WesBanco Announces First Quarter 2016 Net Income

April 20, 2016 8:48 AM UTC

WHEELING, W.Va., April 20, 2016 /PRNewswire/ -- Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ Global Market: WSBC), a Wheeling, West Virginia based multi-state bank holding company, today announced net income and related earnings per share for the three months ended March 31, 2016.  Net income for the three months ended March 31, 2016 was $22.9 million or $0.60 per diluted share compared to $13.9 million or $0.40 per diluted share for the first quarter of 2015. Net income excluding after-tax merger-related expenses (non-GAAP measure), increased 13.2% to $22.9 million compared to $20.2 million for the first quarter of 2015, while diluted earnings per share, excluding after-tax merger-related expenses (non-GAAP measure), totaled $0.60, compared to $0.59 per share for the first quarter of 2015.

 

For the Three Months Ended March 31, 

2016

2015

(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)

$      22,874

$       0.60

$      20,213

$       0.59

Less: After tax merger-related expenses

-

-

(6,326)

(0.19)

Net income (GAAP)

$      22,874

$       0.60

$      13,887

$       0.40

(1)Non-GAAP net income excludes after-tax merger related expenses.  Non-GAAP measures are defined on page 10 under "Non-GAAP Financial Measures."

 

WesBanco's results for the three months ended March 31, 2016 and 2015 included 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. 

"I am pleased to report that WesBanco continues to make progress as we execute upon our growth strategies," said Mr. Clossin.  "While the first quarter is typically impacted by seasonal issues, we experienced strong loan growth as the commercial lending hires we have made over the past eighteen months continue to gain traction.  Total loans at March 31, were higher by 5.6% annualized, when compared to 2015 year-end.  In addition, as we passed the one year anniversary of the merger with ESB Financial, we continued to show year-over-year improvement in our returns on average assets and average tangible equity of 1.08% and 14.40%, respectively."

Mr. Clossin continued, "we are making steady progress on our private and retail banking strategies which emphasize multiple relationship customers.  Lastly, our efficiency ratio has improved to 55.52% as we continue to demonstrate tight discretionary expense controls."

Financial Condition

Total assets at March 31, 2016 increased 4.1% or $336.1 million compared to March 31, 2015 primarily from growth in portfolio loans, which increased $262.7 million or 5.4% over the last twelve months.  Loan growth was achieved through $452.5 million in loan originations in the first quarter, compared to $366.3 million in the first quarter of 2015.  Loan growth occurred in most loan categories with residential real estate nearly unchanged. Approximately 22.5% of the growth was in commercial and industrial loans and 23.8% was in home equity loans.  Loan growth was driven by increased business activity, additional commercial personnel in our core urban markets, focused calling efforts and improvement in loan origination processes. Total deposits, excluding CDs, increased $56.7 million or 1.3% during the last twelve months with a 6.3% increase in non-interest bearing demand deposits to $1.3 billion.  Deposits from Marcellus and Utica shale gas customers were $126.4 million over the last year.  Certificates of deposit dropped $330.0 million from lower rate offerings for single service maturing CDs, runoff of higher cost ESB CDs held by retail customers and customer preferences for other deposit types as we remix our deposits to emphasize multiple relationship customers.

WesBanco continues to maintain strong regulatory capital ratios after the ESB acquisition and implementation of the new BASEL III capital standards at the start of 2015.  At March 31, 2016, Tier I leverage was 9.46%, Tier I Risk-Based capital was 13.30%, Total Risk-Based capital was 14.06% and Common Equity Tier 1 capital ratio (CET 1), was 11.58%.  Both consolidated and bank-level regulatory capital ratios are well above the applicable "well-capitalized" standards promulgated by bank regulators, as well as the recently finalized BASEL III capital standards.  Total tangible equity to tangible assets (non-GAAP measure) was 8.15% at March 31, 2016, increasing from 7.78% at March 31, 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 in the first quarter of 2016.

