Companies:
10,762
total market cap:
$133.245 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Washington Trust Bancorp
WASH
#6731
Rank
$0.63 B
Marketcap
๐บ๐ธ
United States
Country
$33.46
Share price
1.67%
Change (1 day)
12.66%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Washington Trust Bancorp
Quarterly Reports (10-Q)
Financial Year FY2017 Q3
Washington Trust Bancorp - 10-Q quarterly report FY2017 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended
SEPTEMBER 30, 2017
or
o
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ______ to ______.
Commission file number: 001-32991
WASHINGTON
TRUST
BANCORP,
INC.
(Exact name of registrant as specified in its charter)
RHODE ISLAND
05-0404671
(State or other jurisdiction of incorporation or organization)
(I.R.S. 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)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
x
Yes
o
No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
x
Yes
o
No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Mark one)
Large accelerated filer
o
Accelerated filer
x
Non-accelerated filer
o
Smaller reporting company
o
(Do not check if a smaller reporting company)
Emerging growth company
o
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 accounting standards provided pursuant to Section 13(a) of the Exchange Act.
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
o
Yes
x
No
The number of shares of common stock of the registrant outstanding as of
October 31, 2017
was
17,220,879
.
FORM 10-Q
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES
For the Quarter Ended September 30, 2017
TABLE OF CONTENTS
Page Number
PART I. Financial Information
Item 1. Financial Statements (Unaudited)
Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016
3
Consolidated Statements of Income for the three and nine months ended September 30, 2017 and 2016
4
Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and 2016
5
Consolidated Statements of Changes in Shareholders’ Equity for the nine months ended September 30, 2017 and 2016
6
Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016
7
Condensed Notes to Unaudited Consolidated Financial Statements
8
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
46
Item 3. Quantitative and Qualitative Disclosures About Market Risk
71
Item 4. Controls and Procedures
71
PART II. Other Information
Item 1. Legal Proceedings
72
Item 1A. Risk Factors
72
Item 6. Exhibits
72
Signatures
73
-
2
-
PART I. Financial Information
Item 1. Financial Statements
Consolidated Balance Sheets
(unaudited)
(Dollars in thousands, except par value)
September 30,
2017
December 31,
2016
Assets:
Cash and due from banks
$128,580
$106,185
Short-term investments
2,600
1,612
Mortgage loans held for sale, at fair value
28,484
29,434
Securities:
Available for sale, at fair value
714,355
739,912
Held to maturity, at amortized cost (fair value $13,537 at September 30, 2017 and $15,920 at December 31, 2016)
13,241
15,633
Total securities
727,596
755,545
Federal Home Loan Bank stock, at cost
42,173
43,129
Loans:
Commercial
1,800,116
1,771,666
Residential real estate
1,195,537
1,122,748
Consumer
327,425
339,957
Total loans
3,323,078
3,234,371
Less allowance for loan losses
27,308
26,004
Net loans
3,295,770
3,208,367
Premises and equipment, net
28,591
29,020
Investment in bank-owned life insurance
72,729
71,105
Goodwill
63,909
64,059
Identifiable intangible assets, net
9,388
10,175
Other assets
69,410
62,484
Total assets
$4,469,230
$4,381,115
Liabilities:
Deposits:
Demand deposits
$621,273
$585,960
NOW accounts
448,128
427,707
Money market accounts
716,827
730,075
Savings accounts
367,912
358,397
Time deposits
1,002,941
961,613
Total deposits
3,157,081
3,063,752
Federal Home Loan Bank advances
814,045
848,930
Junior subordinated debentures
22,681
22,681
Other liabilities
61,195
54,948
Total liabilities
4,055,002
3,990,311
Commitments and contingencies
Shareholders’ Equity:
Common stock of $.0625 par value; authorized 60,000,000 shares; issued and outstanding 17,214,160 shares at September 30, 2017 and 17,170,820 shares at December 31, 2016
1,076
1,073
Paid-in capital
117,189
115,123
Retained earnings
312,334
294,365
Accumulated other comprehensive loss
(16,371
)
(19,757
)
Total shareholders’ equity
414,228
390,804
Total liabilities and shareholders’ equity
$4,469,230
$4,381,115
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
Consolidated Statements of Income
(unaudited)
(Dollars and shares in thousands, except per share amounts)
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Interest income:
Interest and fees on loans
$32,509
$29,633
$94,503
$88,753
Interest on securities:
Taxable
4,655
3,024
14,208
7,881
Nontaxable
41
218
225
825
Dividends on Federal Home Loan Bank stock
467
288
1,293
729
Other interest income
197
93
457
227
Total interest and dividend income
37,869
33,256
110,686
98,415
Interest expense:
Deposits
3,835
3,110
10,928
9,059
Federal Home Loan Bank advances
3,816
2,641
10,669
7,106
Junior subordinated debentures
159
125
446
356
Other interest expense
—
1
1
4
Total interest expense
7,810
5,877
22,044
16,525
Net interest income
30,059
27,379
88,642
81,890
Provision for loan losses
1,300
1,800
2,400
2,750
Net interest income after provision for loan losses
28,759
25,579
86,242
79,140
Noninterest income:
Wealth management revenues
10,013
9,623
29,432
28,278
Mortgage banking revenues
3,036
3,734
8,295
8,642
Service charges on deposit accounts
942
915
2,726
2,757
Card interchange fees
894
870
2,598
2,527
Income from bank-owned life insurance
546
521
1,624
2,110
Loan related derivative income
1,452
1,178
2,744
2,331
Equity in earnings (losses) of unconsolidated subsidiaries
(89
)
(88
)
(266
)
(265
)
Other income
489
508
1,446
1,429
Total noninterest income
17,283
17,261
48,599
47,809
Noninterest expense:
Salaries and employee benefits
17,251
16,908
51,404
50,693
Net occupancy
1,928
1,766
5,662
5,376
Equipment
1,380
1,648
4,160
4,652
Outsourced services
1,793
1,254
4,960
3,911
Legal, audit and professional fees
534
691
1,732
1,982
FDIC deposit insurance costs
308
504
1,258
1,488
Advertising and promotion
416
370
1,015
1,055
Amortization of intangibles
253
321
787
966
Debt prepayment penalties
—
—
—
431
Change in fair value of contingent consideration
—
(939
)
(310
)
(898
)
Other expenses
2,891
2,127
7,678
6,474
Total noninterest expense
26,754
24,650
78,346
76,130
Income before income taxes
19,288
18,190
56,495
50,819
Income tax expense
6,326
5,863
18,552
16,500
Net income
$12,962
$12,327
$37,943
$34,319
Weighted average common shares outstanding - basic
17,212
17,090
17,201
17,060
Weighted average common shares outstanding - diluted
17,318
17,203
17,320
17,198
Per share information:
Basic earnings per common share
$0.75
$0.72
$2.20
$2.01
Diluted earnings per common share
$0.75
$0.72
$2.19
$1.99
Cash dividends declared per share
$0.39
$0.37
$1.15
$1.09
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
Consolidated Statements of Comprehensive Income
(unaudited)
(Dollars in thousands)
Three Months
Nine Months
Periods ended September 30,
2017
2016
2017
2016
Net income
$12,962
$12,327
$37,943
$34,319
Other comprehensive income, net of tax:
Net change in fair value of securities available for sale
1,094
(91
)
3,323
1,651
Net change in fair value of cash flow hedges
(13
)
(4
)
(364
)
(94
)
Net change in defined benefit plan obligations
217
166
427
497
Total other comprehensive income, net of tax
1,298
71
3,386
2,054
Total comprehensive income
$14,260
$12,398
$41,329
$36,373
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
Consolidated Statements of Changes in Shareholders' Equity
(unaudited)
(Dollars and shares in thousands)
Common
Shares Outstanding
Common
Stock
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
(Loss) Income
Total
Balance at January 1, 2017
17,171
$1,073
$115,123
$294,365
($19,757
)
$390,804
Net income
—
—
—
37,943
—
37,943
Total other comprehensive income, net of tax
—
—
—
3,386
3,386
Cash dividends declared
—
—
—
(19,974
)
—
(19,974
)
Share-based compensation
—
—
1,872
—
—
1,872
Exercise of stock options, issuance of other compensation-related equity awards
43
3
194
—
—
197
Balance at September 30, 2017
17,214
$1,076
$117,189
$312,334
($16,371
)
$414,228
Common
Shares Outstanding
Common
Stock
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
(Loss) Income
Total
Balance at January 1, 2016
17,020
$1,064
$110,949
$273,074
($9,699
)
$375,388
Net income
—
—
—
34,319
—
34,319
Total other comprehensive income, net of tax
—
—
—
—
2,054
2,054
Cash dividends declared
—
—
—
(18,780
)
—
(18,780
)
Share-based compensation
—
—
1,634
—
—
1,634
Exercise of stock options, issuance of other compensation-related equity awards and related tax benefit
87
5
707
—
—
712
Balance at September 30, 2016
17,107
$1,069
$113,290
$288,613
($7,645
)
$395,327
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
Consolidated Statement of Cash Flows
(unaudited)
(Dollars in thousands)
Nine months ended September 30,
2017
2016
Cash flows from operating activities:
Net income
$37,943
$34,319
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses
2,400
2,750
Depreciation of premises and equipment
2,613
2,737
Net amortization of premium and discount
2,560
1,802
Amortization of intangibles
787
966
Goodwill impairment
150
—
Share-based compensation
1,872
1,634
Tax benefit from stock option exercises and other equity awards
414
430
Income from bank-owned life insurance
(1,624
)
(2,110
)
Net gains on loan sales and commissions on loans originated for others, including fair value adjustments
(8,004
)
(8,682
)
Net gain on sale of portfolio loans
—
(135
)
Equity in (earnings) losses of unconsolidated subsidiaries
266
265
Proceeds from sales of loans
345,539
370,526
Loans originated for sale
(337,772
)
(369,746
)
Change in fair value of contingent consideration liability
(310
)
(898
)
Increase in other assets
(9,814
)
(22,719
)
Increase in other liabilities
6,537
17,635
Net cash provided by operating activities
43,557
28,774
Cash flows from investing activities:
Purchases of:
Mortgage-backed securities available for sale
(35,213
)
(248,221
)
Other investment securities available for sale
(19,963
)
(70,495
)
Maturities and principal payments of:
Mortgage-backed securities available for sale
62,745
41,446
Other investment securities available for sale
21,269
89,441
Mortgage-backed securities held to maturity
2,283
3,029
Remittance (purchases) of Federal Home Loan Bank stock
956
(12,933
)
Net increase in loans
(88,914
)
(95,759
)
Net proceeds from sale of portfolio loans
—
510
Purchases of loans
(737
)
(77,180
)
Proceeds from the sale of property acquired through foreclosure or repossession
513
731
Purchases of premises and equipment
(2,184
)
(2,608
)
Purchases of bank-owned life insurance
—
(5,000
)
Proceeds from bank-owned life insurance
—
2,054
Net cash used in investing activities
(59,245
)
(374,985
)
Cash flows from financing activities:
Net increase in deposits
93,329
103,119
Proceeds from Federal Home Loan Bank advances
1,000,000
981,250
Repayment of Federal Home Loan Bank advances
(1,034,885
)
(688,608
)
Net proceeds from stock option exercises and issuance of other equity awards
194
282
Cash dividends paid
(19,567
)
(18,291
)
Net cash provided by financing activities
39,071
377,752
Net increase in cash and cash equivalents
23,383
31,541
Cash and cash equivalents at beginning of period
107,797
97,631
Cash and cash equivalents at end of period
$131,180
$129,172
Noncash Investing and Financing Activities:
Loans charged off
$1,415
$4,390
Loans transferred to property acquired through foreclosure or repossession
576
1,045
Supplemental Disclosures:
Interest payments
$21,512
$16,093
Income tax payments
19,272
14,860
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7
Condensed Notes to Unaudited Consolidated Financial Statements
(1) General Information
Washington Trust Bancorp, Inc. (the “Bancorp”) is a publicly-owned registered bank holding company that has elected to be a financial holding company. The Bancorp’s subsidiaries include The Washington Trust Company, of Westerly (the “Bank”), a Rhode Island chartered commercial bank founded in 1800, and Weston Securities Corporation (“WSC”). Through its subsidiaries, the Bancorp offers a comprehensive product line of banking and financial services, including commercial, residential and consumer lending, retail and commercial deposit products, and wealth management services through its offices in Rhode Island, eastern Massachusetts and Connecticut; its automated teller machines (“ATMs”); telephone banking; mobile banking and its internet website (www.washtrust.com).
The Unaudited Consolidated Financial Statements include the accounts of the Bancorp and its subsidiaries (collectively the “Corporation” or “Washington Trust”). All intercompany transactions have been eliminated. Certain previously reported amounts have been reclassified to conform to the current year’s presentation.
The accounting and reporting policies of the Corporation conform to accounting principles generally accepted in the United States of America (“GAAP”) and to general practices of the banking industry. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates.
The Unaudited Consolidated Financial Statements of the Corporation presented herein have been prepared pursuant to the rules of the Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q and do not include all of the information and note disclosures required by GAAP. In the opinion of management, all adjustments (consisting of normal recurring adjustments) and disclosures considered necessary for the fair presentation of the accompanying Unaudited Consolidated Financial Statements have been included. Interim results are not necessarily reflective of the results of the entire year. The accompanying Unaudited Consolidated Financial Statements should be read in conjunction with the Audited Consolidated Financial Statements and notes thereto included in the Annual Report on Form 10-K for the fiscal year ended
December 31, 2016
.
(2) Recently Issued Accounting Pronouncements
Revenue from Contracts with Customers - Topic 606
Accounting Standards Update No. 2014-09, “Revenue from Contracts with Customers” (“ASU 2014-09”), was issued in May 2014 and provides a revenue recognition framework for any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of non-financial assets unless those contracts are within the scope of other accounting standards. As issued, ASU 2014-09 was effective for annual periods beginning after December 15, 2016, including interim periods within that reporting period with early adoption not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. In August 2015, Accounting Standards Update No. 2015-14, “Deferral of the Effective Date” (“ASU 2015-14”) was issued and delayed the effective date of ASU 2014-09 to annual and interim periods in fiscal years beginning after December 15, 2017. In 2016, Accounting Standards Update No. 2016-08, “Principal versus Agent Considerations” (“ASU 2016-08”), Accounting Standards Update No. 2016-10, “Identifying Performance Obligations and Licensing” (“ASU 2016-10”) and Accounting Standards Update No. 2016-12, “Narrow-Scope Improvements and Practical Expedients” (“ASU 2016-12”) were issued. These ASUs do not change the core principle for revenue recognition in Topic 606; instead, the amendments provide more detailed guidance in a few areas and additional implementation guidance and examples, which are expected to reduce the degree of judgment necessary to comply with Topic 606. The effective date and transition requirements for ASU 2016-08, ASU 2016-10 and ASU 2016-12 are the same as those provided by ASU 2015-14. Management assembled a project team to address the changes pursuant to Topic 606. The project team has completed the scope assessment and contract review for in-scope revenue streams. Washington Trust's largest source of revenue is net interest income on financial assets and liabilities, which is explicitly excluded from the scope of this ASU. Revenue streams that are within the scope of Topic 606 include wealth management revenues, service charges on deposit accounts and card interchange fees. Management does not anticipate a material change in the timing or measurement of in-scope revenues and continues to evaluate the effect that this ASU will have on the recognition of certain contract acquisition costs, as well as changes in the required disclosures. The Corporation plans to adopt ASU 2014-09 using the modified retrospective transition method with a cumulative effect adjustment to opening retained earnings as of January 1, 2018.
Financial Instruments - Overall - Topic 825
Accounting Standards Update No. 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2016-01”), was issued in January 2016 and provides revised guidance related to the accounting for and reporting of financial
-
8
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
instruments. Some of the main provisions include: requiring most equity securities to be reported at fair value with unrealized gains and losses reported in the income statement; requiring separate presentation of financial assets and liabilities by measurement category and form (i.e. securities or loans); clarifying that entities must assess valuation allowances on a deferred tax asset related to available for sale debt securities in combination with their other deferred tax assets; and eliminating the requirement to disclose the method and significant assumptions used to estimate fair value for financial instruments measured at amortized cost on the balance sheet. ASU 2016-01 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. The adoption of ASU 2016-01 is not expected to have a material impact on the Corporation’s consolidated financial statements.
Leases - Topic 842
Accounting Standards Update No. 2016-02, “Leases” (“ASU 2016-02”), was issued in February 2016 and provides revised guidance related to the accounting and reporting of leases. ASU 2016-02 requires lessees to recognize most leases on the balance sheet. The recognition, measurement and presentation of expenses and cash flows arising from a lease by a lessee will depend on its classification as a finance or operating lease. ASU 2016-02 requires a modified retrospective transition, with a number of practical expedients that entities may elect to apply. ASU 2016-02 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2018. Early adoption is permitted. Washington Trust expects to adopt the provisions of ASU 2016-02 effective January 1, 2019. Management has assembled a project team that meets regularly to evaluate the provisions of this ASU, identify additional data requirements necessary and determine an approach for implementation. The Corporation has not yet determined the impact ASU 2016-02 will have on its consolidated financial statements.
Compensation - Stock Compensation - Topic 718
Accounting Standards Update No. 2016-09, “Improvements to Employee Share-Based Payment Accounting” (“ASU 2016-09”), was issued in March 2016. ASU 2016-09 includes multiple provisions intended to simplify several aspects of the accounting for share-based payment transactions, including income tax consequences and the classification of certain tax-related transactions on the statement of cash flows. ASU 2016-09 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2016. Management adopted the provisions of this ASU on January 1, 2017 using the appropriate transition method as required by ASU 2016-09. For Washington Trust, the most significant provision of this ASU pertained to the accounting for excess tax benefits or tax deficiencies on share based award exercises and vestings. ASU 2016-09 requires that excess tax benefits or tax deficiencies be recognized as income tax benefit or expense in the Consolidated Statements of Income in the period that they occur. Management adopted this specific provision of the ASU on a prospective basis. The ASU also requires that the excess tax benefits or tax deficiencies be reported as an operating activity in the Consolidated Statement of Cash Flows and, in accordance with the ASU, management elected the retrospective transition method in adopting this specific provision. The adoption of ASU 2016-09 did not have a material impact on the consolidated financial statements.
Financial Instruments - Credit Losses - Topic 326
Accounting Standards Update No. 2016-13, “Financial Instruments - Credit Losses” (“ASU 2016-13”), was issued in June 2016. ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 provides for a modified retrospective transition, resulting in a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is effective, except for debt securities for which an other-than-temporary impairment has previously been recognized. For these debt securities, a prospective transition approach will be adopted in order to maintain the same amortized cost prior to and subsequent to the effective date of ASU 2016-13. This ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2019. Early adoption is permitted, for annual periods and interim periods within those annual periods, beginning after December 15, 2018. Washington Trust is evaluating the effect that this ASU will have on consolidated financial statements and disclosures. Management has assembled a project team that meets regularly to evaluate the provisions of this ASU, identify additional data requirements necessary and determine an approach for implementation. The Corporation has not yet determined if it will early adopt ASU 2016-13 or the impact it will have on its consolidated financial statements.
Statement of Cash Flows - Topic 230
Accounting Standards Update No. 2016-15, “Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”), was issued in August 2016. ASU 2016-15 provides classification guidance on certain cash receipts and cash payments, including, but not limited to, debt prepayment costs, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of bank-owned life insurance policies and distributions received
-
9
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
from equity method investees. The adoption of ASU 2016-15 requires a retrospective transition method applied to each period presented. This ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. Early adoption is permitted. The adoption of ASU 2016-15 is not expected to have a material impact on the Corporation’s consolidated financial statements.
Accounting Standards Update No. 2016-18, “Restricted Cash” (“ASU 2016-18”), was issued in November 2016. ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash. Restricted cash should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The adoption of ASU 2016-18 requires a retrospective transition method applied to each period presented. This ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. Early adoption is permitted. The adoption of ASU 2016-18 is not expected to have a material impact on the Corporation’s consolidated financial statements.
Intangibles - Goodwill and Other - Topic 350
Accounting Standards Update No. 2017-04, “Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”), was issued in January 2017 and eliminates Step 2 of the annual goodwill impairment test. Step 2 is a more detailed analysis, which involves measuring the excess of the fair value of the reporting unit, as determined in Step 1, over the aggregate fair value of the individual assets, liabilities, and identifiable intangibles as if the reporting unit was being acquired in a business combination. Under ASU 2017-04, an impairment charge would be recognized for the amount by which the carrying amount exceeded the reporting unit’s fair value under Step 1. ASU 2017-04 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2019 and the provisions should be applied on a prospective basis. Effective April 1, 2017, management early adopted the provisions of this ASU, as permitted. The adoption of ASU 2017-04 did not have a material impact on the Corporation’s consolidated financial statements.
Compensation - Retirement Benefits - Topic 715
Accounting Standards Update No. 2017-07, “Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost” (“ASU 2017-07”), was issued in March 2017. ASU 2017-07 requires that employers include the service cost component of net periodic benefit cost in the same line item as other employee compensation costs and all other components of net periodic benefit cost in a separate line item(s) in the statement of income. In addition, the line item in which the components of net periodic benefit cost other than the service cost are included shall be identified as such on the statement of income or in the notes to the financial statements. ASU 2017-07 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. The adoption of ASU 2017-07 is not expected to have a material impact on the Corporation’s consolidated financial statements.
Receivables - Nonrefundable Fees and Other Costs - Subtopic 310-20
Accounting Standards Update No. 2017-08, “Premium Amortization on Purchased Callable Debt Securities” (“ASU 2017-08”), was issued in March 2017. ASU 2017-08 shortens the amortization period for certain callable debt securities purchased at a premium by requiring that the premium be amortized to the earliest call date. Effective January 1, 2017, management early adopted the provisions of this ASU, as permitted. The adoption of ASU 2017-08 did not have a material impact on the Corporation’s consolidated financial statements.
Compensation - Stock Compensation - Topic 718
Accounting Standards Update No. 2017-09, “Scope of Modification Accounting” (“ASU 2017-09”), was issued in May 2017 to provide clarity when applying the guidance in Topic 718 to a change to the terms or conditions of a share-based payment award. ASU 2017-09 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017 and the provisions should be applied on a prospective basis. Early adoption is permitted. The adoption of ASU 2017-09 is not expected to have a material impact on the Corporation’s consolidated financial statements.
Derivatives and Hedging - Topic 815
Accounting Standards Update No. 2017-12, “Targeted Improvements to Accounting for Hedging Activities” (“ASU 2017-12”), was issued in August 2017 to better align financial reporting for hedging activities with the economic objectives of those activities. ASU 2017-12 is effective for fiscal years beginning after December 15, 2018, with early adoption, including adoption in an interim period, permitted. The provisions of ASU 2017-12 should be applied on a modified retrospective transition method in which the Corporation will recognize the cumulative effect of the change in the opening balance of retained earnings as of the adoption date. The Corporation has not yet determined the impact ASU 2017-12 will have on its consolidated financial statements.
-
10
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(3) Cash and Due from Banks
The Bank maintains certain average reserve balances to meet the requirements of the Board of Governors of the Federal Reserve System (“FRB”). Some or all of these reserve requirements may be satisfied with vault cash.
Reserve balances am
ounted to
$11.9 million
at
September 30, 2017
and
$11.5 million
at
December 31, 2016
and were included in cash and due from banks in the Unaudited Consolidated Balance Sheets.
