U.S. Markets open in 4 hrs 16 mins
  • S&P Futures

    3,902.00
    +4.25 (+0.11%)
     
  • Dow Futures

    31,241.00
    +39.00 (+0.12%)
     
  • Nasdaq Futures

    11,838.00
    -40.25 (-0.34%)
     
  • Russell 2000 Futures

    1,771.50
    -3.40 (-0.19%)
     
  • Crude Oil

    110.35
    +0.46 (+0.42%)
     
  • Gold

    1,845.10
    +3.90 (+0.21%)
     
  • Silver

    21.87
    -0.03 (-0.13%)
     
  • EUR/USD

    1.0562
    -0.0026 (-0.2429%)
     
  • 10-Yr Bond

    2.7870
    -0.0680 (-2.38%)
     
  • Vix

    29.43
    +0.08 (+0.27%)
     
  • GBP/USD

    1.2495
    +0.0020 (+0.1587%)
     
  • USD/JPY

    127.8500
    +0.0560 (+0.0438%)
     
  • BTC-USD

    29,001.45
    -759.00 (-2.55%)
     
  • CMC Crypto 200

    650.34
    -23.03 (-3.42%)
     
  • FTSE 100

    7,389.98
    +87.24 (+1.19%)
     
  • Nikkei 225

    26,739.03
    +336.19 (+1.27%)
     

Washington Trust Reports Fourth Quarter and Full-Year 2021 Earnings

  • Oops!
    Something went wrong.
    Please try again later.
·24 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

WESTERLY, R.I., Jan. 26, 2022 /PRNewswire/ -- Washington Trust Bancorp, Inc. (Nasdaq:WASH), parent company of The Washington Trust Company, today announced fourth quarter 2021 net income of $20.2 million, or $1.15 per diluted share, compared to net income of $18.8 million, or $1.07 per diluted share, for the third quarter of 2021. Net income for the year ended December 31, 2021 totaled $76.9 million, or $4.39 per diluted share, compared to $69.8 million, or $4.00 per diluted share, reported for the prior year.

(PRNewsfoto/Washington Trust Bancorp, Inc.)
(PRNewsfoto/Washington Trust Bancorp, Inc.)

"Washington Trust reported strong fourth quarter and full-year 2021 results," stated Edward O. Handy III, Washington Trust Chairman and Chief Executive Officer. "We achieved record wealth management revenues, originated an all-time high volume of residential mortgages, reached a record level of in-market deposits and maintained healthy commercial loan activity. Solid business line performances and a strong balance sheet have positioned us well as we enter 2022."

Selected financial highlights for the fourth quarter and full-year 2021 include:

  • Returns on average equity and average assets for the fourth quarter were 14.34% and 1.36%, respectively, compared to 13.37% and 1.26%, respectively, for the preceding quarter. Full-year returns on average equity and average assets for 2021 were 14.03% and 1.32%, respectively, compared to 13.51% and 1.22%, respectively, for the prior year.

  • A negative provision for credit losses (or a benefit) of $2.8 million was recognized in earnings in the fourth quarter of 2021, compared to no provision for credit losses in the preceding quarter. For the full-year 2021, a negative provision for credit losses (or a benefit) of $4.8 million was recognized in earnings, compared to a positive provision for credit losses (or a charge) of $12.3 million in 2020.

  • Wealth management assets under administration ("AUA") amounted to an all-time high $7.8 billion at December 31, 2021. Fourth quarter and full-year wealth management revenues reached record highs of $10.5 million and $41.3 million, respectively.

  • Residential real estate loan originations totaled $363 million in the fourth quarter, bringing the full-year residential loan origination total to an all-time high of $1.69 billion.

  • Total loans excluding Paycheck Protection Program ("PPP") loans amounted to $4.2 billion, up by $26 million, or 1%, from the end of the preceding quarter and up by $256 million, or 6%, from a year ago.

  • In-market deposits (total deposits less out-of-market wholesale brokered deposits) amounted to a record $4.5 billion at December 31, 2021, up by $162 million, or 4%, from the end of the preceding quarter, and up by $678 million, or 18%, from a year ago.