Credit Quality

The provision for credit losses increased to $2.3 million in the first quarter of 2016 compared to $1.3 million in the first quarter of 2015 due to loan growth, but decreased 10.1% from the fourth quarter of 2015.  Net charge-offs for the quarter as a percentage of average portfolio loans of 0.12% decreased from 0.16% in the first quarter of 2015 and from 0.20% in the fourth quarter of 2015.

Non-performing loans (including TDRs) as well as criticized and classified loans, improved as a percentage of total portfolio loans from the first quarter of 2015. Total non-performing loans were 0.85% of total loans at March 31, 2016, decreasing from 1.20% of total loans in the first quarter of 2015. Criticized and classified loans were 1.65% of total loans, improving from 1.91% at the end of the 2015 first quarter. Past due loans at March 31, 2016 were 0.31% of total loans, increasing slightly from 0.27% at March 31, 2015.

The allowance for loan losses represented 0.83% of total portfolio loans at March 31, 2016.  If the acquired ESB loans (which were recorded at fair value at the date of acquisition of $701.0 million) were excluded from the ratio, the allowance would approximate 0.96% of the adjusted loan total as compared to 1.09% at the end of 2014 before the acquisition.

Net Interest Income

Net interest income increased $4.9 million or 8.9% in the first quarter of 2016 compared to the same quarter of 2015 due to an 18.7% increase in average earning assets, primarily through the acquisition, and through a 6.6% increase in average loan balances, partially offset by a 30 basis point decrease in the net interest margin.

The net interest margin decreased to 3.29% in the first quarter, compared to 3.59% in same quarter of 2015. The decrease in the net interest margin is primarily due to a change in the mix of securities to total average earning assets from 28.9% in 2015 to 31.6% in 2016, a 15 basis point decline in the average rate earned on securities due to lower yields from a restructuring of the ESB portfolio in 2015 and 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 with a relatively flat yield curve. Mitigating this reduction is the aforementioned loan growth, which improves asset yields as the average rate on loans is higher than the average rate on securities. Funding costs increased 9 basis points in the first quarter compared to the same quarter in 2015, primarily due to an increase in FHLB borrowings to 17.2% of interest bearing liabilities from 6.4% in 2015 with an associated 51 basis point increase in the average rate on these borrowings as the term increased from short to medium. Average deposits in the first quarter increased by 6.0%, primarily due to the acquisition which closed midway through the first quarter of 2015. The rate on interest bearing deposits decreased 2 basis points to 0.32% due to the maturity of higher cost CDs. In addition, growth in average deposits occurred in lower cost categories of interest and non-interest bearing demand deposits and savings deposits, while CDs decreased by 3.3%.

Non-Interest Income

For the first quarter of 2016, non-interest income increased $1.2 million or 6.6% compared to the 2015 first quarter.  Service charges on deposits increased $0.3 million or 8.2% from the addition of ESB and adjustments to the fee schedule last year.  Electronic banking fees increased $0.3 million or 8.4% from increases in transaction volume. Bank-owned life insurance decreased by $0.3 million primarily due to death benefits received in the first quarter of 2015.  Net gains on sales of mortgage loans increased $0.3 million from a larger percentage of originations being sold in the secondary market. Trust fees decreased $0.3 million or 5.7% compared to the first quarter of last year from market declines, but increased 8.9% compared to the fourth quarter of last year primarily due to higher tax return preparation fees.  Net securities gains increased by $1.1 million in the first quarter of 2016 compared to the first quarter of 2015, primarily due to realized gains resulting from calls on agency securities in the 2016 quarter.

