Attached files

file filename
8-K - FORM 8-K ON 2ND QTR 2016 EARNINGS RELEASE - WESBANCO INCfin8k071916.htm
NEWS FOR IMMEDIATE RELEASE                                                                                                                

July 19, 2016                                                                                                                                                             For Further Information Contact:

John Iannone
Vice President, Investor Relations
(304) 905-7021
NASDAQ Symbol: WSBC
Website: www.wesbanco.com


WesBanco Announces Second Quarter 2016 Net Income

(Wheeling, WV)… Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ: WSBC), a Wheeling, West Virginia based multi-state bank holding company, today announced net income and related earnings per share for the three and six months ended June 30, 2016.  Net income for the six month period ended June 30, 2016 was $45.0 million or $1.17 per diluted share compared to $35.5 million or $0.97 per diluted share for the first six months of 2015.  Net income for the three months ended June 30, 2016 was $22.1 million, while diluted earnings per share were $0.58, compared to $21.6 million or $0.56 per diluted share for the second quarter of 2015.  For the six months ended June 30, 2016, net income excluding after-tax merger-related expenses (non-GAAP measure), increased 6.7% to $45.4 million compared to $42.6 million for 2015, while diluted earnings per share, excluding after-tax merger-related expenses (non-GAAP measure), totaled $1.18, compared to $1.17 per share for 2015.
 
     
For the Three Months Ended June 30,
   For the Six Months Ended June 30,
     
2016
 
2015
 
2016
 
2015
(unaudited, dollars in thousands,
except per share amounts)
 
Net Income
 
Diluted Earnings Per Share
   
Net Income
   Diluted Earnings Per Share  
Net Income
 
Diluted Earnings Per Share
   
Net Income
   Diluted Earnings Per Share
Net income (Non-GAAP)(1)
 
 $       22,560
 
 $        0.59
 
 $       22,358
 
 $        0.58
 
 $       45,433
 
 $        1.18
 
 $       42,563
 
 $        1.17
Less: After tax merger-related expenses
(451)
 
         (0.01)
 
              (725)
 
         (0.02)
 
(451)
 
         (0.01)
 
           (7,051)
 
         (0.20)
Net income (GAAP)
 
 $       22,109
 
 $        0.58
 
 $       21,633
 
 $        0.56
 
 $       44,982
 
 $        1.17
 
 $       35,512
 
 $        0.97
(1) Non-GAAP net income excludes after-tax merger related expenses.  Non-GAAP measures are defined on page 12 under "Non-GAAP Financial Measures."
 
WesBanco's results include ESB Financial Corporation's ("ESB") results from February 10, 2015, the date of consummation of the merger. ESB was a Pennsylvania thrift holding company with approximately $2.0 billion in assets and 23 offices in southwestern Pennsylvania.

On May 3 of this year, WesBanco and Your Community Bankshares, Inc. ("YCB"), a bank holding company headquartered in New Albany, Indiana with approximately $1.6 billion in assets and 33 branches, jointly announced that a definitive Agreement and Plan of Merger was executed providing for the merger of YCB with and into WesBanco.  The transaction is valued at approximately $221.0 million and is expected to close in the third or fourth quarter of 2016.

"We are pleased with WesBanco's performance during the second quarter of 2016 as we continue to focus on credit quality and expense management while generating long-term growth," said Mr. Clossin.  "While we currently anticipate a lower for longer interest rate environment, resulting in fewer rate increases in the near-term horizon, we are making steady progress on our previously-stated business mix and balance sheet mix strategies.  Year-over-year total loan growth remains in the mid-single digit range, despite quarterly fluctuations in the construction portfolio due to prepayments.  In addition, our commercial and industrial loan portfolio continues to grow at a double digit pace of 11%.  As a percentage of total loans, C&I loans are approaching 16%, as compared to approximately 14% three years ago."

Mr. Clossin added, "We remain on track to close on our recently announced merger with Your Community Bankshares.  As I mentioned previously, we are excited about this quality franchise as it meshes nicely with our strategic growth plans.  Southern Indiana and Kentucky are high-growth markets with excellent demographics that attractively enhance our current market footprint."

Financial Condition

Portfolio loans increased $236.2 million or 4.8% over the last twelve months through $821.9 million in loan originations in the first half of 2016, with total business loan originations up approximately 13%.  Loan growth occurred in commercial real estate, commercial and industrial and home equity lending categories. Loan growth was driven by increased business opportunities, additional commercial personnel in our core urban markets, focused sales and referral calling programs and continued improvement in loan origination processes.
 
Page 2
 
Total deposits, excluding certificates of deposit ("CDs"), increased $17.3 million or 0.4% during the last twelve months with a 4.2% increase in non-interest bearing demand deposits to $1.3 billion.  Certificates of deposit declined $202.6 million, excluding CD runoff from former ESB retail customers of $145.6 million. The non-ESB runoff was from lower rate offerings for single service maturing CDs, $86.7 million from lower Certificate of Deposit Account Registry Service ("CDARS@") balances, and customer preferences for other deposit types, as we continue to re-mix our deposits to emphasize multiple relationship customers.  FHLB borrowings, which increased $275.6 million or 35.3% over the last twelve months, reflects our stated balance sheet re-mix strategy which included increasing our balance sheet asset sensitivity late last year in anticipation of rising rates, while providing additional funding. Total assets at June 30, 2016 increased minimally year-over-year as management focused on maintaining the current size of the balance sheet in order to delay the financial impact of crossing $10 billion in assets through acquisitions.

WesBanco continues to maintain strong regulatory capital ratios after the ESB acquisition and implementation of the new BASEL III capital standards.  At June 30, 2016, Tier I leverage was 9.71%, Tier I Risk-Based capital was 13.62%, Total Risk-Based capital was 14.40% and the Common Equity Tier 1 capital ratio ("CET 1"), was 11.88%.  Both consolidated and bank-level regulatory capital ratios are well above the applicable "well-capitalized" standards promulgated by bank regulators, as well as the 2015-implemented BASEL III capital standards.  Total tangible equity to tangible assets (non-GAAP measure) was 8.56% at June 30, 2016, increasing from 7.68% at June 30, 2015, and 7.95% at December 31, 2015.  Strong earnings and increased total capital have enabled WesBanco to increase the quarterly dividend rate, currently at $0.24 per share, nine times over the last six years, cumulatively representing a 71% increase. The most recent increase was $0.01 per share per quarter in the first quarter of 2016.

Credit Quality

The provision for credit losses decreased to $1.8 million in the second quarter of 2016, compared to $2.7 million in the second quarter of 2015, due to improved credit metrics.  Year-to-date, the provision increased slightly to $4.1 million from $4.0 million in the same period of 2015 primarily due to loan growth.  Net charge-offs as a percentage of average portfolio loans of 0.08% in the second quarter of 2016 decreased from 0.25% in the second quarter of 2015 and from 0.12% in the first quarter of 2016.

Non-performing loans (including TDRs), criticized and classified loans and past due loans all improved as a percentage of total portfolio loans from the second quarter of 2015. Total non-performing loans were 0.80% of total loans at June 30, 2016, decreasing from 1.24% of total loans in the second quarter of 2015. Criticized and classified loans were 1.53% of total loans, improving from 1.68% at the end of the 2015 second quarter. Past due loans at June 30, 2016 were 0.24% of total loans, improving from 0.26% at June 30, 2015.