Net Interest Income

Net interest income was $37.7 million for the fourth quarter of 2021, up by $1.7 million, or 5%, from the third quarter of 2021. The net interest margin was 2.71% for the fourth quarter, up by 13 basis points from the preceding quarter. Both net interest income and the net interest margin benefited from commercial loan prepayment fee income, as well as accelerated net deferred fee amortization associated with PPP loans that were forgiven by the Small Business Administration. Commercial loan prepayment fee income amounted to $2.2 million, or 16 basis points, in the fourth quarter of 2021. There was no commercial loan prepayment fee income in the preceding quarter. In the fourth quarter of 2021, accelerated net deferred fee amortization on PPP loans amounted to $1.2 million, or 9 basis points, compared to $2.0 million, or 13 basis points, in the preceding quarter. Excluding the impact of these items for both periods, the net interest margin was 2.46% in the fourth quarter of 2021, up from 2.45% in the preceding quarter. Linked quarter changes included:

  • Average interest-earning assets decreased by $8 million, largely reflecting a decline in average loan balances, partially offset by increases in average investment securities and cash and due from banks balances. The yield on interest-earning assets for the fourth quarter was 2.97%, up by 12 basis points from the preceding quarter. Excluding the impact of commercial loan prepayment fee income and accelerated net deferred fee amortization on PPP loans for both periods, the yield on interest-earning assets was essentially unchanged.

  • Average interest-bearing liabilities decreased by $54 million, due to a decrease of $257 million in average wholesale funding balances, partially offset by an increase of $203 million in average in-market deposits. The cost of interest-bearing liabilities for the fourth quarter of 2021 was 0.34%, down by 1 basis point from the preceding quarter.

Noninterest Income

Noninterest income totaled $20.3 million for the fourth quarter of 2021, down by $213 thousand, or 1%, from the third quarter of 2021. Linked quarter changes included:

  • Wealth management revenues amounted to $10.5 million in the fourth quarter of 2021, up by $49 thousand, or 0.5%, on a linked quarter basis. This included an increase in asset-based revenues of $193 thousand, or 2%, and a decrease in transaction-based revenues of $144 thousand, or 62%, from the preceding quarter. The linked quarter decline in transaction-based revenues was concentrated in annuity commission fee income.

    Wealth management AUA amounted to $7.8 billion at December 31, 2021, up by $341 million from September 30, 2021. The increase reflected net investment appreciation of $359 million, partially offset by net client asset outflows of $18 million in the fourth quarter of 2021. The average balance of AUA for the fourth quarter of 2021 increased by approximately $86 million, or 1%, from the average balance for the preceding quarter.

  • Mortgage banking revenues totaled $4.3 million for the fourth quarter of 2021, down by $2.0 million, or 32%, from the third quarter of 2021, largely due to changes in fair value of mortgage loan commitments. Realized gains on sales of loans decreased by a $55 thousand, or 1%, as a lower sales yield on loans sold to the secondary market was essentially offset by a higher sales volume. Mortgage loans sold to the secondary market amounted to $197 million in the fourth quarter of 2021, up by $23 million, or 13%, from the preceding quarter.

  • Loan related derivative income was $2.0 million in the fourth quarter of 2021, up by $1.2 million from the preceding quarter, reflecting a higher volume of commercial borrower interest rate swap transactions.

  • Income from bank-owned life insurance totaled $1.1 million in the fourth quarter of 2021, up by $526 thousand, or 85%, from the preceding quarter. The fourth quarter included the recognition of $526 thousand in non-taxable income associated with the receipt of life insurance proceeds.

Noninterest Expense

Noninterest expense totaled $35.2 million for the fourth quarter of 2021, up by $2.7 million, or 8%, from the third quarter of 2021. Included in noninterest expense for the fourth quarter of 2021 was debt prepayment penalty expense of $2.7 million, resulting from the payoff of higher-yielding FHLB advances. There was no debt prepayment penalty expense recognized in the third quarter of 2021. Excluding the impact of debt prepayment penalty expense, noninterest expense was essentially unchanged from the prior quarter.