Non-Interest Expense

The following paragraph on non-interest expense excludes merger-related expenses of $9.7 million in the first quarter of 2015.  There were no merger related expenses in the first quarter of 2016.  Non-interest expense in the first quarter of 2016 grew $1.6 million or 3.7%, compared to the same quarter in 2015, partially due to the ESB acquisition.  With net revenue growth of 8.3%, this positive operating leverage helped to improve the efficiency ratio in 2016 to 55.52% from 58.24% in the first quarter of 2015. Salaries and wages increased $0.8 million or 4.5%, due to a 3.8% increase in average full-time equivalent employees from the merger, routine annual adjustments to compensation and increased bonus and stock compensation expense. Employee benefits expense decreased $0.2 million, primarily from decreased health insurance costs. Equipment costs increased $0.5 million related to continuous improvements in computer system and software infrastructure, and origination and customer support systems.  FDIC insurance expense increased $0.3 million due to the increased size of the balance sheet. Amortization of intangible assets increased $0.2 million from additional ESB intangible assets related to core deposits and non-compete agreements.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the first quarter of 2016 at 3 p.m. ET on Wednesday, April 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 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.

Founded in 1870, WesBanco, Inc. (www.wesbanco.com) is a multi-state, bank holding company with total assets of approximately $8.6 billion (as of March 31, 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.

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"), 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 4

(unaudited, dollars in thousands, except shares and per share amounts)

For the Three Months Ended

STATEMENT OF INCOME

March 31, 

Interest and dividend income

2016

2015

% Change

Loans, including fees

$         52,338

$           47,713

9.7

Interest and dividends on securities:

Taxable 

10,217

8,498

20.2

Tax-exempt

4,521

3,533

28.0

Total interest and dividends on securities

14,738

12,031

22.5

Other interest income 

525

635

(17.3)

          Total interest and dividend income

67,601

60,379

12.0

Interest expense

Interest bearing demand deposits

507

422

20.1

Money market deposits

456

456

-

Savings deposits

165

148

11.5

Certificates of deposit

2,659

2,872

(7.4)

Total interest expense on deposits

3,787

3,898

(2.8)

Federal Home Loan Bank borrowings

3,068

557

450.8

Other short-term borrowings

82

75

9.3

Junior subordinated debt owed to unconsolidated subsidiary trusts

822

894

(8.1)

Total interest expense

7,759

5,424

43.0

Net interest income 

59,842

54,955

8.9

Provision for credit losses

2,324

1,289

80.3

Net interest income after provision for credit losses

57,518

53,666

7.2

Non-interest income

Trust fees

5,711

6,053

(5.7)

Service charges on deposits

3,952

3,652

8.2

Electronic banking fees

3,604

3,325

8.4

Net securities brokerage revenue

1,896

2,059

(7.9)

Bank-owned life insurance

973

1,251

(22.2)

Net gains on sales of mortgage loans

548

272

101.5

Net securities gains

1,111

22

4,950.0

Net (loss) / gain on other real estate owned and other assets

(18)

122

(114.8)

Other income

1,616

1,434

12.7

Total non-interest income

19,393

18,190

6.6

Non-interest expense

Salaries and wages

19,180

18,357

4.5

Employee benefits

7,077

7,316

(3.3)

Net occupancy

3,591

3,490

2.9

Equipment 

3,428

2,973

15.3

Marketing

973

965

0.8

FDIC insurance 

1,166

910

28.1

Amortization of intangible assets

730

566

29.0

Restructuring and merger-related expense

-

9,733

(100.0)

Other operating expenses  

9,198

9,131

0.7

Total non-interest expense

45,343

53,441

(15.2)

Income before provision for income taxes

31,568

18,415

71.4

Provision for income taxes 

8,694

4,528

92.0

Net Income

$         22,874

$           13,887

64.7

Taxable equivalent net interest income

$         62,276

$         56,857

9.5

Per common share data

Net income per common share - basic

$              0.60

$               0.40

50.0

Net income per common share - diluted

0.60

0.40

50.0

Dividends declared

0.24

0.23

4.3

Book value (period end)

29.87

28.38

5.3

Tangible book value (period end) (1)

17.17

15.67

9.6

Average common shares outstanding - basic

38,386,983

34,393,137

11.6

Average common shares outstanding - diluted

38,402,316

34,478,335

11.4

Period end common shares outstanding

38,362,534

38,449,812

(0.2)

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

Page 5

(unaudited, dollars in thousands)

