WesBanco Announces Third Quarter 2015 Net Income

October 20, 2015 4:05 PM UTC

WHEELING, W.Va., Oct. 20, 2015 /PRNewswire/ -- Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ: WSBC), a Wheeling, West Virginia based multi-state bank holding company, today announced net income and related earnings per share for the three and nine months ended September 30, 2015.  Net income for the three months ended September 30, 2015 was $22.2 million, while diluted earnings per share were $0.58, compared to $18.2 million or $0.62 per diluted share for the third quarter of 2014.  Net income for the first nine months of 2015 was $57.8 million or $1.55 per diluted share compared to $53.5 million or $1.82 per diluted share for the same period of 2014.  For the nine month period ending September 30, 2015, net income excluding after-tax merger-related expenses of $7.2 million, increased 21.5% to $64.9 million (non-GAAP measure) compared to $53.5 million for the same period in 2014, while diluted earnings per share, excluding after-tax merger-related expenses, totaled $1.75 (non-GAAP measure), compared to $1.82 per share for the same 2014 period.

For the Three Months Ended September 30, 

For the Nine Months Ended September 30, 

2015

2014

2015

2014

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

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net income (Non-GAAP)(1)

$      22,368

$       0.58

$      18,166

$       0.62

$      64,931

$       1.75

$      53,462

$       1.82

Less: After tax merger-related expenses

(120)

-

-

-

(7,171)

(0.20)

-

-

Net income (GAAP)

$      22,248

$       0.58

$      18,166

$       0.62

$      57,760

$       1.55

$      53,462

$       1.82

(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 nine months ended September 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 just to the northwest of Pittsburgh, PA, with approximately $2.0 billion in assets and 23 offices in southwestern PA including three in the Pittsburgh Metropolitan Statistical Area ("MSA"). 

Mr. Clossin commented, "The third quarter reflects continued growth in loans and non-interest income against the headwind of net interest margin pressure.  Growth, efficiency and disciplined expense control contributed to the financial results.  Net income excluding after-tax merger-related expenses of $0.1 million increased 23.1% from the third quarter of last year.  Return on average assets is at 1.05% for the second consecutive quarter. Our efficiency ratio continues to stand in the mid 50's. Annualized loan growth was 5.3% from December 31, 2014, exclusive of ESB, as total originations increased.  Most credit quality metrics improved in the third quarter, despite an increase in net charge-offs, as non-performing, criticized and classified loans all decreased as a percentage of loans.  Major components of non-interest income are also improving as service charges on deposits, electronic banking fees, securities brokerage revenue and gains on sale of mortgage loans all increased from the third quarter of last year and from the second quarter of 2015."

Financial Condition

Total assets at September 30, 2015 increased 34.6% or $2.2 billion compared to September 30, 2014, with approximately $2.0 billion from the acquisition of ESB and $0.2 billion from organic growth exclusive of ESB.  Portfolio loans increased $918.9 million, with $701.0 million from the acquisition and $217.9 million from loan growth exclusive of ESB.  Organic loan growth from December 31, 2014, annualized, was 5.3%, primarily achieved through $1.3 billion in loan originations for the first nine months of 2015 compared to $1.0 billion last year. Loan growth occurred in all major loan categories, with approximately 30.0% 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 September 30, 2014, primarily due to the acquisition.  Non-interest bearing deposits, excluding $128.0 million from the acquisition, were up 12.1% over the last year. Excluding certificates of deposit, deposits increased $221.9 million or 5.9% from September 30, 2014, and also at an annualized rate of 7.9% for the first nine months of 2015, with deposits from Marcellus and Utica shale gas customers contributing to the increase.  Certificates of deposit, excluding $645.1 million from ESB, decreased $372.5 million from September 30, 2014 due to lower rate offerings for maturing CDs and customer preferences for other deposit types.

WesBanco continues to maintain strong regulatory capital ratios after the ESB acquisition and implementation of the new BASEL III capital standards.  At September 30, 2015, Tier I leverage was 9.39%, Tier I Risk-Based capital was 13.69%, and Total Risk-Based capital was 14.48%, all improved since the second quarter of this year.  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 11.93% for the third quarter of 2015, significantly above the requirement of 4.5%. Total tangible equity to tangible assets (non-GAAP measure) was 7.87% at September 30, 2015, decreasing from 7.91% at September 30, 2014, but nearly unchanged from pre-acquisition year-end's 7.88% and improved over both of the first two quarters of 2015. Strong earnings and increased 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 $1.8 million in the third quarter of 2015 compared to $1.5 million in the same quarter of 2014.  Year-to-date, the provision was $5.8 million compared to $4.5 million for 2014. Net charge-offs for the first nine months of 2015 were $8.6 million or 0.24% of average portfolio loans compared to $6.9 million for the same period of 2014, also representing 0.24% of average portfolio loans.  The increase in charge-offs was primarily due to two non-energy industry-related commercial credits placed on nonaccrual and charged-down by $2.5 million. However, other credit metrics continue to improve overall.

