WesBanco Announces 2015 Net Income

WHEELING, W.Va., Jan. 26, 2016 /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 twelve months ended December 31, 2015.  Net income for 2015 was $80.8 million or $2.15 per diluted share compared to $70.0 million or $2.39 per diluted share for 2014.  Net income for the three months ended December 31, 2015 was $23.0 million, while diluted earnings per share were $0.60, compared to $16.5 million or $0.56 per diluted share for the fourth quarter of 2014.  For the year ended December 31, 2015, net income excluding after-tax merger-related expenses (non-GAAP measure), increased 24.2% to $88.0 million compared to $70.8 million for 2014, while diluted earnings per share, excluding after-tax merger-related expenses (non-GAAP measure), totaled $2.34, compared to $2.41 per share for 2014.

 




For the Three Months Ended December 31, 


For the Twelve Months Ended December 31,




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)


$      23,033


$       0.60


$      17,363


$       0.59


$      87,965


$       2.34


$      70,825


$       2.41

Less: After tax merger-related expenses


(31)


-


(851)


(0.03)


(7,203)


(0.19)


(851)


(0.03)

Net income (GAAP)


$      23,002


$       0.60


$      16,512


$       0.56


$      80,762


$       2.15


$      69,974


$       2.39

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

 

WesBanco's results for the three and twelve months ended December 31, 2015 included ESB Financial Corporation's ("ESB") results from February 10, 2015, the date of consummation of the merger.  ESB was a Pennsylvania thrift holding company with approximately $2.0 billion in assets and 23 offices in southwestern Pennsylvania. 

"Fiscal 2015 was another successful year for WesBanco.  We grew to $8.5 billion in assets with the completion of our largest acquisition to-date, and subsequently achieved top ten market share in the Pittsburgh metropolitan area.  We delivered positive operating leverage on record earnings of $81 million," said Mr. Clossin.  "During 2015, we realized total loan growth of 24%, including organic loan growth of 7%, while continuing to improve our already strong credit quality ratios.  Our growth during the quarter was supported by diligently managing our cost structure as reflected in further improvement in our efficiency ratio.  In addition, we generated returns on average assets and average tangible equity (non-GAAP measure) of 1.07% and 14.68%, respectively."

Mr. Clossin added, "Our strong regulatory and compliance framework, coupled with our diversification and balanced growth, helped us to once again be named to Forbes Magazine's 2016 list of America's Best Banks.  We are excited about our opportunities for the upcoming year, and look forward to executing on our growth strategies as we provide additional value to our customers and shareholders."

Financial Condition

Total assets at December 31, 2015 increased 34.5% or $2.2 billion compared to December 31, 2014, with approximately $2.0 billion from the acquisition of ESB and $0.2 billion from organic growth exclusive of ESB.  Portfolio loans increased $979.1 million, with $701.0 million from the acquisition and $278.1 million from loan growth exclusive of ESB.  Organic loan growth in 2015 was 6.8%, primarily achieved through $1.8 billion in loan originations compared to $1.4 billion last year. Organic loan growth occurred in all loan categories, with approximately 15.2% of the growth in commercial and industrial loans and 22.0% in home equity 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 $1.0 billion compared to December 31, 2014, due to the acquisition.  Non-interest bearing deposits, excluding $128.0 million from the acquisition, were up 11.5% over the last year. Excluding certificates of deposit and acquired deposits from ESB, deposits increased $166.8 million or 4.5% from December 31, 2014, with deposits from Marcellus and Utica shale gas customers contributing $140.9 million to the increase.  Certificates of deposit, excluding $645.1 million from ESB, decreased $392.4 million from December 31, 2014 due to lower rate offerings for single service maturing CDs and customer preferences for other deposit types as we remix our deposits to emphasize multiple relationship customers.

WesBanco continues to maintain strong regulatory capital ratios after the ESB acquisition and implementation of the new BASEL III capital standards.  At December 31, 2015, Tier I leverage was 9.38%, Tier I Risk-Based capital was 13.39%, and Total Risk-Based capital was 14.15%.  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 11.70% for the fourth quarter of 2015, significantly above the requirement of 4.5%. Total tangible equity to tangible assets (non-GAAP measure) was 7.95% at December 31, 2015, increasing from pre-acquisition 7.88% at December 31, 2014, and improved over each of the first three 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 increased 30.4% due to loan growth in 2015.  Net charge-offs for 2015 as a percentage of average portfolio loans of 0.23% were unchanged from 2014.