Selected ratios

For the Three Months Ended

March 31, 

2016

2015

% Change

Return on average assets

1.08

%

0.75

%

44.00

%

Return on average equity

8.07

5.89

37.01

Return on average tangible equity (1)

14.40

10.62

35.59

Yield on earning assets (2) 

3.70

3.93

(5.85)

Cost of interest bearing liabilities

0.52

0.43

20.93

Net interest spread (2)

3.18

3.50

(9.14)

Net interest margin (2)

3.29

3.59

(8.36)

Efficiency (1) (2)

55.52

58.24

(4.67)

Average loans to average deposits

83.22

77.98

6.72

Annualized net loan charge-offs/average loans

0.12

0.16

(25.00)

Effective income tax rate 

27.54

24.59

12.00

For the Quarter Ended

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

Mar. 31,

2016

2015

2015

2015

2015

Return on average assets

1.08

%

1.07

%

1.05

%

1.05

%

0.75

%

Return on average equity

8.07

8.11

7.96

7.89

5.89

Return on average tangible equity (1)

14.40

14.68

14.58

13.67

10.62

Yield on earning assets (2) 

3.70

3.69

3.70

3.76

3.93

Cost of interest bearing liabilities

0.52

0.47

0.42

0.41

0.43

Net interest spread (2)

3.18

3.22

3.28

3.35

3.50

Net interest margin (2)

3.29

3.32

3.36

3.44

3.59

Efficiency (1) (2) 

55.52

56.34

57.60

56.11

58.24

Average loans to average deposits

83.22

80.66

78.75

76.52

77.98

Annualized net loan charge-offs/average loans

0.12

0.20

0.30

0.25

0.16

Effective income tax rate 

27.54

26.20

25.88

26.90

24.59

Trust assets, market value at period end

$     3,623,532

$        3,625,411

$        3,650,043

$        3,843,792

$        3,852,165

(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 6

(unaudited, dollars in thousands, except shares)

% Change

Balance sheets

March 31, 

Dec. 31, 

December 31, 2015

Assets

2016

2015

% Change

2015

to March 31, 2016

Cash and due from banks

$         148,128

$          75,103

97.2

$                75,707

95.7

Due from banks - interest bearing

19,845

17,871

11.0

10,978

80.8

Securities:

Available-for-sale, at fair value

1,380,762

1,654,264

(16.5)

1,409,520

(2.0)

Held-to-maturity (fair values of $1,042,690; $772,843 and $1,038,207, respectively)

1,004,925

743,925

35.1

1,012,930

(0.8)

Total securities

2,385,687

2,398,189

(0.5)

2,422,450

(1.5)

Loans held for sale

4,942

6,064

(18.5)

7,899

(37.4)

Portfolio loans:

Commercial real estate

2,304,886

2,196,944

4.9

2,256,381

2.1

Commercial and industrial

768,714

709,621

8.3

737,878

4.2

Residential real estate 

1,238,227

1,239,163

(0.1)

1,247,800

(0.8)

Home equity

424,561

362,163

17.2

416,889

1.8

Consumer 

399,997

365,830

9.3

406,894

(1.7)

Total portfolio loans, net of unearned income

5,136,385

4,873,721

5.4

5,065,842

1.4

Allowance for loan losses

(42,525)

(44,173)

3.7

(41,710)

(2.0)

Net portfolio loans

5,093,860

4,829,548

5.5

5,024,132

1.4

Premises and equipment, net

110,542

110,900

(0.3)

112,203

(1.5)

Accrued interest receivable

26,574

25,232

5.3

25,759

3.2

Goodwill and other intangible assets, net

490,688

493,176

(0.5)

490,888

(0.0)

Bank-owned life insurance

151,939

153,991

(1.3)

150,980

0.6

Other assets

137,176

123,205

11.3

149,302

(8.1)

Total Assets

$    8,569,381

$   8,233,279

4.1

$         8,470,298

1.2

Liabilities

Deposits:

Non-interest bearing demand

$      1,327,906

$      1,249,521

6.3

$           1,311,455

1.3

Interest bearing demand

1,225,068

1,199,801

2.1

1,152,071

6.3

Money market

940,244

1,018,184

(7.7)

967,561

(2.8)

Savings deposits

1,095,819

1,064,808

2.9

1,077,374

1.7

Certificates of deposit

1,553,855

1,883,888

(17.5)

1,557,838

(0.3)

Total deposits

6,142,892

6,416,202

(4.3)

6,066,299

1.3

Federal Home Loan Bank borrowings

1,039,254

432,456

140.3

1,041,750

(0.2)

Other short-term borrowings

76,630

76,630

-

81,356

(5.8)

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

142,269

(25.4)

106,196

-

Total borrowings

1,222,080

651,355

87.6

1,229,302

(0.6)

Accrued interest payable

2,070

2,297

(9.9)

1,715

20.7

Other liabilities

56,429

72,041

(21.7)

50,850

11.0

Total Liabilities

7,423,471

7,141,895

3.9

7,348,166

1.0

Shareholders' Equity

Preferred stock, no par value; 1,000,000 shares authorized; 

none outstanding

-

-

-

-

-

Common stock, $2.0833 par value; 100,000,000 and 50,000,000 shares authorized in

2016 and 2015, respectively; 38,546,042;  38,546,042 and 38,546,042 shares

issued, respectively; 38,362,534; 38,449,812 and 38,459,635 shares

80,304

80,304

-

80,304

-

outstanding, respectively

Capital surplus

516,260

520,596

(0.8)

516,294

(0.0)

Retained earnings

563,592

509,622

10.6

549,921

2.5

Treasury stock (183,508; 96,230 and 86,407 shares - at cost, respectively)

(5,335)

(3,061)

(74.3)

(2,640)

(102.1)

Accumulated other comprehensive loss

(8,357)

(13,624)

38.7

(20,954)

60.1

Deferred benefits for directors

(554)

(2,453)

77.4

(793)

30.1

Total Shareholders' Equity

1,145,910

1,091,384

5.0

1,122,132

2.1

Total Liabilities and Shareholders' Equity

$    8,569,381

$   8,233,279

4.1

$         8,470,298

1.2

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

Page 7

(unaudited, dollars in thousands)

Average balance sheet and

net interest margin analysis

For the Three Months Ended March 31,

2016

2015

Average 

Average

Average 

Average

Assets

Balance

Rate

Balance

Rate

Due from banks - interest bearing

$                       56,624

0.36

%

$                         29,585

0.14

%

Loans, net of unearned income (1)

5,093,095

4.13

4,502,920

4.30

Securities: (2)

    Taxable

1,770,384

2.31

1,410,138

2.41

    Tax-exempt (3)

632,800

4.40

441,923

4.92

        Total securities

2,403,184

2.86

1,852,061

3.01

Other earning assets (4)

45,801

4.14

17,817

14.03

         Total earning assets (3)

7,598,704

3.70

%

6,402,383

3.93

%

Other assets

953,016

1,128,712

Total Assets

$                  8,551,720

$                    7,531,095

Liabilities and Shareholders' Equity

Interest bearing demand deposits

$                   1,189,494

0.17

%

$                    1,041,608

0.16

%

Money market accounts 

959,813

0.19

978,086

0.19

Savings deposits

1,084,358

0.06

962,987

0.06

Certificates of deposit

1,580,357

0.68

1,633,854

0.71

    Total interest bearing deposits

4,814,022

0.32

4,616,535

0.34

Federal Home Loan Bank borrowings

1,041,115

1.19

331,703

0.68

Other borrowings

87,031

0.38

92,307

0.33

Junior subordinated debt

106,196

3.11

125,826

2.88

      Total interest bearing liabilities 

6,048,364

0.52

%

5,166,371

0.43

%

Non-interest bearing demand deposits

1,306,270

1,158,228

Other liabilities

57,572

249,660

Shareholders' equity

1,139,514

956,836

Total Liabilities and Shareholders' Equity

$                 8,551,720

$                  7,531,095

Taxable equivalent net interest spread

3.18

%

3.50

%

Taxable equivalent net interest margin 

3.29

%

3.59

%

(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 $0.7 million and $1.1 million for the three months ended March 31, 2016 and 2015.  Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $0.8 million and $0.8 million for the three months  ended March 31, 2016 and 2015, respectively, while accretion on interest bearing liabilities acquired from the prior acquisitions was $0.5 million and $0.8 million for the three months ended March 31, 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 period ending March 31, 2015.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