As of
September 30, 2017
and
December 31, 2016
, cash and due from banks included interest-bearing deposits in other banks of
$42.0 million
and
$60.3 million
, respectively.
(4) Securities
The following tables present the amortized cost, gross unrealized holding gains, gross unrealized holding losses and fair value of securities by major security type and class of security:
(Dollars in thousands)
September 30, 2017
Amortized Cost
Unrealized Gains
Unrealized Losses
Fair Value
Securities Available for Sale:
Obligations of U.S. government-sponsored enterprises
$121,499
$—
($2,374
)
$119,125
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
563,240
4,915
(6,485
)
561,670
Obligations of states and political subdivisions
3,156
7
—
3,163
Individual name issuer trust preferred debt securities
27,897
—
(1,509
)
26,388
Corporate bonds
4,122
24
(137
)
4,009
Total securities available for sale
$719,914
$4,946
($10,505
)
$714,355
Held to Maturity:
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
$13,241
$296
$—
$13,537
Total securities held to maturity
$13,241
$296
$—
$13,537
Total securities
$733,155
$5,242
($10,505
)
$727,892
(Dollars in thousands)
December 31, 2016
Amortized Cost
Unrealized Gains
Unrealized Losses
Fair Value
Securities Available for Sale:
Obligations of U.S. government-sponsored enterprises
$111,483
$7
($3,050
)
$108,440
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
592,833
4,923
(9,671
)
588,085
Obligations of states and political subdivisions
14,423
62
—
14,485
Individual name issuer trust preferred debt securities
29,851
—
(3,115
)
26,736
Corporate bonds
2,155
16
(5
)
2,166
Total securities available for sale
$750,745
$5,008
($15,841
)
$739,912
Held to Maturity:
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
$15,633
$287
$—
$15,920
Total securities held to maturity
$15,633
$287
$—
$15,920
Total securities
$766,378
$5,295
($15,841
)
$755,832
-
11
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
As of
September 30, 2017
and
December 31, 2016
, securities with a fair value of
$364.3 million
and
$736.2 million
, respectively, were pledged as collateral for Federal Home Loan Bank of Boston (“FHLBB”) borrowings, potential borrowings with the FRB, certain public deposits and for other purposes. See
Note 8
for additional disclosure on FHLBB borrowings.
The schedule of maturities of debt securities available for sale and held to maturity is presented below. Mortgage-backed securities are included based on weighted average maturities, adjusted for anticipated prepayments. All other debt securities are included based on contractual maturities. Actual maturities may differ from amounts presented because certain issuers have the right to call or prepay obligations with or without call or prepayment penalties.
(Dollars in thousands)
Available for Sale
Held to Maturity
September 30, 2017
Amortized Cost
Fair Value
Amortized Cost
Fair Value
Due in one year or less
$59,796
$59,636
$1,792
$1,832
Due after one year to five years
226,076
224,715
5,603
5,728
Due after five years to ten years
246,549
243,740
4,239
4,334
Due after ten years
187,493
186,264
1,607
1,643
Total securities
$719,914
$714,355
$13,241
$13,537
Included in the above table are debt securities with an amortized cost balance of
$155.5 million
and a fair value of
$151.5 million
at
September 30, 2017
that are callable at the discretion of the issuers. Final maturities of the callable securities range from
8
months to
19
years, with call features ranging from
1
month to
4
years.
Other-Than-Temporary Impairment Assessment
Washington Trust assesses whether the decline in fair value of investment securities is other-than-temporary on a regular basis. Unrealized losses on debt securities may occur from current market conditions, increases in interest rates since the time of purchase, a structural change in an investment, volatility of earnings of a specific issuer, or deterioration in credit quality of the issuer. Management evaluates impairments in value both qualitatively and quantitatively to assess whether they are other-than-temporary.
The following tables summarize temporarily impaired securities, segregated by length of time the securities have been in a continuous unrealized loss position:
(Dollars in thousands)
Less than 12 Months
12 Months or Longer
Total
September 30, 2017
#
Fair
Value
Unrealized
Losses
#
Fair
Value
Unrealized
Losses
#
Fair
Value
Unrealized
Losses
Obligations of U.S. government-sponsored enterprises
9
$79,988
($1,511
)
2
$29,137
($863
)
11
$109,125
($2,374
)
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
20
153,078
(2,200
)
14
179,166
(4,285
)
34
332,244
(6,485
)
Individual name issuer trust preferred debt securities
—
—
—
9
26,388
(1,509
)
9
26,388
(1,509
)
Corporate bonds
2
402
(1
)
1
1,845
(136
)
3
2,247
(137
)
Total temporarily impaired securities
31
$233,468
($3,712
)
26
$236,536
($6,793
)
57
$470,004
($10,505
)
-
12
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(Dollars in thousands)
Less than 12 Months
12 Months or Longer
Total
December 31, 2016
#
Fair
Value
Unrealized
Losses
#
Fair
Value
Unrealized
Losses
#
Fair
Value
Unrealized
Losses
Obligations of U.S. government-sponsored enterprises
10
$98,433
($3,050
)
—
$—
$—
10
$98,433
($3,050
)
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
35
407,073
(9,671
)
—
—
—
35
407,073
(9,671
)
Individual name issuer trust preferred debt securities
—
—
—
10
26,736
(3,115
)
10
26,736
(3,115
)
Corporate bonds
2
400
(5
)
—
—
—
2
400
(5
)
Total temporarily impaired securities
47
$505,906
($12,726
)
10
$26,736
($3,115
)
57
$532,642
($15,841
)
Further deterioration in credit quality of the underlying issuers of the securities, further deterioration in the condition of the financial services industry, worsening of the current economic environment, or additional declines in real estate values, among other things, may further affect the fair value of these securities and increase the potential that certain unrealized losses be designated as other-than-temporary in future periods, and the Corporation may incur write-downs.
U.S. Government Agency and U.S. Government-Sponsored Enterprise Securities, including Mortgage-Backed Securities
The gross unrealized losses on U.S. government agency and U.S government-sponsored debt securities, including mortgage-backed securities, were primarily attributable to relative changes in interest rates since the time of purchase. The contractual cash flows for these securities are guaranteed by U.S. government agencies and U.S. government-sponsored enterprises. Based on the assessment of these factors, management believes that the unrealized losses on these debt security holdings are a function of changes in investment spreads and interest rate movements and not changes in credit quality. Management expects to recover the entire amortized cost basis of these securities. Furthermore, Washington Trust does not intend to sell these securities and it is not more-likely-than-not that Washington Trust will be required to sell these securities before recovery of their cost basis, which may be maturity. Therefore, management does not consider these investments to be other-than-temporarily impaired at
September 30, 2017
.
Trust Preferred Debt Securities of Individual Name Issuers
Included in debt securities in an unrealized loss position at
September 30, 2017
were
nine
trust preferred security holdings issued by
six
individual companies in the banking sector. Management believes the unrealized loss position in these holdings was attributable to the general widening of spreads for this category of debt securities issued by financial services companies since the time these securities were purchased. Based on the information available through the filing date of this report, all individual name issuer trust preferred debt securities held in our portfolio continue to accrue and make payments as expected with no payment deferrals or defaults on the part of the issuers. As of
September 30, 2017
, individual name issuer trust preferred debt securities with an amortized cost of
$10.9 million
and unrealized losses of
$621 thousand
were rated below investment grade by Standard & Poors, Inc. (“S&P”). Management reviewed the collectibility of these securities taking into consideration such factors as the financial condition of the issuers, reported regulatory capital ratios of the issuers, credit ratings, including ratings in effect as of the reporting period date as well as credit rating changes between the reporting period date and the filing date of this report, and other information. We noted no additional downgrades to below investment grade between
September 30, 2017
and the filing date of this report. Based on this review, management concluded that it expects to recover the entire amortized cost basis of these securities. Furthermore, Washington Trust does not intend to sell these securities and it is not more-likely-than-not that Washington Trust will be required to sell these securities before recovery of their cost basis, which may be maturity. Therefore, management does not consider these investments to be other-than-temporarily impaired at
September 30, 2017
.
-
13
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(5) Loans
The following is a summary of loans:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
%
Amount
%
Commercial:
Mortgages
(1)
$1,085,535
33
%
$1,074,186
33
%
Construction & development
(2)
126,257
4
121,371
4
Commercial & industrial
(3)
588,324
17
576,109
18
Total commercial
1,800,116
54
1,771,666
55
Residential Real Estate:
Mortgages
1,171,161
35
1,094,824
34
Homeowner construction
24,376
1
27,924
1
Total residential real estate
1,195,537
36
1,122,748
35
Consumer:
Home equity lines
259,880
8
264,200
8
Home equity loans
34,777
1
37,272
1
Other
(4)
32,768
1
38,485
1
Total consumer
327,425
10
339,957
10
Total loans
(5)
$3,323,078
100
%
$3,234,371
100
%
(1)
Loans primarily secured by income producing property.
(2)
Loans for construction of commercial properties, loans to developers for construction of residential properties and loans for land development.
(3)
Loans to businesses and individuals, a substantial portion of which are fully or partially collateralized by real estate.
(4)
Loans to individuals secured by general aviation aircraft and other personal installment loans.
(5)
Includes net unamortized loan origination costs of
$3.9 million
and
$3.0 million
, respectively, at
September 30, 2017
and
December 31, 2016
and net unamortized premiums on purchased loans of
$781 thousand
and
$783 thousand
, respectively, at
September 30, 2017
and
December 31,
2016
.
As of
September 30, 2017
and
December 31, 2016
, there were
$1.6 billion
and
$1.4 billion
, respectively, of loans pledged as collateral for FHLBB borrowings and potential borrowings with the FRB. See
Note 8
for additional disclosure regarding borrowings.
Nonaccrual Loans
Loans, with the exception of certain well-secured loans that are in the process of collection, are placed on nonaccrual status and interest recognition is suspended when such loans are 90 days or more overdue with respect to principal and/or interest, or sooner if considered appropriate by management. Well-secured loans are permitted to remain on accrual status provided that full collection of principal and interest is assured and the loan is in the process of collection. Loans are also placed on nonaccrual status when, in the opinion of management, full collection of principal and interest is doubtful. Interest previously accrued but not collected on such loans is reversed against current period income. Subsequent interest payments received on nonaccrual loans are applied to the outstanding principal balance of the loan or recognized as interest income depending on management’s assessment of the ultimate collectability of the loan. Loans are removed from nonaccrual status when they have been current as to principal and interest generally for a period of six months, the borrower has demonstrated an ability to comply with repayment terms, and when, in management’s opinion, the loans are considered to be fully collectible.
-
14
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following is a summary of nonaccrual loans, segregated by class of loans:
(Dollars in thousands)
Sep 30,
2017
Dec 31,
2016
Commercial:
Mortgages
$5,887
$7,811
Construction & development
—
—
Commercial & industrial
429
1,337
Residential Real Estate:
Mortgages
11,699
11,736
Homeowner construction
—
—
Consumer:
Home equity lines
27
—
Home equity loans
453
1,058
Other
16
116
Total nonaccrual loans
$18,511
$22,058
Accruing loans 90 days or more past due
$—
$—
As of
September 30, 2017
and
December 31, 2016
, loans secured by one- to four-family residential property amounting to
$3.9 million
and
$5.7 million
, respectively, were in process of foreclosure.
Nonaccrual loans of
$5.3 million
and
$3.5 million
, respectively, were current as to the payment of principal and interest at
September 30, 2017
and
December 31, 2016
.
There were no significant commitments to lend additional funds to borrowers whose loans were on nonaccrual status at
September 30, 2017
.
Past Due Loans
Past due status is based on the contractual payment terms of the loan. The following tables present an age analysis of past due loans, segregated by class of loans:
(Dollars in thousands)
Days Past Due
September 30, 2017
30-59
60-89
Over 90
Total Past Due
Current
Total Loans
Commercial:
Mortgages
$—
$—
$5,887
$5,887
$1,079,648
$1,085,535
Construction & development
—
—
—
—
126,257
126,257
Commercial & industrial
8
21
426
455
587,869
588,324
Residential Real Estate:
Mortgages
1,530
1,748
4,524
7,802
1,163,359
1,171,161
Homeowner construction
—
—
—
—
24,376
24,376
Consumer:
Home equity lines
761
54
—
815
259,065
259,880
Home equity loans
847
549
57
1,453
33,324
34,777
Other
19
1
15
35
32,733
32,768
Total loans
$3,165
$2,373
$10,909
$16,447
$3,306,631
$3,323,078
-
15
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(Dollars in thousands)
Days Past Due
December 31, 2016
30-59
60-89
Over 90
Total Past Due
Current
Total Loans
Commercial:
Mortgages
$901
$—
$7,807
$8,708
$1,065,478
$1,074,186
Construction & development
—
—
—
—
121,371
121,371
Commercial & industrial
409
—
745
1,154
574,955
576,109
Residential Real Estate:
Mortgages
5,381
652
6,193
12,226
1,082,598
1,094,824
Homeowner construction
—
—
—
—
27,924
27,924
Consumer:
Home equity lines
655
26
—
681
263,519
264,200
Home equity loans
776
76
658
1,510
35,762
37,272
Other
32
1
110
143
38,342
38,485
Total loans
$8,154
$755
$15,513
$24,422
$3,209,949
$3,234,371
Included in past due loans as of
September 30, 2017
and
December 31, 2016
, were nonaccrual loans of
$13.2 million
and
$18.6 million
, respectively.
All loans 90 days or more past due at
September 30, 2017
and
December 31, 2016
were classified as nonaccrual.
-
16
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Impaired Loans
Impaired loans are loans for which it is probable that the Corporation will not be able to collect all amounts due according to the contractual terms of the loan agreements and loans restructured in a troubled debt restructuring.
The following is a summary of impaired loans:
(Dollars in thousands)
Recorded Investment
(1)
Unpaid Principal
Related Allowance
Sep 30,
2017
Dec 31,
2016
Sep 30,
2017
Dec 31,
2016
Sep 30,
2017
Dec 31,
2016
No Related Allowance Recorded:
Commercial:
Mortgages
$776
$4,676
$773
$9,019
$—
$—
Construction & development
—
—
—
—
—
—
Commercial & industrial
5,077
6,458
5,183
6,550
—
—
Residential real estate:
Mortgages
9,430
14,385
9,574
14,569
—
—
Homeowner construction
—
—
—
—
—
—
Consumer:
Home equity lines
27
—
27
—
—
—
Home equity loans
453
1,137
453
1,177
—
—
Other
14
116
14
116
—
—
Subtotal
15,777
26,772
16,024
31,431
—
—
With Related Allowance Recorded:
Commercial:
Mortgages
$5,886
$5,104
$9,909
$6,087
$933
$448
Construction & development
—
—
—
—
—
—
Commercial & industrial
734
662
775
699
48
3
Residential real estate:
Mortgages
2,640
1,285
2,667
1,310
157
151
Homeowner construction
—
—
—
—
—
—
Consumer:
Home equity lines
—
—
—
—
—
—
Home equity loans
—
—
—
—
—
—
Other
134
28
135
29
7
4
Subtotal
9,394
7,079
13,486
8,125
1,145
606
Total impaired loans
$25,171
$33,851
$29,510
$39,556
$1,145
$606
Total:
Commercial
$12,473
$16,900
$16,640
$22,355
$981
$451
Residential real estate
12,070
15,670
12,241
15,879
157
151
Consumer
628
1,281
629
1,322
7
4
Total impaired loans
$25,171
$33,851
$29,510
$39,556
$1,145
$606
(1)
The recorded investment in impaired loans consists of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and costs. For impaired accruing loans (troubled debt restructurings for which management has concluded that the collectibility of the loan is not in doubt), the recorded investment also includes accrued interest.
-
17
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following tables present the average recorded investment balance of impaired loans and interest income recognized on impaired loans segregated by loan class.
(Dollars in thousands)
Average Recorded Investment
Interest Income Recognized
Three months ended September 30,
2017
2016
2017
2016
Commercial:
Mortgages
$8,041
$13,159
$21
$40
Construction & development
—
—
—
—
Commercial & industrial
6,427
2,342
67
21
Residential Real Estate:
Mortgages
15,107
13,962
102
86
Homeowner construction
—
—
—
—
Consumer:
Home equity lines
73
297
1
2
Home equity loans
470
1,328
4
9
Other
142
145
2
3
Totals
$30,260
$31,233
$197
$161
(Dollars in thousands)
Average Recorded Investment
Interest Income Recognized
Nine months ended September 30,
2017
2016
2017
2016
Commercial:
Mortgages
$9,117
$13,856
$73
$220
Construction & development
—
—
—
—
Commercial & industrial
6,750
3,141
219
42
Residential Real Estate:
Mortgages
15,750
11,985
374
253
Homeowner construction
—
—
—
—
Consumer:
Home equity lines
81
427
5
10
Home equity loans
653
1,240
20
33
Other
142
147
8
7
Totals
$32,493
$30,796
$699
$565
Troubled Debt Restructurings
Loans are considered restructured in a troubled debt restructuring when the Corporation has granted concessions,that it otherwise would not have considered, to a borrower experiencing financial difficulties. These concessions may include modifications of the terms of the debt such as deferral of payments, extension of maturity, reduction of principal balance, reduction of the stated interest rate other than normal market rate adjustments, or a combination of these concessions. Debt may be bifurcated with separate terms for each tranche of the restructured debt. Restructuring a loan in lieu of aggressively enforcing the collection of the loan may benefit the Corporation by increasing the ultimate probability of collection.
Restructured loans are classified as accruing or non-accruing based on management’s assessment of the collectibility of the loan. Loans that are already on nonaccrual status at the time of the restructuring generally remain on nonaccrual status for approximately 6 months before management considers such loans for return to accruing status. Accruing restructured loans are placed into nonaccrual status if and when the borrower fails to comply with the restructured terms and management deems it unlikely that the borrower will return to a status of compliance in the near term.
-
18
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Troubled debt restructurings are reported as such for at least one year from the date of the restructuring. In years after the restructuring, troubled debt restructured loans are removed from this classification if the restructuring did not involve a below-market rate concession and the loan is not deemed to be impaired based on the terms specified in the restructuring agreement.
Troubled debt restructurings are classified as impaired loans. The Corporation identifies loss allocations for impaired loans on an individual loan basis.
The recorded investment in troubled debt restructurings was
$13.5 million
and
$22.3 million
, respectively, at
September 30, 2017
and
December 31, 2016
. These amounts included insignificant balances of accrued interest. The allowance for loan losses included specific reserves for these troubled debt restructurings of
$1.1 million
and
$567 thousand
, respectively, at
September 30, 2017
and
December 31, 2016
.
As of
September 30, 2017
, there were no significant commitments to lend additional funds to borrowers whose loans had been restructured.
The following tables present loans modified as a troubled debt restructuring:
(Dollars in thousands)
Outstanding Recorded Investment
(1)
# of Loans
Pre-Modifications
Post-Modifications
Three months ended September 30,
2017
2016
2017
2016
2017
2016
Commercial:
Mortgages
—
—
$—
$—
$—
$—
Construction & development
—
—
—
—
—
—
Commercial & industrial
—
5
—
914
—
914
Residential Real Estate:
Mortgages
—
—
—
—
—
—
Homeowner construction
—
—
—
—
—
—
Consumer:
Home equity lines
—
—
—
—
—
—
Home equity loans
—
—
—
—
—
—
Other
—
—
—
—
—
—
Totals
—
5
$—
$914
$—
$914
(1)
The recorded investment in troubled debt restructurings consists of unpaid principal balance, net of charge-offs and unamortized deferred loan origination fees and costs, at the time of the restructuring. For accruing troubled debt restructured loans, the recorded investment also includes accrued interest.
-
19
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(Dollars in thousands)
Outstanding Recorded Investment
(1)
# of Loans
Pre-Modifications
Post-Modifications
Nine months ended September 30,
2017
2016
2017
2016
2017
2016
Commercial:
Mortgages
—
—
$—
$—
$—
$—
Construction & development
—
—
—
—
—
—
Commercial & industrial
—
6
—
1,047
—
1,047
Residential Real Estate:
Mortgages
—
1
—
3,550
—
3,550
Homeowner construction
—
—
—
—
—
—
Consumer:
Home equity lines
—
—
—
—
—
—
Home equity loans
—
—
—
—
—
—
Other
—
—
—
—
—
—
Totals
—
7
$—
$4,597
$—
$4,597
(1)
The recorded investment in troubled debt restructurings consists of unpaid principal balance, net of charge-offs and unamortized deferred loan origination fees and costs, at the time of the restructuring. For accruing troubled debt restructured loans, the recorded investment also includes accrued interest.
The following table provides information on how loans were modified as a troubled debt restructuring:
(Dollars in thousands)
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Below-market interest rate concession
$—
$—
$—
$—
Payment deferral
—
—
—
—
Maturity / amortization concession
—
324
—
457
Interest only payments
—
—
—
3,550
Combination
(1)
—
590
—
590
Total
$—
$914
$—
$4,597
(1)
Loans included in this classification were modified with a combination of any two of the concessions listed in this table.
For the
three months ended
September 30, 2017
, there were
no
payment defaults on troubled debt restructured loans modified within the previous 12 months. For the
nine months ended
September 30, 2017
, payment defaults on troubled debt restructured loans modified within the previous 12 months occurred on
two
loans totaling
$1.6 million
. For the
three and nine months ended
September 30, 2016
, payment defaults on troubled debt restructured loans modified within the previous 12 months occurred on
three
loans totaling
$6.6 million
and
seven
loans totaling
$6.7 million
, respectively.
Credit Quality Indicators
Commercial
The Corporation utilizes an internal rating system to assign a risk to each of its commercial loans. Loans are rated on a scale of 1 to 10. This scale can be assigned to three broad categories including “pass” for ratings 1 through 6, “special mention” for 7-rated loans, and “classified” for loans rated 8, 9 or 10. The loan rating system takes into consideration parameters including the borrower’s financial condition, the borrower’s performance with respect to loan terms, the adequacy of collateral, the adequacy of guarantees and other credit quality characteristics.
The weighted average risk rating of the Corporation’s commercial loan portfolio was
4.71
at
September 30, 2017
and
4.68
at
December 31, 2016
. For non-impaired loans, the Corporation takes the risk rating into consideration along with other credit attributes in the establishment of an appropriate allowance for loan losses.
-
20
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
A description of the commercial loan categories is as follows:
Pass - Loans with acceptable credit quality, defined as ranging from superior or very strong to a status of lesser stature. Superior or very strong credit quality is characterized by a high degree of cash collateralization or strong balance sheet liquidity. Lesser stature loans have an acceptable level of credit quality but exhibit some weakness in various credit metrics such as collateral adequacy, cash flow, secondary sources of repayment, or performance inconsistency or may be in an industry or of a loan type known to have a higher degree of risk.
Special Mention - Loans with potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s position as creditor at some future date. Special Mention assets are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. Examples of these conditions include but are not limited to outdated or poor quality financial data, strains on liquidity and leverage, losses or negative trends in operating results, marginal cash flow, weaknesses in occupancy rates or trends in the case of commercial real estate and frequent delinquencies.
