Attached files

file filename
8-K - FORM 8-K ON 1ST QTR 2017 EARNINGS RELEASE - WESBANCO INCfin8k41817.htm

NEWS FOR IMMEDIATE RELEASE 
April 18, 2017 For Further Information Contact:

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


WesBanco Announces First Quarter 2017 Net Income

(Wheeling, WV)… Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ: WSBC), a multi-state bank holding company based in Wheeling, WV, today announced net income and related earnings per share for the three months ended March 31, 2017.  Net income for the three months ended March 31, 2017 was $25.9 million or $0.59 per diluted share compared to $22.9 million or $0.60 per diluted share for the first quarter of 2016.  Excluding after-tax merger-related expenses (non-GAAP measure), net income increased 14.6% to $26.2 million compared to $22.9 million for the first quarter of 2016, while diluted earnings per share totaled $0.60, compared to $0.60 per share for the first quarter of last year.
     
For the Three Months Ended March 31,
     
2017
 
2016
(unaudited, dollars in thousands, except per share amounts)
 
Net
Income
 
Diluted Earnings
Per Share
 
Net
Income
 
 Diluted Earnings
 Per Share
Net income (Non-GAAP)(1)
 
 $  26,205
 
 $     0.60
 
 $    22,874
 
 $     0.60
Less: After tax merger-related expenses
 
(319)
 
       (0.01)
 
                 -
 
             -
Net income (GAAP)
 
 $  25,886
 
 $      0.59
 
 $    22,874
 
 $     0.60
(1) Non-GAAP net income excludes after-tax merger related expenses.  Non-GAAP measures are defined on page 11 under "Non-GAAP Financial Measures."

 
  Financial results for Your Community Bankshares, Inc. ("YCB") were included in WesBanco's results after September 9, 2016, the date of the consummation of the merger.  YCB, with approximately $1.5 billion of assets, was headquartered in New Albany, IN and operated through 34 financial centers in Indiana and Kentucky.  The YCB merger meshes well with WesBanco's strategic growth plans and contiguous market expansion, and expands the WesBanco franchise into new attractive growth markets.  WesBanco now has $9.8 billion in total assets and provides banking services through 173 branch locations in five states.

        "We are pleased with WesBanco's performance during the first quarter of 2017, as we continue to make progress on our growth strategies," said Mr. Clossin. "We remain focused on disciplined growth, expense management, and increasing long-term shareholder value.  Furthermore, our efficiency ratio of 56.0% improved more than 200 basis points compared to the fourth quarter of 2016, and approximately 70 basis points compared to full year 2016."

         Mr. Clossin added, "During February, we announced an 8.3% increase in our quarterly dividend rate to $0.26 per share, representing an 86% increase since 2010.  We are continuing to remix our balance sheet by reducing securities and increasing loans, which now represent 72% of average earning assets. In addition, our return on average assets has increased to 1.07%.  Over the last twelve months, we have generated more than $2 billion in loan originations, with our new Indiana and Kentucky markets contributing to that total.  Lastly, the merger with Your Community Bankshares, which converted during the fourth quarter, is generating nice returns and solid earnings accretion."

Financial Condition

Total assets at March 31, 2017 increased $1.2 billion, or 14.4%, compared to March 31, 2016. Portfolio loans increased $1.2 billion or 22.9% over the last twelve months with $1.0 billion from the YCB acquisition and $165.3 million, or 3.2% from organic loan growth. Expanded market areas and additional commercial personnel in our core markets provided the organic loan growth, which occurred primarily in commercial real estate, commercial and industrial and home equity lending categories, and was achieved through $2.1 billion in loan originations in the last twelve months, partially offset by certain large commercial real estate payoffs.  Total business loan originations were up approximately 19.4% over the last year.  The re-mix in average earning assets continued as securities as a percentage of total assets were reduced from 31.6% at March 31, 2016 to 26.9% at March 31, 2017, while loans have increased as a percentage of average earning assets to 72.4% from 67.0% in March of 2016.

Total deposits increased $1.0 billion or 16.3% during the last twelve months.  Total organic deposits, excluding CDs, increased 4.5%, driven by 11.1% organic growth in interest bearing and non-interest bearing demand deposits.  Reflecting customer preferences, total demand deposits, as of March 31, 2017, now represent 48.2% of total deposits, an increase from 41.6% a year ago.

WesBanco continues to maintain strong regulatory capital ratios after the YCB acquisition and implementation of the BASEL III capital standards.  At March 31, 2017, Tier I leverage was 9.97%, Tier I Risk-Based capital was 13.21%, Total Risk-Based capital was 14.22% and the Common Equity Tier 1 capital ratio ("CET 1"), was 11.28%.  Both consolidated and bank-level regulatory capital ratios are well above the applicable "well-capitalized" standards promulgated by bank regulators and the BASEL III capital standards. These ratios improved in the first quarter of 2017 as compared to year-end.  Total tangible equity to tangible assets (non-GAAP measure) was 8.40% at March 31, 2017, increasing from 8.20% at December 31, 2016, which reflects post-acquisition retained earnings and adjustments to accumulated other comprehensive income.  Strong earnings and increased total capital have enabled WesBanco to increase the quarterly dividend rate, currently at $0.26 per share, ten times over the last seven years, cumulatively representing an 86% increase.  The most recent increase was $0.02 per share per quarter during the first quarter of 2017.