The allowance for loan losses represented 0.84% of total portfolio loans at June 30, 2016 compared to 0.82% as of December 31, 2015. If the acquired ESB loans (recorded at fair value at the date of acquisition of $701.0 million) were excluded from the ratio, the allowance would approximate 0.97% of the adjusted loan total at June 30, 2016 compared to 1.09% prior to the ESB acquisition.

Net Interest Income

Net interest income decreased $1.0 million or 1.7% in the second quarter of 2016 compared to the same quarter of 2015 due to a 14 basis point decrease in the net interest margin, partially offset by a 5.2% increase in average loan balances resulting in a 3.2% increase in average earning assets.  For the first six months, net interest income increased $3.9 million or 3.3%, partially from the acquisition in February of last year and from average organic loan growth of approximately 5.7%, reduced by a 20 basis point decline in the net interest margin.

The net interest margin decreased to 3.30% in the second quarter, compared to 3.44% in same quarter of 2015 and up one basis point from the first quarter's 3.29%. The decrease in the net interest margin year-over-year is primarily due to a decrease of 17 basis points for total loans due to repricing of existing loans at lower spreads and competitive pricing on new loans.  The lower spreads were due to the continued low interest rate environment and a flatter yield curve. Mitigating this reduction is the aforementioned loan growth, which over time improves asset yields as average loan rates are higher than securities rates. Funding costs increased 12 basis points in the second quarter compared to the same quarter in 2015, primarily due to an increase in the percentage of total FHLB borrowings to 17.2% of interest bearing liabilities from 8.3% in 2015, as well as an increase in the average rate on these borrowings year-over-year. Average deposits in the second quarter decreased by 5.3%, primarily due to the runoff of CDs.  Overall, for the last few quarters, the net interest margin has been relatively stable, ranging from 3.29% to 3.32% and the re-mix in average earning assets has continued as securities as a percentage of total assets has been reduced from 29.2% to 26.8% from June 30, 2015 to June 30, 2016, while loans have increased as a percentage of total assets to 61.6% and by an overall $236 million.  Year-to-date, the decline in the margin of 20 basis points resulted from the same factors affecting the second quarter, combined with  post-ESB mix shifts which increased the percentage of earning assets invested in securities.  Loan growth since then has assisted in maintaining the net interest margin at its present level despite lower loan yields and overall spread compression, particularly over the last few months.
 
Page 3

Non-Interest Income

For the second quarter of 2016, non-interest income increased $1.5 million or 8.4% compared to the 2015 second quarter.  Electronic banking fees increased $0.2 million or 7.0% from increases in transaction volumes.  Net gains on sales of mortgage loans increased $0.3 million from a 39.3% production increase in mortgage originations, partially offset by a reduced percentage being sold into the secondary market.  Trust fees decreased $0.4 million or 8.0% compared to the second quarter of last year from reduced total assets under management, lower estate fees and market declines.  Net securities gains increased $0.6 million in the second quarter of 2016 compared to the second quarter of 2015, primarily due to realized gains resulting from the sale of mortgage-backed securities in the 2016 quarter.  Other income increased $1.0 million in the second quarter due to $0.8 million of commercial customer loan swap fee income. For the six months ended June 30, 2016, non-interest income increased $2.7 million or 7.5%, reflecting similar trends as in the second quarter, while bank-owned life insurance decreased $0.3 million primarily due to death benefits received in the first quarter of 2015, and securities gains increased $1.7 million due to sales in both 2016 quarters.

Non-Interest Expense

The following comments on non-interest expense excludes merger-related expenses in both years, as noted in the attached income statements. Non-interest expense in the second quarter of 2016 grew $1.2 million or 2.6%, compared to the same quarter in 2015. For the first six months, non-interest expense increased $2.8 million or 3.2%. With net revenue growth of 4.3% in the first half of 2016, this positive operating leverage helped to improve the efficiency ratio in 2016 to 56.3% from 57.1% in the first half of 2015. For the second quarter, salaries and wages increased $0.4 million or 2.2% due to routine annual adjustments to compensation and increased stock compensation expense, partially offset by a 1.0% decrease in full-time equivalent employees. Employee benefits expense increased $0.5 million, primarily from increased health insurance costs. Equipment costs increased $0.4 million related to continuous improvements in computer system and software infrastructure, and origination and customer support systems. The increase in non-interest expense for the first six months of 2016 reflects similar trends as in the second quarter.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the second quarter of 2016 at 1 p.m. ET on Wednesday, July 20, 2016.  Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.wesbanco.com.  Participants can also listen to the conference call by dialing 866-652-5200, 855-669-9657 for Canadian callers, or 412-317-6060 for international callers, and asking to be joined into the WesBanco call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

A replay of the conference call will be available by dialing 877-344-7529, 855-669-9658 for Canadian callers, or 412-317-0088 for international callers, and providing the access code of 10088995. The replay will begin as soon as the final transcript is available, and end at 12 a.m. ET on August 3. An archive of the webcast will be available for one year on the Investor Relations section of the Company's website (www.wesbanco.com).


Founded in 1870, WesBanco, Inc. (www.wesbanco.com) is a multi-state, bank holding company with total assets of approximately $8.4 billion (as of June 30, 2016). WesBanco is a diversified and well-balanced financial services institution, with a community bank at its core, built upon a strong legacy of credit and risk management. WesBanco has meaningful market share across its key geographies maintained by its commitment to dedicated customer service and solid fee-based businesses. It also provides wealth management services through a century-old trust and wealth management business, with more than $3 billion of assets under management, and serves as registered investment advisor to a proprietary mutual fund family, the WesMark Funds.  WesBanco's banking subsidiary, WesBanco Bank, Inc., operates 141 financial centers in the states of Ohio, Pennsylvania, and West Virginia. In addition, WesBanco operates an insurance agency, WesBanco Insurance Services, Inc., and a full service broker/dealer, WesBanco Securities, Inc.
 
Page 4

Forward-looking Statements:
Forward-looking statements in this report relating to WesBanco's plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The information contained in this report should be read in conjunction with WesBanco's Form 10-K for the year ended December 31, 2015 and documents subsequently filed by WesBanco with the Securities and Exchange Commission ("SEC"), including WesBanco's Form 10-Q for the quarter ended March 31, 2016, which are available at the SEC's website, www.sec.gov or at WesBanco's website, www.wesbanco.com. Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in WesBanco's most recent Annual Report on Form 10-K filed with the SEC under "Risk Factors" in Part I, Item 1A. Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, that the businesses of WesBanco and YCB may not be integrated successfully or such integration may take longer to accomplish than expected; the expected cost savings and any revenue synergies from the proposed merger of WesBanco and YCB may not be fully realized within the expected timeframes; disruption from the proposed merger of WesBanco and YCB may make it more difficult to maintain relationships with clients, associates, or suppliers; the required governmental approvals of the proposed merger may not be obtained on the expected terms and schedule; YCB's shareholders may not approve the proposed merger; the effects of changing regional and national economic conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to WesBanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; internet hacking; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting WesBanco's operational and financial performance. WesBanco does not assume any duty to update forward-looking statements.