Non-performing loans, including TDRs, as well as criticized and classified loans, improved as a percentage of total portfolio loans from their pre-acquisition levels in the fourth and third quarter of 2014. Total non-performing loans were 1.08% of total loans at September 30, 2015, decreasing from 1.22% of total loans at September 30, 2014. Criticized and classified loans were 1.65% of total loans, improving from 2.17% of total loans a year ago.  Past due loans at September 30, 2015 were 0.37% of total loans, increasing slightly from 0.35% at September 30, 2014.

The allowance for loan losses represented 0.84% of total portfolio loans at September 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 0.98% of the adjusted loan total as compared to 1.12% at the end of the third quarter of 2014.

Net Interest Income

Net interest income increased $12.0 million or 24.7% in the third quarter of 2015 compared to the third quarter of 2014 due to a 33.3% increase in average earning assets, primarily through the acquisition, and through a 6.3% increase in average loan balances, exclusive of ESB, partially offset by a 22 basis point decrease in the net interest margin.  Year-to-date, net interest income increased $32.1 million or 22.3%.

The net interest margin decreased to 3.36% in the third quarter compared to 3.58% in the same quarter of 2014. The decrease in the net interest margin is primarily due to a 41 basis point decline in the average rate earned on securities due to lower yields on ESB's retained securities portfolio and other purchased securities, while rates on loans decreased by 15 basis points due to repricing of existing loans and competitive pricing on new loans.  The lower rates were due to the low interest rate environment and were somewhat mitigated by a reduction in funding costs of 9 basis points.  In addition, the aforementioned loan growth improves 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 31 basis point decrease in the average rate on CDs as higher-rate CDs matured. Overall, average deposits increased by 21.9% in the third quarter of 2015 compared to the same quarter of 2014 with a decrease in total rate of 10 basis points on interest bearing deposits.  To replace funding from runoff of higher cost CDs, increased average FHLB borrowings of intermediate terms in the first nine months of 2015 resulted in an increase in the third quarter cost of FHLB borrowings by 11 basis points compared to the third quarter of 2014.  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. Compared to the second quarter of 2015, margin compression resulted primarily due to repricing of existing loans and competitive pricing on new loans. Year-to-date the net interest margin decreased to 3.44% from 3.62% in the same period of 2014, as a result of changes to individual balances and rates similar to the third quarter.

Non-Interest Income

For the third quarter of 2015, non-interest income increased $1.5 million or 9.2% compared to the third quarter of 2014. Service charges on deposits increased $0.3 million or 6.1% from the addition of ESB and an overall higher fee schedule.  Electronic banking fees increased $0.6 million or 17.8% from increases in transaction volume.  Net security brokerage revenue increased by $0.3 million or 17.3% through the addition of support and sales staff in several regions. Net gains on sales of mortgage loans increased $0.2 million or 41.6% from increases in originations and a larger percentage of originations being sold into the secondary market. Net losses on other assets improved by $1.1 million due to a $1.4 million charge in the third quarter of 2014 relating to the prepayment of a repurchase agreement with another bank.  These increases were partially offset by a decrease in net securities gains of $0.5 million and lower other service fee income, primarily swap fees.  For the first nine months of 2015, non-interest income increased by $2.5 million or 4.8%, reflecting similar trends as in the third quarter, while trust fees increased $0.7 million or 4.4% for the year-to-date period from higher fees and customer development initiatives. 

Non-Interest Expense

In the third quarter of 2015, net revenue growth of 20.7% outpaced non-interest expense growth of 19.2%, excluding merger-related expenses of $0.2 million, compared to the third quarter of 2014.  As a result, the efficiency ratio (net of merger-related expenses) improved in the current quarter to 57.6% from 58.5% in the third quarter of 2014. Overall non-interest expense increased $7.7 million in the third quarter, principally from the acquisition which increased assets by $2.0 billion and added 23 offices to our branch network, and $0.2 million of merger-related expenses. Salaries and wages increased $2.5 million or 14.4%, due to an increase in average full-time equivalent employees from the merger, increased stock compensation costs and routine annual adjustments to compensation, partially offset by increased deferrals of compensation costs on new loan originations. Employee benefits expense increased $1.0 million or 19.3%, primarily from increased pension, health insurance, social security contributions and other benefit plan costs.  Net occupancy increased $0.6 million principally due to increased building-related costs including utilities, lease expense, and depreciation. Equipment costs increased $0.9 million related to continuous improvements in computer system infrastructure, and origination and customer support systems.  Amortization of intangible assets increased $0.3 million from additional ESB intangible assets, primarily related to core deposits.  Year-to-date through September 30, 2015, non-interest expense for the combined company increased by $16.3 million or 13.7%, excluding merger-related expenses, compared to the first nine months of 2014, reflecting factors similar to the three month period.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the third quarter of 2015 on Wednesday, October 21, 2015 at 1:00 p.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/905/10946. 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 $8.5 billion, operating through 141 branch locations and 129 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 quarters ended March 31 and June 30, 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 Nine Months Ended