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 quarter of 2014. Total non-performing loans were 1.04% of total loans at December 31, 2015, decreasing from 1.25% of total loans at December 31, 2014. Criticized and classified loans were 1.57% of total loans, improving from 1.99% of total loans a year ago.  Past due loans at December 31, 2015 were 0.28% of total loans, improving slightly from 0.29% at December 31, 2014.

The allowance for loan losses represented 0.82% of total portfolio loans at December 31, 2015.  If the acquired ESB loans (which were recorded at fair value at the date of acquisition of $701.0 million) were excluded from the ratio, the allowance would approximate 0.96% of the adjusted loan total as compared to 1.09% at the end of 2014 before the acquisition.

Net Interest Income

Net interest income increased $43.8 million or 22.6% in 2015 compared to 2014 due to a 29.9% increase in average earning assets, primarily through the acquisition, and through a 6.7% increase in average loan balances, exclusive of ESB, partially offset by a 20 basis point decrease in the net interest margin.

The net interest margin decreased to 3.41% in 2015 compared to 3.61% in 2014. The decrease in the net interest margin is primarily due to a change in the mix of investments to total average earning assets from 28.1% in 2014 to 32.3% in 2015, a 41 basis point decline in the average rate earned on securities due to lower yields from a restructuring of the ESB portfolio and a decrease of 14 basis points for total loans 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 primarily as a result of a 29 basis point decrease in the average rate on CDs as higher-rate CDs matured, somewhat offset by higher FHLB borrowing costs. Overall, excluding CDs and acquired deposits from ESB, average deposits increased 5.5% in 2015 compared to 2014 with a decrease in total rate of 10 basis points on interest bearing deposits.  For the fourth quarter, net interest income increased by $11.6 million or 23.7% compared to the fourth quarter of 2014, as average earning assets increased by 34.6% including a 5.9% increase in average loans, exclusive of ESB, and the net interest margin decreased by 28 basis points.

Non-Interest Income

For 2015, non-interest income increased $6.0 million or 8.7% compared to 2014. Trust fees increased $0.8 million or 3.9% from customer and revenue development initiatives.  Service charges on deposits increased $0.6 million or 3.8% from the addition of ESB and an overall evaluation of the fee schedule.  Electronic banking fees increased $1.7 million or 13.0% from increases in transaction volume.  Net security brokerage revenue increased by $0.8 million or 11.1% through the addition of support and sales staff in several regions. Net gains on sales of mortgage loans increased $0.5 million or 29.1% from increases in originations and a larger percentage of originations being sold in the secondary market. Net losses on other assets improved by $1.4 million due to a $1.4 million charge in the third quarter of 2014 relating to the prepayment of certain repurchase agreements.  For the fourth quarter of 2015, non-interest income increased by $3.5 million or 20.9%, reflecting similar trends as in the year-to-date period, while bank-owned life insurance increased by $0.6 million or 54.1% due to a death benefit, and net securities gains increased by $0.7 million.

Non-Interest Expense

The following paragraph on non-interest expense excludes annual after-tax merger-related expenses of $7.2 million in 2015 and $0.9 million in 2014.  In 2015, non-interest expense grew 14.0%, compared to 2014, primarily due to the ESB acquisition.  With net revenue growth of 19.0%, the efficiency ratio improved in 2015 to 57.1% from 59.6% in 2014. Overall, non-interest expense increased $22.5 million or 14.0% in 2015, principally from the acquisition which increased assets by $2.0 billion and added 23 offices to our branch network.  Salaries and wages increased $9.9 million or 14.7%, due to a 13.0% increase in average full-time equivalent employees from the merger and routine annual adjustments to compensation, partially offset by increased deferrals of compensation costs on new loan originations. Employee benefits expense increased $5.4 million or 25.0%, primarily from increased pension, health insurance, social security contributions and other benefit plan costs.  Net occupancy increased $1.5 million principally due to increased building-related costs including utilities, lease expense, and depreciation. Equipment costs increased $1.7 million related to continuous improvements in computer system infrastructure, and origination and customer support systems.  Amortization of intangible assets increased $1.2 million from additional ESB intangible assets, related to core deposits and non-compete agreements. In the fourth quarter, non-interest expense increased by $6.2 million or 15.2% compared to the fourth quarter of 2014, reflecting factors similar to the 12 month period.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the fourth quarter of 2015 at 10 a.m. ET on Wednesday, January 27, 2016.  Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.wesbanco.com.  Participants can also listen to the conference call by dialing 888-347-6607, or 412-902-4290 for international callers, and asking to be joined into the WesBanco call.  Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