Additional Information About the Merger and Where to Find It
In connection with the proposed merger with YCB, WesBanco filed with the SEC a Registration Statement on Form S-4, which was declared effective on July 18, 2016, that includes a Proxy Statement of YCB and a Prospectus of WesBanco, as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS OF YCB AND OTHER INTERESTED PARTIES ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. The Proxy Statement/Prospectus will be mailed to shareholders of YCB on or about July 20, 2016. The YCB shareholder meeting is scheduled for August 19, 2016. In addition, the Registration Statement on Form S-4, which includes the Proxy Statements/Prospectus, and other related documents filed by WesBanco or YCB with the SEC may be obtained for free at the SEC's website at http://www.sec.gov, on the NASDAQ website at http://www.nasdaq.com and from either WesBanco's or YCB's website at http://www.wesbanco.com or http://www.yourcommunitybank.com, respectively.

Participants in the Solicitation
WesBanco and YCB and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the shareholders of YCB in connection with the proposed merger. Information about the directors and executive officers of WesBanco is set forth in the proxy statement for WesBanco's 2016 annual meeting of shareholders, as filed with the SEC on March 11, 2016. Information about the directors and executive officers of YCB is set forth in the proxy statement for YCB's 2016 annual meeting of shareholders, as filed with the SEC on April 7, 2016. Information about any other persons who may, under the rules of the SEC, be considered participants in the solicitation of YCB shareholders in connection with the proposed merger are included in the Proxy Statement/Prospectus. You can obtain free copies of these documents from the SEC, WesBanco or YCB using the website information above. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.

YCB SHAREHOLDERS ARE URGED TO READ THE PROXY STATEMENT/PROSPECTUS CAREFULLY BEFORE MAKING ANY VOTING OR INVESTMENT DECISIONS WITH RESPECT TO THE PROPOSED MERGER.
 

                             
WESBANCO, INC.
                     
Consolidated Selected Financial Highlights
                   
Page 5
(unaudited, dollars in thousands, except shares and per share amounts)
                   
       
For the Three Months Ended
 
For the Six Months Ended
STATEMENT OF INCOME
June 30,
 
June 30,
Interest and dividend income
2016
 
2015
 
% Change
 
2016
 
2015
 
% Change
 
Loans, including fees
 $             52,697
 
 $           52,316
 
                 0.7
 
 $       105,035
 
 $         100,036
 
                    5.0
 
Interest and dividends on securities:
                     
   
Taxable
                  9,775
 
              10,043
 
                (2.7)
 
             19,993
 
              18,542
 
                    7.8
   
Tax-exempt
                  4,540
 
                4,052
 
               12.0
 
               9,061
 
                7,585
 
                  19.5
     
Total interest and dividends on securities
                14,315
 
              14,095
 
                 1.6
 
             29,054
 
              26,127
 
                  11.2
 
Other interest income
                      573
 
                   318
 
               80.2
 
               1,097
 
                   954
 
                  15.0
          Total interest and dividend income
                67,585
 
              66,729
 
                 1.3
 
          135,186
 
            127,117
 
                    6.3
Interest expense
                     
 
Interest bearing demand deposits
                      643
 
                   485
 
               32.6
 
               1,150
 
                   907
 
                  26.8
 
Money market deposits
                      450
 
                   490
 
                (8.2)
 
                  906
 
                   945
 
                   (4.1)
 
Savings deposits
                      165
 
                   163
 
                 1.2
 
                  330
 
                   311
 
                    6.1
 
Certificates of deposit
                  2,583
 
                2,869
 
              (10.0)
 
               5,242
 
                5,741
 
                   (8.7)
     
Total interest expense on deposits
                  3,841
 
                4,007
 
                (4.1)
 
               7,628
 
                7,904
 
                   (3.5)
 
Federal Home Loan Bank borrowings
                  3,031
 
                   949
 
             219.4
 
               6,099
 
                1,507
 
                304.7
 
Other short-term borrowings
                        99
 
                     92
 
                 7.6
 
                  181
 
                   165
 
                    9.7
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
                      840
 
                   888
 
                (5.4)
 
               1,663
 
                1,784
 
                   (6.8)
     
Total interest expense
                  7,811
 
                5,936
 
               31.6
 
             15,571
 
              11,360
 
                  37.1
Net interest income
                59,774
 
              60,793
 
                (1.7)
 
          119,615
 
            115,757
 
                    3.3
 
Provision for credit losses
                  1,811
 
                2,681
 
              (32.5)
 
               4,135
 
                3,970
 
                    4.2
Net interest income after provision for credit losses
                57,963
 
              58,112
 
                (0.3)
 
          115,480
 
            111,787
 
                    3.3
Non-interest income
                     
 
Trust fees
5,036
 
5,476
 
                (8.0)
 
10,747
 
11,529
 
                   (6.8)
 
Service charges on deposits
4,176
 
4,249
 
                (1.7)
 
8,128
 
7,918
 
                    2.7
 
Electronic banking fees
3,742
 
3,496
 
                 7.0
 
7,345
 
6,821
 
                    7.7
 
Net securities brokerage revenue
1,750
 
1,842
 
                (5.0)
 
3,646
 
3,901
 
                   (6.5)
 
Bank-owned life insurance
942
 
989
 
                (4.8)
 
1,915
 
2,244
 
                 (14.7)
 
Net gains on sales of mortgage loans
683
 
407
 
               67.8
 
1,231
 
679
 
                  81.3
 
Net securities gains
                      585
 
                      -
 
             100.0
 
1,696
 
22
 
             7,609.1
 
Net gain on other real estate owned and other assets
214
 
152
 
               40.8
 
196
 
185
 
                    5.9
 
Other income
                  2,463
 
1,461
 
               68.6
 
               4,080
 
2,955
 
                  38.1
     
Total non-interest income
19,591
 
18,072
 
                 8.4
 
38,984
 
36,254
 
                    7.5
Non-interest expense
                     
 
Salaries and wages
19,731
 
19,300
 
                 2.2
 
38,911
 
37,636
 
                    3.4
 
Employee benefits
7,332
 
6,807
 
                 7.7
 
14,409
 
14,123
 
                    2.0
 
Net occupancy
3,220
 
3,243
 
                (0.7)
 
6,811
 
6,765
 
                    0.7
 
Equipment
3,402
 
3,017
 
               12.8
 
6,830
 
5,958
 
                  14.6
 
Marketing
1,608
 
1,715
 
                (6.2)
 
2,581
 
2,707
 
                   (4.7)
 
FDIC insurance
1,099
 
1,040
 
                 5.7
 
2,264
 
1,950
 
                  16.1
 
Amortization of intangible assets
697
 
944
 
              (26.2)
 
1,427
 
1,510
 
                   (5.5)
 
Restructuring and merger-related expense
                      694
 
                1,115
 
              (37.8)
 
                  694
 
              10,848
 
                 (93.6)
 