 Page 8 

(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

2016

2015

2015

2015

2015

Loans, including fees

$                     52,338

$                52,080

$              51,876

$                52,316

$              47,713

Interest and dividends on securities:

Taxable 

10,217

10,522

10,251

10,043

8,498

Tax-exempt

4,521

4,644

4,535

4,052

3,533

Total interest and dividends on securities

14,738

15,166

14,786

14,095

12,031

Other interest income 

525

414

273

318

635

          Total interest and dividend income

67,601

67,660

66,935

66,729

60,379

Interest expense

Interest bearing demand deposits

507

518

517

485

422

Money market deposits

456

484

485

490

456

Savings deposits

165

165

165

163

148

Certificates of deposit

2,659

2,630

2,662

2,869

2,872

Total interest expense on deposits

3,787

3,797

3,829

4,007

3,898

Federal Home Loan Bank borrowings

3,068

2,353

1,650

949

557

Other short-term borrowings

82

116

89

92

75

Junior subordinated debt owed to unconsolidated subsidiary trusts

822

774

758

888

894

Total interest expense

7,759

7,040

6,326

5,936

5,424

Net interest income 

59,842

60,620

60,609

60,793

54,955

Provision for credit losses

2,324

2,585

1,798

2,681

1,289

Net interest income after provision for credit losses

57,518

58,035

58,811

58,112

53,666

Non-interest income

Trust fees

5,711

5,244

5,127

5,476

6,053

Service charges on deposits

3,952

4,401

4,425

4,249

3,652

Electronic banking fees

3,604

3,691

3,849

3,496

3,325

Net securities brokerage revenue

1,896

1,795

1,996

1,842

2,059

Bank-owned life insurance

973

1,598

1,021

989

1,251

Net gains on sales of mortgage loans

548

612

779

407

272

Net securities gains

1,111

880

47

-

22

Net (loss) / gain on other real estate owned and other assets

(18)

189

(18)

152

122

Other income

1,616

1,616

960

1,461

1,434

Total non-interest income

19,393

20,026

18,186

18,072

18,190

Non-interest expense

Salaries and wages

19,180

19,872

19,832

19,300

18,357

Employee benefits

7,077

6,745

6,028

6,807

7,316

Net occupancy

3,591

3,336

3,533

3,243

3,490

Equipment 

3,428

3,506

3,731

3,017

2,973

Marketing

973

1,425

1,514

1,715

965

FDIC insurance 

1,166

1,093

1,064

1,040

910

Amortization of intangible assets

730

811

815

944

566

Restructuring and merger-related expense

-

48

185

1,115

9,733

Other operating expenses  

9,198

10,058

10,279

9,408

9,131

Total non-interest expense

45,343

46,894

46,981

46,589

53,441

Income before provision for income taxes

31,568

31,167

30,016

29,595

18,415

Provision for income taxes 

8,694

8,165

7,768

7,962

4,528

Net Income

$                                 22,874

$                23,002

$              22,248

$                21,633

$              13,887

Taxable equivalent net interest income

$                                62,276

$               63,121

$             63,051

$               62,975

$             56,857

Per common share data

Net income per common share - basic

$                                     0.60

$                    0.60

$                  0.58

$                    0.56

$                  0.40

Net income per common share - diluted

$                                     0.60

$                    0.60

$                  0.58

$                    0.56

$                  0.40

Dividends declared

$                                     0.24

$                    0.23

$                  0.23

$                    0.23

$                  0.23

Book value (period end)