Credit Quality

       Overall, most credit ratios continued to improve year-over-year, on a percentage basis. Non-performing loans (including TDRs), and criticized and classified loans all improved as a percentage of total portfolio loans from March 31, 2016. Total non-performing loans were 0.74% of total loans at March 31, 2017, decreasing from 0.85% of total loans at the end of the first quarter of 2016. Criticized and classified loans were 1.35% of total loans, improving from 1.65% at March 31, 2016. Past due loans at March 31, 2017 were 0.22% of total loans, compared to 0.31% at March 31, 2016.  Net charge-offs as a percentage of average portfolio loans of 0.15% in the first quarter of 2017 were minimally higher than the 0.12% in the first quarter of 2016.

The allowance for loan losses represented 0.70% of total portfolio loans at March 31, 2017 compared to 0.83% as of March 31, 2016.  If the acquired YCB and ESB loans (recorded at fair value at the date of acquisition of $1.7 billion) were excluded from the ratio, the allowance would approximate 0.96% of the adjusted loan total at March 31, 2017 compared to 1.09% prior to the 2015 ESB acquisition.  The provision for credit losses increased to $2.7 million in the first quarter of 2017 compared to $2.3 million in the first quarter of 2016 due primarily to loan growth.


Net Interest Income

The yield on earning assets has increased in each of the last five quarters, a total of 16 basis points, with 12 basis points of the increase occurring subsequent to the acquisition of YCB's higher yielding earning assets.  As a result, the net interest margin increased by 13 basis points to 3.42% in the first quarter of 2017 compared to 3.29% in the first quarter of 2016.  Yields increased on over 90% of earning assets, more than offsetting a 5 basis point increase in the cost of interest bearing liabilities as compared to the first quarter of 2016.  Net interest income increased $10.9 million or 18.2% in the first quarter of 2017 compared to the same quarter of 2016 due to a 23.3% increase in average loan balances and the increase in net interest margin noted above.  The increase in average loan balances in the first quarter of 2017 compared to the first quarter of 2016 was due to a combination of the acquisition and 3.2% organic loan growth highlighted by 6.7% of commercial loan growth. Approximately 8 basis points of accretion from prior acquisitions was included in the first quarter net interest margin compared to 7 basis points in the first quarter of 2016, and 10 basis points in the fourth quarter, when the net interest margin was 3.42%.

The 5 basis point increase in the cost of interest bearing liabilities is primarily due to an increase in the percentage of funding from, and increases in rates related to, subordinated debt and other borrowings. Average interest bearing deposits in 2017 increased 9.2%, as all interest bearing deposit types increased other than CDs.  Average non-interest bearing deposits increased 36.4% to $1.8 billion in the first quarter of 2017 compared to the same quarter in 2016.

Non-Interest Income

For the first quarter of 2017, non-interest income increased $3.5 million, or 18.0%, compared to the first quarter of 2016.  Trust fees increased $0.4 million, or 7.6%, as equity markets improved and trust assets increased 5.9% since the first quarter of 2016. Service charges on deposits increased $0.9 million, or 22.8%, and electronic banking fees increased $0.9 million or 25.6% through a larger customer deposit base from the addition of YCB.  Net gains on sale of mortgage loans increased $0.9 million primarily due to increases in mortgage loans sold into the secondary market as total mortgage loan volume increased by 35.3%.  Net securities gains decreased $1.1 million in the first quarter of 2017 compared to the first quarter of 2016, primarily due to calls of agency notes in the 2016 first quarter.  Other income increased $1.5 million due to a $0.7 million increase in commercial customer loan swap related income, and improvement in various other income categories, including YCB miscellaneous income.

Non-Interest Expense

The following comments on non-interest expense exclude merger-related expenses in both years.  Non-interest expense in the first quarter of 2017 grew $8.6 million or 18.9%, compared to the 2016 first quarter, principally due to the acquisition.  Salaries and wages increased $3.8 million or 19.9% due to increased compensation expense related to a 19.1% increase in full-time equivalent employees, primarily late in the third quarter of 2016 from the YCB acquisition, and routine annual adjustments to compensation. Employee benefits expense increased $1.1 million, or 16.0%, also primarily from the additional employees which increased health insurance expense and other benefits, and also due to seasonally higher payroll taxes. Increases in net occupancy and equipment were also primarily from costs related to the additional branches from the YCB acquisition and typical first quarter seasonal maintenance expenses. Post-conversion cost savings are continuing to be experienced after fourth quarter branch and system conversions were completed.  Other operating expenses increased $2.2 million or 23.8% through increases in certain other expenses including miscellaneous taxes, professional fees and postage and communications, also partially due to the acquisition.

Provision for Income Taxes

      The provision for income tax increased $1.9 million or 22.2% in the first quarter of 2017 compared to the first quarter of 2016, due to the adoption of a new accounting standard related to low income housing investment amortization which, in 2017, moved $0.5 million from other operating expense to the provision for income taxes. In addition, first quarter 2017 pre-tax income was 15.6% higher.  As a result, the effective tax rate increased to 29.09% compared to 27.54% in the first quarter of 2016.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the first quarter of 2017 at 3:00 p.m. ET on Wednesday, April 19, 2017.  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 888-347-6607, 855-669-9657 for Canadian callers, or 412-902-4290 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 10099580. The replay will begin at approximately 5:00 p.m. ET on April 19, and end at 12 a.m. ET on May 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 $9.8 billion (as of March 31, 2017). 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 173 financial centers in the states of Indiana, Kentucky, 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.
 

