WesBanco Announces First Quarter 2017 Net Income

WHEELING, W.Va., April 18, 2017 /PRNewswire/ -- Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ: WSBC), a multi-state bank holding company based in Wheeling, WV, today announced net income and related earnings per share for the three months ended March 31, 2017.  Net income for the three months ended March 31, 2017 was $25.9 million or $0.59 per diluted share compared to $22.9 million or $0.60 per diluted share for the first quarter of 2016.  Excluding after-tax merger-related expenses (non-GAAP measure), net income increased 14.6% to $26.2 million compared to $22.9 million for the first quarter of 2016, while diluted earnings per share totaled $0.60, compared to $0.60 per share for the first quarter of last year.




For the Three Months Ended March 31, 




2017


2016

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


Net Income


Diluted
Earnings
Per Share


Net Income


Diluted
Earnings
Per Share

Net income (Non-GAAP)(1)


$      26,205


$       0.60


$      22,874


$       0.60

Less: After tax merger-related expenses


(319)


(0.01)


-


-

Net income (GAAP)



$      25,886


$       0.59


$      22,874


$       0.60

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

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

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

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

Financial Condition

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

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

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

Credit Quality

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

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

Net Interest Income

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

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

Non-Interest Income

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

Non-Interest Expense

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

Provision for Income Taxes

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

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the first quarter of 2017 at 3:00 p.m. ET on Wednesday, April 19, 2017.  Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.wesbanco.com. Participants can also listen to the conference call by dialing 888-347-6607, 855-669-9657 for Canadian callers, or 412-902-4290 for international callers, and asking to be joined into the WesBanco call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

A replay of the conference call will be available by dialing 877-344-7529, 855-669-9658 for Canadian callers, or 412-317-0088 for international callers, and providing the access code of 10099580. The replay will begin at approximately 5:00 p.m. ET on April 19, and end at 12 a.m. ET on May 3. An archive of the webcast will be available for one year on the Investor Relations section of the Company's website (www.wesbanco.com).

Founded in 1870, WesBanco, Inc. (www.wesbanco.com) is a multi-state, bank holding company with total assets of approximately $9.8 billion (as of March 31, 2017). WesBanco is a diversified and well-balanced financial services institution, with a community bank at its core, built upon a strong legacy of credit and risk management. WesBanco has meaningful market share across its key geographies  maintained by its commitment to dedicated customer service and solid fee-based businesses. It also provides wealth management services through a century-old trust and wealth management business, with more than $3 billion of assets under management, and serves as registered investment advisor to a proprietary mutual fund family, the WesMark Funds.  WesBanco's banking subsidiary, WesBanco Bank, Inc., operates 173 financial centers in the states of Indiana, Kentucky, Ohio, Pennsylvania, and West Virginia. In addition, WesBanco operates an insurance agency, WesBanco Insurance Services, Inc., and a full service broker/dealer, WesBanco Securities, Inc.

Forward-looking Statements:

Forward-looking statements in this report relating to WesBanco's plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The information contained in this report should be read in conjunction with WesBanco's Form 10-K for the year ended December 31, 2016 and documents subsequently filed by WesBanco with the Securities and Exchange Commission ("SEC"), which are available at the SEC's website, www.sec.gov or at WesBanco's website, www.wesbanco.com.  Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in WesBanco's most recent Annual Report on Form 10-K filed with the SEC under "Risk Factors" in Part I, Item 1A. Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, the effects of changing regional and national economic conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to WesBanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; internet hacking; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting WesBanco's operational and financial performance.  WesBanco does not assume any duty to update forward-looking statements.

WESBANCO, INC.







