WesBanco Announces Second Quarter 2015 Net Income

July 21, 2015 4:22 PM UTC

WHEELING, W.V., July 21, 2015 /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 and six months ended June 30, 2015.  Net income for the three months ended June 30, 2015, excluding after-tax merger-related expenses of $0.7 million, was $22.4 million (non-GAAP measure) compared to $18.9 million for the second quarter of 2014, representing an increase of 18.5%.  Diluted earnings per share, excluding after-tax merger-related expenses, were $0.58 (non-GAAP measure), compared to $0.64 per share for the second quarter of 2014.  For the six month period ending June 30, 2015, net income excluding after-tax merger-related expenses of $7.1 million, was $42.6 million (non-GAAP measure) compared to $35.3 million for the first half of last year, representing an increase of 20.6%.  Diluted earnings per share, excluding after-tax merger-related expenses, totaled $1.17 (non-GAAP measure), compared to $1.20 per share for the first six months of 2014. On a GAAP basis, net income for the three months ended June 30, 2015 was $21.6 million, while diluted earnings per share were $0.56, compared to $18.9 million or $0.64 per diluted share for the second quarter of 2014.  Net income for the first half of 2015 was $35.5 million or $0.97 per diluted share compared to $35.3 million or $1.20 per diluted share for the same period of 2014.  For the three and six month periods, temporary extra operating costs of $0.3 million and $0.8 million, after tax, were incurred between ESB closing and branch systems conversion.

For the Three Months Ended June 30, 

For the Six Months Ended June 30, 

2015

2014

2015

2014

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

Net Income

Diluted Earnings Per Share

Net Income

Diluted EarningsPer Share

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net income (Non-GAAP)(1)

$      22,358

$       0.58

$      18,875

$       0.64

$      42,563

$       1.17

$      35,296

$       1.20

Less: After tax merger-related expenses

(725)

(0.02)

-

-

(7,051)

(0.20)

-

-

Net income (GAAP)

$      21,633

$       0.56

$      18,875

$       0.64

$      35,512

$       0.97

$      35,296

$       1.20

(1)Non-GAAP net income excludes after-tax merger related expenses.  Non-GAAP measures are defined on page 11 under "Non-GAAP Financial Measures."

 

WesBanco's results for the three and six months ended June 30, 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, headquartered in Ellwood City, Lawrence County, just to the northwest of Pittsburgh, PA, with approximately $1.9 billion in assets and 23 offices in four southwestern PA counties, three of which are in the Pittsburgh Metropolitan Statistical Area ("MSA").  WesBanco now has $8.4 billion in total assets and provides banking services through 142 branch locations and 130 ATMs in three states. The transaction expanded WesBanco's franchise in western Pennsylvania from 16 to 38 offices with approximately $1.7 billion in total deposits at June 30, 2015.

Mr. Clossin commented, "The second quarter reflects continued improvement in financial results achieved from both our legacy markets and from our February merger with ESB.   Net income excluding merger-related expenses increased 18.5% from the second quarter of last year and 10.6% from the first quarter of this year. Our efficiency ratio continues to improve and now stands in the mid 50's. We continue to experience positive operating leverage with revenue growth exceeding expense growth. Our ability to make sound investments and realize the return on those investments is a relentless focus of ours. Net interest income, a reflection of overall success, has improved in each of the last eight quarters, growing 25.8% since the second quarter of last year. This improvement has occurred despite anticipated pressure on the net interest margin from asset mix changes resulting from the acquisition as well as from broader market interest rate declines. Annualized loan growth was 7.2% from December 31, 2014, exclusive of ESB, as total originations increased.  Most credit quality metrics improved in the second quarter, despite an increase in net charge-offs and the provision for credit losses, as total delinquencies and non-performing, criticized and classified loans all decreased as a percentage of loans.  Major components of non-interest income are also improving as trust fees, service charges on deposits and electronic banking fees grew from the second quarter of last year. WesBanco has established a solid record of improvement and achievement."

Financial Condition

Total assets at June 30, 2015 increased 33.4% or $2.1 billion compared to June 30, 2014 due to the acquisition of ESB and organic growth exclusive of ESB.  Portfolio loans increased $987.5 million, with $700.9 million from the acquisition and $286.6 million from loan growth exclusive of ESB.  Organic loan growth from December 31, 2014, annualized, was 7.2%, primarily achieved through $825 million in loan originations for the first half of 2015 compared to $625 million last year. Loan growth occurred in all major loan categories, with approximately 25.1% of the growth in commercial and industrial loans.  Loan growth was driven by increased business activity, additional commercial and residential lending personnel in our urban markets, focused marketing efforts and continued improvement in loan origination processes. Deposits increased $1.1 billion compared to June 30, 2014, primarily due to the acquisition.  Non-interest bearing deposits, excluding the acquisition, were up 7.0% over the last year. Excluding certificates of deposit, deposits increased $149.6 million or 4.1% from June 30, 2014, at an annualized rate of 5.2% for the first half of 2015, with deposits from Marcellus and Utica shale gas customers contributing to the increase.  Certificates of deposit, excluding ESB, decreased $211.2 million due to lower rate offerings for maturing CDs.