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, 2016 and documents subsequently filed by WesBanco with the Securities and Exchange Commission ("SEC"), 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, 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.

WESBANCO, INC.
           
Consolidated Selected Financial Highlights
         
Page 5
(unaudited, dollars in thousands, except shares and per share amounts)
         
For the Three Months Ended
STATEMENT OF INCOME
 
March 31,
Interest and dividend income
 
2017
 
2016
 
% Change
 
Loans, including fees
 
 $         64,898
 
 $           52,338
 
                  24.0
 
Interest and dividends on securities:
           
   
Taxable
 
               9,596
 
              10,217
 
                   (6.1)
   
Tax-exempt
 
               4,891
 
                4,521
 
                    8.2
     
Total interest and dividends on securities
 
             14,487
 
              14,738
 
                   (1.7)
 
Other interest income
 
                  539
 
                   525
 
                    2.7
          Total interest and dividend income
 
             79,924
 
              67,601
 
                  18.2
Interest expense
           
 
Interest bearing demand deposits
 
               1,093
 
                   507
 
                115.6
 
Money market deposits
 
                  574
 
                   456
 
                  25.9
 
Savings deposits
 
                  181
 
                   165
 
                    9.7
 
Certificates of deposit
 
               2,411
 
                2,659
 
                   (9.3)
     
Total interest expense on deposits
 
               4,259
 
                3,787
 
                  12.5
 
Federal Home Loan Bank borrowings
 
               2,836
 
                3,068
 
                   (7.6)
 
Other short-term borrowings
 
                  297
 
                     82
 
                262.2
 
Subordinated debt and junior subordinated debt
 
               1,813
 
                   822
 
                120.6
     
Total interest expense
 
               9,205
 
                7,759
 
                  18.6
Net interest income
 
             70,719
 
              59,842
 
                  18.2
 
Provision for credit losses
 
               2,711
 
                2,324
 
                  16.7
Net interest income after provision for credit losses
 
             68,008
 
              57,518
 
                  18.2
Non-interest income
           
 
Trust fees
 
6,143
 
5,711
 
                    7.6
 
Service charges on deposits
 
4,853
 
3,952
 
                  22.8
 
Electronic banking fees
 
4,528
 
3,604
 
                  25.6
 
Net securities brokerage revenue
 
1,762
 
1,896
 
                   (7.1)
 
Bank-owned life insurance
 
1,140
 
973
 
                  17.2
 
Net gains on sales of mortgage loans
 
1,440
 
548
 
                162.8
 
Net securities gains
 
12
 
1,111
 
                 (98.9)
 
Net loss on other real estate owned and other assets
 
(76)
 
(18)
 
               (322.2)
 
Other income
 
               3,082
 
1,616
 
                  90.7
     
Total non-interest income
 
22,884
 
19,393
 
                  18.0
Non-interest expense
           
 
Salaries and wages
 
23,002
 
19,180
 
                  19.9
 
Employee benefits
 
8,210
 
7,077
 
                  16.0
 
Net occupancy
 
4,327
 
3,591
 
                  20.5
 
Equipment
 
4,042
 
3,428
 
                  17.9
 
Marketing
 
824
 
973
 
                 (15.3)
 
FDIC insurance
 
827
 
1,166
 
                 (29.1)
 
Amortization of intangible assets
 
1,273
 
730
 
                  74.4
 
Restructuring and merger-related expense
 
                  491
 
                      -
 
                100.0
 
Other operating expenses
 
             11,388
 
9,198
 
                  23.8
     
Total non-interest expense
 
54,384
 
45,343
 
                  19.9
Income before provision for income taxes
 
             36,508
 
              31,568
 
                  15.6
 
Provision for income taxes
 
             10,622
 
                8,694
 
                  22.2
Net Income
 
 $         25,886
 
 $           22,874
 
                  13.2
                   
Taxable equivalent net interest income
 
 $         73,353
 
 $         62,276
 
                  17.8
                   
Per common share data
           
Net income per common share - basic
 
 $              0.59
 
 $               0.60
 
                   (1.7)
Net income per common share - diluted
 
                 0.59
 
                  0.60
 
                   (1.7)
Dividends declared
 
                 0.26
 
                  0.24
 
                    8.3
Book value (period end)
 
               30.92
 
                29.87
 
                    3.5
Tangible book value (period end) (1)
 
               17.61
 
                17.17
 
                    2.6
Average common shares outstanding - basic
 
43,947,563
 
38,386,983
 
                  14.5
Average common shares outstanding - diluted
 
44,020,765
 
       38,402,316
 
                  14.6
Period end common shares outstanding
 
     43,953,051
 
       38,362,534
 
                  14.6
 
(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 Three Months Ended
           
 
March 31, 
           
 
2017
 
2016
 
% Change
           
                       
Return on average assets
                 1.07
%
                 1.08
%
               (0.93)
%
         
Return on average equity
                 7.73
 
                 8.07
 
               (4.21)
           