Consolidated Selected Financial Highlights






Page 5

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






















For the Three Months Ended

STATEMENT OF INCOME


March 31,

Interest and dividend income


2017


2016


% Change


Loans, including fees


$

64,898


$           52,338


24.0


Interest and dividends on securities:









Taxable 



9,596


10,217


(6.1)



Tax-exempt



4,891


4,521


8.2




Total interest and dividends on securities



14,487


14,738


(1.7)


Other interest income 



539


525


2.7

                    Total interest and dividend income



79,924


67,601


18.2

Interest expense








Interest bearing demand deposits



1,093


507


115.6


Money market deposits



574


456


25.9


Savings deposits



181


165


9.7


Certificates of deposit



2,411


2,659


(9.3)




Total interest expense on deposits



4,259


3,787


12.5


Federal Home Loan Bank borrowings



2,836


3,068


(7.6)


Other short-term borrowings



297


82


262.2


Subordinated debt and junior subordinated debt 



1,813


822


120.6




Total interest expense



9,205


7,759


18.6

Net interest income 



70,719


59,842


18.2


Provision for credit losses



2,711


2,324


16.7

Net interest income after provision for credit losses



68,008


57,518


18.2

Non-interest income








Trust fees



6,143


5,711


7.6


Service charges on deposits



4,853


3,952


22.8


Electronic banking fees



4,528


3,604


25.6


Net securities brokerage revenue



1,762


1,896


(7.1)


Bank-owned life insurance



1,140


973


17.2


Net gains on sales of mortgage loans



1,440


548


162.8


Net securities gains



12


1,111


(98.9)


Net loss on other real estate owned and other assets



(76)


(18)


(322.2)


Other income



3,082


1,616


90.7




Total non-interest income



22,884


19,393


18.0

Non-interest expense








Salaries and wages



23,002


19,180


19.9


Employee benefits



8,210


7,077


16.0


Net occupancy



4,327


3,591


20.5


Equipment 



4,042


3,428


17.9


Marketing



824


973


(15.3)


FDIC insurance 



827


1,166


(29.1)


Amortization of intangible assets



1,273


730


74.4


Restructuring and merger-related expense



491


-


100.0


Other operating expenses  



11,388


9,198


23.8




Total non-interest expense



54,384


45,343


19.9

Income before provision for income taxes



36,508


31,568


15.6


Provision for income taxes 



10,622


8,694


22.2

Net Income


$

25,886


$           22,874


13.2












Taxable equivalent net interest income


$

73,353


$          62,276


17.8











Per common share data








Net income per common share - basic


$

0.59


$               0.60


(1.7)

Net income per common share - diluted



0.59


0.60


(1.7)

Dividends declared



0.26


0.24


8.3

Book value (period end)



30.92


29.87


3.5

Tangible book value (period end) (1)



17.61


17.17


2.6

Average common shares outstanding - basic



43,947,563


38,386,983


14.5

Average common shares outstanding - diluted



44,020,765


38,402,316


14.6

Period end common shares outstanding



43,953,051


38,362,534


14.6











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



 

WESBANCO, INC.

Consolidated Selected Financial Highlights                                                                                                                                                                                                           Page 6

(unaudited, dollars in thousands)



















Selected ratios






















For the Three Months Ended









March 31,










2017


2016


% Change


























Return on average assets





1.07

%

1.08

%

(0.93)

%







Return on average equity





7.73


8.07


(4.21)








Return on average tangible equity (1)




14.03


14.40


(2.57)








Yield on earning assets (2) 





3.85


3.70


4.05








Cost of interest bearing liabilities




0.57


0.52


9.62








Net interest spread (2)





3.28


3.18


3.14








Net interest margin (2)





3.42


3.29


3.95








Efficiency (1) (2)






56.00


55.52


0.86








Average loans to average deposits




89.21


83.22


7.20








Annualized net loan charge-offs/average loans




0.15


0.12


25.00








Effective income tax rate 





29.09


27.54


5.63






















































































For the Quarter Ended










Mar. 31,


Dec. 31,


Sept. 30,


June 30,


Mar. 31,










2017


2016


2016


2016


2016






















Return on average assets





1.07

%

0.98

%

0.79

%

1.05

%

1.08

%



Return on average equity





7.73


7.12


5.71


7.69


8.07




Return on average tangible equity (1)