STATEMENT OF INCOME

September 30,

September 30,

Interest and dividend income

2015

2014

% Change

2015

2014

% Change

Loans, including fees

$       51,876

$      43,399

19.5

$    151,913

$     128,691

18.0

Interest and dividends on securities:

Taxable 

10,251

7,375

39.0

28,792

22,051

30.6

Tax-exempt

4,535

3,413

32.9

12,120

10,234

18.4

Total interest and dividends on securities

14,786

10,788

37.1

40,912

32,285

26.7

Other interest income 

273

116

135.3

1,227

829

48.0

          Total interest and dividend income

66,935

54,303

23.3

194,052

161,805

19.9

Interest expense

Interest bearing demand deposits

517

399

29.6

1,425

1,168

22.0

Money market deposits

485

487

(0.4)

1,430

1,394

2.6

Savings deposits

165

135

22.2

475

398

19.3

Certificates of deposit

2,662

3,254

(18.2)

8,403

10,305

(18.5)

Total interest expense on deposits

3,829

4,275

(10.4)

11,733

13,265

(11.5)

Federal Home Loan Bank borrowings

1,650

264

525.0

3,157

650

385.7

Other short-term borrowings

89

348

(74.4)

254

1,255

(79.8)

Junior subordinated debt owed to unconsolidated subsidiary trusts

758

805

(5.8)

2,541

2,392

6.2

Total interest expense

6,326

5,692

11.1

17,685

17,562

0.7

Net interest income 

60,609

48,611

24.7

176,367

144,243

22.3

Provision for credit losses

1,798

1,478

21.7

5,768

4,526

27.4

Net interest income after provision for credit losses

58,811

47,133

24.8

170,599

139,717

22.1

Non-interest income

Trust fees

5,127

5,096

0.6

16,656

15,954

4.4

Service charges on deposits

4,425

4,170

6.1

12,342

12,107

1.9

Electronic banking fees

3,849

3,268

17.8

10,670

9,549

11.7

Net securities brokerage revenue

1,996

1,701

17.3

5,897

5,533

6.6

Bank-owned life insurance

1,021

882

15.8

3,264

3,577

(8.8)

Net gains on sales of mortgage loans

779

550

41.6

1,459

1,178

23.9

Net securities gains

47

581

(91.9)

69

756

(90.9)

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

(18)

(1,167)

98.5

167

(1,218)

113.7

Other income

960

1,573

(39.0)

3,916

4,508

(13.1)

Total non-interest income

18,186

16,654

9.2

54,440

51,944

4.8

Non-interest expense

Salaries and wages

19,832

17,331

14.4

57,468

50,700

13.3

Employee benefits

6,028

5,051

19.3

20,151

16,289

23.7

Net occupancy

3,533

2,916

21.2

10,298

9,265

11.1

Equipment 

3,731

2,837

31.5

9,689

8,534

13.5

Marketing

1,514

1,276

18.7

4,221

3,992

5.7

FDIC insurance 

1,064

786

35.4

3,014

2,543

18.5

Amortization of intangible assets

815

477

70.9

2,325

1,454

59.9

Restructuring and merger-related expense

185

-

100.0

11,033

-

100.0

Other operating expenses  

10,279

8,589

19.7

28,830

26,884

7.2

Total non-interest expense

46,981

39,263

19.7

147,029

119,661

22.9

Income before provision for income taxes

30,016

24,524

22.4

78,010

72,000

8.3

Provision for income taxes 

7,768

6,358

22.2

20,250

18,538

9.2

Net Income

$       22,248

$      18,166

22.5

$       57,760

$       53,462

8.0

Taxable equivalent net interest income

$      63,051

$   50,449

25.0

$    182,893

$  149,754

22.1

Per common share data

Net income per common share - basic

$           0.58

$          0.62

(6.5)

$           1.55

$           1.83

(15.3)

Net income per common share - diluted

0.58

0.62

(6.5)

1.55

1.82

(14.8)

Dividends declared

0.23

0.22

4.5

0.69

0.66

4.5

Book value (period end)

28.97

26.94

7.5

Tangible book value (period end) (1)

