18,566 $18,322 $21,040 $37,931 $32,941 
Total average assets, as reported$5,833,425 $5,711,931 $5,768,263 $5,864,449 $5,789,692 $5,773,014 $5,592,320 
Less average balances of:
Goodwill
63,909 63,909 63,909 63,909 63,909 63,909 63,909 
Identifiable intangible assets, net
5,963 6,189 6,414 6,641 6,871 6,076 6,985 
Total average tangible assets$5,763,553 $5,641,833 $5,697,940 $5,793,899 $5,718,912 $5,703,029 $5,521,426 
Return on average assets - GAAP1.20 %1.45 %1.28 %1.24 %1.46 %1.32 %1.18 %
Return on average tangible assets - Non-GAAP
1.22 %1.47 %1.30 %1.26 %1.48 %1.34 %1.20 %
Return on Average Tangible Equity:
Net income available to common shareholders, as reported
$17,408 $20,415 $18,524 $18,285 $21,000 $37,823 $32,869 
Total average equity, as reported$540,524 $532,271 $527,969 $519,785 $511,751 $536,421 $507,438 
Less average balances of:
Goodwill
63,909 63,909 63,909 63,909 63,909 63,909 63,909 
Identifiable intangible assets, net
5,963 6,189 6,414 6,641 6,871 6,076 6,985 
Total average tangible equity$470,652 $462,173 $457,646 $449,235 $440,971 $466,436 $436,544 
Return on average equity - GAAP12.92 %15.55 %13.96 %13.99 %16.51 %14.22 %13.03 %
Return on average tangible equity - Non-GAAP
14.84 %17.91 %16.10 %16.19 %19.15 %16.35 %15.14 %
-17-