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, June 30 and September 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 Year Ended

STATEMENT OF INCOME

December 31,


December 31,

Interest and dividend income

2015


2014


% Change


2015


2014


% Change


Loans, including fees

$       52,080


$      43,491


19.7


$    203,993


$     172,182


18.5


Interest and dividends on securities:














Taxable 

10,522


7,181


46.5


39,314


29,233


34.5



Tax-exempt

4,644


3,356


38.4


16,764


13,589


23.4




Total interest and dividends on securities

15,166


10,537


43.9


56,078


42,822


31.0


Other interest income 

414


157


163.7


1,641


987


66.3

          Total interest and dividend income

67,660


54,185


24.9


261,712


215,991


21.2

Interest expense













Interest bearing demand deposits

518


400


29.5


1,943


1,568


23.9


Money market deposits

484


483


0.2


1,914


1,877


2.0


Savings deposits

165


134


23.1


640


532


20.3


Certificates of deposit

2,630


2,980


(11.7)


11,033


13,286


(17.0)




Total interest expense on deposits

3,797


3,997


(5.0)


15,530


17,263


(10.0)


Federal Home Loan Bank borrowings

2,353


318


639.9


5,510


968


469.2


Other short-term borrowings

116


78


48.7


370


1,333


(72.2)


Junior subordinated debt owed to unconsolidated subsidiary trusts

774


806


(4.0)


3,315


3,199


3.6




Total interest expense

7,040


5,199


35.4


24,725


22,763


8.6

Net interest income 

60,620


48,986


23.7


236,987


193,228


22.6


Provision for credit losses

2,585


1,880


37.5


8,353


6,405


30.4

Net interest income after provision for credit losses

58,035


47,106


23.2


228,634


186,823


22.4

Non-interest income













Trust fees

5,244


5,115


2.5


21,900


21,069


3.9


Service charges on deposits

4,401


4,028


9.3


16,743


16,135


3.8


Electronic banking fees

3,691


3,159


16.8


14,361


12,708


13.0


Net securities brokerage revenue

1,795


1,389


29.2


7,692


6,922


11.1


Bank-owned life insurance

1,598


1,037


54.1


4,863


4,614


5.4


Net gains on sales of mortgage loans

612


426


43.7


2,071


1,604


29.1


Net securities gains

880


147


498.6


948


903


5.0


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

189


212


(10.8)


356


(1,006)


135.4


Other income

1,616


1,047


54.3


5,532


5,555


(0.4)




Total non-interest income

20,026


16,560


20.9


74,466


68,504


8.7

Non-interest expense













Salaries and wages

19,872


16,707


18.9


77,340


67,408


14.7


Employee benefits

6,745


5,229


29.0


26,896


21,518


25.0


Net occupancy

3,336


2,857


16.8


13,635


12,122


12.5


Equipment 

3,506


3,008


16.6


13,194


11,542


14.3


Marketing

1,425


1,250


14.0


5,646


5,242


7.7


FDIC insurance 

1,093


833


31.2


4,107


3,376


21.7


Amortization of intangible assets

811


466


74.0


3,136


1,920


63.3


Restructuring and merger-related expense

48


1,309


(96.3)


11,082


1,309


746.6


Other operating expenses  

10,058


10,313


(2.5)


38,887


37,196


4.5




Total non-interest expense

46,894


41,972


11.7


193,923


161,633


20.0

Income before provision for income taxes

31,167


21,694


43.7


109,177


93,694


16.5


Provision for income taxes 

8,165


5,182


57.6


28,415


23,720


19.8

Net Income

$       23,002


$      16,512


39.3


$       80,762


$       69,974


15.4
















Taxable equivalent net interest income

$      63,121


$   50,793


24.3


$    246,014


$  200,545


22.7
















Per common share data












Net income per common share - basic

$           0.60


$          0.56


7.1


$           2.15


$           2.39


(10.0)

Net income per common share - diluted

0.60


0.56


7.1


2.15


2.39


(10.0)

Dividends declared

0.23


0.22


4.5


0.92


0.88


4.5

Book value (period end)







29.18


26.90


8.5

Tangible book value (period end) (1)