$                                   29.87

$                  29.18

$                28.97

$                  28.42

$                28.38

Tangible book value (period end) (1)

$                                   17.17

$                  16.51

$                16.27

$                  15.72

$                15.67

Average common shares outstanding - basic

38,386,983

38,507,772

38,523,593

38,472,229

34,393,137

Average common shares outstanding - diluted

38,402,316

38,538,771

38,556,995

38,531,700

34,478,335

Period end common shares outstanding

38,362,534

38,459,635

38,517,542

38,519,170

38,449,812

Full time equivalent employees

1,624

1,633

1,637

1,667

1,713

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

 Page 9 

(unaudited, dollars in thousands)

Quarter Ended

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

Mar. 31,

Asset quality data

2016

2015

2015

2015

2015

Non-performing assets:

Troubled debt restructurings - accruing

$           9,550

$         11,548

$         12,030

$         12,958

$         17,330

Non-accrual loans:

Troubled debt restructurings

4,517

4,617

12,661

13,140

9,224

Other non-accrual loans

29,343

28,764

28,633

35,064

32,150

    Total non-accrual loans

33,860

33,381

41,294

48,204

41,374

    Total non-performing loans 

43,410

44,929

53,324

61,162

58,704

Other real estate and repossessed assets

5,329

5,825

6,062

6,168

6,226

Total non-performing assets

$         48,739

$         50,754

$         59,386

$         67,330

$         64,930

Past due loans (1):

Loans past due 30-89 days

$         11,888

$         11,005

$         12,422

$         10,320

$         12,003

Loans past due 90 days or more

4,186

3,126

6,079

2,471

1,031

Total past due loans

$         16,074

$         14,131

$         18,501

$         12,791

$         13,034

Criticized and classified loans (2):

Criticized loans

$         31,410

$         26,298

$         32,253

$         28,280

$         40,659

Classified loans

53,182

53,408

49,204

54,645

52,295

Total criticized and classified loans

$         84,592

$         79,706

$         81,457

$         82,925

$         92,954

Loans past due 30-89 days / total portfolio loans

0.23

%

0.22

%

0.25

%

0.21

%

0.25

%

Loans past due 90 days or more / total portfolio loans

0.08

0.06

0.12

0.05

0.02

Non-performing loans / total portfolio loans

0.85

0.89

1.08

1.24

1.20

Non-performing assets/total portfolio loans, other

real estate and repossessed assets

0.95

1.00

1.20

1.36

1.33

Non-performing assets / total assets

0.57

0.60

0.70

0.80

0.79

Criticized and classified loans / total portfolio loans

1.65

1.57

1.65

1.68

1.91

Allowance for loan losses

Allowance for loan losses

$         42,525

$         41,710

$         41,624

$         43,419

$         44,173

Provision for credit losses

2,324

2,585

1,798

2,681

1,289

Net loan and deposit account overdraft charge-offs

1,532

2,516

3,768

3,108

1,747

Annualized net loan charge-offs /average loans

0.12

%

0.20

%

0.30

%

0.25

%

0.16

%

Allowance for loan losses / total portfolio loans

0.83

%

0.82

%

0.84

%

0.88

%

0.91

%

Allowance for loan losses / non-performing loans

0.98

x

0.93

x

0.78

x

0.71

x

0.75

x

Allowance for loan losses / non-performing loans and

loans past due 

0.71

x

0.71

x

0.58

x

0.59

x

0.62

x

Quarter Ended

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

Mar. 31,

2016

2015

2015

2015

2015

Capital ratios

Tier I leverage capital

9.46

%

9.38

%

9.39

%

9.29

%

10.62

%

Tier I risk-based capital

13.30

13.35

13.69

13.47

14.09

Total risk-based capital

14.06

14.11

14.48

14.30

14.92

Common equity tier 1 capital ratio (CET 1)