Other operating expenses
                  9,577
 
9,408
 
                 1.8
 
             18,776
 
18,550
 
                    1.2
     
Total non-interest expense
47,360
 
46,589
 
                 1.7
 
92,703
 
100,047
 
                   (7.3)
Income before provision for income taxes
                30,194
 
              29,595
 
                 2.0
 
             61,761
 
              47,994
 
                  28.7
 
Provision for income taxes
                  8,085
 
                7,962
 
                 1.5
 
             16,779
 
              12,482
 
                  34.4
Net Income
 $             22,109
 
 $           21,633
 
                 2.2
 
 $         44,982
 
 $           35,512
 
                  26.7
                             
Taxable equivalent net interest income
 $             62,219
 
 $         62,975
 
                (1.2)
 
 $       124,494
 
 $      119,841
 
                    3.9
                             
Per common share data
                     
Net income per common share - basic
 $                 0.58
 
 $               0.56
 
                 3.6
 
 $              1.17
 
 $               0.97
 
                  20.6
Net income per common share - diluted
                     0.58
 
                  0.56
 
                 3.6
 
                 1.17
 
                  0.97
 
                  20.6
Dividends declared
                     0.24
 
                  0.23
 
                 4.3
 
                 0.48
 
                  0.46
 
                    4.3
Book value (period end)
           
               30.31
 
                28.42
 
                    6.7
Tangible book value (period end) (1)
           
               17.64
 
                15.72
 
                  12.2
Average common shares outstanding - basic
38,373,610
 
38,472,229
 
                (0.3)
 
38,380,296
 
36,443,951
 
                    5.3
Average common shares outstanding - diluted
38,410,393
 
       38,531,700
 
                (0.3)
 
38,414,922
 
       36,504,671
 
                    5.2
Period end common shares outstanding
        38,411,343
 
       38,519,170
 
                (0.3)
 
     38,411,343
 
       38,519,170
 
                   (0.3)
                             
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
         
                             
 
WESBANCO, INC.
                               
Consolidated Selected Financial Highlights
                         
Page 6
(unaudited, dollars in thousands)
                             
                                   
Selected ratios
                                 
   
For the Six Months Ended
         
   
June 30,
           
   
2016
 
2015
 
% Change
           
                         
Return on average assets
 
                 1.06
%
                 0.92
%
               15.22
%
         
Return on average equity
 
                 7.88
 
                 7.15
 
               10.21
           
Return on average tangible equity (1)
 
13.97
 
12.14
 
               15.07
           
Yield on earning assets (2)
 
                 3.71
 
                 3.82
 
               (2.88)
           
Cost of interest bearing liabilities
 
                 0.52
 
                 0.42
 
               23.81
           
Net interest spread (2)
 
                 3.19
 
                 3.40
 
               (6.18)
           
Net interest margin (2)
 
                 3.29
 
                 3.49
 
               (5.73)
           
Efficiency (1) (2)
 
               56.28
 
               57.14
 
               (1.51)
           
Average loans to average deposits
 
               84.10
 
               77.53
 
                 8.47
           
Annualized net loan charge-offs/average loans
                 0.10
 
                 0.21
 
             (52.38)
           
Effective income tax rate
 
               27.17
 
               26.01
 
                 4.46
           
                         
                         
                         
                         
   
For the Quarter Ended
 
   
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
   
   
2016
 
2016
 
2015
 
2015
 
2015
   
                         
Return on average assets
 
1.05
%
1.08
%
1.07
%
1.05
%
1.05
%
 
Return on average equity
 
7.69
 
8.07
 
8.11
 
7.96
 
7.89
   
Return on average tangible equity (1)
 
13.55
 
14.40
 
14.68
 
14.58
 
13.67
   
Yield on earning assets (2)
 
3.71
 
3.70
 
3.69
 
3.70
 
3.76
   
Cost of interest bearing liabilities
 
0.53
 
0.52
 
0.47
 
0.42
 
0.41
   
Net interest spread (2)
 
3.18
 
3.18
 
3.22
 
3.28
 
3.35
   
Net interest margin (2)
 
3.30
 
3.29
 
3.32
 
3.36
 
3.44
   
Efficiency (1) (2)
 
57.04
 
55.52
 
56.34
 
57.60
 
56.11
   
Average loans to average deposits
 
84.99
 
83.22
 
80.66
 
78.75
 
76.52
   
Annualized net loan charge-offs/average loans
0.08
 
0.12
 
0.20
 
0.30
 
0.25
   
Effective income tax rate
 
26.78
 
27.54
 
26.20
 
25.88
 
26.90
   
Trust assets, market value at period end
 
 $     3,660,736
 
 $     3,623,532
 
 $     3,625,411
 
 $     3,650,043
 
 $     3,843,792
   
                         
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
           
(2) The yield on earning assets, net interest margin, net interest spread and efficiency ratios are presented on a fully
 
    taxable-equivalent (FTE) and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt
 
   loans and investments.   WesBanco believes this measure to be the preferred industry measurement of net interest income and
 
   provides a relevant comparison between taxable and non-taxable amounts.
 
                         
 
                       
WESBANCO, INC.
               
Consolidated Selected Financial Highlights
             
Page 7
(unaudited, dollars in thousands, except shares)
             
% Change
Balance sheets
June 30,
   
Dec. 31,
December 31, 2015
Assets
 
2016
 
2015
 
% Change
2015
to June 30, 2016
Cash and due from banks
 $          85,788
 
 $          88,336
 
          (2.9)
 $          75,707
                            13.3
Due from banks - interest bearing
             1,838
 
           20,402
 
        (91.0)
                 10,978
                          (83.3)
Securities:
             
 
Trading securities, at fair value
             6,919
 
             6,721
 
           2.9
                   6,451
                              7.3
 
Available-for-sale, at fair value
      1,248,016
 
      1,587,937
 
        (21.4)
            1,403,069
                          (11.1)
 
Held-to-maturity (fair values of $1,044,644; $864,226 and $1,038,207, respectively)
         997,354
 
         848,416
 
         17.6
            1,012,930
                            (1.5)
   
Total securities
      2,252,289
 
      2,443,074
 
          (7.8)
            2,422,450
                            (7.0)
Loans held for sale
             9,974
 
           11,160
 
        (10.6)
                   7,899
                            26.3
Portfolio loans:
             
 
Commercial real estate
      2,283,198
 
      2,194,113
 
           4.1
            2,256,381
                              1.2
 
Commercial and industrial
         814,055
 
         733,478
 
         11.0
               737,878
                            10.3
 
Residential real estate
      1,242,015
 
      1,241,470
 
           0.0
            1,247,800
                            (0.5)
 
Home equity
         435,187
 
         379,740
 
         14.6
               416,889
                              4.4
 
Consumer
         395,377
 
         384,844
 
           2.7
               406,894
                            (2.8)
Total portfolio loans, net of unearned income
      5,169,832
 
      4,933,645
 
           4.8
            5,065,842
                              2.1
Allowance for loan losses
          (43,328)
 
         (43,419)
 
           0.2
               (41,710)
                            (3.9)
   
Net portfolio loans
      5,126,504
 
      4,890,226
 
           4.8
            5,024,132
                              2.0
Premises and equipment, net
         110,611
 
         111,692
 
          (1.0)
               112,203
                            (1.4)
Accrued interest receivable
           24,588
 
           24,739
 
          (0.6)
                 25,759
                            (4.5)
Goodwill and other intangible assets, net
         490,143
 
         492,997
 
          (0.6)
               490,888
                            (0.2)
Bank-owned life insurance
         152,876
 