WesBanco continues to maintain strong regulatory capital ratios after the ESB acquisition and implementation of the new BASEL III capital standards.  At June 30, 2015, Tier I leverage was 9.29%, Tier I Risk-Based capital was 13.47%, and Total Risk-Based capital was 14.30%.  Both consolidated and bank-level regulatory capital ratios are well above the applicable, revised "well-capitalized" standards promulgated by bank regulators, as well as the recently finalized BASEL III capital standards.  As required by BASEL III, a new ratio for 2015, Common Equity Tier 1 capital ratio (CET 1), was 11.71% for the second quarter of 2015, significantly above the requirement of 4.5%. Total tangible equity to tangible assets (non-GAAP measure) was 7.68% at June 30, 2015, decreasing from 7.74% at June 30, 2014, and from year-end's 7.88% due to accelerating growth in assets, primarily loans, as well as securities and lower accumulated other comprehensive income from unrealized security losses. Strong earnings and improved total capital have enabled WesBanco to increase the quarterly dividend rate, currently at $0.23 per share, eight times over the last five years, cumulatively representing a 64% increase.  The most recent increase was $0.01 per share in the first quarter of 2015.

Credit Quality

The provision for credit losses was $2.7 million in the second quarter of 2015 compared to $0.8 million in the same quarter of 2014.  Year-to-date, the provision was $4.0 million compared to $3.0 million in the first six months of 2014.  Net charge-offs for the first half of 2015 were $4.9 million or 0.21% of average portfolio loans compared to $4.7 million or 0.25% in first half of 2014.  The increase in both the provision and charge-offs were primarily due to one non-energy industry-related commercial credit placed on nonaccrual and charged-down by $1.3 million. Portfolio growth also impacted the provision.  However, other credit quality metrics, including the loans acquired in the ESB acquisition, continue to improve overall. 

Non-performing loans, including TDRs, as well as criticized and classified loans and delinquencies, improved as a percentage of total portfolio loans from their pre-acquisition levels in the fourth quarter of 2014 and from the second quarter of 2014. Total non-performing loans were 1.24% of total loans at June 30, 2015, decreasing from 1.26% of total loans at June 30, 2014. Criticized and classified loans were 1.68% of total loans, improving from 3.08% of total loans a year ago. Past due loans at June 30, 2015 were 0.26% of total loans, decreasing from 0.33% at June 30, 2014.  Non-performing loans were up slightly as of June 30, 2015 as compared to March 31, 2015, primarily due to the aforementioned commercial credit being placed on non-accrual at quarter-end.

The allowance for loan losses represented 0.88% of total portfolio loans at June 30, 2015.  If the acquired ESB loans (which were recorded at fair value at the date of acquisition) were excluded from the ratio, the allowance would approximate 1.03% of the adjusted loan total as compared to 1.16% at the end of the second quarter of 2014.

Net Interest Income

Net interest income increased $12.5 million or 25.8% in the second quarter of 2015 compared to the second quarter of 2014 due to a 33.2% increase in average earning assets, primarily through the acquisition, and through a 7.8% increase in average loan balances, exclusive of ESB, partially offset by a 20 basis point decrease in the net interest margin.  Year-to-date, net interest income increased $20.1 million or 21.0%.  Net interest income has shown consistent growth, increasing in each of the last eight consecutive quarters.

The net interest margin decreased to 3.44% in the second quarter compared to 3.64% in the same quarter of 2014. The decrease in the net interest margin is primarily due to a 51 basis point decline in the average rate earned on securities due to lower yields on ESB's retained securities portfolio and other purchased securities.  The lower securities rates were due to the low interest rate environment and were somewhat mitigated by a significantly smaller decrease in rates on loans of only 10 basis points, and a reduction in funding costs of 11 basis points.  In addition, the aforementioned loan growth improves total asset yields as the average rate on loans is higher than the average rate on securities. Funding costs continued to decrease in 2015 as a result of a 33 basis point decrease in the average rate on CDs as higher-rate CDs matured. Overall, average deposits increased by 23.9% in the second quarter of 2015 compared to the same quarter of 2014 with a rate decrease of 12 basis points.  Increased average FHLB borrowings in the first half of 2015 were generally short to medium-term maturities resulting in a decrease in the second quarter rate by 203 basis points compared to the second quarter of 2014.  In addition, the average rate on other borrowings decreased 98 basis points through the prepayment of a higher-rate $22.0 million repurchase agreement with another bank in the third quarter of 2014, and through maturities.  The decline in the net interest margin is also due to asset and liability mix shifts post-ESB, with a greater percentage of lower-yielding investment securities and a greater percentage of CDs versus lower-cost deposit types. Excluding accretion of various purchase accounting adjustments relating to recent acquisitions and the interest recognized on a tax refund in 2014, the net interest margin would have been 3.32% and 3.38% in the second quarter and year-to-date periods of 2015, respectively, compared to 3.57% and 3.58% for the same periods of 2014.