16.27

16.10

1.1

Average common shares outstanding - basic

38,523,593

29,280,648

31.6

37,144,783

29,235,364

27.1

Average common shares outstanding - diluted

38,556,995

29,360,880

31.3

37,204,114

29,316,914

26.9

Period end common shares outstanding

38,517,542

29,283,675

31.5

38,517,542

29,283,675

31.5

(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 Nine Months Ended

September 30,

2015

2014

% Change

Return on average assets

0.97

%

1.15

%

(15.65)

%

Return on average equity

7.44

9.24

(19.48)

Return on average tangible equity (1)

12.97

15.97

(18.79)

Yield on earning assets (2) 

3.78

4.04

(6.44)

Cost of interest bearing liabilities

0.42

0.53

(20.75)

Net interest spread (2)

3.36

3.51

(4.27)

Net interest margin (2)

3.44

3.62

(4.97)

Efficiency (1) (2)

57.30

59.33

(3.42)

Average loans to average deposits

77.85

76.15

2.23

Annualized net loan charge-offs/average loans

0.24

0.24

-

Effective income tax rate 

25.96

25.75

0.82

For the Quarter Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

2015

2015

2015

2014

2014

Return on average assets

1.05

%

1.05

%

0.75

%

1.04

%

1.14

%

Return on average equity

7.96

7.89

5.89

8.17

9.15

Return on average tangible equity (1)

14.58

13.67

10.62

13.77

15.59

Yield on earning assets (2) 

3.70

3.76

3.93

3.96

3.98

Cost of interest bearing liabilities

0.42

0.41

0.43

0.47

0.51

Net interest spread (2)

3.28

3.35

3.50

3.49

3.47

Net interest margin (2)

3.36

3.44

3.59

3.60

3.58

Efficiency (1) (2) 

57.60

56.11

58.24

60.37

58.51

Average loans to average deposits

78.75

76.52

77.98

79.07

77.52

Annualized net loan charge-offs/average loans

0.30

0.25

0.16

0.23

0.22

Effective income tax rate 

25.88

26.90

24.59

23.89

25.93

Trust assets, market value at period end

$     3,650,043

$        3,843,792

$        3,852,165

$        3,840,540

$        3,783,774

(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

September 30,

Dec. 31,

December 31, 2014

Assets

2015

2014

% Change

2014

to September 30, 2015

Cash and due from banks

$        90,831

$        73,715

23.2

$        85,597

6.1

Due from banks - interest bearing

2,144

2,704

(20.7)

8,405

(74.5)

Securities:

Available-for-sale, at fair value

1,559,718

959,553

62.5

917,424

70.0

Held-to-maturity (fair values of $983,997; $617,332 and $619,617, respectively)

957,352

594,860

60.9

593,670

61.3

Total securities

2,517,070

1,554,413

61.9

1,511,094

66.6

Loans held for sale

10,765

6,260

72.0

5,865

83.5

Portfolio loans:

Commercial real estate

2,183,338

1,973,336

10.6

1,945,460

12.2

Commercial and industrial

725,730

603,245

20.3

638,410

13.7

Residential real estate 

1,243,630

909,531

36.7

928,770

33.9

Home equity

403,387

313,711

28.6

330,031

22.2

Consumer 

394,557

231,881

70.2

244,095

61.6

Total portfolio loans, net of unearned income

4,950,642

4,031,704

22.8

4,086,766

21.1

Allowance for loan losses

(41,624)

(45,029)

7.6

(44,654)

6.8

Net portfolio loans

4,909,018

3,986,675

23.1

4,042,112

21.4

Premises and equipment, net

111,699

92,090

21.3

93,135

19.9

Accrued interest receivable

27,000

20,032

34.8

18,481

46.1

Goodwill and other intangible assets, net

492,725

319,973

54.0

319,506

54.2

Bank-owned life insurance

155,894

122,678

27.1

123,298

26.4

Other assets

135,284

99,954

35.3

89,072

51.9

Total Assets

$ 8,452,430

$ 6,278,494

34.6

$ 6,296,565

34.2

Liabilities

Deposits:

Non-interest bearing demand

$    1,280,329

$    1,027,636

24.6

$    1,061,075

20.7

Interest bearing demand

1,206,837

897,827

34.4

885,037

36.4

Money market

1,011,420

993,211

1.8

954,957

5.9

Savings deposits

1,064,426

824,703

29.1

842,818

26.3

Certificates of deposit

1,630,890

1,358,308

20.1

1,305,096

25.0

Total deposits

6,193,902

5,101,685

21.4

5,048,983

22.7

Federal Home Loan Bank borrowings

893,117

123,374

623.9

223,126

300.3

Other short-term borrowings

84,587

117,637

(28.1)