Classified - Loans identified as “substandard”, “doubtful” or “loss” based on criteria consistent with guidelines provided by banking regulators. A “substandard” loan has defined weaknesses which make payment default or principal exposure likely, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment or an event outside of the normal course of business. The loans are closely watched and are either already on nonaccrual status or may be placed on nonaccrual status when management determines there is uncertainty of collectibility. A “doubtful” loan is placed on non-accrual status and has a high probability of loss, but the extent of the loss is difficult to quantify due to dependency upon collateral having a value that is difficult to determine or upon some near-term event which lacks certainty. A loan in the “loss” category is considered generally uncollectible or the timing or amount of payments cannot be determined. “Loss” is not intended to imply that the loan has no recovery value but rather it is not practical or desirable to continue to carry the asset.
The Corporation’s procedures call for loan ratings and classifications to be revised whenever information becomes available that indicates a change is warranted. The criticized loan portfolio, which generally consists of commercial loans that are risk-rated special mention or worse, and other selected loans are reviewed by management on a quarterly basis, focusing on the current status and strategies to improve the credit. An annual loan review program is conducted by a third party to provide an independent evaluation of the creditworthiness of the commercial loan portfolio, the quality of the underwriting and credit risk management practices and the appropriateness of the risk rating classifications. This review is supplemented with selected targeted internal reviews of the commercial loan portfolio.
The following table presents the commercial loan portfolio, segregated by category of credit quality indicator:
(Dollars in thousands)
Pass
Special Mention
Classified
Sep 30,
2017
Dec 31,
2016
Sep 30,
2017
Dec 31,
2016
Sep 30,
2017
Dec 31,
2016
Commercial:
Mortgages
$1,079,485
$1,065,358
$—
$776
$6,050
$8,052
Construction & development
126,257
121,371
—
—
—
—
Commercial & industrial
567,113
559,416
10,885
8,938
10,326
7,755
Total commercial loans
$1,772,855
$1,746,145
$10,885
$9,714
$16,376
$15,807
Residential and Consumer
The residential and consumer portfolios are monitored on an ongoing basis by the Corporation using delinquency information and loan type as credit quality indicators. These credit quality indicators are assessed on an aggregate basis in these relatively homogeneous portfolios. For non-impaired loans, the Corporation assigns loss allocation factors to each respective loan type.
Various other techniques are utilized to monitor indicators of credit deterioration in the portfolios of residential real estate mortgages and home equity lines and loans. Among these techniques is the periodic tracking of loans with an updated FICO score and an estimated loan to value (“LTV”) ratio. LTV ratio is determined via statistical modeling analyses. The indicated LTV levels are estimated based on such factors as the location, the original LTV ratio, and the date of origination of the loan
-
21
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
and do not reflect actual appraisal amounts. The results of these analyses and other loan review procedures are taken into consideration in the determination of loss allocation factors for residential mortgage and home equity consumer credits.
The following table presents the residential and consumer loan portfolios, segregated by category of credit quality indicator:
(Dollars in thousands)
Current and Under 90 Days Past Due
Over 90 Days
Past Due
Sep 30,
2017
Dec 31,
2016
Sep 30,
2017
Dec 31,
2016
Residential Real Estate:
Accruing mortgages
$1,159,462
$1,083,088
$—
$—
Nonaccrual mortgages
7,175
5,543
4,524
6,193
Homeowner construction
24,376
27,924
—
—
Total residential loans
$1,191,013
$1,116,555
$4,524
$6,193
Consumer:
Home equity lines
$259,880
$264,200
$—
$—
Home equity loans
34,720
36,614
57
658
Other
32,753
38,375
15
110
Total consumer loans
$327,353
$339,189
$72
$768
(6) Allowance for Loan Losses
The allowance for loan losses is management’s best estimate of inherent risk of loss in the loan portfolio as of the balance sheet date. The Corporation uses a methodology to systematically measure the amount of estimated loan loss exposure inherent in the loan portfolio for purposes of establishing a sufficient allowance for loan losses. The methodology includes: (1) the identification of loss allocations for individual loans deemed to be impaired and (2) the application of loss allocation factors for non-impaired loans based on historical loss experience and estimated loss emergence period, with adjustments for various exposures that management believes are not adequately represented by historical loss experience.
The following table presents the activity in the allowance for loan losses for the
three months ended
September 30, 2017
:
(Dollars in thousands)
Commercial
Mortgages
Construction
C&I (1)
Total Commercial
Residential
Consumer
Total
Beginning Balance
$10,735
$1,200
$7,067
$19,002
$5,369
$2,291
$26,662
Charge-offs
(535
)
—
(122
)
(657
)
—
(37
)
(694
)
Recoveries
—
—
8
8
1
31
40
Provision
1,482
(95
)
(301
)
1,086
70
144
1,300
Ending Balance
$11,682
$1,105
$6,652
$19,439
$5,440
$2,429
$27,308
(1) Commercial & industrial loans.
-
22
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following table presents the activity in the allowance for loan losses for the
nine months ended
September 30, 2017
:
(Dollars in thousands)
Commercial
Mortgages
Construction
C&I (1)
Total Commercial
Residential
Consumer
Total
Beginning Balance
$9,971
$1,195
$6,992
$18,158
$5,252
$2,594
$26,004
Charge-offs
(935
)
—
(286
)
(1,221
)
(32
)
(162
)
(1,415
)
Recoveries
82
—
162
244
29
46
319
Provision
2,564
(90
)
(216
)
2,258
191
(49
)
2,400
Ending Balance
$11,682
$1,105
$6,652
$19,439
$5,440
$2,429
$27,308
(1) Commercial & industrial loans.
The following table presents the activity in the allowance for loan losses for the
three months ended
September 30, 2016
:
(Dollars in thousands)
Commercial
Mortgages
Construction
C&I (1)
Total Commercial
Residential
Consumer
Total
Beginning Balance
$10,413
$904
$6,520
$17,837
$5,469
$2,520
$25,826
Charge-offs
(1,940
)
—
(3
)
(1,943
)
(52
)
(60
)
(2,055
)
Recoveries
4
—
46
50
5
23
78
Provision
1,981
78
(59
)
2,000
(21
)
(179
)
1,800
Ending Balance
$10,458
$982
$6,504
$17,944
$5,401
$2,304
$25,649
(1) Commercial & industrial loans.
The following table presents the activity in the allowance for loan losses for the
nine months ended
September 30, 2016
:
(Dollars in thousands)
Commercial
Mortgages
Construction
C&I (1)
Total Commercial
Residential
Consumer
Total
Beginning Balance
$9,140
$1,758
$8,202
$19,100
$5,460
$2,509
$27,069
Charge-offs
(3,271
)
—
(757
)
(4,028
)
(192
)
(170
)
(4,390
)
Recoveries
21
—
134
155
9
56
220
Provision
4,568
(776
)
(1,075
)
2,717
124
(91
)
2,750
Ending Balance
$10,458
$982
$6,504
$17,944
$5,401
$2,304
$25,649
(1) Commercial & industrial loans.
-
23
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following table presents the Corporation’s loan portfolio and associated allowance for loan loss by portfolio segment and by impairment methodology:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Loans
Related Allowance
Loans
Related Allowance
Loans Individually Evaluated for Impairment:
Commercial:
Mortgages
$6,659
$933
$9,776
$448
Construction & development
—
—
—
—
Commercial & industrial
5,791
48
7,098
3
Residential real estate
12,069
157
15,661
151
Consumer
628
7
1,280
4
Subtotal
25,147
1,145
33,815
606
Loans Collectively Evaluated for Impairment:
Commercial:
Mortgages
$1,078,876
$10,749
$1,064,410
$9,523
Construction & development
126,257
1,105
121,371
1,195
Commercial & industrial
582,533
6,604
569,011
6,989
Residential real estate
1,183,468
5,283
1,107,087
5,101
Consumer
326,797
2,422
338,677
2,590
Subtotal
3,297,931
26,163
3,200,556
25,398
Total
$3,323,078
$27,308
$3,234,371
$26,004
-
24
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(7) Goodwill
The following table presents the carrying value of goodwill at the reporting unit (or business segment) level:
(Dollars in thousands)
Commercial Banking
Wealth Management Services
Total
Balance at December 31, 2016
$22,591
$41,468
$64,059
Impairment
—
(150
)
(150
)
Balance at September 30, 2017
$22,591
$41,318
$63,909
The balance of goodwill in the Commercial Banking segment arose from the acquisition of First Financial Corp. in 2002. The balance of goodwill in the Wealth Management Services segment arose from the 2005 acquisition of Weston Financial Group, Inc. (“Weston Financial”) and its broker-dealer and insurance agency subsidiaries, as well as the 2015 acquisition of Halsey Associates, Inc. (“Halsey”).
As the result of a decision that will reduce the business activities of WSC, Weston Financial’s broker-dealer subsidiary that conducts mutual fund and variable annuity transactions, primarily for Weston Financial clients, the carrying value of WSC’s goodwill was assessed for impairment during the second quarter of
2017
. As a result of management’s assessment, an impairment charge of
$150 thousand
was recognized in the second quarter of
2017
and classified in other expenses in the Unaudited Consolidated Statements of Income.
(8) Borrowings
Federal Home Loan Bank Advances
Advances payable to the FHLBB amounted to
$814.0 million
and
$848.9 million
, respectively, at
September 30, 2017
and
December 31,
2016
.
The following table presents maturities and weighted average interest rates on FHLBB advances outstanding as of
September 30,
2017
:
(Dollars in thousands)
Total Outstanding
Weighted
Average Rate
October 1, 2017 to December 31, 2017
$315,189
1.37
%
2018
168,134
1.32
2019
137,258
1.62
2020
72,033
1.90
2021
51,222
2.43
2022 and thereafter
70,209
3.34
Balance at September 30, 2017
$814,045
1.75
%
As of
September 30, 2017
and
December 31, 2016
, the Bank had access to a
$40.0 million
unused line of credit with the FHLBB and also had remaining available borrowing capacity of
$420.1 million
and
$594.5 million
, respectively. The Bank pledges certain qualified investment securities and loans as collateral to the FHLBB.
-
25
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(9) Shareholders’ Equity
Regulatory Capital Requirements
Capital levels at both
September 30, 2017
and
December 31, 2016
exceeded the regulatory minimum levels to be considered “well-capitalized.”
The following table presents the Corporation’s and the Bank’s actual capital amounts and ratios, as well as the corresponding minimum and well capitalized regulatory amounts and ratios that were in effect during the respective periods:
(Dollars in thousands)
Actual
For Capital Adequacy Purposes
To Be “Well Capitalized” Under Prompt Corrective Action Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
September 30, 2017
Total Capital (to Risk-Weighted Assets):
Corporation
$411,531
12.53
%
$262,717
8.00
%
N/A
N/A
Bank
410,366
12.50
262,680
8.00
$328,350
10.00
%
Tier 1 Capital (to Risk-Weighted Assets):
Corporation
383,956
11.69
197,038
6.00
N/A
N/A
Bank
382,791
11.66
197,010
6.00
262,680
8.00
Common Equity Tier 1 Capital (to Risk-Weighted Assets):
Corporation
361,958
11.02
147,778
4.50
N/A
N/A
Bank
382,791
11.66
147,758
4.50
213,428
6.50
Tier 1 Capital (to Average Assets): (1)
Corporation
383,956
8.83
173,991
4.00
N/A
N/A
Bank
382,791
8.80
173,948
4.00
217,434
5.00
December 31, 2016
Total Capital (to Risk-Weighted Assets):
Corporation
390,867
12.26
255,093
8.00
N/A
N/A
Bank
389,840
12.23
255,050
8.00
318,813
10.00
Tier 1 Capital (to Risk-Weighted Assets):
Corporation
364,655
11.44
191,320
6.00
N/A
N/A
Bank
363,628
11.41
191,288
6.00
255,050
8.00
Common Equity Tier 1 Capital (to Risk-Weighted Assets):
Corporation
342,656
10.75
143,490
4.50
N/A
N/A
Bank
363,628
11.41
143,466
4.50
207,228
6.50
Tier 1 Capital (to Average Assets): (1)
Corporation
364,655
8.67
168,271
4.00
N/A
N/A
Bank
363,628
8.65
168,207
4.00
210,259
5.00
(1)
Leverage ratio.
In addition to the minimum regulatory capital required for capital adequacy purposes included in the table above, the Corporation is required to maintain a minimum Capital Conservation Buffer, in the form of common equity, in order to avoid restrictions on capital distributions and discretionary bonuses. The required amount of the Capital Conservation Buffer was 0.625% on January 1, 2016 and 1.25% on January 1, 2017. The Capital Conservation Buffer will increase by 0.625% each year until it reaches 2.5% on January 1, 2019.
-
26
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(10) Derivative Financial Instruments
The Corporation’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Corporation’s known or expected cash receipts and its known or expected cash payments principally to manage the Corporation’s interest rate risk. Additionally, the Corporation enters into interest rate derivatives to accommodate the business requirements of its customers. All derivatives are recognized as either assets or liabilities on the balance sheet and are measured at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and resulting designation.
Interest Rate Risk Management Agreements
Interest rate risk management agreements, such as swaps, caps and floors, are used from time to time as part of the Corporation’s interest rate risk management strategy. Interest rate swaps are agreements in which the Corporation and another party agree to exchange interest payments (e.g., fixed-rate for variable-rate payments) computed on a notional principal amount. Interest rate caps and floors represent options purchased by the Corporation to manage the interest rate paid throughout the term of the option contract. The credit risk associated with these transactions is the risk of default by the counterparty. To minimize this risk, the Corporation enters into interest rate agreements only with highly rated counterparties that management believes to be creditworthy. The notional amounts of these agreements do not represent amounts exchanged by the parties and, thus, are not a measure of the potential loss exposure.
Cash Flow Hedging Instruments
As of
September 30, 2017
and
December 31, 2016
, the Bancorp had
two
interest rate caps with a total notional amount of
$22.7 million
that were designated as cash flow hedges to hedge the interest rate risk associated with our variable rate junior subordinated debentures. For both interest rate caps, the Bancorp obtained the right to receive the difference between 3-month LIBOR and a
4.5%
strike. The caps mature in 2020.
As of
September 30, 2017
and
December 31, 2016
, the Bank had
two
interest rate swap contracts with a total notional amount of
$60.0 million
that were designated as cash flow hedges to hedge the interest rate risk associated with short-term variable rate FHLB advances. The interest rate swaps mature in 2021 and 2023.
During the second quarter of
2017
, the Bank executed
three
interest rate floor contracts with a total notional amount of
$300.0 million
that were designated as cash flow hedges to hedge the interest rate risk associated with a pool of variable rate commercial loans. The Bank obtained the right to receive the difference between 1-month LIBOR and a
1.0%
strike for each of the interest rate floors. The floors mature in 2020.
The effective portion of the changes in fair value of derivatives designated as cash flow hedges is recorded in other comprehensive income and subsequently reclassified to earnings when gains or losses are realized. The ineffective portion of changes in fair value of the derivatives is recognized directly in earnings. For the
three and nine months ended
September 30, 2017
and
2016
, there was no ineffectiveness recorded in earnings.
Loan Related Derivative Contracts
Interest Rate Swap Contracts with Customers
The Corporation has entered into interest rate swap contracts to help commercial loan borrowers manage their interest rate risk. The interest rate swap contracts with commercial loan borrowers allow them to convert floating-rate loan payments to fixed-rate loan payments. When we enter into an interest rate swap contract with a commercial loan borrower, we simultaneously enter into a “mirror” swap contract with a third party. The third party exchanges the client’s fixed-rate loan payments for floating-rate loan payments. We retain the risk that is associated with the potential failure of counterparties and the risk inherent in originating loans. As of
September 30, 2017
and
December 31, 2016
, Washington Trust had interest rate swap contracts with
commercial loan borrowers with notional amounts of
$539.1 million
and $
428.7 million
, respectively, and equal amounts of “mirror” swap contracts with third-party financial institutions. These derivatives are not designated as hedges and therefore, changes in fair value are recognized in earnings.
Risk Participation Agreements
The Corporation has entered into risk participation agreements with other banks participating in commercial loan arrangements. Participating banks guarantee the performance on borrower-related interest rate swap contracts. These derivatives are not designated as hedges and therefore, changes in fair value are recognized in earnings.
-
27
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Under a risk participation-out agreement, a derivative asset, the Corporation participates out a portion of the credit risk associated with the interest rate swap position executed with the commercial borrower for a fee paid to the participating bank. Under a risk participation-in agreement, a derivative liability, the Corporation assumes, or participates in, a portion of the credit risk associated with the interest rate swap position with the commercial borrower for a fee received from the other bank.
At
September 30, 2017
and
December 31, 2016
, the notional amounts of risk participation-out agreements were
$52.7 million
and
$38.3 million
, respectively. The notional amounts of risk participation-in agreements were
$32.3 million
and
$28.5 million
, respectively, at
September 30, 2017
and
December 31,
2016
.
Loan Commitments
Interest rate lock commitments are extended to borrowers and relate to the origination of residential real estate mortgage loans held for sale. To mitigate the interest rate risk inherent in these rate locks, as well as closed residential real estate mortgage loans held for sale, forward commitments are established to sell individual residential real estate mortgage loans. Both interest rate lock commitments and commitments to sell residential real estate mortgage loans are derivative financial instruments, but do not meet criteria for hedge accounting and, as such the changes in fair value of these commitments are reflected in earnings. The Corporation has elected to carry certain closed residential real estate mortgage loans held for sale at fair value, as changes in fair value in these loans held for sale generally offset changes in interest rate lock and forward sale commitments.
The following table presents the fair values of derivative instruments in the Corporation’s Unaudited Consolidated Balance Sheets:
(Dollars in thousands)
Asset Derivatives
Liability Derivatives
Fair Value
Fair Value
Balance Sheet Location
Sep 30, 2017
Dec 31, 2016
Balance Sheet Location
Sep 30, 2017
Dec 31, 2016
Derivatives Designated as Cash Flow Hedging Instruments:
Interest rate risk management contracts:
Interest rate swaps
Other assets
$—
$—
Other liabilities
$418
$378
Interest rate caps
Other assets
31
134
Other liabilities
—
—
Interest rate floors
Other assets
252
—
Other liabilities
—
—
Derivatives not Designated as Hedging Instruments:
Forward loan commitments:
Interest rate lock commitments
Other assets
1,712
1,133
Other liabilities
28
88
Commitments to sell mortgage loans
Other assets
28
279
Other liabilities
2,419
1,349
Loan related derivative contracts:
Interest rate swaps with customers
Other assets
3,269
2,036
Other liabilities
—
—
Mirror swaps with counterparties
Other assets
—
—
Other liabilities
3,456
2,228
Risk participation agreements
Other assets
—
—
Other liabilities
—
—
Total
$5,292
$3,582
$6,321
$4,043
-
28
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following tables present the effect of derivative instruments in the Corporation’s Unaudited Consolidated Statements of Income and Changes in Shareholders’ Equity:
(Dollars in thousands)
Amount of Gain (Loss) Recognized in
Other Comprehensive Income
(Effective Portion)
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Derivatives Designated as Cash Flow Hedging Instruments:
Interest rate risk management contracts:
Interest rate swaps
$74
$—
($26
)
$—
Interest rate caps
(7
)
(4
)
(64
)
(94
)
Interest rate floors
(80
)
—
(274
)
—
Total
($13
)
($4
)
($364
)
($94
)
(Dollars in thousands)
Amount of Gain (Loss) Recognized in Income on Derivatives
Amount of Gain (Loss) Recognized in Income on Derivatives
Three months
Nine months
Periods ended September 30,
Statement of Income Location
2017
2016
2017
2016
Derivatives not Designated as Hedging Instruments:
Forward loan commitments:
Interest rate lock commitments
Mortgage banking revenues
$32
$641
$639
$2,387
Commitments to sell mortgage loans
Mortgage banking revenues
59
(665
)
(1,321
)
(2,845
)
Customer related derivative contracts:
Interest rate swaps with customers
Loan related derivative income
1,917
32
5,583
17,064
Mirror swaps with counterparties
Loan related derivative income
(505
)
1,250
(2,578
)
(14,527
)
Risk participation agreements
Loan related derivative income
40
(104
)
(261
)
(206
)
Total
$1,543
$1,154
$2,062
$1,873
-
29
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(11) Balance Sheet Offsetting
For interest rate risk management contracts and loan-related derivative contracts, the Corporation records derivative assets and derivative liabilities on a net basis. The interest rate risk management contracts and loan-related derivative contracts with counterparties are subject to master netting agreements. The following tables present the Corporation’s derivative asset and derivative liability positions and the effect of netting arrangements on the Unaudited Consolidated Balance Sheets:
(Dollars in thousands)
Gross Derivative Positions
Offsetting Derivative Positions
Net Amounts Presented in Balance Sheet
Cash Collateral Pledged
Net Amount
September 30, 2017
Derivative Assets:
Interest rate risk management contracts:
Interest rate caps
$31
$—
$31
$—
$31
Interest rate floors
252
—
252
—
252
Loan-related derivative contracts:
Interest rate swaps with customers
5,425
2,156
3,269
—
3,269
Mirror swaps with counterparties
2,061
2,061
—
—
—
Total
$7,769
$4,217
$3,552
$—
$3,552
Derivative Liabilities:
Interest rate risk management contracts:
Interest rate swaps
$418
$—
$418
$418
$—
Loan-related derivative contracts:
Interest rate swaps with customers
2,156
2,156
—
—
—
Mirror swaps with counterparties
5,517
2,061
3,456
3,456
—
Total
$8,091
$4,217
$3,874
$3,874
$—
(Dollars in thousands)
Gross Derivative Positions
Offsetting Derivative Positions
Net Amounts Presented in Balance Sheet
Cash Collateral Pledged
Net Amount
December 31, 2016
Derivative Assets:
Interest rate risk management contracts:
Interest rate caps
$134
$—
$134
$—
$134
Loan-related derivative contracts:
Interest rate swaps with customers
4,920
2,884
2,036
—
2,036
Mirror swaps with counterparties
2,758
2,758
—
—
—
Total
$7,812
$5,642
$2,170
$—
$2,170
Derivative Liabilities:
Interest rate risk management contracts:
Interest rate swaps
$378
$—
$378
$133
$245
Loan-related derivative contracts:
Interest rate swaps with customers
2,884
2,884
—
—
—
Mirror swaps with counterparties
4,986
2,758
2,228
1,295
933
Total
$8,248
$5,642
$2,606
$1,428
$1,178
-
30
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
As of
September 30, 2017
and
December 31, 2016
, Washington Trust pledged collateral to derivative counterparties in the form of cash totaling
$3.9 million
and
$1.4 million
, respectively. Washington Trust may need to post additional collateral in the future in proportion to potential increases in unrealized loss positions.
(12) Fair Value Measurements
The Corporation uses fair value measurements to record fair value adjustments on certain assets and liabilities and to determine fair value disclosures. As of
September 30, 2017
and
December 31, 2016
,
securities available for sale, residential real estate mortgage loans held for sale, derivatives and the contingent consideration liability are recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as collateral dependent impaired loans, property acquired through foreclosure or repossession and mortgage servicing rights. These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write-downs of individual assets.
Fair value is a market-based measurement, not an entity-specific measurement. Fair value measurements are determined based on the assumptions the market participants would use in pricing the asset or liability. In addition, GAAP specifies a hierarchy of valuation techniques based on whether the types of valuation information (“inputs”) are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Corporation’s market assumptions. These two types of inputs have created the following fair value hierarchy:
•
Level 1 – Quoted prices for
identical
assets or liabilities in active markets.
•
Level 2 – Quoted prices for
similar
assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.
•
Level 3 – Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are
unobservable
in the markets and which reflect the Corporation’s market assumptions.