Non-Interest Income

For the second quarter of 2015, non-interest income was relatively unchanged compared to the second quarter of 2014 primarily due to a $1.0 million bank-owned life insurance death benefit recorded in the second quarter of 2014.  However, excluding such death benefit, non-interest income increased in the second quarter of 2015 by $0.8 million or 4.8%. Trust fees increased $0.3 million or 5.1% for the quarter from higher fees, customer development initiatives and overall market improvements.  Total trust assets of $3.8 billion at June 30, 2015 were unchanged from June 30, 2014. Service charges on deposits increased $0.2 million or 4.2% from the addition of ESB and an overall higher fee schedule.  Electronic banking fees increased $0.2 million or 7.0%. Net gains on sales of other assets improved by $0.3 million due to gains on sales of other real estate in 2015 and decreased losses on other assets.  For the first six months of 2015, non-interest income increased by $1.0 million or 2.7%, reflecting similar trends as in the second quarter, however trust fees and electronic banking fees increased 6.2% and 8.6% respectively, compared to the first half of 2014.

Non-Interest Expense

In the second quarter of 2015, net revenue growth of 18.5% outpaced non-interest expense growth of 12.8%, excluding merger-related expenses, compared to the second quarter of 2014.  As a result, the efficiency ratio (net of merger-related expenses) improved in the current quarter to 56.1% from 58.9% in the second quarter of 2014. Overall non-interest expense from the combined company increased $6.3 million in the second quarter, principally from the acquisition, and $1.1 million of merger-related expenses.  Excluding merger-related expenses, non-interest expense increased $5.2 million or 12.8%. Salaries and wages increased $2.4 million or 14.2%, due to a 17.4% increase in average full-time equivalent employees and routine annual adjustments to compensation, partially offset by increased deferrals of loan costs. Employee benefits expense increased $1.3 million or 23.1%, primarily from increased pension, health insurance, social security contributions and other benefit plan costs.  Net occupancy increased $0.4 million principally due to increased building-related costs including utilities and depreciation. Amortization of intangible assets increased $0.5 million or 95.9% from additional ESB intangible assets, primarily related to core deposits.  For the first half of 2015, non-interest expense for the combined company increased by $8.8 million or 10.9%, excluding merger-related expenses, compared to the first half of 2014. Increases were also primarily from salaries and wages, employee benefits, occupancy and amortization of intangibles.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the second quarter of 2015 on Wednesday, July 22, 2015 at 10:00 a.m. E.D.T.  Callers wishing to participate should access the call by dialing 1-888-347-6607 or 1-412-902-4290 for international callers.  The call may also be listened to live via Webcast through the "Investor Relations" section of the Company's Web site or by registering at https://www.webcaster4.com/Webcast/Page/905/9406. Access to the Webcast will begin approximately 15 minutes prior to the start of the call.

WesBanco is a multi-state bank holding company with total assets of approximately $8.4 billion, operating through 142 branch locations and 130 ATMs in West Virginia, Ohio, and Pennsylvania.  WesBanco's banking subsidiary is WesBanco Bank, Inc., headquartered in Wheeling, West Virginia. WesBanco also operates an insurance brokerage company, 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, 2014 and documents subsequently filed by WesBanco with the Securities and Exchange Commission ("SEC"), including WesBanco's Form 10-Q for the quarter ended March 31, 2015, 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

For the Six Months Ended

STATEMENT OF INCOME

June 30,

June 30,

Interest and dividend income

2015

2014

% Change

2015

2014

% Change

Loans, including fees

$       52,316

$      42,546

23.0

$    100,036

$      85,291

17.3

Interest and dividends on securities:

Taxable 

10,043

7,452

34.8

18,542

14,676

26.3

Tax-exempt

4,052

3,435

18.0

7,585

6,821

11.2

Total interest and dividends on securities

14,095

10,887

29.5

26,127

21,497

21.5

Other interest income 

318

611

(48.0)

954

713

33.8

          Total interest and dividend income

66,729

54,044

23.5

127,117

107,501

18.2

Interest expense

Interest bearing demand deposits

485

395

22.8

907

768

18.1

Money market deposits

490

466

5.2

945

907

4.2

Savings deposits

163

133

22.6

311

263

18.3

Certificates of deposit

2,869

3,422

(16.2)

5,741

7,052

(18.6)

Total interest expense on deposits

4,007

4,416

(9.3)

7,904

8,990

(12.1)

Federal Home Loan Bank borrowings

949

175

442.3

1,507

386

290.4

Other short-term borrowings

92

350

(73.7)

165

907

(81.8)

Junior subordinated debt owed to unconsolidated subsidiary trusts

888

796

11.6

1,784

1,587

12.4

Total interest expense

5,936

5,737

3.5

11,360

11,870

(4.3)

Net interest income 

60,793

48,307

25.8

115,757

95,631

21.0

Provision for credit losses

2,681

849

215.8

3,970

3,048

30.2

Net interest income after provision for credit losses

58,112

47,458

22.4

111,787

92,583

20.7

Non-interest income

Trust fees

5,476

5,210

5.1

11,529

10,858

6.2

Service charges on deposits

4,249

4,078

4.2

7,918

7,937

(0.2)

Electronic banking fees

3,496

3,267

7.0

6,821

6,281

8.6

Net securities brokerage revenue

1,842

2,003

(8.0)

3,901

3,832

1.8

Bank-owned life insurance

989

1,821

(45.7)

2,244

2,695

(16.7)