14.03


13.01


10.02


13.55


14.40




Yield on earning assets (2) 





3.85


3.84


3.73


3.71


3.70




Cost of interest bearing liabilities




0.57


0.55


0.53


0.53


0.52




Net interest spread (2)





3.28


3.29


3.20


3.18


3.18




Net interest margin (2)





3.42


3.42


3.32


3.30


3.29




Efficiency (1) (2) 






56.00


58.13


55.81


57.04


55.52




Average loans to average deposits




89.21


87.63


87.26


84.99


83.22




Annualized net loan charge-offs/average loans




0.15


0.08


0.20


0.08


0.12




Effective income tax rate 





29.09


25.90


24.94


26.78


27.54




Trust assets, market value at period end




$     3,836,107


$        3,723,142


$        3,694,405


$        3,660,736


$        3,623,532






















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

(2) The yield on earning assets, net interest margin, net interest spread and efficiency ratios are presented on a fully taxable-equivalent (FTE) and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt loans and investments. WesBanco believes this measure to be the preferred industry measurement of net interest income and provides a relevant comparison between taxable and non-taxable amounts.

 

WESBANCO, INC.









Consolidated Selected Financial Highlights








Page 7

(unaudited, dollars in thousands, except shares)








% Change

Balance sheets


March 31,



December 31,

December 31, 2016

Assets



2017


2016


% Change

2016

to March 31, 2017

Cash and due from banks


$           101,559


$        148,128


(31.4)

$              106,257

(4.4)

Due from banks - interest bearing


13,525


19,845


(31.8)

21,913

(38.3)

Securities:











Trading securities, at fair value


7,773


6,456


20.4

7,071

9.9


Available-for-sale, at fair value


1,225,069


1,374,306


(10.9)

1,241,176

(1.3)


Held-to-maturity (fair values of $1,071,009; $1,042,690 and $1,076,790, respectively)


1,057,753


1,004,925


5.3

1,067,967

(1.0)


     Total securities


2,290,595


2,385,687


(4.0)

2,316,214

(1.1)

Loans held for sale


11,480


4,942


132.3

17,315

(33.7)

Portfolio loans:










Commercial real estate


2,952,603


2,304,886


28.1

2,873,511

2.8


Commercial and industrial


1,106,719


768,714


44.0

1,088,118

1.7


Residential real estate 


1,367,132


1,238,227


10.4

1,383,390

(1.2)


Home equity


508,411


424,561


19.7

508,359

0.0


Consumer 


377,307


399,997


(5.7)

396,058

(4.7)

Total portfolio loans, net of unearned income


6,312,172


5,136,385


22.9

6,249,436

1.0

Allowance for loan losses


(44,061)


(42,525)


(3.6)

(43,674)

(0.9)


     Net portfolio loans


6,268,111


5,093,860


23.1

6,205,762

1.0

Premises and equipment, net


134,949


110,542


22.1

133,297

1.2

Accrued interest receivable


28,923


26,574


8.8

28,299

2.2

Goodwill and other intangible assets, net


591,539


490,688


20.6

593,187

(0.3)

Bank-owned life insurance


189,286


151,939


24.6

188,145

0.6

Other assets


170,914


137,176


24.6

180,488

(5.3)

Total Assets


$      9,800,881


$   8,569,381


14.4

$         9,790,877

0.1













Liabilities









Deposits:











Non-interest bearing demand


$        1,844,003


$      1,327,906


38.9

$           1,789,522

3.0


Interest bearing demand


1,599,536


1,225,068


30.6

1,546,890

3.4


Money market


1,029,440


940,244


9.5

995,477

3.4


Savings deposits


1,253,652


1,095,819


14.4

1,213,168

3.3


Certificates of deposit


1,419,104


1,553,855


(8.7)

1,495,822

(5.1)


     Total deposits


7,145,735


6,142,892


16.3

7,040,879

1.5

Federal Home Loan Bank borrowings


937,104


1,039,254


(9.8)

968,946

(3.3)

Other short-term borrowings


115,643


76,630


50.9

199,376

(42.0)

Subordinated debt and junior subordinated debt 


164,177


106,196


54.6

163,598

0.4


     Total borrowings


1,216,924


1,222,080


(0.4)

1,331,920

(8.6)

Accrued interest payable


2,422


2,070


17.0

2,204

9.9

Other liabilities


76,647


56,429


35.8

74,466

2.9

Total Liabilities


8,441,728


7,423,471


13.7

8,449,469

(0.1)













Shareholders' Equity









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










none outstanding


-


-


-

-

-

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










2017 and 2016, respectively; 43,953,051;  38,546,042 and 43,931,715 shares










issued, respectively; 43,953,051; 38,362,534 and 43,931,715 shares


91,568


80,304


14.0

91,524

0.0


outstanding, respectively









Capital surplus


681,471


516,260


32.0

680,507

0.1

Retained earnings


611,528


563,592


8.5

597,071

2.4

Treasury stock ( 0; 183,508 and 0 shares - at cost, respectively)


(0)


(5,335)


100.0

-

-

Accumulated other comprehensive loss


(24,841)


(8,357)


(197.2)

(27,126)

8.4

Deferred benefits for directors


(573)


(554)


(3.4)

(568)

(0.9)

Total Shareholders' Equity


1,359,153


1,145,910


18.6

1,341,408

1.3

Total Liabilities and Shareholders' Equity


$      9,800,881


$   8,569,381


14.4

$         9,790,877

0.1

 

WESBANCO, INC.












Consolidated Selected Financial Highlights








Page 8


(unaudited, dollars in thousands)











Average balance sheet and












net interest margin analysis





For the Three Months Ended March 31,









2017

2016








Average 

Average



Average 

Average


Assets






Balance

Rate



Balance

Rate


Due from banks - interest bearing




$                 13,926

0.52

%


$           56,624

0.36

%

Loans, net of unearned income (1)




6,278,718

4.19



5,093,095

4.13


Securities: (2)













    Taxable






1,603,337

2.39



1,770,384

2.31


    Tax-exempt (3)






726,658

4.14



632,800

4.40


        Total securities






2,329,995

2.94



2,403,184

2.86


Other earning assets 






47,025

4.43



45,801

4.14


         Total earning assets (3)




8,669,664

3.85

%


7,598,704

3.70

%

Other assets






1,111,813




953,016



Total Assets






$          9,781,477




$    8,551,720
















Liabilities and Shareholders' Equity











Interest bearing demand deposits




$            1,536,282

0.29

%


$      1,189,494

0.17

%

Money market accounts 





1,038,584

0.22



959,813

0.19


Savings deposits






1,227,190

0.06



1,084,358

0.06


Certificates of deposit





1,454,245

0.67



1,580,357

0.68


    Total interest bearing deposits




5,256,301

0.33



4,814,022

0.32


Federal Home Loan Bank borrowings




949,001

1.21



1,041,115

1.19


Other borrowings






197,358

0.61



87,031

0.38


Subordinated debt and junior subordinated debt 



163,913

4.49



106,196

3.11


      Total interest bearing liabilities 




6,566,573

0.57

%


6,048,364

0.52

%

Non-interest bearing demand deposits




1,781,513




1,306,270



Other liabilities






75,789




57,572



Shareholders' equity






1,357,602




1,139,514



Total Liabilities and Shareholders' Equity




$          9,781,477




$    8,551,720



Taxable equivalent net interest spread





3.28

%



3.18

%

Taxable equivalent net interest margin 





3.42

%



3.29

%














(1) Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale. Loan fees included in interest income on loans are $0.6 million and $0.7 million for the three months ended March 31, 2017 and 2016, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $1.3 million and $0.8 million for the three months ended March 31, 2017 and 2016, respectively, while accretion on  interest bearing liabilities acquired from the prior acquisitions was $0.5 million for both the three months ended March 31, 2017 and 2016, respectively.

(2) Average yields on available-for-sale securities are calculated based on amortized cost.

(3) Taxable equivalent basis is calculated on tax-exempt securities using a rate of 35% for each period presented.

 

WESBANCO, INC.










Consolidated Selected Financial Highlights









 Page 9 

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













Quarter Ended

Statement of Income

Mar. 31,


Dec. 31,


Sept.  30,


June 30,


Mar. 31,

Interest income

2017


2016


2016


2016


2016


Loans, including fees

$            64,898


$                66,135


$              55,822


$                52,697


$              52,338


Interest and dividends on securities:












Taxable 

9,596


9,359


9,137


9,775


10,217



Tax-exempt

4,891


4,770


4,559


4,540


4,521




Total interest and dividends on securities

14,488


14,129


13,696


14,315


14,738


Other interest income 

539


555


574


573


525

          Total interest and dividend income

79,924


80,819


70,092


67,585


67,601

Interest expense











Interest bearing demand deposits

1,093


975


691


643


507


Money market deposits

574


510


444


450


456


Savings deposits

181


194


173


165


165


Certificates of deposit

2,411


2,585


2,592


2,583


2,659




Total interest expense on deposits

4,259


4,264


3,900


3,841


3,787


Federal Home Loan Bank borrowings

2,836


2,881


3,005


3,031


3,068


Other short-term borrowings

297


179


118


99


82


Subordinated debt and junior subordinated debt

1,813


1,807


1,043


840


822




Total interest expense

9,205


9,131


8,066


7,811


7,759

Net interest income 

70,719


71,688


62,026


59,774


59,842


Provision for credit losses

2,711


2,128


2,214


1,811


2,324

Net interest income after provision for credit losses

68,008


69,560


59,812


57,963


57,518

Non-interest income











Trust fees

6,143


5,470


5,413


5,036


5,711


Service charges on deposits

4,853


5,474


4,733


4,176


3,952


Electronic banking fees

4,528


4,268


3,945


3,742


3,604


Net securities brokerage revenue

1,762


1,330


1,473


1,750


1,896


Bank-owned life insurance

1,140


1,154


995


942


973


Net gains on sales of mortgage loans

1,440


484


814


683


548


Net securities gains

12


63


598


585


1,111


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

(76)


383


184


214


(18)


Other income

3,082


2,794


2,862


2,463


1,616




Total non-interest income

22,884


21,420


21,017


19,591


19,393

Non-interest expense











Salaries and wages

23,002


24,145


21,225


19,731


19,180


Employee benefits

8,210


7,267


6,275


7,332


7,077


Net occupancy

4,327


4,272


3,647


3,220


3,591


Equipment 

4,042


4,234


3,557


3,402


3,428


Marketing

824


1,515


1,295


1,608


973


FDIC insurance 

827


764


961


1,099


1,166


Amortization of intangible assets

1,273


1,334


837


697


730


Restructuring and merger-related expense

491


2,684


9,883


694


-


Other operating expenses  

11,388


12,083


9,921


9,577


9,198




Total non-interest expense

54,384


58,298


57,601


47,360


45,343

Income before provision for income taxes

36,508


32,682


23,228


30,194


31,568


Provision for income taxes 

10,622


8,464


5,793


8,085


8,694

Net Income

$                        25,886


$                24,218


$              17,435


$                22,109


$              22,874














Taxable equivalent net interest income

$                       73,353


$               74,256


$             64,481


$               62,219


$             62,276














Per common share data










Net income per common share - basic

$                            0.59


$                    0.55


$                  0.44


$                    0.58


$                  0.60

Net income per common share - diluted

$                            0.59


$                    0.55


$                  0.44


$                    0.58


$                  0.60

Dividends declared

$                            0.26


$                    0.24


$                  0.24


$                    0.24


$                  0.24

Book value (period end)

$                          30.92


$                  30.53


$                30.71


$                  30.31


$                29.87

Tangible book value (period end) (1)

$                          17.61


$                  17.19


$                17.38


$                  17.64


$                17.17

Average common shares outstanding - basic

43,947,563


43,887,781


39,715,516


38,373,610


38,386,983

Average common shares outstanding - diluted

44,020,765


43,935,815


39,743,291


38,410,393


38,402,316

Period end common shares outstanding

43,953,051


43,931,715


43,860,883


38,411,343


38,362,534

Full time equivalent employees

1,934


1,928


1,936


1,650


1,624



























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




 

WESBANCO, INC.












Consolidated Selected Financial Highlights









 Page 10 


(unaudited, dollars in thousands)
















Quarter Ended






Mar. 31,


Dec. 31,


Sept. 30,


June 30,


Mar. 31,


Asset quality data


2017


2016


2016


2016


2016


Non-performing assets:













Troubled debt restructurings - accruing


$           7,194


$           7,646


$           8,605


$           8,979


$           9,550



Non-accrual loans:














Troubled debt restructurings


3,273


3,546


3,759


4,121


4,517




Other non-accrual loans


36,054


28,238


26,897


28,334


29,343




    Total non-accrual loans


39,327


31,784


30,656


32,455


33,860




    Total non-performing loans 


46,521


39,430


39,261


41,434


43,410



Other real estate and repossessed assets


8,033


8,346


9,794


4,481


5,329




Total non-performing assets


$         54,554


$         47,776


$         49,055


$         45,915


$         48,739
















Past due loans (1):













Loans past due 30-89 days


$         11,426


$         16,029


$         17,569


$         10,392


$         11,888



Loans past due 90 days or more


2,766


3,739


2,392


2,263


4,186




Total past due loans


$         14,192


$         19,768


$         19,961


$         12,655


$         16,074
















Criticized and classified loans (2):













Criticized loans


$         36,900


$         24,778


$         35,468


$         26,543


$         31,410



Classified loans


48,112


49,965


52,909


52,789


53,182




Total criticized and classified loans


$         85,012


$         74,743


$         88,377


$         79,332


$         84,592
















Loans past due 30-89 days / total portfolio loans

0.18

%

0.26

%

0.28

%

0.20

%

0.23

%

Loans past due 90 days or more / total portfolio loans

0.04


0.06


0.04


0.04


0.08


Non-performing loans / total portfolio loans


0.74


0.63


0.63


0.80


0.85


Non-performing assets/total portfolio loans, other












real estate and repossessed assets


0.86


0.76


0.79


0.89


0.95


Non-performing assets / total assets


0.56


0.49


0.50


0.55


0.57


Criticized and classified loans / total portfolio loans

1.35


1.20


1.42


1.53


1.65
















Allowance for loan losses












Allowance for loan losses


$         44,061


$         43,674


$         42,755


$         43,328


$         42,525


Provision for credit losses


2,711


2,128


2,214


1,811


2,324


Net loan and deposit account overdraft charge-offs

2,347


1,213


2,798


1,013


1,532
















Annualized net loan charge-offs /average loans

0.15

%

0.08

%

0.20

%

0.08

%

0.12

%

Allowance for loan losses / total portfolio loans

0.70

%

0.70

%

0.69

%

0.84

%

0.83

%

Allowance for loan losses / non-performing loans

0.95

x

1.11

x

1.09

x

1.05

x

0.98

x

Allowance for loan losses / non-performing loans and












loans past due 


0.73

x

0.74

x

0.72

x

0.80

x

0.71

x

































Quarter Ended






Mar. 31,


Dec. 31,


Sept. 30,


June 30,


Mar. 31,






2017


2016


2016


2016


2016


Capital ratios












Tier I leverage capital


9.97

%

9.81

%

10.90

%

9.71

%

9.46

%

Tier I risk-based capital


13.21


13.16


12.95


13.62


13.30


Total risk-based capital


14.22


14.18


13.95


14.40


14.06


Common equity tier 1 capital ratio (CET 1)


11.28


11.28


11.07


11.88


11.58


Average shareholders' equity to average assets

13.88


13.82


13.91


13.60


13.32


Tangible equity to tangible assets (3)


8.40


8.20


8.26


8.56


8.15






























(1) Excludes non-performing loans.












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






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






 

NON-GAAP FINANCIAL MEASURES









Page 11


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






Three Months Ended






Mar. 31,


Dec. 31,


Sept. 30,


June 30,


Mar. 31,


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

2017


2016


2016


2016


2016


Return on average tangible equity:












Net income (annualized)


$             104,982


$           96,344


$           69,361


$           88,922


$           91,999



Plus: amortization of intangibles (annualized) (1)

3,356


3,451


2,164


1,822


1,908



Net income before amortization of intangibles (annualized)

108,338


99,795


71,525


90,744


93,907

















Average total shareholders' equity

1,357,602


1,352,813


1,214,813


1,156,923


1,139,514



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

(585,365)


(585,529)


(500,752)


(487,085)


(487,210)



Average tangible equity


$             772,237


$         767,284


$         714,061


$         669,838


$         652,304
















Return on average tangible equity


14.03%


13.01%


10.02%


13.55%


14.40%
















Efficiency ratio:














Non-interest expense


$               54,384


$           58,298


$           57,601


$           47,360


$           45,343



Less: restructuring and merger-related expense

(491)


(2,684)


(9,883)


(694)


-



Non-interest expense excluding restructuring and merger-related expense

53,893


55,614


47,718


46,666


45,343

















Net interest income on a fully taxable equivalent basis

73,353


74,256


64,481


62,219


62,276



Non-interest income


22,884


21,420


21,017


19,591


19,393



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

$               96,237


$           95,676


$           85,498


$           81,810


$           81,669



Efficiency Ratio


56.00%


58.13%


55.81%


57.04%


55.52%
















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












Net income 



$               25,886


$           24,218


$           17,435


$           22,109


$           22,874



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

319


1,745


6,424


451


-


Net income, excluding after-tax merger-related expenses

$               26,205


$           25,963


$           23,859


$           22,560


$           22,874
















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












Net income per diluted share


$                   0.59


$               0.55


$               0.44


$               0.58


$               0.60



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

0.01


0.04


0.16


0.01


-


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

$                   0.60


$               0.59


$               0.60


$               0.59


$               0.60


































Period End






Mar. 31,


Dec. 31,


Sept. 30,


June 30,


Mar. 31,






2017


2016


2016


2016


2016


Tangible book value:













Total shareholders' equity


$          1,359,153


$      1,341,408


$      1,347,151


$      1,164,420


$      1,145,910



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

(585,123)


(586,403)


(584,690)


(486,913)


(487,267)



Tangible equity


774,030


755,005


762,461


677,507


658,643

















Common shares outstanding


43,953,051


43,931,715


43,860,883


38,411,343


38,362,534
















Tangible book value



$                 17.61


$             17.19


$             17.38


$             17.64


$             17.17
















Tangible equity to tangible assets:












Total shareholders' equity


$          1,359,153


$      1,341,408


$      1,347,151


$      1,164,420


$      1,145,910



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

(585,123)


(586,403)


(584,690)


(486,913)


(487,267)



Tangible equity


774,030


755,005


762,461


677,507


658,643

















Total assets



9,800,881


9,790,877


9,812,384


8,397,424


8,569,381



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

(585,123)


(586,403)


(584,690)


(486,913)


(487,267)



Tangible assets


$          9,215,758


$      9,204,474


$      9,227,694


$      7,910,511


$      8,082,114
















Tangible equity to tangible assets


8.40%


8.20%


8.26%


8.56%


8.15%




(1) Tax effected at 35%.

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/wesbanco-announces-first-quarter-2017-net-income-300441300.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.