16.51


16.09


2.6

Average common shares outstanding - basic

38,507,772


29,291,440


31.5


37,488,331


29,249,499


28.2

Average common shares outstanding - diluted

38,538,771


29,383,506


31.2


37,547,127


29,333,876


28.0

Period end common shares outstanding

38,459,635


29,298,188


31.3


38,459,635


29,298,188


31.3
















(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 Year Ended






December 31,






2015


2014


% Change






















Return on average assets


0.99

%

1.12

%

(11.61)

%







Return on average equity


7.62


8.97


(15.05)








Return on average tangible equity (1)


13.41


15.39


(12.87)








Yield on earning assets (2) 


3.75


4.02


(6.72)








Cost of interest bearing liabilities


0.43


0.52


(17.31)








Net interest spread (2)


3.32


3.50


(5.14)








Net interest margin (2)


3.41


3.61


(5.54)








Efficiency (1) (2)


57.05


59.59


(4.26)








Average loans to average deposits


78.53


76.89


2.13








Annualized net loan charge-offs/average loans


0.23


0.23


-








Effective income tax rate 


26.03


25.32


2.80


































































For the Quarter Ended






Dec. 31,


Sept. 30,


June 30,


Mar. 31,


Dec. 31,






2015


2015


2015


2015


2014


















Return on average assets


1.07

%

1.05

%

1.05

%

0.75

%

1.04

%



Return on average equity


8.11


7.96


7.89


5.89


8.17




Return on average tangible equity (1)


14.68


14.58


13.67


10.62


13.77




Yield on earning assets (2) 


3.69


3.70


3.76


3.93


3.96




Cost of interest bearing liabilities


0.47


0.42


0.41


0.43


0.47




Net interest spread (2)


3.22


3.28


3.35


3.50


3.49




Net interest margin (2)


3.32


3.36


3.44


3.59


3.60




Efficiency (1) (2) 


56.34


57.60


56.11


58.24


60.37




Average loans to average deposits


80.66


78.75


76.52


77.98


79.07




Annualized net loan charge-offs/average loans


0.20


0.30


0.25


0.16


0.23




Effective income tax rate 


26.20


25.88


26.90


24.59


23.89




Trust assets, market value at period end


$     3,625,411


$        3,650,043


$        3,843,792


$        3,852,165


$        3,840,540


















(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


December 31,



Sept. 30,

September 30, 2015

Assets


2015


2014


% Change

2015

to December 31, 2015

Cash and due from banks


$          75,707


$          85,597


(11.6)

$                90,831

(16.7)

Due from banks - interest bearing


10,978


8,405


30.6

2,144

412.0

Securities:










Available-for-sale, at fair value


1,409,520


917,424


53.6

1,559,718

(9.6)


Held-to-maturity (fair values of $1,038,207; $619,617 and $983,997, respectively)


1,012,930


593,670


70.6

957,352

5.8



Total securities


2,422,450


1,511,094


60.3

2,517,070

(3.8)

Loans held for sale


7,899


5,865


34.7

10,765

(26.6)

Portfolio loans:










Commercial real estate


2,256,381


1,945,460


16.0

2,183,338

3.3


Commercial and industrial


737,878


638,410


15.6

725,730

1.7


Residential real estate 


1,247,800


928,770


34.3

1,243,630

0.3


Home equity


416,889


330,031


26.3

403,387

3.3


Consumer 


406,894


244,095


66.7

394,557

3.1

Total portfolio loans, net of unearned income


5,065,842


4,086,766


24.0

4,950,642

2.3

Allowance for loan losses


(41,710)


(44,654)


6.6

(41,624)

(0.2)



Net portfolio loans


5,024,132


4,042,112


24.3

4,909,018

2.3

Premises and equipment, net


112,203


93,135


20.5

111,699

0.5

Accrued interest receivable


25,759


18,481


39.4

27,000

(4.6)

Goodwill and other intangible assets, net


490,888


319,506


53.6

492,725

(0.4)

Bank-owned life insurance


150,980


123,298


22.5

155,894

(3.2)

Other assets


149,302


89,072


67.6

135,284

10.4

Total Assets


$    8,470,298


$   6,296,565


34.5

$         8,452,430

0.2












Liabilities









Deposits:










Non-interest bearing demand


$      1,311,455


$      1,061,075


23.6

$           1,280,329

2.4


Interest bearing demand


1,152,071


885,037


30.2

1,206,837

(4.5)


Money market


967,561


954,957


1.3

1,011,420

(4.3)


Savings deposits


1,077,374


842,818


27.8

1,064,426

1.2


Certificates of deposit


1,557,838


1,305,096


19.4

1,630,890

(4.5)