Net gains on sales of mortgage loans

407

475

(14.3)

679

628

8.1

Net securities gains

-

165

(100.0)

22

175

(87.4)

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

152

(165)

192.1

185

(52)

455.8

Other income

1,461

1,387

5.3

2,955

2,936

0.6

Total non-interest income

18,072

18,241

(0.9)

36,254

35,290

2.7

Non-interest expense

Salaries and wages

19,300

16,904

14.2

37,636

33,370

12.8

Employee benefits

6,807

5,529

23.1

14,123

11,238

25.7

Net occupancy

3,243

2,857

13.5

6,765

6,348

6.6

Equipment 

3,017

2,914

3.5

5,958

5,698

4.6

Marketing

1,715

1,713

0.1

2,707

2,716

(0.3)

FDIC insurance 

1,040

880

18.2

1,950

1,757

11.0

Amortization of intangible assets

944

482

95.9

1,510

977

54.6

Restructuring and merger-related expense

1,115

-

100.0

10,848

-

100.0

Other operating expenses  

9,408

9,025

4.2

18,550

18,294

1.4

Total non-interest expense

46,589

40,304

15.6

100,047

80,398

24.4

Income before provision for income taxes

29,595

25,395

16.5

47,994

47,475

1.1

Provision for income taxes 

7,962

6,520

22.1

12,482

12,179

2.5

Net Income

$       21,633

$      18,875

14.6

$      35,512

$      35,296

0.6

Taxable equivalent net interest income

$      62,975

$   50,157

25.6

$    119,841

$    99,304

20.7

Per common share data

Net income per common share - basic

$           0.56

$          0.65

(13.8)

$          0.97

$          1.21

(19.8)

Net income per common share - diluted

0.56

0.64

(12.5)

0.97

1.20

(19.2)

Dividends declared

0.23

0.22

4.5

0.46

0.44

4.5

Book value (period end)

28.42

26.59

6.9

Tangible book value (period end) (1)

15.72

15.75

(0.2)

Average common shares outstanding - basic

38,472,229

29,242,180

31.6

36,443,951

29,212,347

24.8

Average common shares outstanding - diluted

38,531,700

29,321,927

31.4

36,504,671

29,293,424

24.6

Period end common shares outstanding

38,519,170

29,278,925

31.6

38,519,170

29,278,925

31.6

(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 Six Months Ended

June 30,

2015

2014

% Change

Return on average assets

0.92

%

1.15

%

(20.00)

%

Return on average equity

7.15

9.29

(23.04)

Return on average tangible equity (1)

12.14

16.17

(24.92)

Yield on earning assets (2) 

3.82

4.07

(6.14)

Cost of interest bearing liabilities

0.42

0.54

(22.22)

Net interest spread (2)

3.40

3.53

(3.68)

Net interest margin (2)

3.49

3.63

(3.86)

Efficiency (1) (2)

57.14

59.73

(4.34)

Average loans to average deposits

77.53

75.46

2.74

Annualized net loan charge-offs/average loans

0.21

0.25

(16.00)

Effective income tax rate 

26.01

25.65

1.40

For the Quarter Ended

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

2015

2015

2014

2014

2014

Return on average assets

1.05

%

0.75

%

1.04

%

1.14

%

1.22

%

Return on average equity

7.89

5.89

8.17

9.15

9.79

Return on average tangible equity (1)

13.67

10.62

13.77

15.59

16.90

Yield on earning assets (2) 

3.76

3.93

3.96

3.98

4.06

Cost of interest bearing liabilities

0.41

0.43

0.47

0.51

0.52

Net interest spread (2)

3.35

3.50

3.49

3.47

3.54

Net interest margin (2)

3.44

3.59

3.60

3.58

3.64

Efficiency (1) (2) 

56.11

58.24

60.37

58.51

58.93

Average loans to average deposits

76.52

77.98

79.07

77.52

75.40

Annualized net loan charge-offs/average loans

0.25

0.16

0.23

0.22

0.06

Effective income tax rate 

26.90

24.59

23.89

25.93

25.67

Trust assets, market value at period end

$     3,843,792

$        3,852,165

$        3,840,540

$        3,783,774

$        3,844,116

(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

June 30,

Dec. 31,

December 31, 2014

Assets

2015

2014

% Change

2014

to June 30, 2015

Cash and due from banks

$          88,336

$          81,790

8.0

$                85,597

3.2

Due from banks - interest bearing

20,402

12,698

60.7

8,405

142.7

Securities:

Available-for-sale, at fair value

1,594,658

1,006,079

58.5

917,424

73.8

Held-to-maturity (fair values of $864,226; $628,540 and $619,617, respectively)

848,416

607,695

39.6

593,670

42.9

Total securities

2,443,074

1,613,774

51.4

1,511,094

61.7

Loans held for sale

11,160

10,641

4.9

5,865

90.3

Portfolio loans:

Commercial real estate

2,194,113

1,940,872

13.0

1,945,460

12.8

Commercial and industrial

733,478

578,665

26.8

638,410

14.9

Residential real estate 

1,241,470

898,357

38.2

928,770

33.7

Home equity

379,740

295,127

28.7

330,031

15.1

Consumer 

384,844

233,097

65.1

244,095

57.7

Total portfolio loans, net of unearned income

4,933,645

3,946,118

25.0

4,086,766

20.7

Allowance for loan losses

(43,419)

(45,741)

5.1

(44,654)

2.8

Net portfolio loans

4,890,226

3,900,377

25.4

4,042,112

21.0

Premises and equipment, net

111,692

92,106

21.3

93,135

19.9

Accrued interest receivable

24,739

19,087

29.6

18,481

33.9

Goodwill and other intangible assets, net

492,997

320,449

53.8

319,506

54.3

Bank-owned life insurance

154,980

121,878

27.2

123,298

25.7

Other assets

137,813

104,220

32.2

89,072

54.7

Total Assets

$    8,375,419

$   6,277,020

33.4

$         6,296,565

33.0

Liabilities

Deposits:

Non-interest bearing demand

$      1,257,932

$      1,021,414

23.2

$           1,061,075

18.6

Interest bearing demand

1,156,949

871,487

32.8

885,037

30.7

Money market

989,888

969,518

2.1

954,957

3.7

Savings deposits

1,075,711

829,155

29.7

842,818

27.6

Certificates of deposit

1,778,565

1,425,829

24.7

1,305,096

36.3

Total deposits

6,259,045

5,117,403

22.3

5,048,983

24.0

Federal Home Loan Bank borrowings

781,332

138,596

463.7

223,126

250.2

Other short-term borrowings

73,868

94,745

(22.0)

80,690

(8.5)

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

106,156

0.0

106,176

0.0

Total borrowings

961,396

339,497

183.2

409,992

134.5

Accrued interest payable

2,542

2,306

10.2

1,620

56.9

Other liabilities

57,783

39,189

47.4

47,780

20.9

Total Liabilities

7,280,766

5,498,395

32.4

5,508,375

32.2

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 2015 and 2014, respectively; 38,546,042; 29,367,511 and 29,367,511 shares issued, respectively; 38,519,170; 29,278,925 and 29,298,188 shares outstanding, respectively

80,304

61,182

31.3

61,182

31.3

Capital surplus

516,990

244,029

111.9

244,661

111.3

Retained earnings

522,388

482,786

8.2

504,578

3.5

Treasury stock (26,872; 88,586 and 69,323 shares - at cost, respectively)

(867)

(2,748)

68.4

(2,151)

59.7

Accumulated other comprehensive loss

(21,702)

(5,393)

(302.4)

(18,825)

(15.3)

Deferred benefits for directors

(2,460)

(1,231)

(99.8)

(1,255)

(96.0)

Total Shareholders' Equity

1,094,653

778,625

40.6

788,190

38.9

Total Liabilities and Shareholders' Equity

$    8,375,419

$   6,277,020

33.4

$         6,296,565

33.0

 

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

Page 7

(unaudited, dollars in thousands, except shares)

Balance sheets

June 30,

March 31,

Assets

2015

2015

% Change

Cash and due from banks

$          88,336

$          75,103

17.6%

Due from banks - interest bearing

20,402

17,871

14.2%

Securities:

Available-for-sale, at fair value

1,594,658

1,654,264

(3.6%)

Held-to-maturity (fair values of $864,226 and 772,843, respectively)

848,416

743,925

14.0%

Total securities

2,443,074

2,398,189

1.9%

Loans held for sale

11,160

6,064

84.0%

Portfolio Loans:

Commercial real estate

2,194,113

2,196,944

(0.1%)

Commercial and industrial

733,478

709,621

3.4%

Residential real estate 

1,241,470

1,239,163

0.2%

Home equity

379,740

362,163

4.9%

Consumer 

384,844

365,830

5.2%

Total portfolio loans, net of unearned income

4,933,645

4,873,721

1.2%

Allowance for loan losses

(43,419)

(44,173)

(1.7%)

Net portfolio loans

4,890,226

4,829,548

1.3%

Premises and equipment, net

111,692

110,900

0.7%

Accrued interest receivable

24,739

25,232

(2.0%)

Goodwill and other intangible assets, net

492,997

493,176

(0.0%)

Bank-owned life insurance

154,980

153,991

0.6%

Other assets

137,813

123,205

11.9%

Total Assets

$    8,375,419

$   8,233,279

1.7%

Liabilities

Deposits:

Non-interest bearing demand

$      1,257,932

$      1,249,521

0.7%

Interest bearing demand

1,156,949

1,199,801

(3.6%)

Money market

989,888

1,018,184

(2.8%)

Savings deposits

1,075,711

1,064,808

1.0%

Certificates of deposit

1,778,565

1,883,888

(5.6%)

Total deposits

6,259,045

6,416,202

(2.4%)

Federal Home Loan Bank borrowings

781,332

432,456

80.7%

Other short-term borrowings

73,868

76,630

(3.6%)

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

142,269

(25.4%)

Total borrowings

961,396

651,355

47.6%

Accrued interest payable

2,542

2,297

10.7%

Other liabilities

57,783

72,041

(19.8%)

Total liabilities

7,280,766

7,141,895

1.9%

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; respectively

38,546,042 and 38,546,042 shares issued, respectively; 38,519,170 and 38,449,812 shares outstanding, respectively

80,304

80,304

-

Capital surplus

516,990

520,596

(0.7%)

Retained earnings

522,388

509,622

2.5%

Treasury stock ( 26,872 and 96,230 shares - at cost)

(867)

(3,061)

71.7%

Accumulated other comprehensive income (loss)

(21,702)

(13,624)

(59.3%)

Deferred benefits for directors

(2,460)

(2,453)

(0.3%)

Total Shareholders' Equity

1,094,653

1,091,384

0.3%

Total Liabilities and Shareholders' Equity

$    8,375,419

$   8,233,279

1.7%

 

 

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 June 30,

For the Six Months Ended June 30,

2015

2014

2015

2014

Average 

Average

Average 

Average

Average 

Average

Average 

Average

Assets

Balance

Rate

Balance

Rate

Balance

Rate

Balance

Rate

Due from banks - interest bearing

$            17,291

0.16

%

$           24,134

0.33

%

$            19,959

0.16

%

$            37,567

0.22

%

Loans, net of unearned income (1)

4,902,309

4.28

3,898,740

4.38

4,725,764

4.27

3,886,334

4.43

Securities: (2)

    Taxable

1,861,123

2.16

1,176,963

2.53

1,641,531

2.26

1,159,072

2.53

    Tax-exempt (3)

542,654

4.60

406,718

5.20

499,102

4.68

403,275

5.20

        Total securities

2,403,777

2.71

1,583,681

3.22

2,140,633

2.82

1,562,347

3.22

Other earning assets (4)

23,515

5.29

10,853

21.82

19,993

9.38

11,209

11.97

         Total earning assets (3)

7,346,892

3.76

%

5,517,408

4.06

%

6,906,349

3.82

%

5,497,457

4.07

%

Other assets

932,695

702,230

890,051

705,703

Total Assets

$     8,279,587

$     6,219,638

$     7,796,400

$     6,203,160

Liabilities and Shareholders' Equity

Interest bearing demand deposits

$      1,175,022

0.17

%

$         905,080

0.18

%

$        1,094,115

0.17

%

$          896,347

0.17

%

Money market accounts 

1,027,245

0.19

974,731

0.19

1,005,218

0.19

960,153

0.19

Savings deposits

1,072,988

0.06

824,641

0.06

1,018,449

0.06

816,720

0.06

Certificates of deposit

1,848,654

0.62

1,444,224

0.95

1,744,271

0.66

1,474,247

0.96

    Total interest bearing deposits

5,123,909

0.31

4,148,676

0.43

4,862,053

0.33

4,147,467

0.44

Federal Home Loan Bank borrowings

484,505

0.79

24,926

2.82

361,427

0.84

29,949

2.60

Other borrowings

100,099

0.37

104,109

1.35

106,647

0.31

109,687

1.67

Junior subordinated debt

129,189

2.76

106,151

3.01

124,128

2.90

106,146

3.02

      Total interest bearing liabilities 

5,837,702

0.41

%

4,383,862

0.52

%

5,454,255

0.42

%

4,393,249

0.54

%

Non-interest bearing demand deposits

1,282,327

1,022,331

1,233,328

1,002,822

Other liabilities

59,256

40,393

107,473

41,104

Shareholders' equity

1,100,302

773,052

1,001,344

765,985

Total Liabilities and Shareholders' Equity

$     8,279,587

$     6,219,638

$     7,796,400

$     6,203,160

Taxable equivalent net interest spread

3.35

%

3.54

%

3.40

%

3.53

%

Taxable equivalent net interest margin 

3.44

%

3.64

%

3.49

%

3.63

%

(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 $0.3 million and $0.8 million for the three months ended June 30, 2015 and 2014, respectively, and

     $0.7 million and $1.7 million for the six months ended June 30, 2015 and 2014, respectively.

     Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $1.1 million and $0.3 million for the three months

     ended June 30, 2015 and 2014, respectively, and $1.9 million and $0.7 million for the six months ended June 30, 2015 and 2014, respectively, while accretion on  interest bearing liabilities 

     acquired from the prior acquisitions was $1.7 and $0.2 million for the three months ended June 30, 2015 and 2014, respectively, and $1.9 million and $0.4 million for the

     six months ended June 30, 2015 and 2014, 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 $0.5 million of interest on a federal income tax refund for the three and six months ended June 30, 2014.

 

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

 Page 9 

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

Quarter Ended

Statement of Income

June 30,

Mar. 31, 

Dec. 31,

Sept. 30,

June 30,

Interest income

2015

2015

2014

2014

2014

Loans, including fees

$            52,316

$                47,713

$              43,491

$                43,399

$              42,546

Interest and dividends on securities:

Taxable 

10,043

8,498

7,181

7,375

7,452

Tax-exempt

4,052

3,533

3,356

3,413

3,435

Total interest and dividends on securities

14,095

12,031

10,537

10,788

10,887

Other interest income 

318

635

157

116

611

          Total interest and dividend income

66,729

60,379

54,185

54,303

54,044

Interest expense

Interest bearing demand deposits

485

422

400

399

395

Money market deposits

490

456

483

487

466

Savings deposits

163

148

134

135

133

Certificates of deposit

2,869

2,872

2,980

3,254

3,422

Total interest expense on deposits

4,007

3,898

3,997

4,275

4,416

Federal Home Loan Bank borrowings

949

557

318

264

175

Other short-term borrowings

92

75

78

348

350

Junior subordinated debt owed to unconsolidated subsidiary trusts

888

894

806

805

796

Total interest expense

5,936

5,424

5,199

5,692

5,737

Net interest income 

60,793

54,955

48,986

48,611

48,307

Provision for credit losses

2,681

1,289

1,880

1,478

849

Net interest income after provision for credit losses

58,112

53,666

47,106

47,133

47,458

Non-interest income

Trust fees

5,476

6,053

5,115

5,096

5,210

Service charges on deposits

4,249

3,652

4,028

4,170

4,078

Electronic banking fees

3,496

3,325

3,159

3,268

3,267

Net securities brokerage revenue

1,842

2,059

1,389

1,701

2,003

Bank-owned life insurance

989

1,251

1,037

882

1,821

Net gains on sales of mortgage loans

407

272

426

550

475

Net securities gains

-

22

147

581

165

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

152

122

212

(1,167)

(165)

Other income

1,461

1,434

1,047

1,573

1,387

Total non-interest income

18,072

18,190

16,560

16,654

18,241

Non-interest expense

Salaries and wages

19,300

18,357

16,707

17,331

16,904

Employee benefits

6,807

7,316

5,229

5,051

5,529

Net occupancy

3,243

3,490

2,857

2,916

2,857

Equipment 

3,017

2,973

3,008

2,837

2,914

Marketing

1,715

965

1,250

1,276

1,713

FDIC insurance 

1,040

910

833

786

880

Amortization of intangible assets

944

566

466

477

482

Restructuring and merger-related expense

1,115

9,733

1,309

-

-

Other operating expenses  

9,408

9,131

10,313

8,589

9,025

Total non-interest expense

46,589

53,441

41,972

39,263

40,304

Income before provision for income taxes

29,595

18,415

21,694

24,524

25,395

Provision for income taxes 

7,962

4,528

5,182

6,358

6,520

Net Income

$                        21,633

$                13,887

$              16,512

$                18,166

$              18,875

Taxable equivalent net interest income

$                       62,975

$               56,857

$             50,793

$               50,449

$             50,157

Per common share data

Net income per common share - basic

$                            0.56

$                    0.40

$                  0.56

$                    0.62

$                  0.65

Net income per common share - diluted

$                            0.56

$                    0.40

$                  0.56

$                    0.62

$                  0.64

Dividends declared

$                            0.23

$                    0.23

$                  0.22

$                    0.22

$                  0.22

Book value (period end)

$                          28.42

$                  28.38

$                26.90

$                  26.94

$                26.59

Tangible book value (period end) (1)

$                          15.72

$                  15.67

$                16.09

$                  16.10

$                15.75

Average common shares outstanding - basic

38,472,229

34,393,137

29,291,440

29,280,648

29,242,180

Average common shares outstanding - diluted

38,531,700

34,478,335

29,383,506

29,360,880

29,321,927

Period end common shares outstanding

38,519,170

38,449,812

29,298,188

29,283,675

29,278,925

Full time equivalent employees

1,667

1,713

1,448

1,435

1,456

(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

June 30,

Mar. 31,

Dec. 31, 

Sept. 30,

June 30,

Asset quality data

2015

2015

2014

2014

2014

Non-performing assets:

Troubled debt restructurings - accruing

$         12,958

$         17,330

$         12,066

$         12,222

$         13,513

Non-accrual loans:

Troubled debt restructurings

13,140

9,224

5,420

5,496

6,281

Other non-accrual loans

35,064

32,150

33,398

31,275

29,837

    Total non-accrual loans

48,204

41,374

38,818

36,771

36,118

    Total non-performing loans 

61,162

58,704

50,884

48,993

49,631

Other real estate and repossessed assets

6,168

6,226

5,082

4,695

5,106

Total non-performing assets

$         67,330

$         64,930

$         55,966

$         53,688

$         54,737

Past due loans (1):

Loans past due 30-89 days

$         10,320

$         12,003

$           9,347

$         10,745

$         10,138

Loans past due 90 days or more

2,471

1,031

2,288

3,147

2,947

Total past due loans

$         12,791

$         13,034

$         11,635

$         13,892

$         13,085

Criticized and classified loans (2):

Criticized loans

$         28,280

$         40,659

$         34,288

$         39,553

$         68,707

Classified loans

54,645

52,295

46,851

48,004

52,760

Total criticized and classified loans

$         82,925

$         92,954

$         81,139

$         87,557

$       121,467

Loans past due 30-89 days / total portfolio loans

0.21

%

0.25

%

0.23

%

0.27

%

0.26

%

Loans past due 90 days or more / total portfolio loans

0.05

0.02

0.06

0.08

0.07

Non-performing loans / total portfolio loans

1.24

1.20

1.25

1.22

1.26

Non-performing assets/total portfolio loans, other

real estate and repossessed assets

1.36

1.33

1.37

1.33

1.39

Non-performing assets / total assets

0.80

0.79

0.89

0.86

0.87

Criticized and classified loans / total portfolio loans

1.68

1.91

1.99

2.17

3.08

Allowance for loan losses

Allowance for loan losses

$         43,419

$         44,173

$         44,654

$         45,029

$         45,741

Provision for credit losses

2,681

1,289

1,880

1,478

849

Net loan and deposit account overdraft charge-offs

3,108

1,747

2,332

2,193

600

Annualized net loan charge-offs /average loans

0.25

%

0.16

%

0.23

%

0.22

%

0.06

%

Allowance for loan losses / total portfolio loans

0.88

%

0.91

%

1.09

%

1.12

%

1.16

%

Allowance for loan losses / non-performing loans

0.71

x

0.75

x

0.88

x

0.92

x

0.92

x

Allowance for loan losses / non-performing loans and

loans past due 

0.59

x

0.62

x

0.71

x

0.72

x

0.73

x

Quarter Ended

June 30,

Mar. 31,

Dec. 31, 

Sept. 30,

June 30,

2015

2015

2014

2014

2014

Capital ratios

Tier I leverage capital

9.29

%

10.62

%

9.88

%

9.70

%

9.64

%

Tier I risk-based capital

13.47

14.09

13.76

13.56

13.46

Total risk-based capital

14.30

14.92

14.81

14.62

14.56

Common equity tier 1 capital ratio (CET 1)

11.71

11.49

Average shareholders' equity to average assets

13.29

12.71

12.73

12.49

12.43

Tangible equity to tangible assets (3)

7.68

7.78

7.88

7.91

7.74

(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

Year to Date 

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

June 30,

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

2015

2015

2014

2014

2014

2015

2014

Return on average tangible equity:

Net income (annualized)

$              86,770

$        56,319

$        65,510

$        72,072

$        75,708

$       71,612

$        71,177

Plus: amortization of intangibles (annualized) (1)

2,462

1,491

1,202

1,230

1,256

1,979

1,281

Net income before amortization of intangibles (annualized)

89,232

57,810

66,712

73,302

76,964

73,591

72,458

Average total shareholders' equity

1,100,302

956,836

801,579

787,672

773,052

1,001,344

765,985

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

(447,709)

(412,454)

(317,061)

(317,368)

(317,679)

(394,957)

(317,836)

Average tangible equity

$            652,593

$      544,382

$      484,518

$      470,304

$      455,373

$     606,387

$      448,149

Return on average tangible equity

13.67%

10.62%

13.77%

15.59%

16.90%

12.14%

16.17%

Efficiency ratio:

Non-interest expense

$              46,589

$        53,441

$        41,972

$        39,263

$        40,304

$     100,047

$        80,398

Less: restructuring and merger-related expense

(1,115)

(9,733)

(1,309)

-

-

(10,848)

-

Non-interest expense excluding restructuring and merger-related expense

45,474

43,708

40,663

39,263

40,304

89,199

80,398

Net interest income on a fully taxable equivalent basis

62,975

56,857

50,793

50,449

50,157

119,841

99,304

Non-interest income

18,072

18,190

16,560

16,654

18,241

36,254

35,290

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

$              81,047

$        75,047

$        67,353

$        67,103

$        68,398

$     156,095

$      134,594

Efficiency Ratio

56.11%

58.24%

60.37%

58.51%

58.93%

57.14%

59.73%

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

Net income 

$              21,633

$        13,887

$        16,512

$        18,166

$        18,875

$       35,512

$        35,296

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

725

6,326

851

-

-

7,051

-

Net income, excluding after-tax merger-related expenses

$              22,358

$        20,213

$        17,363

$        18,166

$        18,875

$       42,563

$        35,296

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

Net income per diluted share

$                  0.56

$            0.40

$            0.56

$            0.62

$            0.64

$           0.97

$            1.20

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

0.02

0.19

0.03

-

-

0.20

-

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

$                  0.58

$            0.59

$            0.59

$            0.62

$            0.64

$           1.17

$            1.20

Period End

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

2015

2015

2014

2014

2014

Tangible book value:

Total shareholders' equity

$         1,094,653

$   1,091,384

$      788,190

$      788,784

$      778,625

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

(488,949)

(488,911)

(316,914)

(317,217)

(317,527)

Tangible equity

605,704

602,473

471,276

471,567

461,098

Common shares outstanding

38,519,170

38,449,812

29,298,188

29,283,675

29,278,925

Tangible book value

$                15.72

$          15.67

$          16.09

$          16.10

$          15.75

Tangible equity to tangible assets:

Total shareholders' equity

$         1,094,653

$   1,091,384

$      788,190

$      788,784

$      778,625

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

(488,949)

(488,911)

(316,914)

(317,217)

(317,527)

Tangible equity

605,704

602,473

471,276

471,567

461,098

Total assets

8,375,419

8,233,279

6,296,565

6,278,494

6,277,020

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

(488,949)

(488,911)

(316,914)

(317,217)

(317,527)

Tangible assets

$         7,886,470

$   7,744,368

$   5,979,651

$   5,961,277

$   5,959,493

Tangible equity to tangible assets

7.68%

7.78%

7.88%

7.91%

7.74%

(1) Tax effected at 35%.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/wesbanco-announces-second-quarter-2015-net-income-300116611.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