80,690

4.8

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

106,166

0.0

106,176

0.0

Total borrowings

1,083,900

347,177

212.2

409,992

164.4

Accrued interest payable

2,832

2,103

34.7

1,620

74.8

Other liabilities

56,054

38,745

44.7

47,780

17.3

Total Liabilities

7,336,688

5,489,710

33.6

5,508,375

33.2

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; 38,517,542; 29,283,675 and 29,298,188 shares outstanding, respectively

80,304

61,182

31.3

61,182

31.3

Capital surplus

515,783

244,358

111.1

244,661

110.8

Retained earnings

535,777

494,511

8.3

504,578

6.2

Treasury stock (28,500; 83,836 and 69,323 shares - at cost, respectively)

(890)

(2,601)

65.8

(2,151)

58.6

Accumulated other comprehensive loss

(14,446)

(7,423)

(94.6)

(18,825)

23.3

Deferred benefits for directors

(786)

(1,243)

36.8

(1,255)

37.4

Total Shareholders' Equity

1,115,742

788,784

41.5

788,190

41.6

Total Liabilities and Shareholders' Equity

$ 8,452,430

$ 6,278,494

34.6

$ 6,296,565

34.2

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

Page 7

(unaudited, dollars in thousands, except shares)

Balance sheets

September 30,

June 30,

Assets

2015

2015

% Change

Cash and due from banks

$          90,831

$          88,336

2.8

Due from banks - interest bearing

2,144

20,402

(89.5)

Securities:

Available-for-sale, at fair value

1,559,718

1,594,658

(2.2)

Held-to-maturity (fair values of $983,997 and 864,226, respectively)

957,352

848,416

12.8

Total securities

2,517,070

2,443,074

3.0

Loans held for sale

10,765

11,160

(3.5)

Portfolio Loans:

Commercial real estate

2,183,338

2,194,113

(0.5)

Commercial and industrial

725,730

733,478

(1.1)

Residential real estate 

1,243,630

1,241,470

0.2

Home equity

403,387

379,740

6.2

Consumer 

394,557

384,844

2.5

Total portfolio loans, net of unearned income

4,950,642

4,933,645

0.3

Allowance for loan losses

(41,624)

(43,419)

(4.1)

Net portfolio loans

4,909,018

4,890,226

0.4

Premises and equipment, net

111,699

111,692

0.0

Accrued interest receivable

27,000

24,739

9.1

Goodwill and other intangible assets, net

492,725

492,997

(0.1)

Bank-owned life insurance

155,894

154,980

0.6

Other assets

135,284

137,813

(1.8)

Total Assets

$    8,452,430

$   8,375,419

0.9

Liabilities

Deposits:

Non-interest bearing demand

$      1,280,329

$      1,257,932

1.8

Interest bearing demand

1,206,837

1,156,949

4.3

Money market

1,011,420

989,888

2.2

Savings deposits

1,064,426

1,075,711

(1.0)

Certificates of deposit

1,630,890

1,778,565

(8.3)

Total deposits

6,193,902

6,259,045

(1.0)

Federal Home Loan Bank borrowings

893,117

781,332

14.3

Other short-term borrowings

84,587

73,868

14.5

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

106,196

0.0

Total borrowings

1,083,900

961,396

12.7

Accrued interest payable

2,832

2,542

11.4

Other liabilities

56,054

57,783

(3.0)

Total liabilities

7,336,688

7,280,766

0.8

Shareholders' Equity

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

none outstanding

-

-

0.0

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

38,546,042 and 38,546,042 shares issued, respectively;

38,517,542 and 38,519,170 shares outstanding, respectively

80,304

80,304

(0.0)

Capital surplus

515,783

516,990

(0.2)

Retained earnings

535,777

522,388

2.6

Treasury stock ( 28,500 and 26,872 shares - at cost)

(890)

(867)

(2.7)

Accumulated other comprehensive income (loss)

(14,446)

(21,702)

33.4

Deferred benefits for directors

(786)

(2,460)

68.0

Total Shareholders' Equity

1,115,742

1,094,653

1.9

Total Liabilities and Shareholders' Equity

$    8,452,430

$   8,375,419

0.9

 

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 September 30,

For the Nine Months Ended September 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

$        10,448

0.19

%

$        20,064

0.24

%

$        16,754

0.17

%

$        31,668

0.23

%

Loans, net of unearned income (1)

4,933,840

4.17

3,983,285

4.32

4,789,807

4.24

3,919,006

4.39

Securities: (2)

    Taxable

1,854,679

2.21

1,175,750

2.51

1,719,438

2.23

1,164,693

2.52

    Tax-exempt (3)

628,475

4.44

405,338

5.18

542,700

4.58

403,970

5.20

        Total securities

2,483,154

2.78

1,581,088

3.19

2,262,138

2.80

1,568,663

3.21

Other earning assets (4)

34,712

3.09

15,337

2.73

24,953

6.43

12,600

8.20

         Total earning assets (3)

7,462,154

3.70

%

5,599,774

3.98

%

7,093,652

3.78

%

5,531,937

4.04

%

Other assets

937,706

709,003

906,112

706,815

Total Assets

$ 8,399,860

$ 6,308,777

$ 7,999,764

$ 6,238,752

Liabilities and Shareholders' Equity

Interest bearing demand deposits

$    1,193,502

0.17

%

$      894,386

0.18

%

$    1,127,608

0.17

%

$      895,687

0.17

%

Money market accounts 

1,007,674

0.19

989,935

0.20

1,006,046

0.19

970,189

0.19

Savings deposits

1,070,179

0.06

826,048

0.06

1,035,882

0.06

819,863

0.06

Certificates of deposit

1,708,206

0.62

1,391,740

0.93

1,732,117

0.65

1,446,443

0.95

    Total interest bearing deposits

4,979,561

0.31

4,102,109

0.41

4,901,653

0.32

4,132,182

0.43

Federal Home Loan Bank borrowings

754,194

0.87

138,175

0.76

493,788

0.85

66,421

1.31

Other borrowings

103,461

0.34

95,915

1.44

105,573

0.32

105,046

1.60

Junior subordinated debt

106,196

2.83

106,161

3.01

118,085

2.88

106,151

3.01

      Total interest bearing liabilities 

5,943,412

0.42

%

4,442,360

0.51

%

5,619,099

0.42

%

4,409,800

0.53

%

Non-interest bearing demand deposits

1,285,509

1,036,173

1,250,913

1,014,061

Other liabilities

62,323

42,572

92,258

41,597

Shareholders' equity

1,108,616

787,672

1,037,494

773,294

Total Liabilities and Shareholders' Equity

$ 8,399,860

$ 6,308,777

$ 7,999,764

$ 6,238,752

Taxable equivalent net interest spread

3.28

%

3.47

%

3.36

%

3.51

%

Taxable equivalent net interest margin 

3.36

%

3.58

%

3.44

%

3.62

%

(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 $40 thousand and $0.8 million for the three months ended September 30, 2015 and 2014, respectively, and $0.8 million and $2.5 million for the nine months ended September 30, 2015 and 2014, respectively.

Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $1.1 million and $0.4 million for the three months ended September 30, 2015 and 2014, respectively, and $3.0 million and $1.1 million for the nine months ended September 30, 2015 and 2014, respectively, while accretion on  interest bearing liabilities acquired from the prior acquisitions was $0.8 and $0.2 million for the three months ended September 30, 2015 and 2014, respectively, and $2.7 million and $0.6 million for the nine months ended September 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 $0.6 million of a special dividend from FHLB Pittsburgh for the nine months ended September 30, 2015 and $0.5 million of interest on a federal income tax refund for the nine months ended September 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

Sept. 30,

June 30,

Mar. 31, 

Dec. 31,

Sept. 30,

Interest income

2015

2015

2015

2014

2014

Loans, including fees

$        51,876

$          52,316

$          47,713

$         43,491

$           43,399

Interest and dividends on securities:

Taxable 

10,251

10,043

8,498

7,181

7,375

Tax-exempt

4,535

4,052

3,533

3,356

3,413

Total interest and dividends on securities

14,786

14,095

12,031

10,537

10,788

Other interest income 

273

318

635

157

116

          Total interest and dividend income

66,935

66,729

60,379

54,185

54,303

Interest expense

Interest bearing demand deposits

517

485

422

400

399

Money market deposits

485

490

456

483

487

Savings deposits

165

163

148

134

135

Certificates of deposit

2,662

2,869

2,872

2,980

3,254

Total interest expense on deposits

3,829

4,007

3,898

3,997

4,275

Federal Home Loan Bank borrowings

1,650

949

557

318

264

Other short-term borrowings

89

92

75

78

348

Junior subordinated debt owed to unconsolidated subsidiary trusts

758

888

894

806

805

Total interest expense

6,326

5,936

5,424

5,199

5,692

Net interest income 

60,609

60,793

54,955

48,986

48,611

Provision for credit losses

1,798

2,681

1,289

1,880

1,478

Net interest income after provision for credit losses

58,811

58,112

53,666

47,106

47,133

Non-interest income

Trust fees

5,127

5,476

6,053

5,115

5,096

Service charges on deposits

4,425

4,249

3,652

4,028

4,170

Electronic banking fees

3,849

3,496

3,325

3,159

3,268

Net securities brokerage revenue

1,996

1,842

2,059

1,389

1,701

Bank-owned life insurance

1,021

989

1,251

1,037

882

Net gains on sales of mortgage loans

779

407

272

426

550

Net securities gains

47

-

22

147

581

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

(18)

152

122

212

(1,167)

Other income

960

1,461

1,434

1,047

1,573

Total non-interest income

18,186

18,072

18,190

16,560

16,654

Non-interest expense

Salaries and wages

19,832

19,300

18,357

16,707

17,331

Employee benefits

6,028

6,807

7,316

5,229

5,051

Net occupancy

3,533

3,243

3,490

2,857

2,916

Equipment 

3,731

3,017

2,973

3,008

2,837

Marketing

1,514

1,715

965

1,250

1,276

FDIC insurance 

1,064

1,040

910

833

786

Amortization of intangible assets

815

944

566

466

477

Restructuring and merger-related expense

185

1,115

9,733

1,309

-

Other operating expenses  

10,279

9,408

9,131

10,313

8,589

Total non-interest expense

46,981

46,589

53,441

41,972

39,263

Income before provision for income taxes

30,016

29,595

18,415

21,694

24,524

Provision for income taxes 

7,768

7,962

4,528

5,182

6,358

Net Income

$                    22,248

$          21,633

$          13,887

$         16,512

$           18,166

Taxable equivalent net interest income

$                    63,051

$         62,975

$         56,857

$        50,793

$          50,449

Per common share data

Net income per common share - basic

$                        0.58

$              0.56

$              0.40

$             0.56

$               0.62

Net income per common share - diluted

$                        0.58

$              0.56

$              0.40

$             0.56

$               0.62

Dividends declared

$                        0.23

$              0.23

$              0.23

$             0.22

$               0.22

Book value (period end)

$                      28.97

$            28.42

$            28.38

$           26.90

$             26.94

Tangible book value (period end) (1)

$                      16.27

$            15.72

$            15.67

$           16.09

$             16.10

Average common shares outstanding - basic

38,523,593

38,472,229

34,393,137

29,291,440

29,280,648

Average common shares outstanding - diluted

38,556,995

38,531,700

34,478,335

29,383,506

29,360,880

Period end common shares outstanding

38,517,542

38,519,170

38,449,812

29,298,188

29,283,675

Full time equivalent employees

1,637

1,667

1,713

1,448

1,435

(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

Sept. 30,

June 30,

Mar. 31,

Dec. 31, 

Sept. 30,

Asset quality data

2015

2015

2015

2014

2014

Non-performing assets:

Troubled debt restructurings - accruing

$ 12,030

$ 12,958

$ 17,330

$ 12,066

$ 12,222

Non-accrual loans:

Troubled debt restructurings

12,661

13,140

9,224

5,420

5,496

Other non-accrual loans

28,633

35,064

32,150

33,398

31,275

    Total non-accrual loans

41,294

48,204

41,374

38,818

36,771

    Total non-performing loans 

53,324

61,162

58,704

50,884

48,993

Other real estate and repossessed assets

6,062

6,168

6,226

5,082

4,695

Total non-performing assets

$ 59,386

$ 67,330

$ 64,930

$ 55,966

$ 53,688

Past due loans (1):

Loans past due 30-89 days

$ 12,422

$ 10,320

$ 12,003

$   9,347

$ 10,745

Loans past due 90 days or more

6,079

2,471

1,031

2,288

3,147

Total past due loans

$ 18,501

$ 12,791

$ 13,034

$ 11,635

$ 13,892

Criticized and classified loans (2):

Criticized loans

$ 32,253

$ 28,280

$ 40,659

$ 34,288

$ 39,553

Classified loans

49,204

54,645

52,295

46,851

48,004

Total criticized and classified loans

$ 81,457

$ 82,925

$ 92,954

$ 81,139

$ 87,557

Loans past due 30-89 days / total portfolio loans

0.25

%

0.21

%

0.25

%

0.23

%

0.27

%

Loans past due 90 days or more / total portfolio loans

0.12

0.05

0.02

0.06

0.08

Non-performing loans / total portfolio loans

1.08

1.24

1.20

1.25

1.22

Non-performing assets/total portfolio loans, other

real estate and repossessed assets

1.20

1.36

1.33

1.37

1.33

Non-performing assets / total assets

0.70

0.80

0.79

0.89

0.86

Criticized and classified loans / total portfolio loans

1.65

1.68

1.91

1.99

2.17

Allowance for loan losses

Allowance for loan losses

$ 41,624

$ 43,419

$ 44,173

$ 44,654

$ 45,029

Provision for credit losses

1,798

2,681

1,289

1,880

1,478

Net loan and deposit account overdraft charge-offs

3,768

3,108

1,747

2,332

2,193

Annualized net loan charge-offs /average loans

0.30

%

0.25

%

0.16

%

0.23

%

0.22

%

Allowance for loan losses / total portfolio loans

0.84

%

0.88

%

0.91

%

1.09

%

1.12

%

Allowance for loan losses / non-performing loans

0.78

x

0.71

x

0.75

x

0.88

x

0.92

x

Allowance for loan losses / non-performing loans and

loans past due 

0.58

x

0.59

x

0.62

x

0.71

x

0.72

x

Quarter Ended

Sept. 30,

June 30,

Mar. 31,

Dec. 31, 

Sept. 30,

2015

2015

2015

2014

2014

Capital ratios

Tier I leverage capital

9.39

%

9.29

%

10.62

%

9.88

%

9.70

%

Tier I risk-based capital

13.69

13.47

14.09

13.76

13.56

Total risk-based capital

14.48

14.30

14.92

14.81

14.62

Common equity tier 1 capital ratio (CET 1)

11.93

11.71

11.49

Average shareholders' equity to average assets

13.20

13.29

12.71

12.73

12.49

Tangible equity to tangible assets (3)

7.87

7.68

7.78

7.88

7.91

(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 

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

Sept. 30,

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

2015

2015

2015

2014

2014

2015

2014

Return on average tangible equity:

Net income (annualized)

$               88,267

$           86,770

$           56,319

$           65,510

$           72,072

$       77,225

$        71,478

Plus: amortization of intangibles (annualized) (1)

2,102

2,462

1,491

1,202

1,230

2,021

1,264

Net income before amortization of intangibles (annualized)

90,369

89,232

57,810

66,712

73,302

79,246

72,742

Average total shareholders' equity

1,108,616

1,100,302

956,836

801,579

787,672

1,037,494

773,294

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

(488,726)

(447,709)

(412,454)

(317,061)

(317,368)

(426,557)

(317,678)

Average tangible equity

$             619,890

$         652,593

$         544,382

$         484,518

$         470,304

$     610,937

$      455,616

Return on average tangible equity

14.58%

13.67%

10.62%

13.77%

15.59%

12.97%

15.97%

Efficiency ratio:

Non-interest expense

$               46,981

$           46,589

$           53,441

$           41,972

$           39,263

$     147,029

$      119,661

Less: restructuring and merger-related expense

(185)

(1,115)

(9,733)

(1,309)

-

(11,033)

-

Non-interest expense excluding restructuring and merger-related expense

46,796

45,474

43,708

40,663

39,263

135,996

119,661

Net interest income on a fully taxable equivalent basis

63,051

62,975

56,857

50,793

50,449

182,893

149,754

Non-interest income

18,186

18,072

18,190

16,560

16,654

54,440

51,944

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

$               81,237

$           81,047

$           75,047

$           67,353

$           67,103

$     237,333

$      201,698

Efficiency Ratio

57.60%

56.11%

58.24%

60.37%

58.51%

57.30%

59.33%

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

Net income 

$               22,248

$           21,633

$           13,887

$           16,512

$           18,166

$       57,760

$        53,462

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

120

725

6,326

851

-

7,171

-

Net income, excluding after-tax merger-related expenses

$               22,368

$           22,358

$           20,213

$           17,363

$           18,166

$       64,931

$        53,462

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

Net income per diluted share

$                   0.58

$               0.56

$               0.40

$               0.56

$               0.62

$           1.55

$            1.82

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

$               0.58

$               0.59

$               0.59

$               0.62

$           1.75

$            1.82

Period End

Sept. 30,

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

2015

2015

2015

2014

2014

Tangible book value:

Total shareholders' equity

$          1,115,742

$      1,094,653

$      1,091,384

$         788,190

$         788,784

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

(488,893)

(488,949)

(488,911)

(316,914)

(317,217)

Tangible equity

626,849

605,704

602,473

471,276

471,567

Common shares outstanding

38,517,542

38,519,170

38,449,812

29,298,188

29,283,675

Tangible book value

$                 16.27

$             15.72

$             15.67

$             16.09

$             16.10

Tangible equity to tangible assets:

Total shareholders' equity

$          1,115,742

$      1,094,653

$      1,091,384

$         788,190

$         788,784

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

(488,893)

(488,949)

(488,911)

(316,914)

(317,217)

Tangible equity

626,849

605,704

602,473

471,276

471,567

Total assets

8,452,430

8,375,419

8,233,279

6,296,565

6,278,494

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

(488,893)

(488,949)

(488,911)

(316,914)

(317,217)

Tangible assets

$          7,963,537

$      7,886,470

$      7,744,368

$      5,979,651

$      5,961,277

Tangible equity to tangible assets

7.87%

7.68%

7.78%

7.88%

7.91%

(1) Tax effected at 35%.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/wesbanco-announces-third-quarter-2015-net-income-300163259.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