Total deposits


6,066,299


5,048,983


20.1

6,193,902

(2.1)

Federal Home Loan Bank borrowings


1,041,750


223,126


366.9

893,117

16.6

Other short-term borrowings


81,356


80,690


0.8

84,587

(3.8)

Junior subordinated debt owed to unconsolidated subsidiary trusts


106,196


106,176


0.0

106,196

-



Total borrowings


1,229,302


409,992


199.8

1,083,900

13.4

Accrued interest payable


1,715


1,620


5.9

2,832

(39.4)

Other liabilities


50,850


47,780


6.4

56,054

(9.3)

Total Liabilities


7,348,166


5,508,375


33.4

7,336,688

0.2












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 38,546,042 shares










issued, respectively; 38,459,635; 29,298,188 and 38,517,542 shares


80,304


61,182


31.3

80,304

-


outstanding, respectively









Capital surplus


516,294


244,661


111.0

515,783

0.1

Retained earnings


549,921


504,578


9.0

535,777

2.6

Treasury stock (86,407; 69,323 and 28,500 shares - at cost, respectively)


(2,640)


(2,151)


(22.7)

(890)

(196.6)

Accumulated other comprehensive loss


(20,954)


(18,825)


(11.3)

(14,446)

(45.1)

Deferred benefits for directors


(793)


(1,255)


36.8

(786)

(0.9)

Total Shareholders' Equity


1,122,132


788,190


42.4

1,115,742

0.6

Total Liabilities and Shareholders' Equity


$    8,470,298


$   6,296,565


34.5

$         8,452,430

0.2

 

 

 

WESBANCO, INC.


Consolidated Selected Financial Highlights


Page 7


(unaudited, dollars in thousands)




Average balance sheet and

















net interest margin analysis


For the Three Months Ended December 31,



For the Year Ended December 31,




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


$            11,647

0.21

%


$              8,042

0.30

%


$            15,467

0.17

%


$            25,713

0.23

%

Loans, net of unearned income (1)


4,999,259

4.13



4,057,138

4.25



4,840,637

4.21



3,953,823

4.35


Securities: (2)

















    Taxable


1,861,808

2.26



1,141,069

2.52



1,757,288

2.24



1,158,738

2.52


    Tax-exempt (3)


645,737

4.43



400,470

5.16



568,671

4.54



403,088

5.19


        Total securities


2,507,545

2.82



1,541,539

3.20



2,325,959

2.80



1,561,826

3.21


Other earning assets (4)


39,902

4.09



9,135

6.61



28,721

5.61



11,726

7.91


         Total earning assets (3)