Salaries and employee benefits expense, the largest component of noninterest expense, amounted to $21.5 million for the fourth quarter of 2021, down by $638 thousand, or 3%, from the preceding quarter, largely reflecting adjustments to performance-based compensation accruals. The decrease in salaries and employee benefits expense was essentially offset by an increase of $291 thousand in outsourced services expense, due to a higher volume of commercial borrower loan related derivative transactions, as well as modest increases across a variety of other expense categories.

Income Tax

Income tax expense totaled $5.5 million for the fourth quarter of 2021, up by $143 thousand from the preceding quarter, largely due to a higher level of pre-tax income. The effective tax rate for the fourth quarter of 2021 was 21.3%, compared to 22.1% in the preceding quarter. Based on current federal and applicable state income statutes, the Corporation currently expects its full-year 2022 effective tax rate to be approximately 21.5%.

Investment Securities

The securities portfolio totaled $1.0 billion at December 31, 2021, down by $3 million, from September 30, 2021, reflecting routine pay-downs on mortgage-backed securities and calls of debt securities, partially offset by purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities. Purchases of debt securities in the fourth quarter 2021 totaled $80 million, with a weighted average yield of 1.78%. Securities represented 18% of total assets at December 31, 2021, compared to 17% of total assets at September 30, 2021.

Loans

Total loans amounted to $4.3 billion at December 31, 2021, down by $13 million, from the end of the preceding quarter. Linked quarter changes included:

  • Commercial loans decreased by $64 million, or 3%, from September 30, 2021, which included a net reduction in PPP loans of $39 million. Excluding PPP loans, commercial loans decreased by $25 million, or 1%, from September 30, 2021, reflecting payoffs and pay-downs of approximately $195 million, partially offset by commercial loan originations and advances of approximately $170 million.

  • Residential real estate loans increased by $55 million, or 3%, from September 30, 2021. In the fourth quarter of 2021, residential real estate loans originated for portfolio amounted to $174 million.

  • The consumer loan portfolio decreased by $4 million, or 2%, from the balance at September 30, 2021.

Deposits and Borrowings

At December 31, 2021, in-market deposits, which exclude wholesale brokered time deposits, amounted to $4.5 billion, up by $162 million, or 4%, from the end of the preceding quarter, reflecting growth across all deposit categories. Wholesale brokered time deposits amounted to $515 million, down by $240 million, or 32%, from September 30, 2021. Total deposits amounted to $5.0 billion at December 31, 2021, down by $78 million, or 2%, from the end of the preceding quarter.

FHLB advances totaled $145 million at December 31, 2021, down by $78 million from September 30, 2021. In the fourth quarter of 2021, higher-yielding FHLB advances of approximately $45 million were prepaid.

Asset Quality

Total nonaccrual loans amounted to $14.2 million, or 0.33% of total loans, at December 31, 2021, compared to $11.0 million, or 0.26% of total loans, at September 30, 2021.

Total past due loans amounted to $10.4 million, or 0.24% of total loans, at December 31, 2021, compared to $9.5 million, or 0.22% of total loans, at September 30, 2021.

As of December 31, 2021, active loan payment deferral modifications, or "deferments", in response to the COVID-19 pandemic remain on one commercial real estate relationship with two loans totaling $9.7 million, or 0.2% of the outstanding balance of total loans excluding PPP loan balances. This is down from active deferments on five loans totaling $38.0 million, or 1% of the outstanding balance of total loans excluding PPP loan balances, as of September 30, 2021.

Total troubled debt restructured loans ("TDR") amounted to $19.1 million as of December 31, 2021, up by $9.4 million from September 30, 2021, due to the restructuring of one commercial real estate relationship with two loans that did not qualify for additional TDR accounting relief.

The allowance for credit losses ("ACL") on loans amounted to $39.1 million, or 0.91% of total loans, at December 31, 2021, compared to $41.7 million, or 0.97% of total loans, at September 30, 2021. The ACL on unfunded commitments, included in other liabilities on the Consolidated Balance Sheets, amounted to $2.2 million at December 31, 2021, compared to $2.3 million at September 30, 2021.