Fair Value Option Election
GAAP allows for the irrevocable option to elect fair value accounting for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. The Corporation has elected the fair value option for residential real estate mortgage loans held for sale to better match changes in fair value of the loans with changes in the fair value of the derivative loan sale contracts used to economically hedge them.
The aggregate principal amount of the residential real estate mortgage loans held for sale that were recorded at fair value was
$27.8 million
and
$29.4 million
, respectively, at
September 30, 2017
and
December 31, 2016
. The aggregate fair value of these loans as of the same dates was
$28.5 million
and
$29.4 million
, respectively. As of
September 30, 2017
and
December 31, 2016
, the aggregate fair value of residential real estate mortgage loans held for sale exceeded the aggregate principal amount by
$733 thousand
and
$40 thousand
, respectively.
There were no residential real estate mortgage loans held for sale 90 days or more past due as of
September 30, 2017
and
December 31, 2016
.
The following table presents the changes in fair value related to mortgage loans held for sale, interest rate lock commitments and commitments to sell residential real estate mortgage loans, for which the fair value option was elected. Changes in fair values are reported as a component of mortgage banking revenues in the Unaudited Consolidated Statements of Income.
(Dollars in thousands)
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Mortgage loans held for sale
($81
)
$117
$693
$612
Interest rate lock commitments
32
641
639
2,387
Commitments to sell mortgage loans
59
(665
)
(1,321
)
(2,845
)
Total changes in fair value
$10
$93
$11
$154
-
31
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Valuation Techniques
Securities
Securities available for sale are recorded at fair value on a recurring basis. When available, the Corporation uses quoted market prices to determine the fair value of securities; such items are classified as Level 1.
There were no Level 1 securities held at
September 30, 2017
and
December 31, 2016
.
Level 2 securities include debt securities with quoted prices, which are traded less frequently than exchange-traded instruments. The fair value of these securities is determined using matrix pricing with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category includes obligations of U.S. government agencies and U.S. government-sponsored enterprises, including mortgage-backed securities, obligations of states and political subdivisions, individual name issuer trust preferred debt securities and corporate bonds.
Securities not actively traded whose fair value is determined through the use of cash flows utilizing inputs that are unobservable are classified as Level 3.
There were no Level 3 securities held at
September 30, 2017
and
December 31, 2016
.
Mortgage Loans Held for Sale
The fair value of mortgage loans held for sale is estimated based on current market prices for similar loans in the secondary market and therefore are classified as Level 2 assets.
Collateral Dependent Impaired Loans
The fair value of collateral dependent loans that are deemed to be impaired is determined based upon the fair value of the underlying collateral. Such collateral primarily consists of real estate and, to a lesser extent, other business assets. For collateral dependent loans for which repayment is dependent on the sale of the collateral, management adjusts the fair value for estimated costs to sell. For collateral dependent loans for which repayment is dependent on the operation of the collateral, such as accruing troubled debt restructured loans, estimated costs to sell are not incorporated into the measurement. Management may also adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values resulting from its knowledge of the property. Internal valuations are utilized to determine the fair value of other business assets. Collateral dependent impaired loans are categorized as Level 3.
Property Acquired Through Foreclosure or Repossession
Property acquired through foreclosure or repossession included in other assets in the Unaudited Consolidated Balance Sheets is adjusted to fair value less costs to sell upon transfer out of loans through a charge to allowance for loan losses. Subsequently, it is carried at the lower of carrying value or fair value less costs to sell. Such subsequent valuation charges are charged through earnings. Fair value is generally based upon appraised values of the collateral. Management may adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values for unobservable factors resulting from its knowledge of the property, and such property is categorized as Level 3.
Derivatives
Interest rate swap, cap and floor contracts are traded in over-the-counter markets where quoted market prices are not readily available. Fair value measurements are determined using independent pricing models that utilize primarily market observable inputs, such as swap rates of different maturities and LIBOR rates. The Corporation also evaluates the credit risk of its counterparties as well as that of the Corporation. Accordingly, Washington Trust considers factors such as the likelihood of default by the Corporation and its counterparties, its net exposures and remaining contractual life, among other factors, in determining if any fair value adjustments related to credit risk are required. Counterparty exposure is evaluated by netting positions that are subject to master netting agreements, as well as considering the amount of collateral securing the position. Although the Corporation has determined that the majority of the inputs used to value its interest rate swap, cap and floor contracts fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with interest rate contracts and risk participation agreements utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Corporation and its counterparties.
However, as of
September 30, 2017
and
December 31, 2016
,
the Corporation has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Corporation has classified its derivative valuations in their entirety as Level 2.
Fair value measurements of forward loan commitments (interest rate lock commitments and commitments to sell residential real estate mortgages) are estimated based on current market prices for similar assets in the secondary market and therefore are classified as Level 2 assets.
-
32
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Contingent Consideration Liability
A contingent consideration liability was recognized upon the completion of the Halsey acquisition on August 1, 2015 and represents the estimated present value of future earn-outs to be paid based on the future revenue growth of the acquired business during the
5
-year period following the acquisition.
The fair value measurement is based upon unobservable inputs, therefore, the contingent liability is classified within Level 3 of the fair value hierarchy. The unobservable inputs include probability estimates regarding the likelihood of achieving revenue growth targets and the discount rates utilized the discounted cash flow calculations applied to the estimates earn-outs to be paid.
The discount rates used ranged from
3%
to
4%
. The contingent consideration liability is remeasured to fair value at each reporting period taking into consideration changes in those unobservable inputs. Changes in the fair value of the contingent consideration liability are included in noninterest expenses in the Unaudited Consolidated Statements of Income.
The fair value of the contingency represents the estimated price to transfer the liability between market participants at the measurement date under current market conditions.
Items Recorded at Fair Value on a Recurring Basis
The following tables present the balances of assets and liabilities reported at fair value on a recurring basis:
(Dollars in thousands)
Total
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
September 30, 2017
Assets:
Securities available for sale:
Obligations of U.S. government-sponsored enterprises
$119,125
$—
$119,125
$—
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
561,670
—
561,670
—
Obligations of states and political subdivisions
3,163
—
3,163
—
Individual name issuer trust preferred debt securities
26,388
—
26,388
—
Corporate bonds
4,009
—
4,009
—
Mortgage loans held for sale
28,484
—
28,484
—
Derivative assets
5,292
—
5,292
—
Total assets at fair value on a recurring basis
$748,131
$—
$748,131
$—
Liabilities:
Derivative liabilities
$6,321
$—
$6,321
$—
Contingent consideration liability (1)
1,737
—
—
1,737
Total liabilities at fair value on a recurring basis
$8,058
$—
$6,321
$1,737
(1)
The contingent consideration liability is included in other liabilities in the Unaudited Consolidated Balance Sheets.
-
33
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(Dollars in thousands)
Total
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
December 31, 2016
Assets:
Securities available for sale:
Obligations of U.S. government-sponsored enterprises
$108,440
$—
$108,440
$—
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
588,085
—
588,085
—
Obligations of states and political subdivisions
14,485
—
14,485
—
Individual name issuer trust preferred debt securities
26,736
—
26,736
—
Corporate bonds
2,166
—
2,166
—
Mortgage loans held for sale
29,434
—
29,434
—
Derivative assets
3,582
—
3,582
—
Total assets at fair value on a recurring basis
$772,928
$—
$772,928
$—
Liabilities:
Derivative liabilities
$4,043
$—
$4,043
$—
Contingent consideration liability (1)
2,047
—
—
2,047
Total liabilities at fair value on a recurring basis
$6,090
$—
$4,043
$2,047
(1)
The contingent consideration liability is included in other liabilities in the Unaudited Consolidated Balance Sheets.
It is the Corporation’s policy to review and reflect transfers between Levels as of the financial statement reporting date. During the
nine months ended
September 30, 2017
and
2016
, there were no transfers in and/or out of Level 1, 2 or 3.
The following table presents the change in the contingent consideration liability, a Level 3 liability measured at fair value on a recurring basis, during the periods indicated:
(Dollars in thousands)
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Balance at beginning of period
$1,737
$2,986
$2,047
$2,945
Change in fair value
—
(939
)
(310
)
(898
)
Payments
—
—
—
—
Balance at end of period
$1,737
$2,047
$1,737
$2,047
-
34
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Items Recorded at Fair Value on a Nonrecurring Basis
The following table presents the carrying value of assets held at
September 30, 2017
, which were written down to fair value during the
nine months ended
September 30, 2017
:
(Dollars in thousands)
Total
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Assets:
Collateral dependent impaired loans
$3,406
$—
$—
$3,406
Property acquired through foreclosure or repossession
1,038
—
—
1,038
Total assets at fair value on a nonrecurring basis
$4,444
$—
$—
$4,444
The allowance for loan losses on collateral dependent impaired loans amounted to
$710 thousand
at
September 30, 2017
.
The following table presents the carrying value of assets held at
December 31, 2016
, which were written down to fair value during the
year ended December 31, 2016
:
(Dollars in thousands)
Total
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Assets:
Collateral dependent impaired loans
$3,828
$—
$—
$3,828
Property acquired through foreclosure or repossession
605
—
—
605
Total assets at fair value on a nonrecurring basis
$4,433
$—
$—
$4,433
The allowance for loan losses on collateral dependent impaired loans amounted to
$469 thousand
at
December 31, 2016
.
The following tables present valuation techniques and unobservable inputs for assets measured at fair value on a nonrecurring basis for which the Corporation has utilized Level 3 inputs to determine fair value:
(Dollars in thousands)
Fair Value
Valuation Technique
Unobservable Input
Range of Inputs Utilized
(Weighted Average)
September 30, 2017
Collateral dependent impaired loans
$3,406
Appraisals of collateral
Discount for costs to sell
0% - 25% (15%)
Appraisal adjustments (1)
0% - 15% (1%)
Property acquired through foreclosure or repossession
$1,038
Appraisals of collateral
Discount for costs to sell
10% - 12% (11%)
Appraisal adjustments (1)
8% - 53% (15%)
(1)
Management may adjust appraisal values to reflect market value declines or other discounts resulting from its knowledge of the property.
-
35
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(Dollars in thousands)
Fair Value
Valuation Technique
Unobservable Input
Range of Inputs Utilized
(Weighted Average)
December 31, 2016
Collateral dependent impaired loans
$3,828
Appraisals of collateral
Discount for costs to sell
10% - 20% (15%)
Appraisal adjustments (1)
0% - 10% (9%)
Property acquired through foreclosure or repossession
$605
Appraisals of collateral
Discount for costs to sell
10% - 12% (11%)
Appraisal adjustments (1)
6% - 50% (24%)
(1)
Management may adjust appraisal values to reflect market value declines or other discounts resulting from its knowledge of the property.
Valuation of Other Financial Instruments
The methodologies for estimating the fair value of financial instruments that are measured at fair value on a recurring or nonrecurring basis are discussed above. The methodologies for other financial instruments are discussed below.
Loans
Fair values are estimated for categories of loans with similar financial characteristics. Loans are segregated by type and are then further segmented into fixed-rate and adjustable-rate interest terms to determine their fair value. The fair value of fixed-rate commercial and consumer loans is calculated by discounting scheduled cash flows through the estimated maturity of the loan using interest rates offered at the measurement date that reflect the credit and interest rate risk inherent in the loan. The estimate of maturity is based on the Corporation’s historical repayment experience. For residential mortgages, fair value is estimated by using market prices for sales of similar loans on the secondary market. The fair value of floating rate commercial and consumer loans approximates carrying value. Fair value for impaired loans is estimated using a discounted cash flow method based upon the loan’s contractual effective interest rate, or at the loan’s observable market price, or if the loan is collateral dependent, at the fair value of the collateral. Loans are classified within Level 3 of the fair value hierarchy.
Time Deposits
The discounted values of cash flows using the rates currently offered for deposits of similar remaining maturities were used to estimate the fair value of time deposits. Time deposits are classified within Level 2 of the fair value hierarchy.
Federal Home Loan Bank Advances
Rates currently available to the Corporation for advances with similar terms and remaining maturities are used to estimate fair value of existing advances. FHLBB advances are categorized as Level 2.
Junior Subordinated Debentures
The fair value of the junior subordinated debentures is estimated using rates currently available to the Corporation for debentures with similar terms and maturities. Junior subordinated debentures are categorized as Level 2.
-
36
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following tables present the carrying amount, estimated fair value and placement in the fair value hierarchy of the Corporation’s financial instruments. The tables exclude financial instruments for which the carrying value approximates fair value. Financial assets for which the fair value approximates carrying value include cash and cash equivalents, FHLBB stock, accrued interest receivable and bank-owned life insurance. Financial liabilities for which the fair value approximates carrying value include non-maturity deposits and accrued interest payable.
(Dollars in thousands)
September 30, 2017
Carrying Amount
Total
Fair Value
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Financial Assets:
Securities held to maturity
$13,241
$13,537
$—
$13,537
$—
Loans, net of allowance for loan losses
3,295,770
3,328,953
—
—
3,328,953
Financial Liabilities:
Time deposits
$1,002,941
$1,006,263
$—
$1,006,263
$—
FHLBB advances
814,045
819,827
—
819,827
—
Junior subordinated debentures
22,681
17,952
—
17,952
—
(Dollars in thousands)
December 31, 2016
Carrying Amount
Total
Fair Value
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Financial Assets:
Securities held to maturity
$15,633
$15,920
$—
$15,920
$—
Loans, net of allowance for loan losses
3,208,367
3,218,651
—
—
3,218,651
Financial Liabilities:
Time deposits
$961,613
$962,374
$—
$962,374
$—
FHLBB advances
848,930
852,888
—
852,888
—
Junior subordinated debentures
22,681
16,970
—
16,970
—
(13) Defined Benefit Pension Plans
The Corporation maintains a tax-qualified defined benefit pension plan for the benefit of certain eligible employees who were hired prior to October 1, 2007. The Corporation also has non-qualified retirement plans to provide supplemental retirement benefits to certain employees, as defined in the plans. The defined benefit pension plans were previously amended to freeze benefit accruals after a
10
-year transition period ending in December 2023.
The defined benefit pension plan is funded on a current basis, in compliance with the requirements of ERISA.
The non-qualified retirement plans provide for the designation of assets in rabbi trusts. Securities available for sale and other short-term investments designated for this purpose, with the carrying value of
$11.3 million
and
$11.7 million
are included in the Consolidated Balance Sheets at
September 30, 2017
and
December 31, 2016
, respectively.
-
37
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The composition of net periodic benefit cost was as follows:
(Dollars in thousands)
Qualified Pension Plan
Non-Qualified Retirement Plans
Three months
Nine months
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
2017
2016
2017
2016
Net Periodic Benefit Cost:
Service cost
$537
$537
$1,611
$1,611
$32
$30
$97
$91
Interest cost
669
644
2,005
1,932
107
108
321
324
Expected return on plan assets
(1,236
)
(1,158
)
(3,707
)
(3,475
)
—
—
—
—
Amortization of prior service (credit) cost
(6
)
(6
)
(17
)
(17
)
—
—
—
—
Recognized net actuarial loss
279
207
836
621
76
62
269
185
Net periodic benefit cost
$243
$224
$728
$672
$215
$200
$687
$600
The following table presents the measurement date and weighted-average assumptions used to determine net periodic benefit cost:
Qualified Pension Plan
Non-Qualified Retirement Plans
For the nine months ended September 30,
2017
2016
2017
2016
Measurement date
Dec 31, 2016
Dec 31, 2015
Dec 31, 2016
Dec 31, 2015
Equivalent single discount rate for benefit obligations
4.18%
4.48%
3.96%
4.19%
Equivalent single discount rate for service cost
4.29
4.63
4.25
4.59
Equivalent single discount rate for interest cost
3.73
3.88
3.36
3.44
Expected long-term return on plan assets
6.75
6.75
N/A
N/A
Rate of compensation increase
3.75
3.75
3.75
3.75
-
38
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(14) Share-Based Compensation Arrangements
During the
nine months ended
September 30, 2017
, the Corporation granted equity awards, which included performance share awards and nonvested share unit awards.
The performance share awards granted to certain executive officers provides them with the opportunity to earn shares of common stock of the Corporation. The performance share awards were valued at fair market value as of January 19, 2017 (the award date), or
$51.85
, and will be earned over a
3
-year performance period. The number of shares earned will range from
zero
to
200%
of the target number of shares dependent upon the Corporation’s core return on equity and core earnings per share growth ranking compared to an industry peer group. The current assumption based on the most recent peer group information available results in shares earned at
144%
of the target, or
37,564
shares.
The Corporation granted to non-employee directors and a certain executive officer
7,900
nonvested share units, with
3
- to
5
-year cliff vesting. The weighted average grant date fair value of the nonvested share units was
$50.83
.
(15) Business Segments
Washington Trust segregates financial information in assessing its results among its Commercial Banking and Wealth Management Services operating segments. The amounts in the Corporate unit include activity not related to the segments.
Management uses certain methodologies to allocate income and expenses to the business lines. A funds transfer pricing (“FTP”) methodology is used to assign interest income and interest expense to each interest-earning asset and interest-bearing liability on a matched maturity funding basis. The matched maturity funding concept considers the origination date and the earlier of the maturity date or the repricing date of a financial instrument to assign an FTP rate for loans and deposits originated. Loans are assigned a FTP rate for funds used and deposits are assigned a FTP rate for funds provided. Certain indirect expenses are allocated to segments. These include support unit expenses such as technology, operations and other support functions.
Commercial Banking
The Commercial Banking segment includes commercial, residential and consumer lending activities; equity in earnings (losses) of unconsolidated investments in real estate limited partnerships; mortgage banking activities; deposit generation; cash management activities; and direct banking activities, which include the operation of ATMs, telephone and internet banking services and customer support and sales.
Wealth Management Services
Wealth Management Services includes investment management; financial planning; personal trust and estate services, including services as trustee, personal representative, custodian and guardian; and settlement of decedents’ estates. Institutional trust services are also provided, including fiduciary services.
Corporate
Corporate includes the Treasury Unit, which is responsible for managing the wholesale investment portfolio and wholesale funding needs. It also includes income from bank-owned life insurance, as well as administrative and executive expenses not allocated to the operating segments and the residual impact of methodology allocations such as funds transfer pricing offsets.
-
39
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following tables present the statement of operations and total assets for Washington Trust’s reportable segments:
(Dollars in thousands)
Commercial Banking
Wealth Management Services
Corporate
Consolidated Total
Three months ended September 30,
2017
2016
2017
2016
2017
2016
2017
2016
Net interest income (expense)
$24,795
$22,860
($48
)
($11
)
$5,312
$4,530
$30,059
$27,379
Provision for loan losses
1,300
1,800
—
—
—
—
1,300
1,800
Net interest income (expense) after provision for loan losses
23,495
21,060
(48
)
(11
)
5,312
4,530
28,759
25,579
Noninterest income
6,711
7,101
10,013
9,623
559
537
17,283
17,261
Noninterest expenses:
Depreciation and amortization expense
646
709
411
501
50
58
1,107
1,268
Other noninterest expenses (1)
15,834
14,759
6,810
5,584
3,003
3,039
25,647
23,382
Total noninterest expenses
16,480
15,468
7,221
6,085
3,053
3,097
26,754
24,650
Income before income taxes
13,726
12,693
2,744
3,527
2,818
1,970
19,288
18,190
Income tax expense
4,463
4,392
1,092
1,261
771
210
6,326
5,863
Net income
$9,263
$8,301
$1,652
$2,266
$2,047
$1,760
$12,962
$12,327
Total assets at period end
$3,486,783
$3,617,967
$63,600
$53,236
$918,847
$532,831
$4,469,230
$4,204,034
Expenditures for long-lived assets
890
424
25
280
22
58
937
762
(1)
Other noninterest expenses for the Wealth Management Services segment includes a
$939 thousand
benefit resulting from the reduction of a contingent consideration liability in the
three months ended
September 30, 2016
.
(Dollars in thousands)
Commercial Banking
Wealth Management Services
Corporate
Consolidated Total
Nine months ended September 30,
2017
2016
2017
2016
2017
2016
2017
2016
Net interest income (expense)
$72,985
$67,414
($120
)
($46
)
$15,777
$14,522
$88,642
$81,890
Provision for loan losses
2,400
2,750
—
—
—
—
2,400
2,750
Net interest income (expense) after provision for loan losses
70,585
64,664
(120
)
(46
)
15,777
14,522
86,242
79,140
Noninterest income
17,500
17,331
29,432
28,278
1,667
2,200
48,599
47,809
Noninterest expenses:
Depreciation and amortization expense
1,960
2,093
1,288
1,440
152
170
3,400
3,703
Other noninterest expenses (1)
45,764
43,788
20,106
19,084
9,076
9,555
74,946
72,427
Total noninterest expenses
47,724
45,881
21,394
20,524
9,228
9,725
78,346
76,130
Income before income taxes
40,361
36,114
7,918
7,708
8,216
6,997
56,495
50,819
Income tax expense
13,142
12,336
3,172
2,788
2,238
1,376
18,552
16,500
Net income
$27,219
$23,778
$4,746
$4,920
$5,978
$5,621
$37,943
$34,319
Total assets at period end
$3,486,783
$3,617,967
$63,600
$53,236
$918,847
$532,831
$4,469,230
$4,204,034
Expenditures for long-lived assets
1,640
1,779
368
468
176
361
2,184
2,608
(1)
For the
nine months ended
September 30, 2017
, other noninterest expenses for the Wealth Management Services segment includes a
$310 thousand
benefit resulting from the reduction of a contingent consideration liability and a
$150 thousand
goodwill impairment charge. For the
nine months ended
September 30, 2016
, other noninterest expenses for the Wealth Management Services segment includes a benefit of
$898 thousand
resulting from the reduction of a contingent consideration liability.
-
40
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(16) Other Comprehensive Income (Loss)
The following tables present the activity in other comprehensive income (loss):
Three months ended September 30,
2017
2016
(Dollars in thousands)
Pre-tax Amounts
Income Taxes
Net of Tax
Pre-tax Amounts
Income Taxes
Net of Tax
Securities available for sale:
Changes in fair value of securities available for sale
$1,736
$642
$1,094
($144
)
($53
)
($91
)
Net gains on securities reclassified into earnings
—
—
—
—
—
—
Net change in fair value of securities available for sale
$1,736
$642
$1,094
($144
)
($53
)
($91
)
Cash flow hedges:
Change in fair value of cash flow hedges
(237
)
(83
)
(154
)
(15
)
(11
)
(4
)
Net cash flow hedge losses reclassified into earnings
(1)
224
83
141
—
—
—
Net change in fair value of cash flow hedges
(13
)
—
(13
)
(15
)
(11
)
(4
)
Defined benefit plan obligations:
Defined benefit plan obligation adjustment
—
—
—
263
97
166
Amortization of net actuarial losses
(2)
355
134
221
—
—
—
Amortization of net prior service credits
(2)
(6
)
(2
)
(4
)
—
—
—
Net change in defined benefit plan obligations
349
132
217
263
97
166
Total other comprehensive income
$2,072
$774
$1,298
$104
$33
$71
(1)
The pre-tax amounts are included in interest expense on Federal Home Loan Bank advances, interest expense on junior subordinated debentures and interest and fees on loans in the Unaudited Consolidated Statements of Income.
(2)
The pre-tax amounts are included in salaries and employee benefits expense in the Unaudited Consolidated Statements of Income.