7,558,353

3.69

%


5,615,854

3.96

%


7,210,784

3.75

%


5,553,088

4.02

%

Other assets


934,223




680,428




913,197




700,165



Total Assets


$     8,492,576




$     6,296,282




$     8,123,981




$     6,253,253




















Liabilities and Shareholders' Equity

















Interest bearing demand deposits


$        1,192,502

0.17

%


$          912,352

0.17

%


$        1,143,965

0.17

%


$          899,887

0.17

%

Money market accounts 


997,850

0.19



979,343

0.20



1,003,980

0.19



972,496

0.19


Savings deposits


1,068,401

0.06



829,215

0.06



1,044,079

0.06



822,221

0.06


Certificates of deposit


1,624,024

0.64



1,335,421

0.89



1,704,871

0.65



1,418,459

0.94


    Total interest bearing deposits


4,882,777

0.31



4,056,331

0.39



4,896,895

0.32



4,113,063

0.42


Federal Home Loan Bank borrowings


881,471

1.06



124,892

1.01



591,506

0.93



81,159

1.19


Other borrowings


119,821

0.38



90,152

0.35



109,165

0.34



101,291

1.32


Junior subordinated debt


106,196

2.89



106,171

3.01



115,088

2.88



106,156

3.01


      Total interest bearing liabilities 


5,990,265

0.47

%


4,377,546

0.47

%


5,712,654

0.43

%


4,401,669

0.52

%

Non-interest bearing demand deposits


1,315,363




1,074,797




1,267,158




1,029,370



Other liabilities


62,189




42,360




84,679




41,791



Shareholders' equity


1,124,759




801,579




1,059,490




780,423



Total Liabilities and Shareholders' Equity


$     8,492,576




$     6,296,282




$     8,123,981




$     6,253,253



Taxable equivalent net interest spread



3.22

%



3.49

%



3.32

%



3.50

%

Taxable equivalent net interest margin 



3.32

%



3.60

%



3.41

%



3.61

%


















(1) Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale.  Loan fees included in interest income on loans are $0.8 million and $1.0 million for the three months ended December 31, 2015 and 2014, respectively, and $1.5 million and $3.5 million for the year ended December 31, 2015 and 2014, respectively.  Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $0.9 million and $0.3 million for the three months ended December 31, 2015 and 2014, respectively, and $3.9 million and $1.4 million for the year ended December 31, 2015 and 2014, respectively, while accretion on  interest bearing liabilities acquired from the prior acquisitions was $0.6 million and $0.1 million for the three months ended December 31, 2015 and 2014, respectively, and $3.4 million and $0.7 million for the year ended December 31, 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 year ended December 31, 2015 and $0.5 million of interest on a federal income tax refund for the year ended December 31, 2014.


 

 

 

WESBANCO, INC.

Consolidated Selected Financial Highlights



 Page 8 

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








Quarter Ended

Statement of Income

Dec. 31,


Sept. 30,


June 30,


Mar. 31, 


Dec. 31,

Interest income

2015


2015


2015


2015


2014


Loans, including fees

$         52,080


$        51,876


$          52,316


$          47,713


$         43,491


Interest and dividends on securities:












Taxable 

10,522


10,251


10,043


8,498


7,181



Tax-exempt

4,644


4,535


4,052


3,533


3,356




Total interest and dividends on securities

15,166


14,786


14,095


12,031


10,537


Other interest income 

414


273


318


635


157

          Total interest and dividend income

67,660


66,935


66,729


60,379


54,185

Interest expense











Interest bearing demand deposits

518


517


485


422


400


Money market deposits

484


485


490


456


483


Savings deposits

165


165


163


148


134


Certificates of deposit

2,630


2,662


2,869


2,872


2,980




Total interest expense on deposits

3,797


3,829


4,007


3,898


3,997


Federal Home Loan Bank borrowings

2,353


1,650


949


557


318


Other short-term borrowings

116


89


92


75


78


Junior subordinated debt owed to unconsolidated subsidiary trusts

774


758


888


894


806




Total interest expense

7,040


6,326


5,936


5,424


5,199

Net interest income 

60,620


60,609


60,793


54,955


48,986


Provision for credit losses

2,585


1,798


2,681


1,289


1,880

Net interest income after provision for credit losses

58,035


58,811


58,112


53,666


47,106

Non-interest income











Trust fees

5,244


5,127


5,476


6,053


5,115


Service charges on deposits

4,401


4,425


4,249


3,652


4,028


Electronic banking fees

3,691


3,849


3,496


3,325


3,159


Net securities brokerage revenue

1,795


1,996


1,842


2,059


1,389


Bank-owned life insurance

1,598


1,021


989


1,251


1,037


Net gains on sales of mortgage loans

612


779


407


272


426


Net securities gains

880


47


-


22


147


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

189


(18)


152


122


212


Other income

1,616


960


1,461


1,434


1,047




Total non-interest income

20,026


18,186


18,072


18,190


16,560

Non-interest expense











Salaries and wages

19,872


19,832


19,300


18,357


16,707


Employee benefits

6,745


6,028


6,807


7,316


5,229


Net occupancy

3,336


3,533


3,243


3,490


2,857


Equipment 

3,506


3,731


3,017


2,973


3,008


Marketing

1,425


1,514


1,715


965


1,250


FDIC insurance 

1,093


1,064


1,040


910


833


Amortization of intangible assets

811


815


944


566


466


Restructuring and merger-related expense

48


185


1,115


9,733


1,309


Other operating expenses  

10,058


10,279


9,408


9,131


10,313




Total non-interest expense

46,894


46,981


46,589


53,441


41,972

Income before provision for income taxes

31,167


30,016


29,595


18,415


21,694


Provision for income taxes 

8,165


7,768


7,962


4,528


5,182

Net Income

$           23,002


$         22,248


$          21,633


$          13,887


$         16,512














Taxable equivalent net interest income

$          63,121


$         63,051


$         62,975


$         56,857


$        50,793














Per common share data










Net income per common share - basic

$               0.60


$           0.58


$              0.56


$              0.40


$             0.56

Net income per common share - diluted

$               0.60


$           0.58


$              0.56


$              0.40


$             0.56

Dividends declared

$               0.23


$           0.23


$              0.23


$              0.23


$             0.22

Book value (period end)