Return on average tangible equity (1)
14.03
 
14.40
 
               (2.57)
           
Yield on earning assets (2)
                 3.85
 
                 3.70
 
                 4.05
           
Cost of interest bearing liabilities
                 0.57
 
                 0.52
 
                 9.62
           
Net interest spread (2)
                 3.28
 
                 3.18
 
                 3.14
           
Net interest margin (2)
                 3.42
 
                 3.29
 
                 3.95
           
Efficiency (1) (2)
               56.00
 
               55.52
 
                 0.86
           
Average loans to average deposits
               89.21
 
               83.22
 
                 7.20
           
Annualized net loan charge-offs/average loans
                 0.15
 
                 0.12
 
               25.00
           
Effective income tax rate
               29.09
 
               27.54
 
                 5.63
           
                       
                       
                       
                       
 
For the Quarter Ended 
   
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
   
 
2017
 
2016
 
2016
 
2016
 
2016
   
                       
Return on average assets
1.07
%
0.98
%
0.79
%
1.05
%
1.08
%
 
Return on average equity
7.73
 
7.12
 
5.71
 
7.69
 
8.07
   
Return on average tangible equity (1)
14.03
 
13.01
 
10.02
 
13.55
 
14.40
   
Yield on earning assets (2)
3.85
 
3.84
 
3.73
 
3.71
 
3.70
   
Cost of interest bearing liabilities
0.57
 
0.55
 
0.53
 
0.53
 
0.52
   
Net interest spread (2)
3.28
 
3.29
 
3.20
 
3.18
 
3.18
   
Net interest margin (2)
3.42
 
3.42
 
3.32
 
3.30
 
3.29
   
Efficiency (1) (2)
56.00
 
58.13
 
55.81
 
57.04
 
55.52
   
Average loans to average deposits
89.21
 
87.63
 
87.26
 
84.99
 
83.22
   
Annualized net loan charge-offs/average loans
0.15
 
0.08
 
0.20
 
0.08
 
0.12
   
Effective income tax rate
29.09
 
25.90
 
24.94
 
26.78
 
27.54
   
Trust assets, market value at period end
 $    3,836,107
 
 $     3,723,142
 
 $     3,694,405
 
 $   3,660,736
 
 $   3,623,532
   
 
(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
March 31,
   
December 31,
December 31, 2016
Assets
 
2017
 
2016
 
%Change
2016
to March 31, 2017
Cash and due from banks
 $        101,559
 
 $      148,128
 
        (31.4)
 $            106,257
                            (4.4)
Due from banks - interest bearing
             13,525
 
           19,845
 
        (31.8)
                 21,913
                          (38.3)
Securities:
             
 
Trading securities, at fair value
               7,773
 
             6,456
 
         20.4
                   7,071
                              9.9
 
Available-for-sale, at fair value
        1,225,069
 
      1,374,306
 
        (10.9)
            1,241,176
                            (1.3)
 
Held-to-maturity (fair values of $1,071,009; $1,042,690 and $1,076,790, respectively)        
1,057,753
 
    1,004,925
 
           5.3
            1,067,967
                            (1.0)
   
Total securities
        2,290,595
 
      2,385,687
 
          (4.0)
            2,316,214
                            (1.1)
Loans held for sale
             11,480
 
             4,942
 
       132.3
                 17,315
                          (33.7)
Portfolio loans:
             
 
Commercial real estate
        2,952,603
 
      2,304,886
 
         28.1
            2,873,511
                              2.8
 
Commercial and industrial
        1,106,719
 
         768,714
 
         44.0
            1,088,118
                              1.7
 
Residential real estate
        1,367,132
 
      1,238,227
 
         10.4
            1,383,390
                            (1.2)
 
Home equity
           508,411
 
         424,561
 
         19.7
               508,359
                              0.0
 
Consumer
           377,307
 
         399,997
 
          (5.7)
               396,058
                            (4.7)
Total portfolio loans, net of unearned income
        6,312,172
 
      5,136,385
 
         22.9
            6,249,436
                              1.0
Allowance for loan losses
            (44,061)
 
         (42,525)
 
          (3.6)
               (43,674)
                            (0.9)
   
Net portfolio loans
        6,268,111
 
      5,093,860
 
         23.1
            6,205,762
                              1.0
Premises and equipment, net
           134,949
 
         110,542
 
         22.1
               133,297
                              1.2
Accrued interest receivable
             28,923
 
           26,574
 
           8.8
                 28,299
                              2.2
Goodwill and other intangible assets, net
           591,539
 
         490,688
 
         20.6
               593,187
                            (0.3)
Bank-owned life insurance
           189,286
 
         151,939
 
         24.6
               188,145
                              0.6
Other assets
           170,914
 
         137,176
 
         24.6
               180,488
                            (5.3)
Total Assets
 $    9,800,881
 
 $ 8,569,381
 
         14.4
 $       9,790,877
                              0.1
Liabilities
             
 
Non-interest bearing demand
 $     1,844,003
 
 $   1,327,906
 
         38.9
 $         1,789,522
                              3.0
 
Interest bearing demand
        1,599,536
 
      1,225,068
 
         30.6
            1,546,890
                              3.4
 
Money market
        1,029,440
 
         940,244
 
           9.5
               995,477
                              3.4
 
Savings deposits
        1,253,652
 
      1,095,819
 
         14.4
            1,213,168
                              3.3
 
Certificates of deposit
        1,419,104
 
      1,553,855
 
          (8.7)
            1,495,822
                            (5.1)
   