Nine months ended September 30,
2017
2016
(Dollars in thousands)
Pre-tax Amounts
Income Taxes
Net of Tax
Pre-tax Amounts
Income Taxes
Net of Tax
Securities available for sale:
Changes in fair value of securities available for sale
$5,274
$1,951
$3,323
$2,621
$970
$1,651
Net gains on securities reclassified into earnings
—
—
—
—
—
—
Net change in fair value of securities available for sale
$5,274
$1,951
$3,323
$2,621
$970
$1,651
Cash flow hedges:
Change in fair value of cash flow hedges
(1,064
)
(361
)
(703
)
(129
)
(35
)
(94
)
Net cash flow hedge losses reclassified into earnings
(1)
539
200
339
—
—
—
Net change in fair value of cash flow hedges
(525
)
(161
)
(364
)
(129
)
(35
)
(94
)
Defined benefit plan obligations:
Defined benefit plan obligation adjustment
(407
)
(150
)
(257
)
789
292
497
Amortization of net actuarial losses
(2)
1,105
411
694
—
—
—
Amortization of net prior service credits
(2)
(17
)
(7
)
(10
)
—
—
—
Net change in defined benefit plan obligations
681
254
427
789
292
497
Total other comprehensive income (loss)
$5,430
$2,044
$3,386
$3,281
$1,227
$2,054
(1)
The pre-tax amount is included in interest expense on Federal Home Loan Bank advances, interest expense on junior subordinated debentures and interest and fees on loans in the Unaudited Consolidated Statements of Income.
(2)
The pre-tax amounts are included in salaries and employee benefits expense in the Unaudited Consolidated Statements of Income.
-
41
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
The following tables present the changes in accumulated other comprehensive income (loss) by component, net of tax:
(Dollars in thousands)
Net Unrealized Gains (Losses) on Available For Sale Securities
Net Unrealized Losses on Cash Flow Hedges
Pension Benefit Adjustment
Total
Balance at December 31, 2016
($6,825
)
($300
)
($12,632
)
($19,757
)
Other comprehensive income (loss) before reclassifications
3,323
(703
)
—
2,620
Amounts reclassified from accumulated other comprehensive income
—
339
427
766
Net other comprehensive income (loss)
3,323
(364
)
427
3,386
Balance at September 30, 2017
($3,502
)
($664
)
($12,205
)
($16,371
)
(Dollars in thousands)
Net Unrealized Gains on Available For Sale Securities
Net Unrealized Losses on Cash Flow Hedges
Pension Benefit Adjustment
Total
Balance at December 31, 2015
$1,051
($43
)
($10,707
)
($9,699
)
Other comprehensive income (loss) before reclassifications
1,651
(94
)
—
1,557
Amounts reclassified from accumulated other comprehensive income
—
—
497
497
Net other comprehensive income (loss)
1,651
(94
)
497
2,054
Balance at September 30, 2016
$2,702
($137
)
($10,210
)
($7,645
)
-
42
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(17) Earnings Per Common Share
The following table presents the calculation of earnings per common share:
(Dollars and shares in thousands, except per share amounts)
Three Months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Earnings per common share - basic:
Net income
$12,962
$12,327
$37,943
$34,319
Less dividends and undistributed earnings allocated to participating securities
(28
)
(25
)
(84
)
(72
)
Net income applicable to common shareholders
$12,934
$12,302
$37,859
$34,247
Weighted average common shares
17,212
17,090
17,201
17,060
Earnings per common share - basic
$0.75
$0.72
$2.20
$2.01
Earnings per common share - diluted:
Net income
$12,962
$12,327
$37,943
$34,319
Less dividends and undistributed earnings allocated to participating securities
(28
)
(25
)
(84
)
(72
)
Net income applicable to common shareholders
$12,934
$12,302
$37,859
$34,247
Weighted average common shares
17,212
17,090
17,201
17,060
Dilutive effect of common stock equivalents
106
113
119
138
Weighted average diluted common shares
17,318
17,203
17,320
17,198
Earnings per common share - diluted
$0.75
$0.72
$2.19
$1.99
Weighted average common stock equivalents, not included in common stock equivalents above because they were anti-dilutive, totaled
46,800
and
48,718
, respectively, for the
three and nine months ended
September 30, 2016
. There were
no
anti-dilutive weighted average common stock equivalents for the
three and nine months ended
September 30, 2017
.
-
43
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
(18) Commitments and Contingencies
Financial Instruments with Off-Balance Sheet Risk
The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers and to manage the Corporation’s exposure to fluctuations in interest rates. These financial instruments include commitments to extend credit, standby letters of credit, forward loan commitments, loan-related derivative contracts and interest rate risk management contracts. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Corporation’s Unaudited Consolidated Balance Sheets. The contract or notional amounts of these instruments reflect the extent of involvement the Corporation has in particular classes of financial instruments. The Corporation’s credit policies with respect to interest rate swap agreements with commercial borrowers, commitments to extend credit and financial guarantees are similar to those used for loans. The interest rate swaps with other counterparties are generally subject to bilateral collateralization terms.
The following table presents the contractual and notional amounts of financial instruments with off-balance sheet risk:
(Dollars in thousands)
Sep 30,
2017
Dec 31,
2016
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit:
Commercial loans
$516,020
$430,710
Home equity lines
256,519
232,375
Other loans
49,857
49,708
Standby letters of credit
6,657
6,250
Financial instruments whose notional amounts exceed the amount of credit risk:
Forward loan commitments:
Interest rate lock commitments
65,332
49,502
Commitments to sell mortgage loans
93,083
78,896
Loan related derivative contracts:
Interest rate swaps with customers
539,088
428,723
Mirror swaps with counterparties
539,088
428,723
Risk participation-in agreements
32,333
28,460
Interest rate risk management contracts:
Interest rate swaps
60,000
60,000
See
Note 10
for additional disclosure pertaining to derivative financial instruments.
Commitments to Extend Credit
Commitments to extend credit are agreements to lend to a customer as long as there are no violations of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, total commitment amounts do not necessarily represent future cash requirements. Each borrower’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained is based on management’s credit evaluation of the borrower.
Standby Letters of Credit
Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. These standby letters of credit are primarily issued to support the financing needs of the Bank’s commercial customers. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers. The collateral supporting those commitments is essentially the same as for other commitments.
Generally, standby letters of credit have a term of up to 1 year. As of
September 30, 2017
and
December 31, 2016
, the maximum potential amount of undiscounted future payments, not reduced by amounts that may be recovered, totaled
$6.7 million
and
$6.3 million
, respectively. At
September 30,
2017
and
December 31, 2016
, there were no liabilities to beneficiaries resulting from standby letters of credit. Fee income on standby letters of credit was
insignificant
for the
three and nine months ended
September 30, 2017
and
2016
.
-
44
-
Condensed Notes to Unaudited Consolidated Financial Statements – (continued)
Forward Loan Commitments
Interest rate lock commitments are extended to borrowers and relate to the origination of residential real estate mortgage loans held for sale. To mitigate the interest rate risk inherent in these rate locks, as well as closed residential real estate mortgage loans held for sale, forward commitments are established to sell individual residential real estate mortgage loans. Both interest rate lock commitments and commitments to sell residential real estate mortgage loans are derivative financial instruments.
Leases
At
September 30, 2017
, the Corporation was committed to rent premises used in banking operations under non-cancellable operating leases. Rental expense under the operating leases amounted to
$1.1 million
and
$3.3 million
for the
three and nine months ended
September 30, 2017
, compared to
$1.0 million
and
$3.0 million
for the same periods in
2016
. The following table presents the minimum annual lease payments under the terms of these leases, exclusive of renewal provisions:
(Dollars in thousands)
October 1, 2017 to December 31, 2017
$908
2018
3,372
2019
3,040
2020
2,352
2021
2,011
2022 and thereafter
24,958
Total minimum lease payments
$36,641
Lease expiration dates range from
3
months to
23
years, with additional renewal options on certain leases ranging from
1
to
5
years.
-
45
-
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Corporation’s Audited Consolidated Financial Statements and notes thereto included in the Annual Report on Form 10-K for the year ended
December 31, 2016
, and in conjunction with the condensed Unaudited Consolidated Financial Statements and notes thereto included in Item 1 of this report. Operating results for the
three and nine months ended
September 30, 2017
are not necessarily indicative of the results for the full-year ended
December 31, 2017
or any future period.
Forward-Looking Statements
This report 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 than 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: weakness in national, regional or international economic conditions or conditions affecting the banking or financial services industries or financial capital markets; 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 of wealth management assets under administration; changes in the value of securities and other assets; reductions in loan demand; changes in loan collectibility, default and charge-off rates; changes in the size and nature of the our competition; changes in legislation or regulation and accounting principles, policies and guidelines; occurrences of cyberattacks, hacking and identity theft; natural disasters; 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, 2016
, 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.
Critical Accounting Policies and Estimates
Accounting policies involving significant judgments, estimates and assumptions by management, which have, or could have, a material impact on the Corporation’s consolidated financial statements are considered critical accounting policies. Management considers the following to be its critical accounting policies: the determination of allowance for loan losses, the valuation of goodwill and identifiable intangible assets, the assessment of investment securities for other-than-temporary impairment and accounting for defined benefit pension plans.
T
here have been no significant changes in the Corporation’s critical accounting policies and estimates from those disclosed in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2016
.
Recently Issued Accounting Pronouncements
See
Note 2
to the Unaudited Consolidated Financial Statements for details of recently issued accounting pronouncements and their expected impact on the Corporation’s financial statements.
Overview
Washington Trust offers a comprehensive product line of banking and financial services to individuals and businesses, including commercial, residential and consumer lending, retail and commercial deposit products, and wealth management services through its offices in Rhode Island, eastern Massachusetts and Connecticut; its ATM networks; and its internet website at www.washtrust.com.
Our largest source of operating income is net interest income, the difference between interest earned on loans and securities and interest paid on deposits and borrowings. In addition, we generate noninterest income from a number of sources, including wealth management services, mortgage banking activities and deposit services. Our principal noninterest expenses include salaries and employee benefits, occupancy and facility-related costs, technology and other administrative expenses.
-
46
-
Our financial results are affected by interest rate fluctuations, changes in economic and market conditions, competitive conditions within our market area and changes in legislation, regulation and/or accounting principles. Adverse changes in economic growth, consumer confidence, credit availability and corporate earnings could negatively impact our financial results.
We continue to leverage our strong statewide brand to build market share and remain steadfast in our commitment to provide superior service. A full-service branch in Coventry, Rhode Island, will open in the fourth quarter of 2017.
Composition of Earnings
The following table presents a summarized consolidated statement of operations:
(Dollars in thousands)
Three Months
Nine Months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Net interest income
$30,059
$27,379
$2,680
10
%
$88,642
$81,890
$6,752
8
%
Noninterest income
17,283
17,261
22
—
48,599
47,809
790
2
Total revenues
47,342
44,640
2,702
6
137,241
129,699
7,542
6
Provision for loan losses
1,300
1,800
(500
)
(28
)
2,400
2,750
(350
)
(13
)
Noninterest expense
26,754
24,650
2,104
9
78,346
76,130
2,216
3
Income before income taxes
19,288
18,190
1,098
6
56,495
50,819
5,676
11
Income tax expense
6,326
5,863
463
8
18,552
16,500
2,052
12
Net income
$12,962
$12,327
$635
5
%
$37,943
$34,319
$3,624
11
%
The following table presents a summary of performance metrics and ratios:
Three Months
Nine Months
Periods ended September 30,
2017
2016
2017
2016
Diluted earnings per common share
$0.75
$0.72
$2.19
$1.99
Return on average assets
1.18
%
1.21
%
1.16
%
1.17
%
Return on average equity
12.56
%
12.57
%
12.50
%
11.86
%
Net interest income as a % of total revenues
63
%
61
%
65
%
63
%
Noninterest income as a % of total revenues
37
%
39
%
35
%
37
%
Income before income taxes for the
three and nine months ended
September 30,
2017
,
increased by
$1.1 million
and
$5.7 million
, respectively, compared to the same periods in
2016
, largely due to growth in net interest income, partially offset by an increase in noninterest expenses. Income tax expense for the
three and nine months ended
September 30,
2017
,
increased by
$463 thousand
and
$2.1 million
, respectively, over the prior year, largely due to higher levels of pre-tax income.
Results of Operations
Segment Reporting
Washington Trust manages its operations through two business segments, Commercial Banking and Wealth Management Services. Activity not related to the segments, including activity related to the investment securities portfolio, wholesale funding matters and administrative units are considered Corporate. The Corporate unit also includes income from BOLI and the residual impact of methodology allocations such as funds transfer pricing. Methodologies used to allocate income and expenses to business lines are periodically reviewed and revised. See
Note 15
to the Unaudited Consolidated Financial Statements for additional disclosure related to business segments.
-
47
-
Commercial Banking
The following table presents a summarized statement of operations for the Commercial Banking business segment:
(Dollars in thousands)
Three Months
Nine Months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Net interest income
$24,795
$22,860
$1,935
8
%
$72,985
$67,414
$5,571
8
%
Provision for loan losses
1,300
1,800
(500
)
(28
)
2,400
2,750
(350
)
(13
)
Net interest income after provision for loan losses
23,495
21,060
2,435
12
70,585
64,664
5,921
9
Noninterest income
6,711
7,101
(390
)
(5
)
17,500
17,331
169
1
Noninterest expense
16,480
15,468
1,012
7
47,724
45,881
1,843
4
Income before income taxes
13,726
12,693
1,033
8
40,361
36,114
4,247
12
Income tax expense
4,463
4,392
71
2
13,142
12,336
806
7
Net income
$9,263
$8,301
$962
12
%
$27,219
$23,778
$3,441
14
%
Net interest income for this operating segment for the
three and nine months ended
September 30,
2017
,
increased by
$1.9 million
and
$5.6 million
, respectively, from the same periods in
2016
, largely reflecting growth in loans and a favorable shift in the mix of deposits to lower cost categories as well as favorable net funds transfer pricing allocations with the Corporate unit.
Loan loss provisions charged to earnings totaled
$1.3 million
and
$2.4 million
, respectively, for the
three and nine months ended
September 30, 2017
, compared to
$1.8 million
and
$2.8 million
, respectively, for the same periods in
2016
, based on management’s assessment of loss exposure, as well as loan loss allocations commensurate with changes in the loan portfolio.
Noninterest income derived from the Commercial Banking segment for the
three and nine months ended
September 30,
2017
was down by
$390 thousand
and up by
$169 thousand
, respectively, from the comparable periods in
2016
. The year-over-year changes were largely due to changes in mortgage banking revenues and loan related derivative income. See further discussion of the changes in these revenues under the caption “Noninterest Expense.”
Commercial Banking noninterest expenses for the
three and nine months ended
September 30, 2017
were
up by
$1.0 million
and
$1.8 million
, respectively, from the same periods in
2016
. These increases included a charge of approximately $570 thousand associated with an isolated external fraud matter that was recognized in the third quarter of 2017. See additional discussion under the caption “Noninterest Expense” below for further information on this charge. Excluding this charge, total noninterest expenses for the Commercial Banking segment for the
three and nine months ended
September 30, 2017
increased by $444 thousand and $1.3 million, from the same periods in
2016
, largely reflecting increases in outsourced services and software system implementation expenses.
Wealth Management Services
The following table presents a summarized statement of operations for the Wealth Management Services business segment:
(Dollars in thousands)
Three Months
Nine Months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Net interest expense
($48
)
($11
)
($37
)
336
%
($120
)
($46
)
($74
)
161
%
Noninterest income
10,013
9,623
390
4
29,432
28,278
1,154
4
Noninterest expense
7,221
6,085
1,136
19
21,394
20,524
870
4
Income before income taxes
2,744
3,527
(783
)
(22
)
7,918
7,708
210
3
Income tax expense
1,092
1,261
(169
)
(13
)
3,172
2,788
384
14
Net income
$1,652
$2,266
($614
)
(27
%)
$4,746
$4,920
($174
)
(4
%)
-
48
-
For the
three and nine months ended
September 30, 2017
, noninterest income derived from the Wealth Management Services segment
increased by
$390 thousand
and
$1.2 million
, respectively, compared to the same periods in
2016
, reflecting an increase in asset-based revenues resulting from growth in wealth management assets under administration.
For the
three and nine months ended
September 30,
2017
, noninterest expenses for the Wealth Management Services segment
increased by
$1.1 million
and
$870 thousand
, respectively, from the same periods in
2016
. Included in these increases were the year-over-year change in fair value of the contingent consideration liability and a goodwill impairment charge of $150 thousand recognized in the second quarter of 2017. See additional discussion under the caption “Noninterest Expense” below for further information on these items. Excluding the impact of these items, total noninterest expenses for the Wealth Management Services segment increased by $238 thousand and $132 thousand, respectively, for the
three and nine months ended
September 30, 2017
, compared to the same periods in
2016
, reflecting costs associated with a software application system implementation.
Corporate
The following table presents a summarized statement of operations for the Corporate unit:
(Dollars in thousands)
Three Months
Nine Months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Net interest income
$5,312
$4,530
$782
17
%
$15,777
$14,522
$1,255
9
%
Noninterest income
559
537
22
4
1,667
2,200
(533
)
(24
)
Noninterest expense
3,053
3,097
(44
)
(1
)
9,228
9,725
(497
)
(5
)
Income before income taxes
2,818
1,970
848
43
8,216
6,997
1,219
17
Income tax expense
771
210
561
267
2,238
1,376
862
63
Net income
$2,047
$1,760
$287
16
%
$5,978
$5,621
$357
6
%
Net interest income for the Corporate unit for the
three and nine months ended
September 30, 2017
was
up by
$782 thousand
and
$1.3 million
, respectively, compared to the same periods in
2016
, reflecting the impact of additions to the investment securities portfolio in the latter half of 2016, partially offset by increased FHLBB borrowing costs and unfavorable net funds transfer pricing allocations with the Commercial Banking segment.
Noninterest income for the Corporate unit for the
three and nine months ended
September 30, 2017
was up modestly and
down by
$533 thousand
, respectively, from the corresponding
2016
periods. The decrease in the nine-month period comparison was primarily due to non-taxable income of $589 thousand associated with the receipt of BOLI proceeds in the second quarter of 2016.
Noninterest expenses for the Corporate unit for the
three and nine months ended
September 30, 2017
were down modestly and
down by
$497 thousand
, respectively, from the same periods in
2016
. The decrease in the nine-month period comparison was largely due to debt prepayment penalty expense recognized in the first quarter of 2016.
Net Interest Income
Net interest income continues to be the primary source of our operating income. Net interest income is affected by the level of interest rates, changes in interest rates and changes in the amount and composition of interest-earning assets and interest-bearing liabilities. Included in interest income are loan prepayment fees and certain other fees, such as late charges. The following discussion presents net interest income on a fully taxable equivalent (“FTE”) basis by adjusting income and yields on tax-exempt loans and securities to be comparable to taxable loans and securities. For more information, see the section entitled “Average Balances / Net Interest Margin - Fully Taxable Equivalent (FTE) Basis” below.
The analysis of net interest income, net interest margin and the yield on loans is impacted by the level of loan prepayment and other fee income recognized in each period. For the
three and nine months ended
September 30,
2017
, loan prepayment and other fee income amounted to $195 thousand and $1.0 million, respectively, down by $246 thousand and $639 thousand, respectively, from the same periods in
2016
.
-
49
-
FTE net interest income for the
three and nine months ended
September 30, 2017
was
up by
$2.6 million
and
$6.4 million
, respectively, from the same periods in
2016
. The net interest margin was
2.93%
and
2.92%
, respectively, for the
three and nine months ended
September 30, 2017
, down from
2.94%
and
3.07%
, respectively, for the same periods a year ago. Excluding the impact of loan prepayment and other fee income from each period, net interest income for the
three and nine months ended
September 30,
2017
increased by $2.8 million and $7.1 million, respectively. The growth in net interest income largely reflected the impact of purchases of investment securities and residential real estate loans for portfolio that were made in the second half of 2016. For the
three and nine months ended
September 30, 2017
, the net interest margin excluding the impact of loan prepayment and other fee income from each period was 2.91% and 2.89%, respectively, up by 2 basis points and down by 12 basis points, respectively, for the same periods in
2016
. While the net interest margin benefited from the rise in short-term interest-rates on floating rate loans, the net interest margin was also impacted by the purchases of investment securities and residential real estate loans for portfolio that were made in 2016 with relatively lower yields than the average yields of the existing portfolios, as well as a higher associated cost of funds.
Total average loans for the
three and nine months ended
September 30, 2017
increased by
$138.2 million
and
$167.0 million
, respectively, from the average balances for the comparable
2016
periods, primarily due to purchases of $111.0 million of residential real estate loans added to portfolio in the second half of 2016. The yield on total loans for the
three and nine months ended
September 30, 2017
was
3.98%
and
3.94%
, respectively,
up by
17
basis points and
4
basis points, respectively, compared to the same periods in
2016
. Excluding the impact of loan prepayment fee income and other fee income from each period, the yield on total loans for the
three and nine months ended
September 30, 2017
was 3.96% and 3.90%, up by 21 basis points and 7 basis points, respectively, from the same periods in
2016
. While yields on short-term LIBOR-based and prime-based loans benefited from the increases in short-term market rates of interest, the comparison to the prior year was also impacted by the purchases of residential real estate loans for portfolio that were made in the second half of 2016 with relatively lower yields.
Total average securities for the
three and nine months ended
September 30, 2017
increased by
$236.2 million
and
$321.9 million
, respectively, from the average balances for the same periods a year earlier. The FTE rate of return on the securities portfolio for the
three and nine months ended
September 30, 2017
was
2.48%
and
2.53%
, respectively,
down by
9
basis points and
21
basis points, respectively, from the comparable periods in
2016
, primarily due to purchases of relatively lower yielding securities and runoff of higher yielding securities.
The average balance of FHLBB advances for the
three and nine months ended
September 30, 2017
increased by
$146.5 million
and
$251.3 million
, respectively, compared to the average balances for the same periods in
2016
. The average rate paid on such advances for the
three and nine months ended
September 30,
2017
was
1.81%
and
1.72%
, respectively,
up by
29
basis points and
8
basis points, respectively, from the same periods in
2016
, reflecting higher rates on short-term advances.
Total average interest-bearing deposits for the
three and nine months ended
September 30, 2017
increased by
$
138.7 million
and
$156.9 million
, respectively, from the average balances for the same periods in
2016
. Included in total average interest-bearing deposits were of out-of-market wholesale brokered time deposits, which
increased by
$94.2 million
and
$94.9 million
, respectively, from the same periods in
2016
. Excluding wholesale brokered time deposits, average in-market interest-bearing deposits for the
three and nine months ended
September 30,
2017
increased by
$44.5 million
and
$62.0 million
, respectively, from the average balances for the same periods in
2016
. The average rate paid on in-market interest-bearing deposits for the
three and nine months ended
September 30, 2017
increased by 6 basis points and 4 basis points, respectively, compared to the same periods in
2016
, which was largely attributable to an increase in the rate paid on money market accounts and promotional time deposits.
The average balance of noninterest-bearing demand deposits for the
three and nine months ended
September 30, 2017
increased by
$47.3 million
and
$57.6 million
, respectively, from the average balances for the same periods in
2016
.
Average Balances / Net Interest Margin - Fully Taxable Equivalent (FTE) Basis
The following tables present average balance and interest rate information.
Tax-exempt income is converted to a fully taxable equivalent basis using the statutory federal income tax rate adjusted for applicable state income taxes net of the related federal tax benefit. 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 and renegotiated loans, as well as interest recognized on these loans are included in amounts presented for loans.
-
50
-
Three months ended September 30,
2017
2016
(Dollars in thousands)
Average Balance
Interest
Yield/ Rate
Average Balance
Interest
Yield/ Rate
Assets:
Commercial mortgages
$1,027,517
$9,909
3.83
$1,079,917
$9,362
3.45
Construction & development
133,190
1,326
3.95
86,623
712
3.27
Commercial & industrial
590,915
6,684
4.49
565,170
6,382
4.49
Total commercial loans
1,751,622
17,919
4.06
1,731,710
16,456
3.78
Residential real estate loans, including mortgage loans held for sale
1,210,686
11,541
3.78
1,080,302
10,386
3.82
Consumer loans
329,689
3,604
4.34
341,829
3,340
3.89
Total loans
3,291,997
33,064
3.98
3,153,841
30,182
3.81
Cash, federal funds sold and short-term investments
61,390
197
1.27
88,414
93
0.42
FHLBB stock
44,057
467
4.21
37,933
288
3.02
Taxable debt securities
751,735
4,655
2.46
497,738
3,024
2.42
Nontaxable debt securities
4,287
65
6.02
22,038
336
6.07
Total debt securities
756,022
4,720
2.48
519,776
3,360
2.57
Total interest-earning assets
4,153,466
38,448
3.67
3,799,964
33,923
3.55
Noninterest-earning assets
248,070
262,724
Total assets
$4,401,536
$4,062,688
Liabilities and Shareholders’ Equity:
Interest-bearing demand deposits
$46,352
$30
0.26
$39,865
$13
0.13
NOW accounts
442,166
68
0.06
402,307
51
0.05
Money market accounts
680,755
642
0.37
709,549
487
0.27
Savings accounts
366,177
56
0.06
352,032
52
0.06
Time deposits (in-market)
565,402
1,566
1.10
552,576
1,408
1.01
Wholesale brokered time deposits
404,953
1,473
1.44
310,740
1,099
1.41
FHLBB advances
837,300
3,816
1.81
690,843
2,641
1.52
Junior subordinated debentures
22,681
159
2.78
22,681
125
2.19
Other
1
—
—
53
1
7.51
Total interest-bearing liabilities
3,365,787
7,810
0.92
3,080,646
5,877
0.76
Non-interest bearing demand deposits
567,737
520,439
Other liabilities
55,150
69,370
Shareholders’ equity
412,862
392,233
Total liabilities and shareholders’ equity
$4,401,536
$4,062,688
Net interest income
$30,638
$28,046
Interest rate spread
2.75
2.79
Net interest margin
2.93
2.94
Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
(Dollars in thousands)
Three months ended September 30,
2017
2016
Commercial loans
$555
$549
Nontaxable debt securities
24
118
Total
$579
$667
-
51
-
Nine months ended September 30,
2017
2016
(Dollars in thousands)
Average Balance
Interest
Yield/ Rate
Average Balance
Interest
Yield/ Rate
Assets:
Commercial mortgages
$1,047,831
$29,174
3.72
$1,011,327
$26,569
3.51
Construction & development
129,104
3,650
3.78
110,914
2,806
3.38
Commercial & industrial
579,881
19,448
4.48
587,098
20,470
4.66
Commercial loans
1,756,816
52,272
3.98
1,709,339
49,845
3.90
Residential real estate loans, including mortgage loans held for sale
1,175,563
33,497
3.81
1,045,532
30,521
3.90
Consumer loans
332,245
10,391
4.18
342,735
10,044
3.91
Total loans
3,264,624
96,160
3.94
3,097,606
90,410
3.90
Cash, federal funds sold and short-term investments
59,357
457
1.03
75,627
227
0.40
FHLBB stock
44,015
1,293
3.93
31,774
729
3.06
Taxable debt securities
760,308
14,208
2.50
418,034
7,881
2.52
Nontaxable debt securities
7,602
347
6.10
27,939
1,276
6.10
Total debt securities
767,910
14,555
2.53
445,973
9,157
2.74
Total interest-earning assets
4,135,906
112,465
3.64
3,650,980
100,523
3.68
Noninterest-earning assets
238,050
250,019
Total assets
$4,373,956
$3,900,999
Liabilities and Shareholders’ Equity:
Interest-bearing demand deposits
$52,564
$37
0.09
$44,490
$34
0.10
NOW accounts
433,435
176
0.05
397,329
161
0.05
Money market accounts
715,386
1,881
0.35
735,324
1,461
0.27
Savings accounts
361,904
158
0.06
339,616
148
0.06
Time deposits (in-market)
559,938
4,443
1.06
544,441
4,067
1.00
Wholesale brokered time deposits
398,349
4,233
1.42
303,442
3,188
1.40
FHLBB advances
828,775
10,669
1.72
577,501
7,106
1.64
Junior subordinated debentures
22,681
446
2.63
22,681
356
2.10
Other
13
1
10.28
66
4
8.10
Total interest-bearing liabilities
3,373,045
22,044
0.87
2,964,890
16,525
0.74
Demand deposits
546,393
488,767
Other liabilities
49,721
61,555
Shareholders’ equity
404,797
385,787
Total liabilities and shareholders’ equity
$4,373,956
$3,900,999
Net interest income
$90,421
$83,998
Interest rate spread
2.77
2.94
Net interest margin
2.92
3.07
Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
(Dollars in thousands)
Nine months ended September 30,
2017
2016
Commercial loans
$1,657
$1,657
Nontaxable debt securities
122
451
Total
$1,779
$2,108
-
52
-
Volume / Rate Analysis - Interest Income and Expense (Fully Taxable Equivalent Basis)
The following table presents certain information on a FTE basis regarding changes in our interest income and interest expense for the period indicated. The net change attributable to both volume and rate has been allocated proportionately.
(Dollars in thousands)
Three months ended
Nine months
September 30, 2017 vs. 2016
September 30, 2017 vs. 2016
Increase (Decrease) Due to
Increase (Decrease) Due to
Volume
Rate
Net Change
Volume
Rate
Net Change
Interest on Interest-Earning Assets:
Commercial mortgages
($472
)
$1,019
$547
$990
$1,615
$2,605
Construction & development
441
173
614
492
352
844
Commercial & industrial
285
17
302
(243
)
(779
)
(1,022
)
Total commercial loans
254
1,209
1,463
1,239
1,188
2,427
Residential real estate loans, including mortgage loans held for sale
1,236
(81
)
1,155
3,722
(746
)
2,976
Consumer loans
(122
)
386
264
(316
)
663
347
Cash, federal funds sold and other short-term investments
(36
)
140
104
(58
)
288
230
FHLBB stock
52
127
179
325
239
564
Taxable debt securities
1,572
59
1,631
6,397
(70
)
6,327
Nontaxable debt securities
(269
)
(2
)
(271
)
(928
)
(1
)
(929
)
Total interest income
2,687
1,838
4,525
10,381
1,561
11,942
Interest on Interest-Bearing Liabilities:
Interest-bearing demand deposits
2
15
17
6
(3
)
3
NOW accounts
6
11
17
15
—
15
Money market accounts
(20
)
175
155
(38
)
458
420
Savings accounts
4
—
4
10
—
10
Time deposits (in-market)
32
126
158
122
254
376
Wholesale brokered time deposits
346
28
374
1,002
43
1,045
FHLBB advances
613
562
1,175
3,210
353
3,563
Junior subordinated debentures
—
34
34
—
90
90
Other
—
(1
)
(1
)
(4
)
1
(3
)
Total interest expense
983
950
1,933
4,323
1,196
5,519
Net interest income
$1,704
$888
$2,592
$6,058
$365
$6,423
Provision and Allowance for Loan Losses
The provision for loan losses is based on management’s periodic assessment of the adequacy of the allowance for loan losses which, in turn, is based on such interrelated factors as the composition of the loan portfolio and its inherent risk characteristics; the level of nonperforming loans and net charge-offs, both current and historic; local economic and credit conditions; the direction of real estate values; and regulatory guidelines. The provision for loan losses is charged against earnings in order to maintain an allowance for loan losses that reflects management’s best estimate of probable losses inherent in the loan portfolio at the balance sheet date.
Loan loss provisions charged to earnings totaled
$1.3 million
and
$2.4 million
, respectively, for the
three and nine months ended
September 30, 2017
, compared to
$1.8 million
and
$2.8 million
, respectively, for the same periods in
2016
. These provisions were based on management’s assessment of loss exposure, as well as loan loss allocations commensurate with changes in the loan portfolio.
For the
three and nine months ended
September 30, 2017
, net charge-offs amounted to
$654 thousand
and
$1.1 million
, respectively, compared to net charge-offs of
$2.0 million
and
$4.2 million
, respectively, for the
three and nine months ended
September 30, 2016
.
-
53
-
The allowance for loan losses was
$27.3 million
, or
0.82%
of total loans, at
September 30, 2017
, compared to
$26.0 million
, or
0.80%
of total loans, at
December 31, 2016
, largely reflecting an increase in specific reserves on impaired loans.
See additional discussion under the caption “Asset Quality” below for further information on the allowance for loan losses.
Noninterest Income
Noninterest income is an important source of revenue for Washington Trust. The principal categories of noninterest income are shown in the following table:
(Dollars in thousands)
Three months
Nine months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Noninterest income:
Wealth management revenues
$10,013
$9,623
$390
4
%
$29,432
$28,278
$1,154
4
%
Mortgage banking revenues
3,036
3,734
(698
)
(19
)
8,295
8,642
(347
)
(4
)
Service charges on deposit accounts
942
915
27
3
2,726
2,757
(31
)
(1
)
Card interchange fees
894
870
24
3
2,598
2,527
71
3
Income from bank-owned life insurance
546
521
25
5
1,624
2,110
(486
)
(23
)
Loan related derivative income
1,452
1,178
274
23
2,744
2,331
413
18
Equity in earnings (losses) of unconsolidated subsidiaries
(89
)
(88
)
(1
)
(1
)
(266
)
(265
)
(1
)
—
Other income
489
508
(19
)
(4
)
1,446
1,429
17
1
Total noninterest income
$17,283
$17,261
$22
—
%
$48,599
$47,809
$790
2
%
Noninterest Income Analysis
Revenue from wealth management services is our largest source of noninterest income. A substantial portion of wealth management revenues is largely dependent on the value of wealth management assets under administration and is closely tied to the performance of the financial markets. This portion of wealth management revenues is referred to as “asset-based” and includes trust and investment management fees and mutual fund fees. Wealth management revenues also include “transaction-based” revenues, such as financial planning, commissions and other service fees that are not primarily derived from the value of assets.
The categories of wealth management revenues are shown in the following table:
(Dollars in thousands)
Three months
Nine months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Wealth management revenues:
Trust and investment management fees
$9,101
$8,358
$743
9
%
$26,400
$24,618
$1,782
7
%
Mutual fund fees
690
812
(122
)
(15
)
2,039
2,467
(428
)
(17
)
Asset-based revenues
9,791
9,170
621
7
28,439
27,085
1,354
5
Transaction-based revenues
222
453
(231
)
(51
)
993
1,193
(200
)
(17
)
Total wealth management revenues
$10,013
$9,623
$390
4
%
$29,432
$28,278
$1,154
4
%
-
54
-
The following table presents the changes in wealth management assets under administration:
(Dollars in thousands)
Three months
Nine months
Periods ended September 30,
2017
2016
2017
2016
Wealth management assets under administration:
Balance at the beginning of period
$6,403,501
$5,905,019
$6,063,293
$5,844,636
Net investment appreciation & income
270,549
192,518
653,896
286,354
Net client asset flows
(86,151
)
(40,678
)
(129,290
)
(74,131
)
Balance at the end of period
$6,587,899
$6,056,859
$6,587,899
$6,056,859
Wealth management revenues for the
three and nine months ended
September 30, 2017
increased by
$390 thousand
and
$1.2 million
, respectively, from the comparable periods in
2016
, primarily due to increases in asset-based revenues. Assets under administration stood at
$6.6 billion
at
September 30,
2017
,
up by
$531 million
, or
9%
, from a year ago, reflecting financial market appreciation.
Mortgage banking revenues are dependent on mortgage origination volume and are sensitive to interest rates and the condition of housing markets.
The composition of mortgage banking revenues and the volume of loans sold to the secondary market are shown in the following table:
(Dollars in thousands)
Three months
Nine months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Mortgage banking revenues:
Gains and commissions on loan sales (1)
$2,952
$3,744
($792
)
(21
)%
$8,004
$8,682
($678
)
(8
)%
Loan servicing fee income, net (2)
84
(10
)
94
940
291
(40
)
331
828
Total mortgage banking revenues
$3,036
$3,734
($698
)
(19
)%
$8,295
$8,642
($347
)
(4
)%
Loans sold to the secondary market
$147,331
$164,183
($16,852
)
(10
)%
$391,687
$409,187
($17,500
)
(4
)%
(1)
Includes gains on loan sales and commissions on loans originated for others, servicing right gains and fair value adjustments on loans held for sale and forward loan commitments.
(2)
Represents loan servicing fee income, net of servicing right amortization and valuation adjustments.
For the
three and nine months ended
September 30, 2017
, mortgage banking revenues
decreased by
$698 thousand
and
$347 thousand
, respectively, from the comparable periods in
2016
, reflecting a lower volume of mortgage loans sold to the secondary market and a general decline in sales prices in the secondary market. The declines were partially offset by higher levels of loan servicing fee income, which reflected growth in the balances of residential mortgage loans serviced for others.
Income from BOLI for the
three and nine months ended
September 30, 2017
increased modestly and
decreased by
$486 thousand
, respectively, compared to the same periods in
2016
. The nine-month period comparison decrease was primarily due to a $589 thousand gain that was recognized in the second quarter of 2016 resulting from the receipt of tax-exempt life insurance proceeds.
Loan related derivative income for the
three and nine months ended
September 30, 2017
increased by
$274 thousand
and
$413 thousand
, respectively, from the comparable periods in
2016
. This income source includes market value portfolio adjustments and volume related derivative execution fee income.
-
55
-
Noninterest Expense
The following table presents noninterest expense comparisons:
(Dollars in thousands)
Three months
Nine months
Change
Change
Periods ended September 30,
2017
2016
$
%
2017
2016
$
%
Noninterest expenses:
Salaries and employee benefits
$17,251
$16,908
$343
2
%
$51,404
$50,693
$711
1
%
Net occupancy
1,928
1,766
162
9
5,662
5,376
286
5
Equipment
1,380
1,648
(268
)
(16
)
4,160
4,652
(492
)
(11
)
Outsourced services
1,793
1,254
539
43
4,960
3,911
1,049
27
Legal, audit and professional fees
534
691
(157
)
(23
)
1,732
1,982
(250
)
(13
)
FDIC deposit insurance costs
308
504
(196
)
(39
)
1,258
1,488
(230
)
(15
)
Advertising and promotion
416
370
46
12
1,015
1,055
(40
)
(4
)
Amortization of intangibles
253
321
(68
)
(21
)
787
966
(179
)
(19
)
Debt prepayment penalties
—
—
—
—
—
431
(431
)
(100
)
Change in fair value of contingent consideration
—
(939
)
939
100
(310
)
(898
)
588
65
Other
2,891
2,127
764
36
7,678
6,474
1,204
19
Total noninterest expense
$26,754
$24,650
$2,104
9
%
$78,346
$76,130
$2,216
3
%
Noninterest Expense Analysis
Equipment expense for the
three and nine months ended
September 30, 2017
decreased by
$268 thousand
and
$492 thousand
, respectively, from the same periods in
2016
. Outsourced services for the
three and nine months ended
September 30, 2017
increased by
$539 thousand
and
$1.0 million
, respectively, from the same periods in
2016
. Both the decline in equipment expense and the increase in outsourced services reflects the expansion of services provided by third party vendors.
Prepayment of $10.0 million of FHLBB advances in March 2016 resulted in the recognition of $431 thousand of debt prepayment penalty expense in the first quarter of 2016. There were no prepayments of advances in 2017.
The Corporation recognized reductions to noninterest expenses of
$310 thousand
in the first quarter of 2017 and
$939 thousand
in the third quarter of 2016, resulting from the downward adjustment in the fair value of a contingent consideration liability. As part of the consideration to acquire Halsey, a contingent consideration liability was initially recorded at fair value in August 2015 representing the estimated present value of future earn-outs to be paid based on the future revenue growth of Halsey during the
5
-year period following the acquisition. This contingent consideration liability is remeasured at each reporting period taking into consideration changes in probability estimates regarding the likelihood of Halsey achieving revenue growth targets during the earn-out period. Actual revenue growth was below the assumed levels at the time of the initial estimate, largely due to downturns in the equity markets during a portion of the earn-out period. As a result, the Corporation reduced the estimated liability with a corresponding reduction in noninterest expenses.
Other expenses for the
three and nine months ended
September 30, 2017
increased by
$764 thousand
and
$1.2 million
,
respectively, from the same periods in
2016
. Included in other expenses for the three months ended
September 30, 2017
was a charge of approximately $570 thousand associated with an isolated external fraud matter. Earlier in 2017, a customer of the Bank reported that two checks that were mailed by the customer to a vendor were altered to change the payee on the checks and increase the amount of one of the checks. The checks were diverted and deposited by an unknown party at another bank. The altered checks then passed through the banking system in a routine manner and were charged against the customer’s account at the Bank. The Bank has reimbursed its customer for the amount inappropriately charged against the customer’s account. Despite demand by Washington Trust, the other bank has refused to return funds since Washington Trust notified them of the event several months ago. The Bank is currently pursuing legal action against the other bank to recover the lost funds, which represents the charge of approximately $570 thousand recognized in the third quarter of 2017. At this time, the Bank is unable to determine the eventual outcome of this action. No employee or customer of the Bank was involved in the fraudulent activity. Excluding this charge, other expenses for the
three and nine months ended
September 30, 2017
, increased by $194 thousand and $636 thousand, respectively. The nine-month period comparison increase was primarily due to the recognition of $455 thousand
-
56
-
in costs associated with software application system implementations and a goodwill impairment charge of $150 thousand recognized on a small broker-dealer subsidiary. See
Note 7
to the Unaudited Consolidated Financial Statements for additional disclosure related to the goodwill impairment.
Income Taxes
The following table presents the Corporation’s income tax provision and applicable tax rates for the periods indicated:
(Dollars in thousands)
Three Months
Nine Months
Periods ended September 30,
2017
2016
2017
2016
Income tax expense
$6,326
$5,863
$18,552
$16,500
Effective income tax rate
32.8
%
32.2
%
32.8
%
32.5
%
The effective income tax rates differed from the federal rate of 35.0% due largely to the benefits of tax-exempt income, income from BOLI and federal tax credits.
Effective January 1, 2017, Washington Trust adopted Accounting Standards Update No. 2016-09, "Improvements to Employee Share-Based Payment Accounting" ("ASU"). Under this ASU, excess tax benefits on the settlement of share-based awards are recognized as a reduction to income tax expense in the period that they occur. For the
three and nine months ended
September 30, 2017
, the Corporation recognized excess tax benefits on the settlement of share-based awards totaling $64 thousand and
$414 thousand
, respectively. Prior to 2017, excess tax benefits on the settlement of share-based awards were recognized as additional paid in capital in shareholders' equity and did not impact income tax expense or the effective tax rate.
Financial Condition
Summary
The following table presents selected financial condition data:
(Dollars in thousands)
Change
September 30, 2017
December 31,
2016
$
%
Total securities
$727,596
$755,545
($27,949
)
(4
%)
Total loans
3,323,078
3,234,371
88,707
3
Allowance for loan losses
27,308
26,004
1,304
5
Total assets
4,469,230
4,381,115
88,115
2
Total deposits
3,157,081
3,063,752
93,329
3
FHLBB advances
814,045
848,930
(34,885
)
(4
)
Total shareholders’ equity
414,228
390,804
23,424
6
Total assets stood at
$4.5 billion
at
September 30, 2017
,
up by
$
88.1 million
from the end of
2016
, reflecting increases in total loans and cash and due from banks balances, partially offset by a decline in the investment securities portfolio.
In the
nine months ended
September 30, 2017
, total deposits
increased by
$93.3 million
, or
3%
, primarily due to increases in time deposits, demand deposits and NOW account balances. FHLBB advances totaled
$814.0 million
,
down by
$34.9 million
, or
4%
, from
December 31, 2016
, due to growth in deposits.
Shareholders’ equity amounted to
$414.2 million
at
September 30, 2017
,
up by
$23.4 million
from the balance at the end of
2016
. Capital levels continue to exceed the regulatory minimum levels to be considered well-capitalized, with a total risk-based capital ratio of
12.53%
at
September 30, 2017
, compared to
12.26%
at
December 31, 2016
. See
Note 9
to the Unaudited Consolidated Financial Statements for additional discussion on regulatory capital requirements.
Securities
Washington Trust’s securities portfolio is managed to generate interest income, to implement interest rate risk management strategies, and to provide a readily available source of liquidity for balance sheet management. Securities are designated as
-
57
-
either available for sale, held to maturity or trading at the time of purchase. The Corporation does not currently maintain a portfolio of trading securities. Securities available for sale may be sold in response to changes in market conditions, prepayment risk, rate fluctuations, liquidity, or capital requirements. Securities available for sale are reported at fair value, with any unrealized gains and losses excluded from earnings and reported as a separate component of shareholders’ equity, net of tax, until realized. Securities held to maturity are reported at amortized cost.
Determination of Fair Value
The Corporation uses an independent pricing service to obtain quoted prices. The prices provided by the independent pricing service are generally based on observable market data in active markets. The determination of whether markets are active or inactive is based upon the level of trading activity for a particular security class. The Corporation reviews the independent pricing service’s documentation to gain an understanding of the appropriateness of the pricing methodologies. The Corporation also reviews the prices provided by the independent pricing service for reasonableness based upon current trading levels for similar securities. If the prices appear unusual, they are re-examined and the value is either confirmed or revised. In addition, the Corporation periodically performs independent price tests of securities to ensure proper valuation and to verify our understanding of how securities are priced.
As of
September 30, 2017
and
December 31, 2016
, the Corporation did not make any adjustments to the prices provided by the pricing service.
Our fair value measurements generally utilize Level 2 inputs, representing quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, and model-derived valuations in which all significant input assumptions are observable in active markets.
See Notes
4
and
12
to the Unaudited Consolidated Financial Statements for additional information regarding the determination of fair value of investment securities.
Securities Portfolio
The carrying amounts of securities held are as follows:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
%
Amount
%
Securities Available for Sale:
Obligations of U.S. government-sponsored enterprises
$119,125
17
%
$108,440
15
%
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
561,670
78
588,085
79
Obligations of states and political subdivisions
3,163
—
14,485
2
Individual name issuer trust preferred debt securities
26,388
4
26,736
4
Corporate bonds
4,009
1
2,166
—
Total securities available for sale
$714,355
100
%
$739,912
100
%
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
%
Amount
%
Securities Held to Maturity:
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
$13,241
100
%
$15,633
100
%
Total securities held to maturity
$13,241
100
%
$15,633
100
%
The securities portfolio stood at
$727.6 million
as of
September 30, 2017
, or
16%
of total assets, compared to
$755.5 million
as of
December 31,
2016
, or
17%
of total assets. The largest component of the securities portfolio is mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises.
As of
September 30, 2017
and
December 31, 2016
, the net unrealized loss position on securities available for sale and held to maturity amounted to
$5.3 million
and
$10.5 million
, respectively, and included gross unrealized losses of
$10.5 million
and
-
58
-
$15.8 million
, respectively. As of
September 30, 2017
, the gross unrealized losses were concentrated in obligations of U.S. government agencies and U.S. government-sponsored enterprises, including mortgage-backed securities, and were primarily attributable to relative changes in interest rates since the time of purchase. Management evaluated the impairment status of these debt securities and concluded that the gross unrealized losses were temporary in nature.
As of
September 30, 2017
, Washington Trust owns trust preferred security holdings of
six
individual name issuers in the financial services industry. The following table presents information concerning these holdings, including credit ratings. The Corporation’s Investment Policy contains rating standards that specifically reference ratings issued by Moody’s and S&P.
Individual Name Issuer Trust Preferred Debt Securities
(Dollars in thousands)
September 30, 2017
Credit Ratings
September 30, 2017
Form 10-Q Filing Date
Named Issuer
(parent holding company)
(i)
Amortized Cost
Fair Value
Unrealized Losses
Moody’s
S&P
Moody’s
S&P
JPMorgan Chase & Co.
2
$9,796
$9,236
($560
)
Baa2
BBB-
Baa2
BBB-
Bank of America Corporation
2
4,814
4,609
(205
)
Ba1 (ii)
BB+ (ii)
Ba1 (ii)
BB+ (ii)
Wells Fargo & Company
2
5,168
4,959
(209
)
A1/Baa1
BBB+/BBB
A1/Baa1
BBB+/BBB
SunTrust Banks, Inc.
1
4,180
3,929
(251
)
Baa2
BB+ (ii)
Baa2
BB+ (ii)
Northern Trust Corporation
1
1,989
1,870
(119
)
A3
BBB+
A3
BBB+
Huntington Bancshares Incorporated
1
1,950
1,785
(165
)
Baa2
BB (ii)
Baa2
BB (ii)
Totals
9
$27,897
$26,388
($1,509
)
(i)
Number of separate issuances, including issuances of acquired institutions.
(ii)
Rating is below investment grade.
The Corporation’s evaluation of the impairment status of individual name trust preferred securities includes various considerations in addition to the degree of impairment and the duration of impairment. We review the reported regulatory capital ratios of the issuer and, in all cases, the regulatory capital ratios were deemed to be in excess of the regulatory minimums. Credit ratings were also taken into consideration, including ratings in effect as of the reporting period date as well as credit rating changes between the reporting period date and the filing date of this report. We noted no additional downgrades to below investment grade between
September 30, 2017
and the filing date of this report. Where available, credit ratings from multiple rating agencies are obtained and rating downgrades are specifically analyzed. Our review process for these credit-sensitive holdings also includes a periodic review of relevant financial information for each issuer, such as quarterly financial reports, press releases and analyst reports. This information is used to evaluate the current and prospective financial condition of the issuer in order to assess the issuer’s ability to meet its debt obligations. Through the filing date of this report, each of the individual name issuer securities was current with respect to interest payments. Based on our evaluation of the facts and circumstances relating to each issuer, management concluded that all principal and interest payments for these individual name issuer trust preferred debt securities would be collected according to their contractual terms and it expects to recover the entire amortized cost basis of these securities. Furthermore, Washington Trust does not intend to sell these securities and it is not more-likely-than-not that Washington Trust will be required to sell these securities before recovery of their cost basis, which may be at maturity. Therefore, management does not consider these investments to be other-than-temporarily impaired at
September 30, 2017
.
Further deterioration in credit quality of the underlying issuers of the securities, further deterioration in the condition of the financial services industry, worsening of the current economic environment, or additional declines in real estate values, among other things, may further affect the fair value of these securities and increase the potential that certain unrealized losses may be designated as other-than-temporary in future periods, and the Corporation may incur write-downs.
Loans
Total loans amounted to
$3.3 billion
at
September 30, 2017
,
up by
$88.7 million
, or
3%
, from the end of
2016
, reflecting increases in the commercial loan portfolio and the residential real estate loan portfolio.
Commercial Loans
The commercial loan portfolio represented
54%
of total loans at
September 30, 2017
.
-
59
-
In making commercial loans, we may occasionally solicit the participation of other banks. Washington Trust also participates in commercial loans originated by other banks. In such cases, these loans are individually underwritten by us using standards similar to those employed for our self-originated loans. Our participation in commercial loans originated by other banks amounted to $381.4 million and $391.0 million, respectively, at
September 30, 2017
and
December 31, 2016
. Our participation in commercial loans originated by other banks also includes shared national credits, which are participations in loans or loan commitments of at least $20.0 million that are shared by three or more banks.
Commercial loans fall into two major categories, commercial real estate and commercial and industrial loans. Commercial real estate loans consist of commercial mortgages secured by real property where the primary source of repayment is derived from rental income associated with the property or the proceeds of the sale, refinancing or permanent financing of the property. Commercial real estate loans also include construction loans made to businesses for land development or the on-site construction of industrial, commercial, or residential buildings. Commercial and industrial loans primarily provide working capital, equipment financing and financing for other business-related purposes. Commercial and industrial loans are frequently collateralized by equipment, inventory, accounts receivable, and/or general business assets. A significant portion of the Bank’s commercial and industrial loans is also collateralized by real estate. Commercial and industrial loans also include tax exempt loans made to states and political subdivisions, as well as industrial development or revenue bonds issued through quasi-public corporations for the benefit of a private or non-profit entity where that entity rather than the governmental entity is obligated to pay the debt service.
Commercial Real Estate Loans
Commercial real estate loans totaled
$1.2 billion
at
September 30, 2017
,
up by
$16.2 million
, or
1%
, from the balance at
December 31, 2016
. The growth in commercial real estate loans was largely due to business cultivation efforts with new and existing borrowers, with an emphasis on larger loan balances to borrowers or groups of related borrowers. Included in commercial real estate loans were construction and development loans of
$126.3 million
and
$121.4 million
, respectively, as of
September 30, 2017
and
December 31, 2016
.
As of
September 30, 2017
, shared national credit balances outstanding included in the commercial real estate loan portfolio totaled
$33.6 million
. All of these loans were included in the pass-rated category of commercial loan credit quality, all payments were current and the loans were performing in accordance with their contractual terms.
Commercial real estate loans are secured by a variety of property types, with 89% of the total at
September 30,
2017
composed of office buildings, retail facilities, multi-family dwellings, lodging, commercial mixed use properties and healthcare facilities. The average loan balance outstanding in the portfolio was
$2.3 million
and the largest individual commercial real estate loan outstanding was
$26.5 million
as of
September 30, 2017
.
The following table presents a geographic summary of commercial real estate loans, including commercial construction, by property location:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
% of Total
Amount
% of Total
Rhode Island, Connecticut, Massachusetts
$1,136,168
94
%
$1,105,539
93
%
New York, New Jersey, Pennsylvania
62,956
5
77,038
6
New Hampshire
12,668
1
12,980
1
Total
$1,211,792
100
%
$1,195,557
100
%
Commercial and Industrial Loans
Commercial and industrial loans amounted to
$588.3 million
at
September 30, 2017
,
up by
$12.2 million
, or
2%
, from the balance at
December 31, 2016
.
As of
September 30, 2017
, shared national credit balances outstanding included in the commercial and industrial loan portfolio totaled
$65.3 million
. All of these loans were included in the pass-rated category of commercial loan credit quality, all payments were current and the loans were performing in accordance with their contractual terms.
-
60
-
The commercial and industrial loan portfolio includes loans to a variety of business types. Approximately 82% of the total is composed of health care/social assistance, owner occupied and other real estate, manufacturing, retail trade, educational services, professional, scientific and technical, transportation and warehousing, entertainment and finance and insurance services. The average loan balance outstanding in the portfolio was
$516 thousand
and the largest individual commercial and industrial loan outstanding was
$20.8 million
as of
September 30, 2017
.
Residential Real Estate Loans
The residential real estate loan portfolio represented
36%
of total loans at
September 30, 2017
.
Residential real estate loans are originated both for sale to the secondary market as well as for retention in the Bank’s loan portfolio. We also originate residential real estate loans for various investors in a broker capacity, including conventional mortgages and reverse mortgages.
The table below presents residential real estate loan origination activity:
(Dollars in thousands)
Three Months
Nine Months
Periods ended September 30,
2017
2016
2017
2016
Originations for retention in portfolio
$90,378
$90,308
$243,079
$191,934
Originations for sale to the secondary market (1)
143,112
170,673
390,044
415,174
Total
$233,490
$260,981
$633,123
$607,108
(1)
Also includes loans originated in a broker capacity.
Loans are sold with servicing retained or released. The table below presents residential real estate loan sales activity:
(Dollars in thousands)
Three Months
Nine Months
Periods ended September 30,
2017
2016
2017
2016
Loans sold with servicing rights retained
$37,823
$44,611
$89,589
$116,869
Loans sold with servicing rights released (1)
109,508
119,572
302,098
292,318
Total
$147,331
$164,183
$391,687
$409,187
(1)
Also includes loans originated in a broker capacity.
Loans sold with the retention of servicing result in the capitalization of servicing rights. Loan servicing rights are included in other assets and are subsequently amortized as an offset to mortgage banking revenues over the estimated period of servicing.
The net balance of capitalized servicing rights amounted to
$3.5 million
as of
September 30, 2017
, essentially unchanged from the balance as of
December 31, 2016
. The balance of residential mortgage loans serviced for others, which are not included in the Unaudited Consolidated Balance Sheets, amounted to
$549.6 million
and
$522.8 million
, respectively, as of
September 30, 2017
and
December 31, 2016
.
Residential real estate loans held in portfolio amounted to
$1.2 billion
at
September 30, 2017
,
up by
$72.8 million
, or
6%
, from the balance at
December 31,
2016
. Included in the residential real estate loan portfolio were purchased residential mortgage balances totaling
$113.3 million
and
$128.9 million
, respectively, as of
September 30, 2017
and
December 31, 2016
.
-
61
-
The following is a geographic summary of residential real estate mortgages by property location:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
% of Total
Amount
% of Total
Rhode Island, Connecticut, Massachusetts
$1,179,112
98.6
%
$1,106,366
98.6
%
New Hampshire, Vermont, Maine
12,085
1.0
11,445
1.0
New York, Virginia, New Jersey, Maryland, Pennsylvania
2,187
0.2
2,648
0.2
Ohio
884
0.1
997
0.1
Other
1,269
0.1
1,292
0.1
Total
$1,195,537
100.0
%
$1,122,748
100.0
%
Consumer Loans
The consumer loan portfolio represented
10%
of total loans at
September 30, 2017
.
Consumer loans include home equity loans and lines of credit and personal installment loans. Washington Trust also purchases loans to individuals secured by general aviation aircraft.
The consumer loan portfolio totaled
$327.4 million
at
September 30, 2017
,
down by
$12.5 million
, or
4%
, from
December 31, 2016
.
Home equity lines and home equity loans represented
90%
of the total consumer portfolio at
September 30, 2017
. The Bank estimates that approximately 65% of the combined home equity line and home equity loan balances are first lien positions or subordinate to other Washington Trust mortgages. Purchased consumer loans amounted to
$23.1 million
and
$27.7 million
, respectively, at
September 30, 2017
and
December 31,
2016
.
Asset Quality
Nonperforming Assets
Nonperforming assets include nonaccrual loans and property acquired through foreclosure or repossession.
The following table presents nonperforming assets and additional asset quality data:
(Dollars in thousands)
Sep 30,
2017
Dec 31,
2016
Nonaccrual loans:
Commercial mortgages
$5,887
$7,811
Commercial construction & development
—
—
Commercial & industrial
429
1,337
Residential real estate mortgages
11,699
11,736
Consumer
496
1,174
Total nonaccrual loans
18,511
22,058
Property acquired through foreclosure or repossession, net
1,038
1,075
Total nonperforming assets
$19,549
$23,133
Nonperforming assets to total assets
0.44
%
0.53
%
Nonperforming loans to total loans
0.56
%
0.68
%
Total past due loans to total loans
0.49
%
0.76
%
Accruing loans 90 days or more past due
$—
$—
Nonaccrual Loans
During the
nine
months ended
September 30, 2017
, the Corporation made no changes in its practices or policies concerning the placement of loans into nonaccrual status. In addition, there were no significant commitments to lend additional funds to borrowers whose loans were on nonaccrual status at
September 30, 2017
.
-
62
-
The following table presents additional detail on nonaccrual loans:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Days Past Due
Days Past Due
Over 90
Under 90
Total
% (1)
Over 90
Under 90
Total
%
(1)
Commercial mortgages
$5,887
$—
$5,887
0.54
%
$7,807
$4
$7,811
0.73
%
Commercial construction & development
—
—
—
—
—
—
—
—
Commercial & industrial
426
3
429
0.07
745
592
1,337
0.23
Residential real estate mortgages
4,524
7,175
11,699
0.98
6,193
5,543
11,736
1.05
Consumer
72
424
496
0.15
768
406
1,174
0.35
Total nonaccrual loans
$10,909
$7,602
$18,511
0.56
%
$15,513
$6,545
$22,058
0.68
%
(1)
Percentage of nonaccrual loans to the total loans outstanding within the respective category.
As of
September 30, 2017
, the composition of nonaccrual loans was
34%
commercial and
66%
residential and consumer, compared to
41%
and
59%
, respectively, at
December 31, 2016
.
As of
September 30, 2017
, nonaccrual commercial mortgage loans were composed of two borrower relationships totaling
$5.9 million
,
down by
$1.9 million
, from the balance at
December 31, 2016
.
The largest nonaccrual commercial mortgage relationship as of
September 30, 2017
consisted of one loan with a carrying value of $3.1 million, net of charge-offs. Prior to 2017, charge-offs totaling $984 thousand were recognized on this loan. As a result of the continued deterioration in the financial condition of the borrower and changes in the value of the underlying collateral, the Corporation recognized charge-offs on this loan totaling $773 thousand in the
nine months ended
September 30, 2017
. This loan was previously modified in a troubled debt restructuring and has been on nonaccrual status since the third quarter of 2014. This loan is secured by commercial mixed use property in Connecticut and is collateral dependent. Based on the estimated fair value of the underlying collateral, a $300 thousand loss allocation was deemed necessary at
September 30, 2017
.
The second largest nonaccrual commercial mortgage relationship as of
September 30, 2017
consisted of two loans with a carrying value of $2.8 million, net of charge-offs. Prior to 2017, charge-offs totaling $5.5 million were recognized on this relationship. During the second quarter of 2017, one of the loans in this relationship with a carrying value of $986 thousand was sold at a nominal gain. In the third quarter of 2017, a charge-off of $162 thousand was recognized on this relationship. This relationship was previously modified in a troubled debt restructuring and has been on nonaccrual status since the third quarter of 2016. This relationship is secured by mixed use properties in Connecticut and is collateral dependent. Based on the estimated fair value of the underlying collateral, a loss allocation of $633 thousand was deemed necessary at
September 30, 2017
.
Nonaccrual residential real estate mortgage loans amounted to
$11.7 million
at
September 30, 2017
, essentially unchanged from the end of
2016
. As of
September 30, 2017
, the balance of nonaccrual residential mortgage loans was predominately secured by properties in Rhode Island, Connecticut and Massachusetts. Included in total nonaccrual residential real estate loans at
September 30, 2017
were five loans purchased for portfolio and serviced by others amounting to $1.5 million. Management monitors the collection efforts of its third party servicers as part of its assessment of the collectibility of nonperforming loans.
-
63
-
Past Due Loans
The following table presents past due loans by category:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
%
(1)
Amount
%
(1)
Commercial mortgages
$5,887
0.54
%
$8,708
0.81
%
Commercial construction & development
—
—
—
—
Commercial & industrial
455
0.08
1,154
0.20
Residential real estate mortgages
7,802
0.65
12,226
1.09
Consumer loans
2,303
0.70
2,334
0.69
Total past due loans
$16,447
0.49
%
$24,422
0.76
%
(1)
Percentage of past due loans to the total loans outstanding within the respective category.
As of
September 30, 2017
, the composition of past due loans, loans past due 30 days or more, was
39%
commercial and
61%
residential and consumer, compared to
40%
and
60%
, respectively at
December 31, 2016
.
Total past due loans as of
September 30, 2017
and
December 31, 2016
included nonaccrual loans of
$13.2 million
and
$18.6 million
, respectively. All loans 90 days or more past due at
September 30, 2017
and
December 31, 2016
were classified as nonaccrual.
Troubled Debt Restructurings
Loans are considered restructured in a troubled debt restructuring when the Corporation has granted concessions, that it otherwise would not have considered, to a borrower experiencing financial difficulties. These concessions include modifications of the terms of the debt such as reduction of the stated interest rate other than normal market rate adjustments, extension of maturity dates, or reduction of principal balance or accrued interest. The decision to restructure a loan, versus aggressively enforcing the collection of the loan, may benefit the Corporation by increasing the ultimate probability of collection.
Restructured loans are classified as accruing or non-accruing based on management’s assessment of the collectability of the loan. Loans that are already on nonaccrual status at the time of the restructuring generally remain on nonaccrual status for approximately six months before management considers such loans for return to accruing status. Accruing restructured loans are placed into nonaccrual status if and when the borrower fails to comply with the restructured terms and management deems it unlikely that the borrower will return to a status of compliance in the near term.
Troubled debt restructurings are reported as such for at least one year from the date of the restructuring. In years after the restructuring, troubled debt restructured loans are removed from this classification if the restructuring did not involve a below-market rate concession and the loan is not deemed to be impaired based on the terms specified in the restructuring agreement.
As of
September 30, 2017
, there were no significant commitments to lend additional funds to borrowers whose loans had been restructured.
-
64
-
The following table sets forth information on troubled debt restructured loans as of the dates indicated. The amounts below consist of unpaid principal balance, net of charge-offs and unamortized deferred loan origination fees and costs. Accrued interest is not included in the carrying amounts set forth below. See
Note 5
to the Unaudited Consolidated Financial Statements for additional information.
(Dollars in thousands)
Sep 30,
2017
Dec 31,
2016
Accruing troubled debt restructured loans:
Commercial mortgages
$772
$1,965
Commercial & industrial
5,362
5,761
Residential real estate mortgages
371
3,925
Consumer
131
106
Accruing troubled debt restructured loans
6,636
11,757
Nonaccrual troubled debt restructured loans:
Commercial mortgages
5,886
7,807
Commercial & industrial
427
1,177
Residential real estate mortgages
533
1,384
Consumer
14
110
Nonaccrual troubled debt restructured loans
6,860
10,478
Total troubled debt restructured loans
$13,496
$22,235
The allowance for loans losses included specific reserves for troubled debt restructurings of
$1.1 million
and
$567 thousand
, respectively, at
September 30, 2017
and
December 31, 2016
.
Approximately 70% of the balance of accruing troubled debt restructured loans at
September 30, 2017
was concentrated in one commercial and industrial loan with a carrying value of $4.7 million. This loan was restructured in 2016 and included a below-market rate concession and interest only payments for a temporary period. This loan is current with respect to payment terms at
September 30, 2017
.
Approximately 85% of the balance of nonaccrual troubled debt restructured loans at
September 30, 2017
consisted of two commercial mortgage borrower relationships. Both of these relationships were restructured in 2013 and included modifications of certain payment terms and a below-market rate concession for a temporary period. See additional disclosure regarding these two nonaccrual commercial mortgage relationships above under the caption “Nonaccrual Loans.”
Potential Problem Loans
The Corporation classifies certain loans as “substandard,” “doubtful,” or “loss” based on criteria consistent with guidelines provided by banking regulators. Potential problem loans consist of classified accruing commercial loans that were less than 90 days past due at
September 30, 2017
and other loans for which known information about possible credit problems of the related borrowers causes management to have doubts as to the ability of such borrowers to comply with the present loan repayment terms and which may result in disclosure of such loans as nonperforming at some time in the future. These loans are not included in the amounts of nonaccrual or restructured loans presented above. Management cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans. Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become restructured, or require increased allowance coverage and provision for loan losses.
The Corporation has identified approximately $10.1 million in potential problem loans at
September 30, 2017
, compared to $6.8 million at
December 31, 2016
. The balance of potential problem loans at
September 30, 2017
was primarily composed of two commercial and industrial relationships totaling $9.2 million. Management considers both of these relationships to be well-secured. In addition, both relationships were current with respect to payment terms at
September 30, 2017
. Potential problem loans are assessed for loss exposure using the methods described in
Note 5
to the Unaudited Consolidated Financial Statements under the caption “Credit Quality Indicators.”
Allowance for Loan Losses
Establishing an appropriate level of allowance for loan losses necessarily involves a high degree of judgment. The Corporation uses a methodology to systematically measure the amount of estimated loan loss exposure inherent in the loan portfolio for
-
65
-
purposes of establishing a sufficient allowance for loan losses.
See additional discussion regarding the allowance for loan losses, in Item 7 under the caption “Critical Accounting Policies and Estimates” of Washington Trust’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2016
and in
Note 6
to the Unaudited Consolidated Financial Statements.
The allowance for loan losses is management’s best estimate of probable loan losses inherent in the loan portfolio as of the balance sheet date. The allowance is increased by provisions charged to earnings and by recoveries of amounts previously charged off, and is reduced by charge-offs on loans. The status of nonaccrual loans, delinquent loans and performing loans were all taken into consideration in the assessment of the adequacy of the allowance for loans losses. In addition, the balance and trends of credit quality indicators, including the commercial loan categories of Pass, Special Mention and Classified, are integrated into the process used to determine the allocation of loss exposure.
See
Note 5
to the Unaudited Consolidated Financial Statements under the caption “Credit Quality Indicators” for additional information. Management believes that the level of allowance for loan losses at
September 30, 2017
is adequate and consistent with asset quality and delinquency indicators. Management will continue to assess the adequacy of the allowance for loan losses in accordance with its established policies.
The Bank’s general practice is to identify problem credits early and recognize full or partial charge-offs as promptly as practicable when it is determined that the collection of loan principal is unlikely. The Bank recognizes full or partial charge-offs on collateral dependent impaired loans when the collateral is deemed to be insufficient to support the carrying value of the loan. The Bank does not recognize a recovery when an updated appraisal indicates a subsequent increase in value.
Appraisals are generally obtained with values determined on an “as is” basis from independent appraisal firms for real estate collateral dependent commercial loans in the process of collection or when warranted by other deterioration in the borrower’s credit status. Updates to appraisals are generally obtained for troubled or nonaccrual loans or when management believes it is warranted. The Corporation has continued to maintain appropriate professional standards regarding the professional qualifications of appraisers and has an internal review process to monitor the quality of appraisals.
For residential mortgages and real estate collateral dependent consumer loans that are in the process of collection, valuations are obtained from independent appraisal firms with values determined on an “as is” basis.
The estimation of loan loss exposure inherent in the loan portfolio includes, among other procedures, the identification of loss allocations for individual loans deemed to be impaired; and the application of loss allocation factors for non-impaired loans based on historical loss experience and estimated loss emergence period, with adjustments for various exposures that management believes are not adequately represented by historical loss experience.