In the fourth quarter of 2021, there was a negative $2.8 million provision for credit losses (or a benefit) recognized in earnings. There was no provision for credit losses recognized in the preceding quarter. The reduction in the provision for credit losses and the related ACL reflected a continued downward trend in loan loss rates, as well as improvements in forecasted economic conditions and relatively stable asset quality metrics. In the fourth quarter of 2021, net recoveries of $27 thousand were recognized, compared to net charge-offs of $168 thousand in the preceding quarter. Full-year 2021 net charge-offs were $417 thousand, compared to $1.1 million in the prior year.

Capital and Dividends

Total shareholders' equity was $564.8 million at December 31, 2021, up by $9.5 million from September 30, 2021. This increase included net income of $20.2 million, partially offset by $9.4 million in dividend declarations, as well as a decrease of $1.9 million in the accumulated other comprehensive income component of shareholders' equity. The decrease in the accumulated other comprehensive income component of shareholders' equity included a temporary decrease in the fair value of available for sale securities, partially offset by a $4.5 million increase associated with the annual remeasurement of pension liabilities. The increase to shareholders' equity associated with the annual remeasurement of pension liabilities was largely due to an increase in the discount rate used to measure the present value of pension plan liabilities, resulting from a rise in market interest rates in 2021.

Capital levels at December 31, 2021 exceeded the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 14.01% at December 31, 2021, compared to 13.83% at September 30, 2021.

Book value per share was $32.59 at December 31, 2021, compared to $32.06 at September 30, 2021.

The Board of Directors declared a quarterly dividend of 54 cents per share for the quarter ended December 31, 2021, representing an increase of 2 cents per share from the preceding quarter. The dividend was paid on January 7, 2022 to shareholders of record on January 3, 2022. Full-year 2021 dividends totaled $2.10 per share, an increase of 5 cents per share from full-year 2020 dividends of $2.05 per share.

Conference Call

Washington Trust will host a conference call to discuss its fourth quarter results, business highlights and outlook on Thursday, January 27, 2022 at 8:30 a.m. (Eastern Time). Individuals may dial in to the call at 1-844-200-6205. An audio replay of the call will be available, shortly after the conclusion of the call, by dialing 1-866-813-9403 and entering the Replay PIN Number 665774; the audio replay will be available through February 26, 2022. Also, a webcast of the call will be posted in the Investor Relations section of Washington Trust's website, http://ir.washtrust.com, and will be available through March 31, 2022.

Background

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

Forward-Looking Statements

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

Some of the factors that might cause these differences include the following: ongoing disruptions due to the COVID-19 pandemic and measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; changes in consumer behavior due to changing political, business and economic conditions, including concerns about inflation, or legislative or regulatory initiatives; the possibility that future credit losses are higher than currently expected due to changes in economic assumptions or adverse economic developments; volatility in national and international financial markets; interest rate changes or volatility, as well as changes in the balance and mix of loans and deposits; reductions in the market value or outflows of wealth management assets under administration; decreases in the value of securities and other assets; changes in loan demand and collectability; increases in defaults and charge-off rates; changes related to the discontinuation and replacement of LIBOR; changes in the size and nature of our competition; changes in legislation or regulation and accounting principles, policies and guidelines; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters and future pandemics; reputational risk relating to our participation in the Paycheck Protection Program and other pandemic-related legislative and regulatory initiatives and programs; and changes in the assumptions used in making such forward-looking statements. In addition, the factors described under "Risk Factors" in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as updated by our Quarterly Reports on Form 10-Q and other filings submitted to the SEC, may result in these differences. You should carefully review all of these factors and you should be aware that there may be other factors that could cause these differences. These forward-looking statements were based on information, plans and estimates at the date of this report, and we assume no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes.