         154,980
 
          (1.4)
               150,980
                              1.3
Other assets
         142,813
 
         137,813
 
           3.6
               149,302
                            (4.3)
Total Assets
 $   8,397,424
 
 $   8,375,419
 
           0.3
$   8,470,298
                            (0.9)
                     
Liabilities
             
Deposits:
               
 
Non-interest bearing demand
 $     1,310,981
 
 $     1,257,932
 
           4.2
 $      1,311,455
                            (0.0)
 
Interest bearing demand
      1,208,149
 
      1,156,949
 
           4.4
            1,152,071
                              4.9
 
Money market
         890,584
 
         989,888
 
        (10.0)
               967,561
                            (8.0)
 
Savings deposits
      1,088,032
 
      1,075,711
 
           1.1
            1,077,374
                              1.0
 
Certificates of deposit
      1,430,353
 
      1,778,565
 
        (19.6)
            1,557,838
                            (8.2)
   
Total deposits
      5,928,099
 
      6,259,045
 
          (5.3)
            6,066,299
                            (2.3)
Federal Home Loan Bank borrowings
      1,056,970
 
         781,332
 
         35.3
            1,041,750
                              1.5
Other short-term borrowings
           79,103
 
           73,868
 
           7.1
                 81,356
                            (2.8)
Junior subordinated debt owed to unconsolidated subsidiary trusts
         106,196
 
         106,196
 
             -
               106,196
                                -
   
Total borrowings
      1,242,269
 
         961,396
 
         29.2
            1,229,302
                              1.1
Accrued interest payable
             2,200
 
             2,542
 
        (13.5)
                   1,715
                            28.3
Other liabilities
           60,436
 
           57,783
 
           4.6
                 50,850
                            18.9
Total Liabilities
      7,233,004
 
      7,280,766
 
          (0.7)
            7,348,166
                            (1.6)
                     
Shareholders' Equity
             
Preferred stock, no par value; 1,000,000 shares authorized;
             
 
none outstanding
 -
 
                   -
 
             -
 -
                                -
Common stock, $2.0833 par value; 100,000,000 shares authorized in
             
 
2016 and 2015, respectively; 38,546,042;  38,546,042 and 38,546,042 shares
             
 
issued, respectively; 38,411,343; 38,519,170 and 38,459,635 shares
           
 
          
 
            
           
                             
 
outstanding, respectively
 80,304     80,304     -        80,304     -
Capital surplus
         515,156
 
         516,990
 
          (0.4)
               516,294
                            (0.2)
Retained earnings
         576,483
 
         522,388
 
         10.4
               549,921
                              4.8
Treasury stock (134,699; 26,872 and 86,407 shares - at cost, respectively)
            (3,868)
 
              (867)
 
      (346.1)
                 (2,640)
                          (46.5)
Accumulated other comprehensive loss
            (3,097)
 
         (21,702)
 
         85.7
               (20,954)
                            85.2
Deferred benefits for directors
               (558)
 
           (2,460)
 
         77.3
                    (793)
                            29.6
Total Shareholders' Equity
      1,164,420
 
      1,094,653
 
           6.4
            1,122,132
                              3.8
Total Liabilities and Shareholders' Equity
 $   8,397,424
 
 $   8,375,419
 
           0.3
  $   8,470,298
                            (0.9)
                     
 
             
WESBANCO, INC.
     
Consolidated Selected Financial Highlights
   
Page 8
(unaudited, dollars in thousands, except shares)
     
Balance sheets
June 30,
March 31,
 
Assets
 
2016
2016
% Change
Cash and due from banks
 $          85,788
 $        148,128
(42.1)
Due from banks - interest bearing
               1,838
             19,845
(90.7)
Securities:
     
 
Trading securities, at fair value
               6,919
               6,872
0.7
 
Available-for-sale, at fair value
         1,248,016
         1,373,890
(9.2)
 
Held-to-maturity (fair values of $1,044,644 and 1,042,690, respectively)
           997,354
         1,004,925
(0.8)
   
Total securities
         2,252,289
         2,385,687
(5.6)
Loans held for sale
               9,974
               4,942
101.8
Portfolio Loans:
     
 
Commercial real estate
         2,283,198
         2,304,886
(0.9)
 
Commercial and industrial
           814,055
           768,714
5.9
 
Residential real estate
         1,242,015
         1,238,227
0.3
 
Home equity
           435,187
           424,561
2.5
 
Consumer
           395,377
           399,997
(1.2)
Total portfolio loans, net of unearned income
         5,169,832
         5,136,385
0.7
Allowance for loan losses
            (43,328)
           (42,525)
1.9
   
Net portfolio loans
         5,126,504
         5,093,860
0.6
Premises and equipment, net
           110,611
           110,542
0.1
Accrued interest receivable
             24,588
             26,574
(7.5)
Goodwill and other intangible assets, net
           490,143
           490,688
(0.1)
Bank-owned life insurance
           152,876
           151,939
0.6
Other assets
           142,813
           137,176
4.1
Total Assets
 $    8,397,424
 $   8,569,381
(2.0)
             
Liabilities
     
Deposits:
     
 
Non-interest bearing demand
 $      1,310,981
 $      1,327,906
(1.3)
 
Interest bearing demand
         1,208,149
         1,225,068
(1.4)
 
Money market
           890,584
           940,244
(5.3)
 
Savings deposits
         1,088,032
         1,095,819
(0.7)
 
Certificates of deposit
         1,430,353
         1,553,855
(7.9)
   
Total deposits
         5,928,099
         6,142,892
(3.5)
Federal Home Loan Bank borrowings
         1,056,970
         1,039,254
1.7
Other short-term borrowings
             79,103
             76,630
3.2
Junior subordinated debt owed to unconsolidated subsidiary trusts
           106,196
           106,196
                  -
   
Total borrowings
         1,242,269
         1,222,080
1.7
Accrued interest payable
               2,200
               2,070
6.3
Other liabilities
             60,436
             56,429
7.1
Total liabilities
         7,233,004
         7,423,471
(2.6)
             
Shareholders' Equity
     
Preferred stock, no par value; 1,000,000 shares authorized;
   
 
none outstanding
                   -
  -
                  -
Common stock, $2.0833 par value; 100,000,000 shares authorized;
 
 
38,546,042 and 38,546,042 shares issued, respectively;
   
 
38,411,343 and 38,362,534 shares outstanding, respectively
             80,304
             80,304
(0.0)
Capital surplus
           515,156
           516,260
(0.2)
Retained earnings
           576,483
           563,592
2.3
Treasury stock (134,699 and 183,508 shares - at cost)
             (3,868)
             (5,335)
27.5
Accumulated other comprehensive income (loss)
             (3,097)
             (8,357)
62.9
Deferred benefits for directors
                (558)
                (554)
0.7
Total Shareholders' Equity
         1,164,420
         1,145,910
                1.6
Total Liabilities and Shareholders' Equity
 $    8,397,424
 $   8,569,381
(2.0)
             
 
WESBANCO, INC.
                               