The following is a summary of impaired loans by measurement type:
(Dollars in thousands)
Sep 30,
2017
Dec 31,
2016
Collateral dependent impaired loans
(1)
$16,077
$24,238
Impaired loans measured on discounted cash flow method
(2)
9,070
9,577
Total impaired loans
$25,147
$33,815
(1)
Net of partial charge-offs of
$4.1 million
and
$5.6 million
, respectively, at
September 30, 2017
and
December 31, 2016
.
(2)
Net of partial charge-offs of
$84 thousand
and
$21 thousand
, respectively, at
September 30, 2017
and
December 31, 2016
.
Various loan loss allowance coverage ratios are affected by the timing and extent of charge-offs, particularly with respect to impaired collateral dependent loans. For such loans, the Bank generally recognizes a partial charge-off equal to the identified loss exposure; therefore, the remaining allocation of loss is minimal.
-
66
-
The following table presents additional detail on the Corporation’s loan portfolio and associated allowance for loan losses:
(Dollars in thousands)
September 30, 2017
December 31, 2016
Loans
Related Allowance
Allowance / Loans
Loans
Related Allowance
Allowance / Loans
Impaired loans individually evaluated for impairment
$25,147
$1,145
4.55
%
$33,815
$606
1.79
%
Loans collectively evaluated for impairment
3,297,931
26,163
0.79
3,200,556
25,398
0.79
Total
$3,323,078
$27,308
0.82
%
$3,234,371
$26,004
0.80
%
Loan loss provisions totaling
$1.3 million
and
$2.4 million
, respectively, were charged to earnings for the
three and nine months ended
September 30,
2017
, compared to
$1.8 million
and
$2.8 million
, respectively, for the same periods in
2016
. These provisions were based on management’s assessment of loss exposure, as well as loan loss allocations commensurate with changes in the loan portfolio.
For the
three and nine months ended
September 30, 2017
, net charge-offs were
$654 thousand
and
$1.1 million
, respectively. Net charge-offs for the
three and nine months ended
September 30, 2016
amounted to
$2.0 million
and
$4.2 million
, respectively. A significant portion of the charge-offs recognized in 2016 and 2017 were recognized on the two nonaccrual commercial mortgage relationships discussed above under the caption “Nonaccrual Loans.”
As of
September 30, 2017
, the allowance for loan losses was
$27.3 million
, or
0.82%
of total loans, compared to
$26.0 million
, or
0.80%
of total loans, at
December 31, 2016
, largely reflecting an increase in specific reserves on impaired loans.
The following table presents the allocation of the allowance for loan losses. The allocation below is neither indicative of the specific amounts or the loan categories in which future charge-offs may occur, nor is it an indicator of any future loss trends. The total allowance is available to absorb losses from any segment of the loan portfolio.
(Dollars in thousands)
September 30, 2017
December 31, 2016
Amount
%
(1)
Amount
%
(1)
Commercial:
Mortgages
$11,682
33
%
$9,971
33
%
Construction & development
1,105
4
1,195
4
Commercial & industrial
6,652
17
6,992
18
Residential real estate:
Mortgage
5,360
35
5,077
34
Homeowner construction
80
1
175
1
Consumer
2,429
10
2,594
10
Balance at end of period
$27,308
100
%
$26,004
100
%
(1)
Percentage of loans within the respective category to total loans outstanding.
Sources of Funds
Our sources of funds include deposits, brokered time deposits, FHLBB advances, other borrowings and proceeds from the sales, maturities and payments of loans and investment securities. Washington Trust uses funds to originate and purchase loans, purchase investment securities, conduct operations, expand the branch network and pay dividends to shareholders.
Deposits
Washington Trust offers a wide variety of deposit products to consumer and business customers. Deposits provide an important source of funding for the Bank as well as an ongoing stream of fee revenue.
Washington Trust is a participant in the Insured Cash Sweep (“ICS”) program, Demand Deposit Marketplace (“DDM”) program, and the Certificate of Deposit Account Registry Service (“CDARS”) program. Washington Trust uses these deposit sweep services to place customer funds into interest-bearing demand accounts, money market accounts, and/or time deposits issued by other participating banks. Customer funds are placed at one or more participating banks to ensure that each deposit customer
-
67
-
is eligible for the full amount of FDIC insurance. As a program participant, we receive reciprocal amounts of deposits from other participating banks. ICS, DDM and CDARS deposits are considered to be brokered deposits for bank regulatory purposes. We consider these reciprocal deposit balances to be in-market deposits as distinguished from traditional out-of-market wholesale brokered deposits.
Total deposits amounted to
$3.2 billion
at
September 30, 2017
,
up by
$
93.3 million
, or
3%
, from
December 31,
2016
. This included an increase of
$3.5 million
of out-of-market brokered time deposits. Excluding out-of-market brokered time deposits, in-market deposits were
up by
$89.8 million
, or
3%
, from the balance at
December 31, 2016
.
Demand deposits amounted to
$621.3 million
at
September 30, 2017
,
up by
$35.3 million
, or
6%
, from the balance at
December 31, 2016
. NOW account balances
increased by
$20.4 million
, or
5%
, from
December 31, 2016
and amounted to
$448.1 million
at
September 30, 2017
. The increases in demand deposits and NOW account balances reflected growth in both new and existing depositor relationships.
Savings accounts
increased by
$9.5 million
, or
3%
, from
December 31, 2016
and totaled
$367.9 million
at
September 30, 2017
.
Money market accounts amounted to
$716.8 million
at
September 30, 2017
,
down by
$13.2 million
, or
2%
, from
December 31, 2016
.
Time deposits were
$1.0 billion
at
September 30, 2017
,
up by
$41.3 million
, or
4%
, from
December 31,
2016
. Included in time deposits at
September 30, 2017
were out-of-market wholesale brokered time deposits of
$415.8 million
, which were
up by
$3.5 million
from the balance at
December 31, 2016
. Excluding out-of-market brokered time deposits, in-market time deposits totaled
$587.2 million
at
September 30, 2017
,
up by
$37.8 million
, or
7%
, from
December 31, 2016
, reflecting growth in promotional time deposits.
FHLBB Advances
FHLBB advances are used to meet short-term liquidity needs and also to fund additions to the securities portfolio and loan growth.
FHLBB advances totaled
$814.0 million
at
September 30, 2017
,
down by
$34.9 million
from the balance at the end of
2016
, due to growth in deposits.
Liquidity and Capital Resources
Liquidity Management
Liquidity is the ability of a financial institution to meet maturing liability obligations and customer loan demand. Washington Trust’s primary source of liquidity is deposits, which funded approximately
61%
of total average assets in the
nine
months ended
September 30, 2017
. While the generally preferred funding strategy is to attract and retain low-cost deposits, the ability to do so is affected by competitive interest rates and terms in the marketplace. Other sources of funding include discretionary use of purchased liabilities (e.g., FHLBB term advances and brokered time deposits), cash flows from the Corporation’s securities portfolios and loan repayments. Securities designated as available for sale may also be sold in response to short-term or long-term liquidity needs although management has no intention to do so at this time. For a more detailed discussion on Washington Trust’s detailed liquidity funding policy and contingency funding plan, see additional information in Item 7 under the caption “Liquidity and Capital Resources” of Washington Trust’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2016
.
The Asset/Liability Committee (“ALCO”) establishes and monitors internal liquidity measures to manage liquidity exposure. Liquidity remained within target ranges established by the ALCO during the
nine
months ended
September 30, 2017
. Based on its assessment of the liquidity considerations described above, management believes the Corporation’s sources of funding meets anticipated funding needs.
Net cash provided by operating activities amounted to
$43.6 million
for the
nine
months ended
September 30, 2017
, which was generated by net income of
$37.9 million
and adjustments to reconcile net income to net cash provided by operating activities.
Net cash used in investing activities totaled
$59.2 million
for the
nine
months ended
September 30, 2017
, reflecting outflows to fund growth in loans and purchase investment securities, net of inflows from principal paydowns, maturities and calls of debt securities. For the
nine
months ended
September 30, 2017
, net cash provided by financing activities amounted to
$39.1 million
, due to deposit inflows, partially offset by net outflows associated with FHLBB advances and the payment of dividends to shareholders. See the Corporation’s Unaudited Consolidated Statements of Cash Flows for further information about sources and uses of cash.
-
68
-
Capital Resources
Total shareholders’ equity amounted to
$414.2 million
at
September 30, 2017
,
up by
$23.4 million
from
December 31, 2016
, including net income of
$37.9 million
, partially offset by
$20.0 million
for dividend declarations.
The ratio of total equity to total assets amounted to
9.27%
at
September 30, 2017
compared to a ratio of
8.92%
at
December 31,
2016
. Book value per share at
September 30, 2017
and
December 31, 2016
amounted to
$24.06
and
$22.76
, respectively.
The Bancorp and the Bank are subject to various regulatory capital requirements. As of
September 30, 2017
, the Bancorp and the Bank exceeded the regulatory minimum levels to be considered “well-capitalized.” See
Note 9
to the Unaudited Consolidated Financial Statements for additional discussion of regulatory capital requirements.
Off-Balance Sheet Arrangements
For additional information on derivative financial instruments and financial instruments with off-balance sheet risk see Notes
10
and
18
to the Unaudited Consolidated Financial Statements.
Asset/Liability Management and Interest Rate Risk
Interest rate risk is the primary market risk category associated with the Corporation’s operations. Interest rate risk is the risk of loss to future earnings due to changes in interest rates. The ALCO is responsible for establishing policy guidelines on liquidity and acceptable exposure to interest rate risk. Periodically, the ALCO reports on the status of liquidity and interest rate risk matters to the Bank’s Board of Directors. The objective of the ALCO is to manage assets and funding sources to produce results that are consistent with Washington Trust’s liquidity, capital adequacy, growth, risk and profitability goals.
The Corporation utilizes the size and duration of the investment securities portfolio, the size and duration of the wholesale funding portfolio, off-balance sheet interest rate contracts and the pricing and structure of loans and deposits for managing interest rate risk. The off-balance sheet interest rate contracts may include interest rate swaps, caps and floors. These interest rate contracts involve, to varying degrees, credit risk and interest rate risk. Credit risk is the possibility that a loss may occur if a counterparty to a transaction fails to perform according to terms of the contract. The notional amount of the interest rate contracts is the amount upon which interest and other payments are based. The notional amount is not exchanged, and therefore, should not be taken as a measure of credit risk. See Notes
10
and
18
to the Unaudited Consolidated Financial Statements for additional information.
The ALCO uses income simulation to measure interest rate risk inherent in the Corporation’s on-balance sheet and off-balance sheet financial instruments at a given point in time by showing the effect of interest rate shifts on net interest income over a 12-month horizon, the 13- to 24-month horizon and a 60-month horizon. The simulations assume that the size and general composition of the Corporation’s balance sheet remain static over the simulation horizons, with the exception of certain deposit mix shifts from low-cost core savings to higher-cost time deposits in selected interest rate scenarios. Additionally, the simulations take into account the specific repricing, maturity, call options, and prepayment characteristics of differing financial instruments that may vary under different interest rate scenarios. The characteristics of financial instrument classes are reviewed periodically by the ALCO to ensure their accuracy and consistency.
The ALCO reviews simulation results to determine whether the Corporation’s exposure to a decline in net interest income remains within established tolerance levels over the simulation horizons and to develop appropriate strategies to manage this exposure.
As of
September 30, 2017
and
December 31, 2016
,
net interest income simulations indicated that exposure to changing interest rates over the simulation horizons remained within tolerance levels established by the Corporation. The Corporation defines maximum unfavorable net interest income exposure to be a change of no more than 5% in net interest income over the first 12 months, no more than 10% over the second 12 months, and no more than 10% over the full 60-month simulation horizon. All changes are measured in comparison to the projected net interest income that would result from an “unchanged” rate scenario where both interest rates and the composition of the Corporation’s balance sheet remain stable for a 60-month period. In addition to measuring the change in net interest income as compared to an unchanged interest rate scenario, the ALCO also measures the trend of both net interest income and net interest margin over a 60-month horizon to ensure the stability and adequacy of this source of earnings in different interest rate scenarios.
The ALCO regularly reviews a wide variety of interest rate shift scenario results to evaluate interest risk exposure, including scenarios showing the effect of steepening or flattening changes in the yield curve of up to 500 basis points as well as parallel
-
69
-
changes in interest rates of up to 400 basis points. Because income simulations assume that the Corporation’s balance sheet will remain static over the simulation horizon, the results do not reflect adjustments in strategy that the ALCO could implement in response to rate shifts.
The following table sets forth the estimated change in net interest income from an unchanged interest rate scenario over the periods indicated for parallel changes in market interest rates using the Corporation’s on- and off-balance sheet financial instruments as of
September 30, 2017
and
December 31, 2016
.
Interest rates are assumed to shift by a parallel 100, 200 or 300 basis points upward or 100 basis points downward over a 12-month period, except for core savings deposits, which are assumed to shift by lesser amounts due to their relative historical insensitivity to market interest rate movements. Further, deposits are assumed to have certain minimum rate levels below which they will not fall. It should be noted that the rate scenarios shown do not necessarily reflect the ALCO’s view of the “most likely” change in interest rates over the periods indicated.
September 30, 2017
December 31, 2016
Months 1 - 12
Months 13 - 24
Months 1 - 12
Months 13 - 24
100 basis point rate decrease
(3.42)%
(7.61)%
(2.93)%
(6.54)%
100 basis point rate increase
3.04
2.76
2.21
1.74
200 basis point rate increase
7.38
8.07
5.13
4.99
300 basis point rate increase
11.76
13.52
8.08
8.35
The ALCO estimates that the negative exposure of net interest income to falling rates as compared to an unchanged rate scenario results from a more rapid decline in earning asset yields compared to rates paid on deposits. If market interest rates were to fall from their already low levels and remain lower for a sustained period, certain core savings and time deposit rates could decline more slowly and by a lesser amount than other market rates. Asset yields would likely decline more rapidly than deposit costs as current asset holdings mature or reprice, since cash flow from mortgage-related prepayments and redemption of callable securities would increase as market rates fall.
The positive exposure of net interest income to rising rates as compared to an unchanged rate scenario results from a more rapid projected relative rate of increase in asset yields than funding costs over the near term. For simulation purposes, deposit rate changes are anticipated to lag behind other market rates in both timing and magnitude. The ALCO’s estimate of interest rate risk exposure to rising rate environments, including those involving changes to the shape of the yield curve, incorporates certain assumptions regarding the shift in deposit balances from low-cost core savings categories to higher-cost deposit categories, which has characterized a shift in funding mix during the past rising interest rate cycles.
The relative changes in interest rate sensitivity from
December 31, 2016
to
September 30, 2017
as shown in the above table were attributable to several factors, including a higher absolute level of market interest rates and an increase in rate sensitivity primarily attributable to an increase in the proportion of variable rate commercial loans within the portfolio. Variable rate assets reprice more quickly and by a greater amount than repricing of deposit costs, particularly in a falling rate environment where many deposit rates are at or near their floors.
While the ALCO reviews and updates simulation assumptions and also periodically back-tests the simulation results to ensure that the assumptions are reasonable and current, income simulation may not always prove to be an accurate indicator of interest rate risk or future net interest margin. Over time, the repricing, maturity and prepayment characteristics of financial instruments and the composition of the Corporation’s balance sheet may change to a different degree than estimated. Simulation modeling assumes a static balance sheet, with the exception of certain modeled deposit mix shifts from low-cost core savings deposits to higher-cost time deposits in rising rate scenarios as noted above.
Due to the low level of market interest rates, the banking industry has attracted and retained low-cost core savings deposits over the past several years. The ALCO recognizes that a portion of these increased levels of low-cost balances could shift into higher yielding alternatives in the future, particularly if interest rates rise and as confidence in financial markets strengthens, and has modeled increased amounts of deposit shifts out of these low-cost categories into higher-cost alternatives in the rising rate simulation scenarios presented above. Deposit balances may also be subject to possible outflow to non-bank alternatives in a rising rate environment, which may cause interest rate sensitivity to differ from the results as presented. Another significant simulation assumption is the sensitivity of core savings deposits to fluctuations in interest rates. Income simulation results assume that changes in both core savings deposit rates and balances are related to changes in short-term interest rates. The
-
70
-
relationship between short-term interest rate changes and core deposit rate and balance changes may differ from the ALCO’s estimates used in income simulation.
It should also be noted that the static balance sheet assumption does not necessarily reflect the Corporation’s expectation for future balance sheet growth, which is a function of the business environment and customer behavior.
Mortgage-backed securities and mortgage loans involve a level of risk that unforeseen changes in prepayment speeds may cause related cash flows to vary significantly in differing rate environments. Such changes could affect the level of reinvestment risk associated with cash flow from these instruments, as well as their market value. Changes in prepayment speeds could also increase or decrease the amortization of premium or accretion of discounts related to such instruments, thereby affecting interest income.
The Corporation also monitors the potential change in market value of its available for sale debt securities in changing interest rate environments. The purpose is to determine market value exposure that may not be captured by income simulation, but which might result in changes to the Corporation’s capital position. Results are calculated using industry-standard analytical techniques and securities data.
The following table summarizes the potential change in market value of the Corporation’s available for sale debt securities as of
September 30, 2017
and
December 31, 2016
resulting from immediate parallel rate shifts:
(Dollars in thousands)
Security Type
Down 100 Basis Points
Up 200 Basis Points
U.S. government-sponsored enterprise securities (callable)
$2,152
($9,771
)
Obligations of states and political subdivisions
2
(3
)
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
15,302
(54,823
)
Trust preferred debt and other corporate debt securities
(55
)
83
Total change in market value as of September 30, 2017
$17,401
($64,514
)
Total change in market value as of December 31, 2016
$14,906
($79,508
)
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Information regarding quantitative and qualitative disclosures about market risk appears under Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” under the caption “Asset/Liability Management and Interest Rate Risk.”
Item 4. Controls and Procedures
Disclosure Controls and Procedures
As required by Rule 13a-15 under the Exchange Act, as amended (the “Exchange Act”), the Corporation carried out an evaluation under the supervision and with the participation of the Corporation’s management, including the Corporation’s principal executive officer and principal financial officer, of the Corporation’s disclosure controls and procedures as of the period ended
September 30,
2017
. Based upon that evaluation, the principal executive officer and principal financial officer concluded that the Corporation’s disclosure controls and procedures are effective and designed to ensure that information required to be disclosed by the Corporation in the reports it files or submits under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to the Corporation’s management including its Chief Executive Officer and Chief Financial Officer as appropriate to allow timely decisions regarding required disclosures. The Corporation will continue to review and document its disclosure controls and procedures and consider such changes in future evaluations of the effectiveness of such controls and procedures, as it deems appropriate.
Internal Control Over Financial Reporting
There has been no change in our internal control over financial reporting during the period ended
September 30, 2017
that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. Other Information
-
71
-
Item 1. Legal Proceedings
The Corporation is involved in various claims and legal proceedings arising out of the ordinary course of business. Management is of the opinion, based on its review with counsel of the development of such matters to date, that the ultimate disposition of such matters will not materially affect the consolidated financial position or results of operations of the Corporation.
Item 1A. Risk Factors
There have been no material changes in the risk factors described in Item IA to Part I of Washington Trust’s Annual Report on Form 10-K for the year ended
December 31, 2016
.
Item 6. Exhibits
(a) Exhibits. The following exhibits are included as part of this Form 10-Q:
Exhibit Number
3.4
Amended and Restated By-laws of the Registrant - Filed as Exhibit 3.4 to the Registrant’s Current Report on Form 8-K dated October 25, 2017. (1)
10.1
Form of Nonqualified Stock Option Certificate and Statement of Terms and Conditions under the Washington Trust Bancorp, Inc. 2003 Stock Incentive Plan for employees – Filed herewith (2)
10.2
Form of Nonqualified Stock Option Certificate and Statement of Terms and Conditions under the Washington Trust Bancorp, Inc. 2013 Stock Option and Incentive Plan for employees – Filed herewith (2)
10.3
Form of Restricted Stock Units Certificate and Statement of Terms and Conditions under the Washington Trust Bancorp, Inc. 2003 Stock Incentive Plan for employees – Filed herewith (2)
10.4
Form and terms of Deferred Stock Unit Award Agreement under the Washington Trust Bancorp, Inc. 2003 Stock Incentive Plan for employees – Filed herewith (2)
10.5
Form and terms of Performance Share Unit Agreement under the Washington Trust Bancorp, Inc. 2013 Stock Option and Incentive Plan for employees – Filed herewith (2)
31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 – Filed herewith.
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 – Filed herewith.
32.1
Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Furnished herewith. (3)
101
The following materials from Washington Trust Bancorp, Inc.’s Quarterly Report on Form 10-Q for the quarter ended
September 30, 2017
formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) related notes to these financial statements - Filed herewith
.
____________________
(1)
Not filed herewith. In accordance with Rule 12b-32 promulgated pursuant to the Exchange Act, reference is made to the documents previously filed with the SEC, which are incorporated by reference herein.
(2)
Management contract or compensatory plan or arrangement.
(3)
These certifications are not “filed” for purposes of Section 18 of the Exchange Act or incorporated by reference into any filing under the Securities Act or the Securities Exchange Act.
-
72
-
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
WASHINGTON TRUST BANCORP, INC.
(Registrant)
Date:
November 6, 2017
By:
/s/ Joseph J. MarcAurele
Joseph J. MarcAurele
Chairman and Chief Executive Officer
(principal executive officer)
Date:
November 6, 2017
By:
/s/ David V. Devault
David V. Devault
Vice Chair, Secretary and Chief Financial Officer
(principal financial officer)
Date:
November 6, 2017
By:
/s/ Maria N. Janes
Maria N. Janes
Executive Vice President and Controller
(principal accounting officer)
-
73
-
Exhibit Index
Exhibit Number
3.4
Amended and Restated By-laws of the Registrant - Filed as Exhibit 3.4 to the Registrant’s Current Report on Form 8-K dated October 25, 2017. (1)
10.1
Form of Nonqualified Stock Option Certificate and Statement of Terms and Conditions under the Washington Trust Bancorp, Inc. 2003 Stock Incentive Plan for employees – Filed herewith (2)
10.2
Form of Nonqualified Stock Option Certificate and Statement of Terms and Conditions under the Washington Trust Bancorp, Inc. 2013 Stock Option and Incentive Plan for employees – Filed herewith (2)
10.3
Form of Restricted Stock Units Certificate and Statement of Terms and Conditions under the Washington Trust Bancorp, Inc. 2003 Stock Incentive Plan for employees – Filed herewith (2)
10.4
Form and terms of Deferred Stock Unit Award Agreement under the Washington Trust Bancorp, Inc. 2003 Stock Incentive Plan for employees – Filed herewith (2)
10.5
Form and terms of Performance Share Unit Agreement under the Washington Trust Bancorp, Inc. 2013 Stock Option and Incentive Plan for employees – Filed herewith (2)
31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 – Filed herewith.
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 – Filed herewith.
32.1
Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Furnished herewith. (3)
101
The following materials from Washington Trust Bancorp, Inc.’s Quarterly Report on Form 10-Q for the quarter ended
September 30, 2017
formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) related notes to these financial statements - Filed herewith
.
____________________
(1)
Not filed herewith. In accordance with Rule 12b-32 promulgated pursuant to the Exchange Act, reference is made to the documents previously filed with the SEC, which are incorporated by reference herein.
(2)
Management contract or compensatory plan or arrangement.
(3)
These certifications are not “filed” for purposes of Section 18 of the Exchange Act or incorporated by reference into any filing under the Securities Act or the Securities Exchange Act.
-
74
-