Supplemental Information - Explanation of Non-GAAP Financial Measures

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

Washington Trust Bancorp, Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited; Dollars in thousands)








Dec 31,

2021

Sep 30,

2021

Jun 30,

2021

Mar 31,

2021

Dec 31,

2020

Assets:






Cash and due from banks

$175,259

$297,039

$127,743

$166,960

$194,143

Short-term investments

3,234

3,349

4,463

3,783

8,125

Mortgage loans held for sale, at fair value

40,196

48,705

31,492

77,450

61,614

Available for sale debt securities, at fair value

1,042,859

1,045,833

1,052,577

948,094

894,571

Federal Home Loan Bank stock, at cost

13,031

15,094

22,757

24,772

30,285

Loans:






Total loans

4,272,925

4,286,404

4,299,800

4,194,666

4,195,990

Less: allowance for credit losses on loans

39,088

41,711

41,879

42,137

44,106

Net loans

4,233,837

4,244,693

4,257,921

4,152,529

4,151,884

Premises and equipment, net

28,908

28,488

29,031

28,953

28,870

Operating lease right-of-use assets

26,692

27,518

28,329

28,761

29,521

Investment in bank-owned life insurance

92,592

92,974

92,355

84,749

84,193

Goodwill

63,909

63,909

63,909

63,909

63,909

Identifiable intangible assets, net

5,414

5,631

5,853

6,079

6,305

Other assets

125,196

129,410

135,550

133,350

159,749

Total assets

$5,851,127

$6,002,643

$5,851,980

$5,719,389

$5,713,169

Liabilities:






Deposits:






Noninterest-bearing deposits

$945,229

$950,974

$901,801

$932,999

$832,287

Interest-bearing deposits

4,034,822

4,107,168

3,823,858

3,616,143

3,546,066

Total deposits

4,980,051

5,058,142

4,725,659

4,549,142

4,378,353

Federal Home Loan Bank advances

145,000

222,592

408,592

466,912

593,859

Junior subordinated debentures

22,681

22,681

22,681

22,681

22,681

Operating lease liabilities

29,010

29,810

30,558

30,974

31,717

Other liabilities

109,577

114,100

116,634

116,081

152,364

Total liabilities

5,286,319

5,447,325

5,304,124

5,185,790

5,178,974

Shareholders' Equity:






Common stock

1,085

1,085

1,085

1,085

1,085

Paid-in capital

126,511

126,265

125,442

124,882

125,610

Retained earnings

458,310

447,566

437,927

429,598

418,246

Accumulated other comprehensive (loss) income

(19,981)

(18,128)

(15,128)

(20,006)

(7,391)

Treasury stock, at cost

(1,117)

(1,470)

(1,470)

(1,960)

(3,355)

Total shareholders' equity

564,808

555,318

547,856

533,599

534,195

Total liabilities and shareholders' equity

$5,851,127

$6,002,643

$5,851,980

$5,719,389

$5,713,169

Washington Trust Bancorp, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited; Dollars and shares in thousands, except per share amounts)


For the Three Months Ended


For the Twelve Months Ended


Dec 31,

2021

Sep 30,

2021

Jun 30,

2021

Mar 31,

2021

Dec 31,

2020


Dec 31,

2021

Dec 31,

2020

Interest income:









Interest and fees on loans

$36,882

$35,691

$34,820

$34,159

$34,487


$141,552

$145,425

Interest on mortgage loans held for sale

387

298

405

441

569


1,531

1,762

Taxable interest on debt securities

3,929

3,683

3,441

3,242

3,869


14,295

20,050

Dividends on Federal Home Loan Bank stock

98

95

110

133

414


436

2,240

Other interest income

60

56

32

33

35


181

459

Total interest and dividend income

41,356

39,823

38,808

38,008

39,374


157,995

169,936

Interest expense:









Deposits

2,977

2,789

2,961

3,663

4,632


12,390

25,812

Federal Home Loan Bank advances

547

872

1,001

1,380

2,305


3,800

15,806

Junior subordinated debentures

92

92

92

94

122


370

641

Other interest expense

72


233

Total interest expense

3,616

3,753

4,054

5,137

7,131


16,560

42,492

Net interest income

37,740

36,070

34,754

32,871

32,243


141,435

127,444

Provision for credit losses

(2,822)

(2,000)

1,781


(4,822)

12,342

Net interest income after provision for credit losses

40,562

36,070

34,754

34,871

30,462


146,257

115,102

Noninterest income:









Wealth management revenues

10,504

10,455

10,428

9,895

9,206


41,282

35,454

Mortgage banking revenues

4,332

6,373

5,994

11,927

14,077


28,626

47,377

Card interchange fees

1,282

1,265

1,316

1,133

1,148


4,996

4,287

Service charges on deposit accounts

766

673

635

609

767


2,683

2,742

Loan related derivative income

1,972

728

1,175

467

173


4,342

3,991

Income from bank-owned life insurance

1,144

618

607

556

569


2,925

2,491

Other income

307

408

438

1,387

1,787


2,540

3,100

Total noninterest income

20,307

20,520

20,593

25,974

27,727


87,394

99,442

Noninterest expense:









Salaries and employee benefits

21,524

22,162

22,082

21,527

22,075


87,295

82,899

Outsourced services

3,585

3,294

3,217

3,200

2,950


13,296

11,894

Net occupancy

2,145

2,134

2,042

2,128

2,083


8,449

8,023

Equipment

959

977

975

994

1,025


3,905

3,831

Legal, audit and professional fees

817

767

678

597

1,014


2,859

3,747

FDIC deposit insurance costs

391

482

374

345

330


1,592

1,818

Advertising and promotion

502

559

560

222

640


1,843

1,469

Amortization of intangibles

216

223

225

226

226


890

914

Debt prepayment penalties

2,700

895

3,335

1,413


6,930

1,413

Other expenses

2,380

1,922

1,964

2,139

2,353


8,405

9,376

Total noninterest expense

35,219

32,520

33,012

34,713

34,109


135,464

125,384

Income before income taxes

25,650

24,070

22,335

26,132

24,080


98,187

89,160

Income tax expense

5,462

5,319

4,875

5,661

5,514


21,317

19,331

Net income

$20,188

$18,751

$17,460

$20,471

$18,566


$76,870

$69,829










Net income available to common shareholders

$20,128

$18,697

$17,408

$20,415

$18,524


$76,648

$69,678










Weighted average common shares outstanding:









Basic

17,328

17,320

17,314

17,275

17,264


17,310

17,282

Diluted

17,469

17,444

17,436

17,431

17,360


17,455

17,402

Earnings per common share:









Basic

$1.16

$1.08

$1.01

$1.18

$1.07


$4.43

$4.03

Diluted

$1.15

$1.07

$1.00

$1.17

$1.07


$4.39

$4.00










Cash dividends declared per share

$0.54

$0.52

$0.52

$0.52

$0.52


$2.10

$2.05

Washington Trust Bancorp, Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited; Dollars and shares in thousands, except per share amounts)




Dec 31,

2021

Sep 30,

2021

Jun 30,

2021

Mar 31,

2021

Dec 31,

2020

Share and Equity Related Data:






Book value per share

$32.59

$32.06

$31.63

$30.83

$30.94

Tangible book value per share - Non-GAAP(1)

$28.59

$28.05

$27.60

$26.79

$26.87

Market value per share

$56.37

$52.98

$51.35

$51.63

$44.80

Shares issued at end of period

17,363

17,363

17,363

17,363

17,363

Shares outstanding at end of period

17,331

17,320

17,320

17,306

17,265







Capital Ratios (2) :






Tier 1 risk-based capital

13.24%

13.01%

12.82%

12.99%

12.61%

Total risk-based capital

14.01%

13.83%

13.65%

13.85%

13.51%

Tier 1 leverage ratio

9.36%

9.12%

9.07%

9.11%

8.95%

Common equity tier 1

12.71%

12.47%

12.28%

12.43%

12.06%







Balance Sheet Ratios:






Equity to assets

9.65%

9.25%

9.36%

9.33%

9.35%

Tangible equity to tangible assets - Non-GAAP(1)

8.57%

8.19%

8.27%

8.21%

8.22%

Loans to deposits (3)

85.8%

84.9%

90.8%

93.0%

96.2%




For the Twelve Months Ended


For the Three Months Ended



Dec 31,

2021

Sep 30,

2021

Jun 30,

2021

Mar 31,

2021

Dec 31,

2020


Dec 31,

2021

Dec 31,

2020

Performance Ratios (4) :









Net interest margin (5)

2.71%

2.58%

2.55%

2.51%

2.39%


2.59%

2.40%

Return on average assets (net income divided by average assets)

1.36%

...