Consolidated Selected Financial Highlights
                           
Page 9
(unaudited, dollars in thousands)
                             
Average balance sheet and
                       
net interest margin analysis
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
 
 
Average
Average
 
Average
Average
 
Average
Average
 
Average
Average
 
Assets
Balance
Rate
 
Balance
Rate
 
Balance
Rate
 
Balance
Rate
 
Due from banks - interest bearing
 $          20,985
           0.72
%
 $          17,291
           0.16
%
 $               38,805
       0.45
%
 $         19,959
           0.16
%
Loans, net of unearned income (1)
        5,156,789
           4.11
 
        4,902,309
           4.28
 
             5,124,942
       4.12
 
       4,725,764
           4.27
 
Securities: (2)
                       
    Taxable
1,718,491
           2.28
 
1,861,123
           2.16
 
1,744,438
       2.29
 
1,641,531
           2.26
 
    Tax-exempt (3)
638,746
           4.37
 
542,654
           4.60
 
635,773
       4.39
 
499,102
           4.68
 
        Total securities
2,357,237
           2.84
 
2,403,777
           2.71
 
2,380,211
       2.85
 
2,140,633
           2.82
 
Other earning assets (4)
             45,354
           4.72
 
             23,515
           5.29
 
                  45,577
       4.43
 
            19,993
           9.38
 
         Total earning assets (3)
        7,580,365
           3.71
%
        7,346,892
           3.76
%
             7,589,535
       3.71
%
       6,906,349
           3.82
%
Other assets
925,437
   
932,695
   
939,226
   
890,051
   
Total Assets
$     8,505,802
   
$     8,279,587
   
$          8,528,761
   
$    7,796,400
   
                         
Liabilities and Shareholders' Equity
                       
Interest bearing demand deposits
 $     1,230,484
           0.21
%
 $     1,175,022
           0.17
%
 $          1,209,989
       0.19
%
 $    1,094,115
           0.17
%
Money market accounts
915,879
           0.20
 
1,027,245
           0.19
 
937,846
       0.19
 
1,005,218
           0.19
 
Savings deposits
1,091,950
           0.06
 
1,072,988
           0.06
 
1,088,154
       0.06
 
1,018,449
           0.06
 
Certificates of deposit
1,489,764
           0.70
 
1,848,654
           0.62
 
1,535,061
       0.69
 
1,744,271
           0.66
 
    Total interest bearing deposits
4,728,077
           0.33
 
        5,123,909
           0.31
 
4,771,050
       0.32
 
       4,862,053
           0.33
 
Federal Home Loan Bank borrowings
1,021,642
           1.19
 
           484,505
           0.79
 
1,031,378
       1.19
 
          361,427
           0.84
 
Other borrowings
95,522
           0.42
 
100,099
           0.37
 
91,277
       0.40
 
106,647
           0.31
 
Junior subordinated debt
106,196
           3.18
 
           129,189
           2.76
 
106,196
       3.15
 
          124,128
           2.90
 
      Total interest bearing liabilities
5,951,437
           0.53
%
5,837,702
           0.41
%
5,999,901
       0.52
%
5,454,255
           0.42
%
Non-interest bearing demand deposits
1,339,436
   
1,282,327
   
1,322,853
   
1,233,328
   
Other liabilities
58,006
   
59,256
   
57,788
   
107,473
   
Shareholders' equity
1,156,923
   
1,100,302
   
1,148,219
   
1,001,344
   
Total Liabilities and Shareholders' Equity
$     8,505,802
   
$     8,279,587
   
$          8,528,761
   
$    7,796,400
   
Taxable equivalent net interest spread
 
           3.18
%
 
           3.35
%
 
       3.19
%
 
           3.40
%
Taxable equivalent net interest margin
 
           3.30
%
 
           3.44
%
 
       3.29
%
 
           3.49
%
                         
(1) Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale.
     Loan fees included in interest income on loans are $0.8 million and $0.3 million for the three months ended June 30, 2016 and 2015, respectively,
     and  $1.5 million and $0.7 million for the six months ended June 30, 2016 and 2015, respectively. Additionally, loan accretion included in interest
     income on loans acquired from prior acquisitions was $0.7 million and $1.1 million for the three months ended June 30, 2016 and 2015,
     respectively, and $1.6 million and $1.9 million for the six months ended June 30, 2016 and 2015, respectively, while accretion on  interest bearing
    liabilities acquired  from the prior acquisitions was $0.4 and $1.7 million for the three months ended June 30, 2016 and 2015,
     respectively, and $0.9 million and $1.9 million for the six months ended June 30, 2016 and 2015, respectively.
(2) Average yields on available-for-sale securities are calculated based on amortized cost.
(3) Taxable equivalent basis is calculated on tax-exempt securities using a rate of 35% for each period presented.
(4) Interest income on other earning assets includes $0.6 million of a special dividend from FHLB Pittsburgh for the six months ended June 30, 2015.
                         
 
WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
               
 Page 10
(unaudited, dollars in thousands, except shares and per share amounts)
               
       
Quarter Ended
Statement of Income
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
Interest income
2016
 
2016
 
2015
 
2015
 
2015
 
Loans, including fees
 $    52,697
 
 $                52,338
 
 $              52,080
 
 $                 51,876
 
 $               52,316
 
Interest and dividends on securities:
                 
   
Taxable
                  9,775
 
                      10,217
 
                   10,522
 
                      10,251
 
                   10,043
   
Tax-exempt
                  4,540
 
                       4,521
 
                    4,644
 
                      4,535
 
                    4,052
     
Total interest and dividends on securities
                  14,315
 
                     14,738
 
                    15,166
 
                     14,786
 
                   14,095
 
Other interest income
                     573
 
                          525
 
                         414
 
                          273
 
                         318
          Total interest and dividend income
                67,585
 
                     67,601
 
                  67,660
 
                    66,935
 
                  66,729
Interest expense
                 
 
Interest bearing demand deposits
                     643
 
                          507
 
                         518
 
                           517
 
                        485
 
Money market deposits
                     450
 
                          456
 
                        484
 
                          485
 
                        490
 
Savings deposits
                      165
 
                           165
 
                         165
 
                           165
 
                         163
 
Certificates of deposit
                  2,583
 
                      2,659
 
                    2,630
 
                      2,662
 
                    2,869
     
Total interest expense on deposits
                   3,841
 
                      3,787
 
                    3,797
 
                      3,829
 
                    4,007
 
Federal Home Loan Bank borrowings
                   3,031
 
                      3,068
 
                    2,353
 
                       1,650
 
                        949
 
Other short-term borrowings
                       99
 
                            82
 
                          116
 
                            89
 
                          92
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
                     840
 
                          822
 
                        774
 
                          758
 
                        888
     
Total interest expense
                    7,811
 
                      7,759
 
                    7,040
 
                      6,326
 
                    5,936
Net interest income
                59,774
 
                    59,842
 
                  60,620
 
                    60,609
 
                  60,793
 
Provision for credit losses
                    1,811
 
                      2,324
 
                    2,585
 
                       1,798
 
                     2,681
Net interest income after provision for credit losses
                57,963
 
                     57,518
 
                  58,035
 
                      58,811
 
                    58,112
Non-interest income
                 
 
Trust fees
5,036
 
5,711
 
5,244
 
5,127
 
5,476
 
Service charges on deposits
4,176
 
3,952
 
4,401
 
4,425
 
4,249
 
Electronic banking fees
3,742
 
3,604
 
3,691
 
3,849
 
3,496
 
Net securities brokerage revenue
1,750
 
1,896
 
1,795
 
1,996
 
1,842
 
Bank-owned life insurance
942
 
973
 
1,598
 
1,021
 
989
 
Net gains on sales of mortgage loans
683
 
548
 
612
 
779
 
407
 
Net securities gains
585
 
1,111
 
880
 
47
 
                            -
 
Net gain / (loss) on other real estate owned and other assets
214
 
(18)
 
189
 
(18)
 
152
 
Other income
2,463
 
1,616
 
1,616
 
960
 
1,461
     
Total non-interest income
19,591
 
19,393
 
20,026
 
18,186
 
18,072
Non-interest expense
                 
 
Salaries and wages
19,731
 
19,180
 
19,872
 
19,832
 
19,300
 
Employee benefits
7,332
 
7,077
 
6,745
 
6,028
 
6,807
 
Net occupancy
3,220
 
3,591
 
3,336
 
3,533
 
3,243
 
Equipment
3,402
 
3,428
 
3,506
 
3,731
 
3,017
 
Marketing
1,608
 
973
 
1,425
 
1,514
 
1,715
 
FDIC insurance
1,099
 
1,166
 
1,093
 
1,064
 
1,040
 
Amortization of intangible assets
697
 
730
 
811
 
815
 
944
 
Restructuring and merger-related expense
694
 
                              -
 
                          48
 
                           185
 
                       1,115
 
Other operating expenses
9,577
 
9,198
 
10,058
 
10,279
 
9,408
     
Total non-interest expense
47,360
 
45,343
 
46,894
 
46,981
 
46,589
Income before provision for income taxes
                 30,194
 
                     31,568
 
                    31,167
 
                     30,016
 
                  29,595
 
Provision for income taxes
                  8,085
 
                      8,694
 
                     8,165
 
                      7,768
 
                    7,962
Net Income
 $               22,109
 
 $                   22,874
 
 $                  23,002
 
 $                   22,248
 
 $                  21,633
                         
Taxable equivalent net interest income
 $               62,219
 
$                 62,276
 
 $               63,121
 
 $                 63,051
 
 $               62,975
                         
Per common share data
                 
Net income per common share - basic
 $                   0.58
 
 $                     0.60
 
 $                    0.60
 
 $                      0.58
 
 $                     0.56
Net income per common share - diluted
 $                   0.58
 
 $                     0.60
 
 $                    0.60
 
 $                      0.58
 
 $                     0.56
Dividends declared
 $                   0.24
 
 $                     0.24
 
 $                    0.23
 
 $                      0.23
 
 $                     0.23
Book value (period end)
 $                 30.31
 
 $                    29.87
 
 $                  29.18
 
 $                    28.97
 
 $                   28.42
Tangible book value (period end) (1)
 $                 17.64
 
 $                    17.17
 
 $                  16.51
 
 $                    16.27
 
 $                   15.72
Average common shares outstanding - basic
38,373,610 
 
38,386,983 
 
38,507,772 
 
38,523,593 
 
38,472,229 
Average common shares outstanding - diluted
38,410,393 
 
38,402,316 
 
38,538,771 
 
38,556,995 
 
38,531,700 
Period end common shares outstanding
38,411,343 
 
38,362,534 
 
         38,459,635 
 
            38,517,542 
 
           38,519,170 
Full time equivalent employees
                   1,650 
 
                       1,624 
 
                     1,633 
 
                       1,637 
 
                     1,667 
                         
                         
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
                         
 
                         
WESBANCO, INC.
                   
Consolidated Selected Financial Highlights
               
 Page 11
(unaudited, dollars in thousands)
                   
     
Quarter Ended
 
     
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Asset quality data
2016
 
2016
 
2015
 
2015
 
2015
 
Non-performing assets:
                   
 
Troubled debt restructurings - accruing
 $           8,979
 
 $           9,550
 
 $         11,548
 
 $         12,030
 
 $         12,958
 
 
Non-accrual loans:
                   
   
Troubled debt restructurings
              4,121
 
              4,517
 
              4,617
 
            12,661
 
            13,140
 
   
Other non-accrual loans
            28,334
 
            29,343
 
            28,764
 
            28,633
 
            35,064
 
   
    Total non-accrual loans
            32,455
 
            33,860
 
            33,381
 
            41,294
 
            48,204
 
   
    Total non-performing loans
            41,434
 
            43,410
 
            44,929
 
            53,324
 
            61,162
 
 
Other real estate and repossessed assets
              4,481
 
              5,329
 
              5,825
 
              6,062
 
              6,168
 
   
Total non-performing assets
 $         45,915
 
 $         48,739
 
 $         50,754
 
 $         59,386
 
 $         67,330
 
                         
Past due loans (1):
                   
 
Loans past due 30-89 days
 $         10,392
 
 $         11,888
 
 $         11,005
 
 $         12,422
 
 $         10,320
 
 
Loans past due 90 days or more
              2,263
 
              4,186
 
              3,126
 
              6,079
 
              2,471
 
   
Total past due loans
 $         12,655
 
 $         16,074
 
 $         14,131
 
 $         18,501
 
 $         12,791
 
                         
Criticized and classified loans (2):
                   
 
Criticized loans
 $         26,543
 
 $         31,410
 
 $         26,298
 
 $         32,253
 
 $         28,280
 
 
Classified loans
            52,789
 
            53,182
 
            53,408
 
            49,204
 
            54,645
 
   
Total criticized and classified loans
 $         79,332
 
 $         84,592
 
 $         79,706
 
 $         81,457
 
 $         82,925
 
                         
Loans past due 30-89 days / total portfolio loans
                0.20
%
                0.23
%
                0.22
%
                0.25
%
                0.21
%
Loans past due 90 days or more / total portfolio loans
                0.04
 
                0.08
 
                0.06
 
                0.12
 
                0.05
 
Non-performing loans / total portfolio loans
                0.80
 
                0.85
 
                0.89
 
                1.08
 
                1.24
 
Non-performing assets/total portfolio loans, other
                   
 
real estate and repossessed assets
                0.89
 
                0.95
 
                1.00
 
                1.20
 
                1.36
 
Non-performing assets / total assets
                0.55
 
                0.57
 
                0.60
 
                0.70
 
                0.80
 
Criticized and classified loans / total portfolio loans
                1.53
 
                1.65
 
                1.57
 
                1.65
 
                1.68
 
                         
Allowance for loan losses
                   
Allowance for loan losses
 $         43,328
 
 $         42,525
 
 $         41,710
 
 $         41,624
 
 $         43,419
 
Provision for credit losses
              1,811
 
              2,324
 
              2,585
 
              1,798
 
              2,681
 
Net loan and deposit account overdraft charge-offs
              1,013
 
              1,532
 
              2,516
 
              3,768
 
              3,108
 
                         
Annualized net loan charge-offs /average loans
                0.08
 %
                0.12
 %
                0.20
 %
                0.30
 %
                0.25
 %
Allowance for loan losses / total portfolio loans
                0.84
 %
                0.83
 %
                0.82
 %
                0.84
 %
                0.88
 %
Allowance for loan losses / non-performing loans
                1.05
x
                0.98
x
                0.93
x
                0.78
x
                0.71
x
Allowance for loan losses / non-performing loans and
                   
 
loans past due
                0.80
x
                0.71
x
                0.71
x
                0.58
x
                0.59
x
                         