Total deposits
        7,145,735
 
      6,142,892
 
         16.3
            7,040,879
                              1.5
Federal Home Loan Bank borrowings
           937,104
 
      1,039,254
 
          (9.8)
               968,946
                            (3.3)
Other short-term borrowings
           115,643
 
           76,630
 
         50.9
               199,376
                          (42.0)
Subordinated debt and junior subordinated debt
           164,177
 
         106,196
 
         54.6
               163,598
                              0.4
   
Total borrowings
        1,216,924
 
      1,222,080
 
          (0.4)
            1,331,920
                            (8.6)
Accrued interest payable
               2,422
 
             2,070
 
         17.0
                   2,204
                              9.9
Other liabilities
             76,647
 
           56,429
 
         35.8
                 74,466
                              2.9
Total Liabilities
        8,441,728
 
      7,423,471
 
         13.7
            8,449,469
                            (0.1)
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
             
 
2017 and 2016, respectively; 43,953,051;  38,546,042 and 43,931,715 shares
issued, respectively; 43,953,051; 38,362,534 and 43,931,715 shares outstanding, respectively
             
 
             91,568
 
           80,304
 
         14.0
                 91,524
                              0.0
Capital surplus
           681,471
 
         516,260
 
         32.0
               680,507
                              0.1
Retained earnings
           611,528
 
         563,592
 
           8.5
               597,071
                              2.4
Treasury stock ( 0; 183,508 and 0 shares - at cost, respectively)
                     (0)
 
           (5,335)
 
       100.0
                        -
                                -
Accumulated other comprehensive loss
            (24,841)
 
           (8,357)
 
      (197.2)
               (27,126)
                              8.4
Deferred benefits for directors
                 (573)
 
              (554)
 
          (3.4)
                    (568)
                            (0.9)
Total Shareholders' Equity
        1,359,153
 
      1,145,910
 
         18.6
            1,341,408
                              1.3
Total Liabilities and Shareholders' Equity
 $    9,800,881
 
 $ 8,569,381
 
         14.4
 $       9,790,877
                              0.1
 
WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
             
Page 8
(unaudited, dollars in thousands)
               
Average balance sheet and
               
net interest margin analysis
 
For the Three Months Ended March 31,
 
   
2017
   
2016
 
   
Average
Average
 
Average
Average
 
Assets
 
Balance
Rate
   
Balance
Rate
 
Due from banks - interest bearing
 
 $               13,926
       0.52
 %
 $         56,624
           0.36
%
Loans, net of unearned income (1)
 
             6,278,718
       4.19
   
       5,093,095
           4.13
 
Securities: (2)
               
    Taxable
 
1,603,337
       2.39
   
1,770,384
           2.31
 
    Tax-exempt (3)
 
726,658
       4.14
   
632,800
           4.40
 
        Total securities
 
2,329,995
       2.94
   
2,403,184
           2.86
 
Other earning assets
 
                  47,025
       4.43
   
            45,801
           4.14
 
         Total earning assets (3)
 
             8,669,664
       3.85
 %
       7,598,704
           3.70
%
Other assets
 
1,111,813
     
953,016
   
Total Assets
 
 $         9,781,477
     
 $    8,551,720
   
                 
Liabilities and Shareholders' Equity
               
Interest bearing demand deposits
 
 $          1,536,282
       0.29
 %
 $    1,189,494
           0.17
%
Money market accounts
 
1,038,584
       0.22
   
959,813
           0.19
 
Savings deposits
 
1,227,190
       0.06
   
1,084,358
           0.06
 
Certificates of deposit
 
1,454,245
       0.67
   
1,580,357
           0.68
 
    Total interest bearing deposits
 
5,256,301
       0.33
   
       4,814,022
           0.32
 
Federal Home Loan Bank borrowings
 
949,001
       1.21
   
       1,041,115
           1.19
 
Other borrowings
 
197,358
       0.61
   
87,031
           0.38
 
Subordinated debt and junior subordinated debt
 
163,913
       4.49
   
          106,196
           3.11
 
      Total interest bearing liabilities
 
6,566,573
       0.57
 %
6,048,364
           0.52
%
Non-interest bearing demand deposits
 
1,781,513
     
1,306,270
   
Other liabilities
 
75,789
     
57,572
   
Shareholders' equity
 
1,357,602
     
1,139,514
   
Total Liabilities and Shareholders' Equity
 
 $        9,781,477
     
 $    8,551,720
   
Taxable equivalent net interest spread
   
       3.28
 %
 
           3.18
%
Taxable equivalent net interest margin
   
       3.42
 %
 
           3.29
%
 
(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 $0.6 million and $0.7 million for the three months ended
      March 31, 2017 and 2016, respectively.  Additionally, loan accretion included in interest income on loans
      acquired from prior acquisitions was $1.3 million and $0.8 million for the three months ended
      March 31, 2017 and 2016, respectively, while accretion on  interest bearing liabilities acquired from the
      prior acquisitions was $0.5 million for both the three months ended March 31, 2017 and 2016, 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.
         