$             29.18


$         28.97


$            28.42


$            28.38


$           26.90

Tangible book value (period end) (1)

$             16.51


$         16.27


$            15.72


$            15.67


$           16.09

Average common shares outstanding - basic

38,507,772


38,523,593


38,472,229


34,393,137


29,291,440

Average common shares outstanding - diluted

38,538,771


38,556,995


38,531,700


34,478,335


29,383,506

Period end common shares outstanding

38,459,635


38,517,542


38,519,170


38,449,812


29,298,188

Full time equivalent employees

1,633


1,637


1,667


1,713


1,448



























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

 

 

 

WESBANCO, INC.


Consolidated Selected Financial Highlights



 Page 9 


(unaudited, dollars in thousands)








Quarter Ended





Dec. 31, 


Sept. 30,


June 30,


Mar. 31,


Dec. 31, 


Asset quality data

2015


2015


2015


2015


2014


Non-performing assets:












Troubled debt restructurings - accruing

$ 11,548


$ 12,030


$ 12,958


$ 17,330


$ 12,066



Non-accrual loans:













Troubled debt restructurings

12,354


12,661


13,140


9,224


5,420




Other non-accrual loans

28,764


28,633


35,064


32,150


33,398




    Total non-accrual loans

41,118


41,294


48,204


41,374


38,818




    Total non-performing loans 

52,666


53,324


61,162


58,704


50,884



Other real estate and repossessed assets

5,825


6,062


6,168


6,226


5,082




Total non-performing assets

$ 58,491


$ 59,386


$ 67,330


$ 64,930


$ 55,966















Past due loans (1):












Loans past due 30-89 days

$ 11,005


$ 12,422


$ 10,320


$ 12,003


$   9,347



Loans past due 90 days or more

3,126


6,079


2,471


1,031


2,288




Total past due loans

$ 14,131


$ 18,501


$ 12,791


$ 13,034


$ 11,635















Criticized and classified loans (2):












Criticized loans

$ 26,298


$ 32,253


$ 28,280


$ 40,659


$ 34,288



Classified loans

53,408


49,204


54,645


52,295


46,851




Total criticized and classified loans

$ 79,706


$ 81,457


$ 82,925


$ 92,954


$ 81,139















Loans past due 30-89 days / total portfolio loans

0.22

%

0.25

%

0.21

%

0.25

%

0.23

%

Loans past due 90 days or more / total portfolio loans

0.06


0.12


0.05


0.02


0.06


Non-performing loans / total portfolio loans

1.04


1.08


1.24


1.20


1.25


Non-performing assets/total portfolio loans, other












real estate and repossessed assets

1.15


1.20


1.36


1.33


1.37


Non-performing assets / total assets

0.69


0.70


0.80


0.79


0.89


Criticized and classified loans / total portfolio loans

1.57


1.65


1.68


1.91


1.99















Allowance for loan losses











Allowance for loan losses

$ 41,710


$ 41,624


$ 43,419


$ 44,173


$ 44,654


Provision for credit losses

2,585


1,798


2,681


1,289


1,880


Net loan and deposit account overdraft charge-offs

2,516


3,768


3,108


1,747


2,332















Annualized net loan charge-offs /average loans

0.20

%

0.30

%

0.25

%

0.16

%

0.23

%

Allowance for loan losses / total portfolio loans

0.82

%

0.84

%

0.88

%

0.91

%

1.09

%

Allowance for loan losses / non-performing loans

0.79

x

0.78

x

0.71

x

0.75

x

0.88

x

Allowance for loan losses / non-performing loans and












loans past due 

0.62

x

0.58

x

0.59

x

0.62

x

0.71

x






























Quarter Ended





Dec. 31, 


Sept. 30,


June 30,


Mar. 31,


Dec. 31, 





2015


2015


2015


2015


2014


Capital ratios











Tier I leverage capital

9.38

%

9.39

%

9.29

%

10.62

%

9.88

%

Tier I risk-based capital

13.39


13.69


13.47


14.09


13.76


Total risk-based capital

14.15


14.48


14.30


14.92


14.81


Common equity tier 1 capital ratio (CET 1)

11.70


11.93


11.71


11.49




Average shareholders' equity to average assets

13.24


13.20


13.29


12.71


12.73


Tangible equity to tangible assets (3)

7.95


7.87


7.68


7.78


7.88




























(1) Excludes non-performing loans.