                         
     
Quarter Ended
 
     
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
     
2016
 
2016
 
2015
 
2015
 
2015
 
Capital ratios
                   
Tier I leverage capital
                9.71
%
                9.46
%
                9.38
%
                9.39
%
                9.29
%
Tier I risk-based capital
              13.62
 
              13.30
 
              13.35
 
              13.68
 
              13.47
 
Total risk-based capital
              14.40
 
              14.06
 
              14.11
 
              14.47
 
              14.30
 
Common equity tier 1 capital ratio (CET 1)
              11.88
 
              11.58
 
              11.66
 
              11.92
 
              11.71
 
Average shareholders' equity to average assets
              13.60
 
              13.32
 
              13.24
 
              13.20
 
              13.29
 
Tangible equity to tangible assets (3)
                8.56
 
                8.15
 
                7.95
 
                7.87
 
                7.68
 
                         
                         
(1) Excludes non-performing loans.
                   
(2) Criticized and classified loans may include loans that are also reported as non-performing or past due.
(3) See non-GAAP financial measures for additional information relating to the calculation of this ratio.
                         
 
                               
NON-GAAP FINANCIAL MEASURES
                     
Page 12
The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco's operating performance and trends, and facilitate comparisons with the performance of WesBanco's peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco's financial statements.
   
Three Months Ended
 
Year to Date
   
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
June 30,
(unaudited, dollars in thousands, except shares and per share amounts)
2016
 
2016
 
2015
 
2015
 
2015
 
2016
2015
Return on average tangible equity:
                       
 
Net income (annualized)
 $               88,922
 
 $           91,999
 
 $           91,258
 
 $           88,267
 
 $           86,770
 
 $       90,458
 $        71,612
 
Plus: amortization of intangibles (annualized) (1)
                    1,822
 
                1,908
 
                2,091
 
                2,102
 
                2,462
 
            1,865
             1,979
 
Net income before amortization of intangibles (annualized)
                  90,744
 
              93,907
 
              93,349
 
              90,369
 
              89,232
 
          92,323
           73,591
                           
 
Average total shareholders' equity
             1,156,923
 
         1,139,514
 
         1,124,759
 
         1,108,616
 
         1,100,302
 
     1,148,219
      1,001,344
 
Less: average goodwill and other intangibles, net of def. tax liability
              (487,085)
 
          (487,210)
 
          (488,677)
 
          (488,726)
 
          (447,709)
 
      (487,148)
       (394,957)
 
Average tangible equity
 $             669,838
 
 $         652,304
 
 $         636,082
 
 $         619,890
 
 $         652,593
 
 $     661,071
 $      606,387
                           
Return on average tangible equity
13.55%
 
14.40%
 
14.68%
 
14.58%
 
13.67%
 
13.97%
12.14%
                           
Efficiency ratio:
                       
 
Non-interest expense
 $               47,360
 
 $           45,343
 
 $           46,894
 
 $           46,981
 
 $           46,589
 
 $       92,703
 $      100,047
 
Less: restructuring and merger-related expense
                     (694)
 
                      -
 
                   (48)
 
                 (185)
 
              (1,115)
 
             (694)
         (10,848)
 
Non-interest expense excluding restructuring and merger-related expense
                  46,666
 
              45,343
 
              46,846
 
              46,796
 
              45,474
 
          92,009
           89,199
                           
 
Net interest income on a fully taxable equivalent basis
                  62,219
 
              62,276
 
              63,121
 
              63,051
 
              62,975
 
        124,494
         119,841
 
Non-interest income
                  19,591
 
              19,393
 
              20,026
 
              18,186
 
              18,072
 
          38,984
           36,254
 
Net interest income on a fully taxable equivalent basis plus non-interest income
 $               81,810
 
 $           81,669
 
 $           83,147
 
 $           81,237
 
 $           81,047
 
 $     163,478
 $      156,095
 
Efficiency Ratio
57.04%
 
55.52%
 
56.34%
 
57.60%
 
56.11%
 
56.28%
57.14%
                           
Net Income, excluding after-tax merger-related expenses:
                 
 
Net income
 $               22,109
 
 $           22,874
 
 $           23,002
 
 $           22,248
 
 $           21,633
 
 $       44,982
 $        35,512
 
Add: After-tax merger-related expenses (1)
                       451
 
                      -
 
                     31
 
                   120
 
                   725
 
               451
             7,051
Net income, excluding after-tax merger-related expenses
 $               22,560
 
 $           22,874
 
 $           23,033
 
 $           22,368
 
 $           22,358
 
 $       45,433
 $        42,563
                           
Net Income, excluding after-tax merger-related expenses per diluted share:
         
 
Net income per diluted share
 $                   0.58
 
 $               0.60
 
 $               0.60
 
 $               0.58
 
 $               0.56
 
 $           1.17
 $            0.97
 
Add: After-tax merger-related expenses per diluted share (1)
                      0.01
 
                      -
 
                      -
 
                      -
 
                  0.02
 
              0.01
               0.20
Net income, excluding after-tax merger-related expenses per diluted share
 $                   0.59
 
 $               0.60
 
 $               0.60
 
 $               0.58
 
 $               0.58
 
 $           1.18
 $            1.17
                           
                           
   
Period End
     
   
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
June 30,
     
   
2016
 
2016
 
2015
 
2015
 
2015
     
Tangible book value:
                       
 
Total shareholders' equity
 $          1,164,420
 
 $      1,145,910
 
 $      1,122,132
 
 $      1,115,742
 
 $      1,094,653
     
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (486,913)
 
          (487,267)
 
          (487,270)
 
          (488,893)
 
          (488,949)
     
 
Tangible equity
                677,507
 
            658,643
 
            634,862
 
            626,849
 
            605,704
     
                           
 
Common shares outstanding
           38,411,343
 
       38,362,534
 
       38,459,635
 
       38,517,542
 
       38,519,170
     
                           
Tangible book value
 $                 17.64
 
 $             17.17
 
 $             16.51
 
 $             16.27
 
 $             15.72
     
                           
Tangible equity to tangible assets:
                       
 
Total shareholders' equity
 $          1,164,420
 
 $      1,145,910
 
 $      1,122,132
 
 $      1,115,742
 
 $      1,094,653
     
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (486,913)
 
          (497,267)
 
          (487,270)
 
          (488,893)
 
          (488,949)
     
 
Tangible equity
                677,507
 
            658,643
 
            634,862
 
            626,849
 
            605,704
     
                           
 
Total assets
             8,397,424
 
         8,569,381
 
         8,470,298
 
         8,452,430
 
         8,375,419
     
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (486,913)
 
          (487,267)
 
          (487,270)
 
          (488,893)
 
          (488,949)
     
 
Tangible assets
 $          7,910,511
 
 $      8,082,114
 
 $      7,983,028
 
 $      7,963,537
 
 $      7,886,470
     
                           
Tangible equity to tangible assets
8.56%
 
8.15%
 
7.95%
 
7.87%
 
7.68%