 
WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
               
 Page 9
(unaudited, dollars in thousands, except shares and per share amounts)
           
 
       
Quarter Ended
Statement of Income
Mar. 31,
 
Dec. 31,
 
Sept.  30,
 
June 30,
 
Mar. 31,
Interest income
2017
 
2016
 
2016
 
2016
 
2016
 
Loans, including fees
 $         64,898
 
 $            66,135
 
 $           55,822
 
 $            52,697
 
 $           52,338
 
Interest and dividends on securities:
                 
   
Taxable
                         9,596
 
                 9,359
 
                9,137
 
                 9,775
 
              10,217
   
Tax-exempt
                         4,891
 
                 4,770
 
                4,559
 
                 4,540
 
                4,521
     
Total interest and dividends on securities
                       14,488
 
               14,129
 
              13,696
 
               14,315
 
              14,738
 
Other interest income
                            539
 
                    555
 
                   574
 
                    573
 
                   525
          Total interest and dividend income
                       79,924
 
               80,819
 
              70,092
 
               67,585
 
              67,601
Interest expense
                 
 
Interest bearing demand deposits
                         1,093
 
                    975
 
                   691
 
                    643
 
                   507
 
Money market deposits
                            574
 
                    510
 
                   444
 
                    450
 
                   456
 
Savings deposits
                            181
 
                    194
 
                   173
 
                    165
 
                   165
 
Certificates of deposit
                         2,411
 
                 2,585
 
                2,592
 
                 2,583
 
                2,659
     
Total interest expense on deposits
                         4,259
 
                 4,264
 
                3,900
 
                 3,841
 
                3,787
 
Federal Home Loan Bank borrowings
                         2,836
 
                 2,881
 
                3,005
 
                 3,031
 
                3,068
 
Other short-term borrowings
                            297
 
                    179
 
                   118
 
                      99
 
                     82
 
Subordinated debt and junior subordinated debt
                         1,813
 
                 1,807
 
                1,043
 
                    840
 
                   822
     
Total interest expense
                         9,205
 
                 9,131
 
                8,066
 
                 7,811
 
                7,759
Net interest income
                       70,719
 
               71,688
 
              62,026
 
               59,774
 
              59,842
 
Provision for credit losses
                         2,711
 
                 2,128
 
                2,214
 
                 1,811
 
                2,324
Net interest income after provision for credit losses
                       68,008
 
               69,560
 
              59,812
 
               57,963
 
              57,518
Non-interest income
                 
 
Trust fees
6,143
 
5,470
 
5,413
 
5,036
 
5,711
 
Service charges on deposits
4,853
 
5,474
 
4,733
 
4,176
 
3,952
 
Electronic banking fees
4,528
 
4,268
 
3,945
 
3,742
 
3,604
 
Net securities brokerage revenue
1,762
 
1,330
 
1,473
 
1,750
 
1,896
 
Bank-owned life insurance
1,140
 
1,154
 
995
 
942
 
973
 
Net gains on sales of mortgage loans
1,440
 
484
 
814
 
683
 
548
 
Net securities gains
12
 
63
 
598
 
585
 
1,111
 
Net (loss) / gain on other real estate owned and other assets
(76)
 
383
 
184
 
214
 
(18)
 
Other income
3,082
 
2,794
 
2,862
 
2,463
 
1,616
     
Total non-interest income
22,884
 
21,420
 
21,017
 
19,591
 
19,393
Non-interest expense
                 
 
Salaries and wages
23,002
 
24,145
 
21,225
 
19,731
 
19,180
 
Employee benefits
8,210
 
7,267
 
6,275
 
7,332
 
7,077
 
Net occupancy
4,327
 
4,272
 
3,647
 
3,220
 
3,591
 
Equipment
4,042
 
4,234
 
3,557
 
3,402
 
3,428
 
Marketing
824
 
1,515
 
1,295
 
1,608
 
973
 
FDIC insurance
827
 
764
 
961
 
1,099
 
1,166
 
Amortization of intangible assets
1,273
 
1,334
 
837
 
697
 
730
 
Restructuring and merger-related expense
491
 
                 2,684
 
                9,883
 
                    694
 
                      -
 
Other operating expenses
11,388
 
12,083
 
9,921
 
9,577
 
9,198
     
Total non-interest expense
54,384
 
58,298
 
57,601
 
47,360
 
45,343
Income before provision for income taxes
                       36,508
 
               32,682
 
              23,228
 
               30,194
 
              31,568
 
Provision for income taxes
                       10,622
 
                 8,464
 
                5,793
 
                 8,085
 
                8,694
Net Income
 $                 25,886
 
 $            24,218
 
 $           17,435
 
 $            22,109
 
 $           22,874
                         
Taxable equivalent net interest income
 $                   73,353
 
 $            74,256
 
 $          64,481
 
 $            62,219
 
 $          62,276
                         
Per common share data
                 
Net income per common share - basic
 $                        0.59
 
 $                0.55
 
 $               0.44
 
 $                0.58
 
 $               0.60
Net income per common share - diluted
 $                        0.59
 
 $                0.55
 
 $               0.44
 
 $                0.58
 
 $               0.60
Dividends declared
 $                        0.26
 
 $                0.24
 
 $               0.24
 
 $                0.24
 
 $               0.24
Book value (period end)
 $                      30.92
 
 $              30.53
 
 $             30.71
 
 $              30.31
 
 $             29.87
Tangible book value (period end) (1)
 $                      17.61
 
 $              17.19
 
 $             17.38
 
 $              17.64
 
 $             17.17
Average common shares outstanding - basic
43,947,563
 
43,887,781
 
39,715,516
 
38,373,610
 
38,386,983
Average common shares outstanding - diluted
44,020,765
 
43,935,815
 
39,743,291
 
38,410,393
 
38,402,316
Period end common shares outstanding
43,953,051
 
43,931,715
 
43,860,883
 
38,411,343
 
       38,362,534
Full time equivalent employees
                         1,934
 
                 1,928
 
                1,936
 
                 1,650
 
                1,624
 
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
 
WESBANCO, INC.
                   
Consolidated Selected Financial Highlights
               
 Page 10
(unaudited, dollars in thousands)
                   
       
Quarter Ended
 
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Asset quality data
 
2017
 
2016
 
2016
 
2016
 
2016
 
Non-performing assets:
                     
 
Troubled debt restructurings - accruing
 $           7,194
 
 $           7,646
 
 $           8,605
 
 $           8,979
 
 $           9,550
 
 
Non-accrual loans:
                   
   
Troubled debt restructurings
              3,273
 
              3,546
 
              3,759
 
              4,121
 
              4,517
 
   
Other non-accrual loans
            36,054
 
            28,238
 
            26,897
 
            28,334
 
            29,343
 
   
    Total non-accrual loans
            39,327
 
            31,784
 
            30,656
 
            32,455
 
            33,860
 
   
    Total non-performing loans
            46,521
 
            39,430
 
            39,261
 
            41,434
 
            43,410
 
 
Other real estate and repossessed assets
              8,033
 
              8,346
 
              9,794
 
              4,481
 
              5,329
 
   
Total non-performing assets
 $        54,554
 
 $         47,776
 
 $         49,055
 
 $         45,915
 
 $         48,739
 
                           
Past due loans (1):
                   
 
Loans past due 30-89 days
 $        11,426
 
 $         16,029
 
 $         17,569
 
 $         10,392
 
 $         11,888
 
 
Loans past due 90 days or more
              2,766
 
              3,739
 
              2,392
 
              2,263
 
              4,186
 
   
Total past due loans
 $        14,192
 
 $         19,768
 
 $         19,961
 
 $         12,655
 
 $         16,074
 
                           
Criticized and classified loans (2):
                   
 
Criticized loans
 $        36,900
 
 $         24,778
 
 $         35,468
 
 $         26,543
 
 $         31,410
 
 
Classified loans
            48,112
 
            49,965
 
            52,909
 
            52,789
 
            53,182
 
   
Total criticized and classified loans
 $        85,012
 
 $         74,743
 
 $         88,377
 
 $         79,332
 
 $         84,592
 
                           
Loans past due 30-89 days / total portfolio loans
                0.18
%
                0.26
%
                0.28
%
                0.20
%
                0.23
%
Loans past due 90 days or more / total portfolio loans
                0.04
 
                0.06
 
                0.04
 
                0.04
 
                0.08
 
Non-performing loans / total portfolio loans
                0.74
 
                0.63
 
                0.63
 
                0.80
 
                0.85
 
Non-performing assets/total portfolio loans, other real estate and repossessed assets
                0.86
 
                0.76
 
                0.79
 
                0.89
 
                0.95
 
Non-performing assets / total assets
                0.56
 
                0.49
 
                0.50
 
                0.55
 
                0.57
 
Criticized and classified loans / total portfolio loans
                1.35
 
                1.20
 
                1.42
 
                1.53
 
                1.65
 
                           
Allowance for loan losses
                     
Allowance for loan losses
 
 $        44,061
 
 $         43,674
 
 $         42,755
 
 $         43,328
 
 $         42,525
 
Provision for credit losses
 
              2,711
 
              2,128
 
              2,214
 
              1,811
 
              2,324
 
Net loan and deposit account overdraft charge-offs         
2,347  
              1,213
 
              2,798
 
              1,013
 
              1,532
 
                           
Annualized net loan charge-offs /average loans
                0.15
 %
                0.08
 %
                0.20
 %
                0.08
 %
                0.12
 %
Allowance for loan losses / total portfolio loans
                0.70
 %
                0.70
 %
                0.69
 %
                0.84
 %
                0.83
 %
Allowance for loan losses / non-performing loans
                0.95
x
                1.11
x
                1.09
x
                1.05
x
                0.98
x
Allowance for loan losses / non-performing loans and
                   
 
loans past due
 
                0.73
x
                0.74
x
                0.72
x
                0.80
x
                0.71
x
                           
                           
       
Quarter Ended
 
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
       
2017
 
2016
 
2016
 
2016
 
2016
 
Capital ratios
                     
Tier I leverage capital
 
                9.97
%
                9.81
%
              10.90
%
                9.71
%
                9.46
%
Tier I risk-based capital
 
              13.21
 
              13.16
 
              12.95
 
              13.62
 
              13.30
 
Total risk-based capital
 
              14.22
 
              14.18
 
              13.95
 
              14.40
 
              14.06
 
Common equity tier 1 capital ratio (CET 1)
              11.28
 
              11.28
 
              11.07
 
              11.88
 
              11.58
 
Average shareholders' equity to average assets
              13.88
 
              13.82
 
              13.91
 
              13.60
 
              13.32
 
Tangible equity to tangible assets (3)
 
                8.40
 
                8.20
 
                8.26
 
                8.56
 
                8.15
 
 
(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 11
 
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 
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
(unaudited, dollars in thousands, except shares and per share amounts)
 2017  
2016
 
2016
 
2016
 
2016
Return on average tangible equity:
                 
 
Net income (annualized)
 $             104,982
 
 $           96,344
 
 $           69,361
 
 $           88,922
 
 $           91,999
 
Plus: amortization of intangibles (annualized) (1)
                    3,356
 
                3,451
 
                2,164
 
                1,822
 
                1,908
 
Net income before amortization of intangibles (annualized)
                108,338
 
              99,795
 
              71,525
 
              90,744
 
              93,907
                         
 
Average total shareholders' equity
             1,357,602
 
         1,352,813
 
         1,214,813
 
         1,156,923
 
         1,139,514
 
Less: average goodwill and other intangibles, net of def. tax liability
              (585,365)
 
          (585,529)
 
          (500,752)
 
          (487,085)
 
          (487,210)
 
Average tangible equity
 $             772,237
 
 $         767,284
 
 $         714,061
 
 $         669,838
 
 $         652,304
                         
Return on average tangible equity
14.03%
 
13.01%
 
10.02%
 
13.55%
 
14.40%
                         
Efficiency ratio:
                 
 
Non-interest expense
 $               54,384
 
 $           58,298
 
 $           57,601
 
 $           47,360
 
 $           45,343
 
Less: restructuring and merger-related expense
                     (491)
 
              (2,684)
 
              (9,883)
 
                 (694)
 
                      -
 
Non-interest expense excluding restructuring and merger-related expense
                  53,893
 
              55,614
 
              47,718
 
              46,666
 
              45,343
                         
 
Net interest income on a fully taxable equivalent basis
                  73,353
 
              74,256
 
              64,481
 
              62,219
 
              62,276
 
Non-interest income
                  22,884
 
              21,420
 
              21,017
 
              19,591
 
              19,393
 
Net interest income on a fully taxable equivalent basis plus non-interest income
 $               96,237
 
 $           95,676
 
 $           85,498
 
 $           81,810
 
 $           81,669
 
Efficiency Ratio
56.00%
 
58.13%
 
55.81%
 
57.04%
 
55.52%
                         
Net Income, excluding after-tax merger-related expenses:
                 
 
Net income
 $               25,886
 
 $           24,218
 
 $           17,435
 
 $           22,109
 
 $           22,874
 
Add: After-tax merger-related expenses (1)
                       319
 
                1,745
 
                6,424
 
                   451
 
                      -
Net income, excluding after-tax merger-related expenses
 $               26,205
 
 $           25,963
 
 $           23,859
 
 $           22,560
 
 $           22,874
                         
Net Income, excluding after-tax merger-related expenses per diluted share:
               
 
Net income per diluted share
 $                   0.59
 
 $               0.55
 
 $               0.44
 
 $               0.58
 
 $               0.60
 
Add: After-tax merger-related expenses per diluted share (1)
                      0.01
 
                  0.04
 
                  0.16
 
                  0.01
 
                      -
Net income, excluding after-tax merger-related expenses per diluted share
 $                   0.60
 
 $               0.59
 
 $               0.60
 
 $               0.59
 
 $               0.60
                         
                         
       
Period End 
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
       
2017
 
2016
 
2016
 
2016
 
2016
Tangible book value:
                 
 
Total shareholders' equity
 $          1,359,153
 
 $      1,341,408
 
 $      1,347,151
 
 $      1,164,420
 
 $      1,145,910
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (585,123)
 
          (586,403)
 
          (584,690)
 
          (486,913)
 
          (487,267)
 
Tangible equity
                774,030
 
            755,005
 
            762,461
 
            677,507
 
            658,643
                         
 
Common shares outstanding
           43,953,051
 
       43,931,715
 
       43,860,883
 
       38,411,343
 
       38,362,534
                         
Tangible book value
 $                 17.61
 
 $             17.19
 
 $             17.38
 
 $             17.64
 
 $             17.17
                         
Tangible equity to tangible assets:
                 
 
Total shareholders' equity
 $          1,359,153
 
 $      1,341,408
 
 $      1,347,151
 
 $      1,164,420
 
 $      1,145,910
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (585,123)
 
          (586,403)
 
          (584,690)
 
          (486,913)
 
          (487,267)
 
Tangible equity
                774,030
 
            755,005
 
            762,461
 
            677,507
 
            658,643
                         
 
Total assets
             9,800,881
 
         9,790,877
 
         9,812,384
 
         8,397,424
 
         8,569,381
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (585,123)
 
          (586,403)
 
          (584,690)
 
          (486,913)
 
          (487,267)
 
Tangible assets
 $          9,215,758
 
 $      9,204,474
 
 $      9,227,694
 
 $      7,910,511
 
 $      8,082,114
                         
Tangible equity to tangible assets
8.40%
 
8.20%
 
8.26%
 
8.56%
 
8.15%
 
(1) Tax effected at 35%.