(2) Criticized and classified loans may include loans that are also reported as non-performing or past due.

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

 

 

 
















NON-GAAP FINANCIAL MEASURES





Page 10

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco's operating performance and trends, and facilitate comparisons with the performance of WesBanco's peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco's financial statements.




Three Months Ended


Year to Date 

(unaudited, dollars in thousands,

Dec. 31,


Sept. 30,


June 30,


Mar. 31,


Dec. 31,


Dec. 31,

except shares and per share amounts)

2015


2015


2015


2015


2014


2015

2014

Return on average tangible equity:














Net income (annualized)

$      91,258


$      88,267


$      86,770


$      56,319


$      65,510


$    80,762

$   69,974


Plus: amortization of intangibles (annualized) (1)

2,091


2,102


2,462


1,491


1,202


2,038

1,248


Net income before amortization of intangibles (annualized)

93,349


90,369


89,232


57,810


66,712


82,800

71,222

















Average total shareholders' equity

1,124,759


1,108,616


1,100,302


956,836


801,579


1,059,490

780,423


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

(488,677)


(488,726)


(447,709)


(412,454)


(317,061)


(442,215)

(317,523)


Average tangible equity

$    636,082


$    619,890


$    652,593


$    544,382


$    484,518


$  617,275

$ 462,900
















Return on average tangible equity

14.68%


14.58%


13.67%


10.62%


13.77%


13.41%

15.39%
















Efficiency ratio:















Non-interest expense

$      46,894


$      46,981


$      46,589


$      53,441


$      41,972


$  193,923

$ 161,633


Less: restructuring and merger-related expense

(48)


(185)


(1,115)


(9,733)


(1,309)


(11,082)

(1,309)


Non-interest expense excluding restructuring and merger-related expense

46,846


46,796


45,474


43,708


40,663


182,841

160,324

















Net interest income on a fully taxable equivalent basis

63,121


63,051


62,975


56,857


50,793


246,014

200,545


Non-interest income

20,026


18,186


18,072


18,190


16,560


74,466

68,504


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

$      83,147


$      81,237


$      81,047


$      75,047


$      67,353


$  320,480

$ 269,049


Efficiency Ratio

56.34%


57.60%


56.11%


58.24%


60.37%


57.05%

59.59%
















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














Net income 


$      23,002


$      22,248


$      21,633


$      13,887


$      16,512


$    80,762

$   69,974


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

31


120


725


6,326


851


7,203

851

Net income, excluding after-tax merger-related expenses

$      23,033


$      22,368


$      22,358


$      20,213


$      17,363


$    87,965

$   70,825
















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














Net income per diluted share

$          0.60


$          0.58


$          0.56


$          0.40


$          0.56


$        2.15

$       2.39


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

-


-


0.02


0.19


0.03


0.19

0.03

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

$          0.60


$          0.58


$          0.58


$          0.59


$          0.59


$        2.34

$       2.41


































Period End







Dec. 31,


Sept. 30,


June 30,


Mar. 31,


Dec. 31,







2015


2015


2015


2015


2014




Tangible book value:














Total shareholders' equity

$ 1,122,132


$ 1,115,742


$ 1,094,653


$ 1,091,384


$    788,190





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

(487,270)


(488,893)


(488,949)


(488,911)


(316,914)





Tangible equity

634,862


626,849


605,704


602,473


471,276




















Common shares outstanding

38,459,635


38,517,542


38,519,170


38,449,812


29,298,188



















Tangible book value


$        16.51


$        16.27


$        15.72


$        15.67


$        16.09



















Tangible equity to tangible assets:














Total shareholders' equity

$ 1,122,132


$ 1,115,742


$ 1,094,653


$ 1,091,384


$    788,190





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

(487,270)


(488,893)


(488,949)


(488,911)


(316,914)





Tangible equity

634,862


626,849


605,704


602,473


471,276




















Total assets


8,470,298


8,452,430


8,375,419


8,233,279


6,296,565





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

(487,270)


(488,893)


(488,949)


(488,911)


(316,914)





Tangible assets

$ 7,983,028


$ 7,963,537


$ 7,886,470


$ 7,744,368


$ 5,979,651



















Tangible equity to tangible assets

7.95%


7.87%


7.68%


7.78%


7.88%



















(1) Tax effected at 35%.

 

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/wesbanco-announces-2015-net-income-300210127.html

SOURCE WesBanco, Inc.

Related Stocks:
Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.