11.58

11.66

11.93

11.71

11.49

Average shareholders' equity to average assets

13.32

13.24

13.20

13.29

12.71

Tangible equity to tangible assets (3)

8.15

7.95

7.87

7.68

7.78

(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 10

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)

2016

2015

2015

2015

2015

Return on average tangible equity:

Net income (annualized)

$               91,999

$           91,258

$           88,267

$           86,770

$           56,319

Plus: amortization of intangibles (annualized) (1)

1,908

2,091

2,102

2,462

1,491

Net income before amortization of intangibles (annualized)

93,907

93,349

90,369

89,232

57,810

Average total shareholders' equity

1,139,514

1,124,759

1,108,616

1,100,302

956,836

Less: average goodwill and other intangibles, net of def. tax liability

(487,210)

(488,677)

(488,726)

(447,709)

(412,454)

Average tangible equity

$             652,304

$         636,082

$         619,890

$         652,593

$         544,382

Return on average tangible equity

14.40%

14.68%

14.58%

13.67%

10.62%

Efficiency ratio:

Non-interest expense

$               45,343

$           46,894

$           46,981

$           46,589

$           53,441

Less: restructuring and merger-related expense

-

(48)

(185)

(1,115)

(9,733)

Non-interest expense excluding restructuring and merger-related expense

45,343

46,846

46,796

45,474

43,708

Net interest income on a fully taxable equivalent basis

62,276

63,121

63,051

62,975

56,857

Non-interest income

19,393

20,026

18,186

18,072

18,190

Net interest income on a fully taxable equivalent basis plus non-interest income

$               81,669

$           83,147

$           81,237

$           81,047

$           75,047

Efficiency Ratio

55.52%

56.34%

57.60%

56.11%

58.24%

Net Income, excluding after-tax merger-related expenses:

Net income 

$               22,874

$           23,002

$           22,248

$           21,633

$           13,887

Add: After-tax merger-related expenses (1)

-

31

120

725

6,326

Net income, excluding after-tax merger-related expenses

$               22,874

$           23,033

$           22,368

$           22,358

$           20,213

Net Income, excluding after-tax merger-related expenses per diluted share:

Net income per diluted share

$                   0.60

$               0.60

$               0.58

$               0.56

$               0.40

Add: After-tax merger-related expenses per diluted share (1)

-

-

-

0.02

0.19

Net income, excluding after-tax merger-related expenses per diluted share

$                   0.60

$               0.60

$               0.58

$               0.58

$               0.59

Period End

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

Mar. 31,

2016

2015

2015

2015

2015

Tangible book value:

Total shareholders' equity

$          1,145,910

$      1,122,132

$      1,115,742

$      1,094,653

$      1,091,384

Less:  goodwill and other intangible assets, net of def. tax liability

(487,267)

(487,270)

(488,893)

(488,949)

(488,911)

Tangible equity

658,643

634,862

626,849

605,704

602,473

Common shares outstanding

38,362,534

38,459,635

38,517,542

38,519,170

38,449,812

Tangible book value

$                 17.17

$             16.51

$             16.27

$             15.72

$             15.67

Tangible equity to tangible assets:

Total shareholders' equity

$          1,145,910

$      1,122,132

$      1,115,742

$      1,094,653

$      1,091,384

Less:  goodwill and other intangible assets, net of def. tax liability

(487,267)

(487,270)

(488,893)

(488,949)

(488,911)

Tangible equity

658,643

634,862

626,849

605,704

602,473

Total assets

8,569,381

8,470,298

8,452,430

8,375,419

8,233,279

Less:  goodwill and other intangible assets, net of def. tax liability

(487,267)

(487,270)

(488,893)

(488,949)

(488,911)

Tangible assets

$          8,082,114

$      7,983,028

$      7,963,537

$      7,886,470

$      7,744,368

Tangible equity to tangible assets

8.15%

7.95%

7.87%

7.68%

7.78%

(1) Tax effected at 35%.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/wesbanco-announces-first-quarter-2016-net-income-300254466.html

SOURCE WesBanco, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement