Attached files

file filename
8-K - FORM 8-K ON 1ST QTR 2018 EARNINGS RELEASE - WESBANCO INCfin8k041718.htm

 
Company Contact
John Iannone
Vice President, Investor Relations
WesBanco, Inc.
304-905-7021


WesBanco Announces First Quarter 2018 Net Income


Wheeling, WV, April 17, 2018 – WesBanco, Inc. ("WesBanco") (Nasdaq: WSBC), a diversified, multi-state bank holding company, today announced net income for the three months ended March 31, 2018 of $33.5 million, with diluted earnings per share of $0.76, compared to $25.9 million and $0.59 per diluted share, respectively, for the first quarter of 2017.  Excluding after-tax merger-related expenses (non-GAAP measure) in both periods, net income and diluted earnings per share would have increased 28.7% to $33.7 million, or $0.76 per diluted share for the three months ended March 31, 2018, as compared to the prior year quarter.
 
On April 5, 2018, WesBanco consummated the merger with First Sentry Bancshares, Inc. ("FTSB"), a bank holding company headquartered in Huntington, WV with approximately $700 million in assets.  The merger, which was announced on November 13, 2017, was approved by all appropriate regulatory agencies and the shareholders of FTSB during February.  WesBanco's first quarter results excludes the impact of the FTSB acquisition since it closed after the end of the quarter.

Financial and operational highlights:
·
Continued execution of well-defined long-term growth strategies
·
The merger with FTSB has been successfully completed with conversion planned for later this summer
·
Continued benefit from shale energy-related core funding as demonstrated by strong year-over-year growth in total demand deposits
·
Trust assets exceeded $4 billion for the first time
·
Continued strength across key credit quality metrics
·
Solid expense management as demonstrated by a first quarter efficiency ratio of 55.12% (non-GAAP measure), which was flat sequentially and improved 88 basis points compared to the prior year
·
Strong year-over-year organic growth in pre-tax earnings of 11.0%

"We are pleased with WesBanco's performance during the first quarter of 2018," said Todd F. Clossin, President and Chief Executive Officer of WesBanco. "We remain focused on disciplined growth, expense management, and increasing long-term shareholder value through earnings and dividend growth.  Following the record reported earnings during 2017, we reported an 11% year-over-year increase in pre-tax earnings during the first quarter of 2018.  In addition, during February, we announced an 11.5% increase in our quarterly dividend rate to $0.29 per share, representing a 107% increase since 2010."

Mr. Clossin added, "On April 5th, we welcomed the shareholders, customers, and employees of First Sentry into the WesBanco family.  This merger fits perfectly with our strategic growth plans as it combines two institutions with solid credit quality and a strong focus on client service and community banking.  And, most importantly, we are eager to provide our new retail and commercial customers our broad array of products and services while continuing to deliver the exceptional service to which they are accustomed."

Balance Sheet
Portfolio loans of $6.3 billion were flat when compared to the prior year period as targeted reductions in the consumer portfolio to reduce its risk profile offset growth in our strategic focus categories, which, over the past twelve months, grew 1.8% in total commercial loans and 3.0% in home equity loans.  In addition, secondary market loan sales in the residential real estate portfolio continued to increase, which reduced the amount of loans held on the balance sheet.  Reflecting the strength of our legacy footprint, total deposits, excluding CDs, increased 5.1%, driven by 8.0% growth in interest bearing and non-interest bearing demand deposits, which now represent 51.5% of total deposits as of March 31, 2018 as compared to balances as of March 31, 2017.  Further, average loans to average deposits for the first quarter of 2018 remained consistent to prior quarters at 89.3%, which provides ample funding support for future loan growth.

Credit Quality
The continued strength of our credit quality ratios is reflective of our strong legacy of credit and risk management.  As of March 31, 2018, both non-performing assets as a percentage of total assets of 0.42% and non-performing loans as a percentage of total portfolio loans of 0.62% have continued to show improvements and have declined to the lowest levels in at least five quarters.  In addition, net charge-offs as a percentage of average portfolio loans were 0.07%, declining both sequentially and year-over-year.  Further reflecting the consistent high quality of the loan portfolio, the provision for credit losses decreased from $2.7 million in the first quarter of 2017 to $2.2 million in the current quarter.

Net Interest Margin and Income
The net interest margin for the first quarter of 2018 declined four basis points year-over-year to 3.38%, reflecting a six basis point reduction, as mentioned last quarter, related to the lower tax-equivalency of the state and local municipal tax-exempt securities resulting from the "Tax Cuts and Jobs Act".  The net interest margin continues to benefit from increases in the Federal Reserve Board's target federal funds rate over the past year, partially offset by higher funding costs as well as a flattening of the yield curve.  The increase in the cost of interest bearing liabilities is primarily due to higher rates for interest bearing public funds, and certain Federal Home Loan Bank and other borrowings.  Accretion from prior acquisitions benefited the first quarter net interest margin by approximately six basis points, as compared to eight basis points in the prior year period.

Net interest income increased $2.6 million, or 3.6%, during the first quarter of 2018 as compared to the same quarter of 2017 due to a 2.7% increase in average total earning assets.

Non-Interest Income
For the first quarter of 2018, non-interest income of $24.0 million increased $1.1 million, or 4.8%, from the first quarter of 2017, driven by higher bank-owned life insurance, trust fees, and electronic banking fees, which more than offset lower mortgage banking income and other income.  The $1.6 million, or 141.8%, increase in bank-owned life insurance was due to higher death benefits received during the period.  Trust fees grew $0.4 million from the prior year quarter reflecting improvements in the equity markets as well as organic growth in trust assets.  While the volume of residential mortgage originations sold in the secondary market increased 26% year-over-year, mortgage banking income declined $0.4 million due to a $0.5 million reversal in the mark-to-market on mortgage loans held for sale and commitments that benefited the first quarter of 2017.  Lastly, other income decreased $0.9 million due to income in the prior year period from joint ventures, which were previously dissolved, as well as lower commercial customer loan swap income.

Non-Interest Expense
Total operating expenses were well-controlled during the first quarter of 2018, as strong discretionary expense management continues to be demonstrated.  Excluding merger-related expenses in both years, non-interest expense during the first quarter of 2018 increased $0.4 million, or 0.8%, compared to the prior year period.  The slight increase from the prior year quarter is primarily due to higher salaries and wages, which increased $2.0 million, or 8.7%, year-over-year.  This increase was due to the normal compensation adjustments implemented last summer, as well as the reclassification of $0.7 million related to the service cost component of the pension plan from employee benefits due to a new accounting standard, which was adopted as of January 1, 2018.  The remainder of the year-over-year decrease in employee benefits was from lower deferred compensation expense from associated market and participant activity.

Provision for Income Taxes
The effective income tax rate and associated provision for income taxes for the first quarter of 2018 are reflective of the recently enacted "Tax Cuts and Jobs Act", which lowered the Federal income tax rate for corporations to 21%.  During the first quarter, the effective tax rate was 17.28% as compared to 29.09% last year, while the provision for income taxes decreased $3.6 million to $7.0 million, despite higher year-over-year pre-tax income.

Capital
WesBanco continues to maintain strong regulatory capital ratios after the implementation of the BASEL III capital standards.  At March 31, 2018, Tier I leverage was 10.56%, Tier I Risk-Based capital was 14.31%, Total Risk-Based capital was 15.35%%, and the Common Equity Tier 1 capital ratio ("CET 1") was 12.33%.  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.  Record earnings achieved during 2017, strong regulatory capital and liquidity positions, solid execution on well-defined long-term operational and growth strategies, and the recent change in Federal tax law enabled WesBanco to increase the quarterly cash dividend by 11.5% to $0.29 per share during February.  This is the eleventh increase over the last eight years, representing a cumulative increase of 107%.

Conference Call and Webcast
WesBanco will also host a conference call to discuss the Company's financial results for the first quarter of 2018 at 3:00 p.m. ET on Wednesday, April 18, 2018.  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 10115492.  The replay will begin at approximately 5:00 p.m. ET on April 18, and end at 12 a.m. ET on May 2.  An archive of the webcast will be available for one year on the Investor Relations section of the Company's website (www.wesbanco.com).

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, 2017 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, that the businesses of WesBanco and FTSB may not be integrated successfully or such integration may take longer to accomplish than excepted; the expected cost savings and any revenue synergies from the merger of WesBanco and FTSB may not be fully realized within the expected timeframes; disruption from the merger of WesBanco and FTSB may make it more difficult to maintain relationships with clients, associates, or suppliers; 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.

About WesBanco, Inc.
Founded in 1870, WesBanco, Inc. (www.wesbanco.com) is a multi-state, bank holding company with total assets of approximately $10.2 billion (as of March 31, 2018).  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 approximately $4.0 billion of assets under management (as of March 31, 2018), and serves as registered investment advisor to a proprietary mutual fund family, the WesMark Funds.  WesBanco's banking subsidiary, WesBanco Bank, Inc., operates 177 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.
 
 
WESBANCO, INC.
         
Consolidated Selected Financial Highlights
       
Page 4
(unaudited, dollars in thousands, except shares and per share amounts)
       
For the Three Months Ended
STATEMENT OF INCOME
March 31,
Interest and dividend income
2018
 
2017
 
% Change
 
Loans, including fees
 $             69,237
 
 $               64,898
 
                        6.7
 
Interest and dividends on securities:
         
   
Taxable
                11,543
 
                    9,596
 
                      20.3
   
Tax-exempt
                  4,834
 
                    4,891
 
                      (1.2)
     
Total interest and dividends on securities
                16,377
 
                  14,487
 
                      13.0
 
Other interest income
                      803
 
                       539
 
                      49.0
          Total interest and dividend income
                86,417
 
                  79,924
 
                        8.1
Interest expense
         
 
Interest bearing demand deposits
                  2,524
 
                    1,093
 
                    130.9
 
Money market deposits
                      878
 
                       574
 
                      53.0
 
Savings deposits
                      189
 
                       181
 
                        4.4
 
Certificates of deposit
                  2,536
 
                    2,411
 
                        5.2
     
Total interest expense on deposits
                  6,127
 
                    4,259
 
                      43.9
 
Federal Home Loan Bank borrowings
                  4,498
 
                    2,836
 
                      58.6
 
Other short-term borrowings
                      558
 
                       297
 
                      87.9
 
Subordinated debt and junior subordinated debt
                  1,942
 
                    1,813
 
                        7.1
     
Total interest expense
                13,125
 
                    9,205
 
                      42.6
Net interest income
                73,292
 
                  70,719
 
                        3.6
 
Provision for credit losses
                  2,168
 
                    2,711
 
                    (20.0)
Net interest income after provision for credit losses
                71,124
 
                  68,008
 
                        4.6
Non-interest income
         
 
Trust fees
6,503
 
6,143
 
                        5.9
 
Service charges on deposits
4,822
 
4,853
 
                      (0.6)
 
Electronic banking fees
4,829
 
4,528
 
                        6.6
 
Net securities brokerage revenue
1,670
 
1,762
 
                      (5.2)
 
Bank-owned life insurance
2,756
 
1,140
 
                    141.8
 
Mortgage banking income
1,004
 
1,440
 
                    (30.3)
 
Net securities (losses)/gains
(39)
 
12
 
                  (425.0)
 
Net gain/(losses) on other real estate owned and other assets
262
 
(76)
 
                    444.7
 
Other income
                  2,173
 
3,082
 
                    (29.5)
     
Total non-interest income
23,980
 
22,884
 
                        4.8
Non-interest expense
         
 
Salaries and wages
25,006
 
23,002
 
                        8.7
 
Employee benefits
6,912
 
8,210
 
                    (15.8)
 
Net occupancy
4,656
 
4,327
 
                        7.6
 
Equipment
3,949
 
4,042
 
                      (2.3)
 
Marketing
1,116
 
824
 
                      35.4
 
FDIC insurance
658
 
827
 
                    (20.4)
 
Amortization of intangible assets
1,086
 
1,273
 
                    (14.7)
 
Restructuring and merger-related expense
                      245
 
                       491
 
                    (50.1)
 
Other operating expenses
                10,943
 
11,388
 
                      (3.9)
     
Total non-interest expense
54,571
 
54,384
 
                        0.3
Income before provision for income taxes
                40,533
 
                  36,508
 
                      11.0
 
Provision for income taxes
                  7,004
 
                  10,622
 
                    (34.1)
Net Income
 $             33,529
 
 $               25,886
 
                      29.5
                 
Taxable equivalent net interest income
 $            74,577
 
 $            73,353
 
                        1.7
                 
Per common share data
         
Net income per common share - basic
 $                 0.76
 
 $                   0.59
 
                      28.8
Net income per common share - diluted
                     0.76
 
                      0.59
 
                      28.8
Net income per common share - diluted, excluding certain items (1)(2)
 0.76   0.60   26.7
Dividends declared
                     0.29
 
                      0.26
 
                      11.5
Book value (period end)
                  31.84
 
                    30.92
 
                        3.0
Tangible book value (period end) (1)
                  18.56
 
                    17.61
 
                        5.4
Average common shares outstanding - basic
44,050,701
 
43,947,563
 
                        0.2
Average common shares outstanding - diluted
44,168,242
 
           44,020,765
 
                        0.3
Period end common shares outstanding
        44,060,957
 
           43,953,051
 
                        0.2
                 
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
(2) Certain items excluded from the calculation consist of after-tax merger-related expenses and the net deferred tax asset revaluation.
 
 
WESBANCO, INC.
                               
Consolidated Selected Financial Highlights
                         
Page 5
(unaudited, dollars in thousands)
                       
                       
Selected ratios
                     
 
For the Three Months Ended
         
 
March 31, 
           
 
2018
 
2017
 
% Change
           
                       
Return on average assets
                 1.36
%
                 1.07
%
               27.10
%
         
Return on average assets, excluding
                     
    after-tax merger-related expenses and
                     
    net deferred tax asset revaluation (1)
                 1.37
 
                 1.09
 
               25.69
           
Return on average equity
                 9.70
 
                 7.73
 
               25.49
           
Return on average equity, excluding
                     
    after-tax merger-related expenses and
                     
    net deferred tax asset revaluation (1)
                 9.76
 
                 7.83
 
               24.65
           
Return on average tangible equity (1)
17.10
 
14.03
 
               21.88
           
Return on average tangible equity, excluding
                     
    after-tax merger-related expenses and
                     
    net deferred tax asset revaluation (1)
               17.20
 
               14.20
 
               21.13
           
Yield on earning assets (2)
                 3.98
 
                 3.85
 
                 3.38
           
Cost of interest bearing liabilities
                 0.80
 
                 0.57
 
               40.35
           
Net interest spread (2)
                 3.18
 
                 3.28
 
               (3.05)
           
Net interest margin (2)
                 3.38
 
                 3.42
 
               (1.17)
           
Efficiency (1) (2)
               55.12
 
               56.00
 
               (1.57)
           
Average loans to average deposits
               89.26
 
               89.21
 
                 0.06
           
Annualized net loan charge-offs/average loans
                 0.07
 
                 0.15
 
             (53.33)
           
Effective income tax rate
               17.28
 
               29.09
 
             (40.60)
           
                       
                       
                       
                       
 
For the Quarter Ended
   
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
   
 
2018
 
2017
 
2017
 
2017
 
2017
   
                       
Return on average assets
1.36
%
0.64
%
1.06
%
1.07
%
1.07
%
 
Return on average assets, excluding
                     
    after-tax merger-related expenses and
                     
    net deferred tax asset revaluation (1)
1.37
 
1.16
 
1.06
 
1.07
 
1.09
   
Return on average equity
9.70
 
4.48
 
7.50
 
7.67
 
7.73
   
Return on average equity, excluding
                     
    after-tax merger-related expenses and
                     
    net deferred tax asset revaluation (1)
9.76
 
8.17
 
7.50
 
7.67
 
7.83
   
Return on average tangible equity (1)
17.10
 
8.05
 
13.31
 
13.74
 
14.03
   
Return on average tangible equity, excluding
                     
    after-tax merger-related expenses and
                     
    net deferred tax asset revaluation (1)
17.20
 
14.36
 
13.31
 
13.74
 
14.20
   
Yield on earning assets (2)
3.98
 
3.95
 
3.99
 
3.91
 
3.85
   
Cost of interest bearing liabilities
0.80
 
0.71
 
0.67
 
0.61
 
0.57
   
Net interest spread (2)
3.18
 
3.24
 
3.32
 
3.30
 
3.28
   
Net interest margin (2)
3.38
 
3.43
 
3.48
 
3.45
 
3.42
   
Efficiency (1) (2)
55.12
 
55.08
 
57.03
 
57.68
 
56.00
   
Average loans to average deposits
89.26
 
90.26
 
90.43
 
89.51
 
89.21
   
Annualized net loan charge-offs/average loans
0.07
 
0.16
 
0.12
 
0.09
 
0.15
   
Effective income tax rate (3)
17.28
 
59.14
 
28.54
 
26.82
 
29.09
   
Trust assets, market value at period end
 $     4,027,358
 
 $     3,943,519
 
 $     3,908,705
 
 $     3,810,038
 
 $     3,836,107
   
                       
(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.
(3) The three months ended December 31, 2017 include a $12.8 million tax expense as a result of the net deferred tax asset revaluation.
   
 
 
WESBANCO, INC.
               
Consolidated Selected Financial Highlights
             
Page 6
(unaudited, dollars in thousands, except shares)
             
% Change
Balance sheets
 
March 31,
   
December 31,
December 31, 2017
Assets
   
2018
 
2017
 
% Change
2017
to March 31, 2018
Cash and due from banks
 
 $          91,361
 
 $      101,559
 
        (10.0)
 $              97,746
                            (6.5)
Due from banks - interest bearing
 
               9,484
 
           13,525
 
        (29.9)
                 19,826
                          (52.2)
Securities:
               
 
Equity securities, at fair value
 
             13,986
 
           13,241
 
           5.6
                 13,457
                              3.9
 
Available-for-sale debt securities, at fair value
 
        1,728,377
 
      1,219,601
 
         41.7
            1,261,865
                            37.0
 
Held-to-maturity debt securities (fair values of $1,005,502; $1,071,009
               
 
  and $1,023,784, respectively)
 
        1,006,042
 
      1,057,753
 
          (4.9)
            1,009,500
                            (0.3)
   
Total securities
 
        2,748,405
 
      2,290,595
 
         20.0
            2,284,822
                            20.3
Loans held for sale
 
             12,962
 
           11,480
 
         12.9
                 20,320
                          (36.2)
Portfolio loans:
               
 
Commercial real estate
 
        3,015,226
 
      2,952,603
 
           2.1
            2,994,448
                              0.7
 
Commercial and industrial
 
        1,118,333
 
      1,106,719
 
           1.0
            1,125,327
                            (0.6)
 
Residential real estate
 
        1,345,993
 
      1,367,132
 
          (1.5)
            1,353,301
                            (0.5)
 
Home equity
 
           523,425
 
         508,411
 
           3.0
               529,196
                            (1.1)
 
Consumer
 
           319,561
 
         377,307
 
        (15.3)
               339,169
                            (5.8)
Total portfolio loans, net of unearned income
 
        6,322,538
 
      6,312,172
 
           0.2
            6,341,441
                            (0.3)
Allowance for loan losses
 
            (46,334)
 
         (44,061)
 
          (5.2)
               (45,284)
                            (2.3)
   
Net portfolio loans
 
        6,276,204
 
      6,268,111
 
           0.1
            6,296,157
                            (0.3)
Premises and equipment, net
 
           128,583
 
         134,949
 
          (4.7)
               130,722
                            (1.6)
Accrued interest receivable
 
             31,963
 
           28,923
 
         10.5
                 29,728
                              7.5
Goodwill and other intangible assets, net
 
           588,339
 
         591,539
 
          (0.5)
               589,264
                            (0.2)
Bank-owned life insurance
 
           191,839
 
         189,286
 
           1.3
               192,589
                            (0.4)
Other assets
 
           166,279
 
         170,914
 
          (2.7)
               155,004
                              7.3
Total Assets
 
 $   10,245,419
 
 $   9,800,881
 
           4.5
 $         9,816,178
                              4.4
                       
Liabilities
               
Deposits:
               
 
Non-interest bearing demand
 
 $     1,950,619
 
 $   1,844,003
 
           5.8
 $         1,846,748
                              5.6
 
Interest bearing demand
 
        1,768,977
 
      1,599,536
 
         10.6
            1,625,015
                              8.9
 
Money market
 
           984,429
 
      1,029,440
 
          (4.4)
            1,024,856
                            (3.9)
 
Savings deposits
 
        1,314,632
 
      1,253,652
 
           4.9
            1,269,912
                              3.5
 
Certificates of deposit
 
        1,207,669
 
      1,419,104
 
        (14.9)
            1,277,057
                            (5.4)
   
Total deposits
 
        7,226,326
 
      7,145,735
 
           1.1
            7,043,588
                              2.6
Federal Home Loan Bank borrowings
 
        1,166,939
 
         937,104
 
         24.5
               948,203
                            23.1
Other short-term borrowings
 
           207,653
 
         115,643
 
         79.6
               184,805
                            12.4
Subordinated debt and junior subordinated debt
 
           164,379
 
         164,177
 
           0.1
               164,327
                              0.0
   
Total borrowings
 
        1,538,971
 
      1,216,924
 
         26.5
            1,297,335
                            18.6
Accrued interest payable
 
               4,033
 
             2,422
 
         66.5
                   3,178
                            26.9
Other liabilities
 
             73,063
 
           76,647
 
          (4.7)
                 76,756
                            (4.8)
Total Liabilities
 
        8,842,393
 
      8,441,728
 
           4.7
            8,420,857
                              5.0
                       
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
               
 
2018 and 2017, respectively; 44,060,957;  43,953,051 and 44,043,244 shares
               
 
issued, respectively; 44,060,957; 43,953,051 and 44,043,244 shares
 
             91,793
 
           91,568
 
           0.2
                 91,756
                              0.0
 
outstanding, respectively
               
Capital surplus
 
           686,169
 
         681,471
 
           0.7
               684,730
                              0.2
Retained earnings
 
           673,174
 
         611,528
 
         10.1
               651,357
                              3.3
Treasury stock (0; 0 and 0 shares - at cost, respectively)
 
                     -
 
                   -
 
             -
                        -
                                -
Accumulated other comprehensive loss
 
            (47,076)
 
         (24,841)
 
        (89.5)
               (31,495)
                          (49.5)
Deferred benefits for directors
 
              (1,034)
 
              (573)
 
        (80.5)
                 (1,027)
                            (0.7)
Total Shareholders' Equity
 
        1,403,026
 
      1,359,153
 
           3.2
            1,395,321
                              0.6
Total Liabilities and Shareholders' Equity
 
 $   10,245,419
 
 $   9,800,881
 
           4.5
 $         9,816,178
                              4.4
 
 
WESBANCO, INC.
                   Page 7
Consolidated Selected Financial Highlights
(unaudited, dollars in thousands)
                 
Average balance sheet and
             
net interest margin analysis
For the Three Months Ended March 31,
 
2018 
2017
 
 
Average
Average
   
Average
Average
 
Assets
Balance
Rate
   
Balance
Rate
 
Due from banks - interest bearing
 $                   8,727
        2.06
 %
 $          13,926
             0.52
%
Loans, net of unearned income (1)
               6,339,550
        4.43
   
        6,278,718
             4.19
 
Securities: (2)
             
    Taxable
1,789,336
        2.58
   
1,603,337
             2.39
 
    Tax-exempt (3)
717,624
        3.41
   
726,658
             4.14
 
        Total securities
2,506,960
        2.82
   
2,329,995
             2.94
 
Other earning assets
                    50,388
        6.02
   
             47,025
             4.43
 
         Total earning assets (3)
               8,905,625
        3.98
 %
        8,669,664
             3.85
%
Other assets
1,087,739
     
1,111,813
   
Total Assets
 $            9,993,364
     
 $     9,781,477
   
               
Liabilities and Shareholders' Equity
             
Interest bearing demand deposits
 $            1,697,755
        0.60
 %
 $     1,536,282
             0.29
%
Money market accounts
1,005,236
        0.35
   
1,038,584
             0.22
 
Savings deposits
1,288,120
        0.06
   
1,227,190
             0.06
 
Certificates of deposit
1,241,228
        0.83
   
1,454,245
             0.67
 
    Total interest bearing deposits
5,232,339
        0.47
   
        5,256,301
             0.33
 
Federal Home Loan Bank borrowings
1,037,441
        1.76
   
           949,001
             1.21
 
Other borrowings
204,833
        1.10
   
197,358
             0.61
 
Subordinated debt and junior subordinated debt
164,334
        4.79
   
           163,913
             4.49
 
      Total interest bearing liabilities
6,638,947
        0.80
 %
6,566,573
             0.57
%
Non-interest bearing demand deposits
1,869,624
     
1,781,513
   
Other liabilities
83,522
     
75,789
   
Shareholders' equity
1,401,271
     
1,357,602
   
Total Liabilities and Shareholders' Equity
 $            9,993,364
     
 $     9,781,477
   
Taxable equivalent net interest spread
 
        3.18
 %
 
             3.28
%
Taxable equivalent net interest margin
 
        3.38
 %
 
             3.42
%
               
               
(1) Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale. Loan fees included in interest income on loans are $0.7 million and $0.6 million for the three months ended March 31, 2018 and 2017, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $1.2 million and $1.3 million for the three months ended March 31, 2018 and 2017, respectively.        
Accretion on interest bearing liabilities acquired from the prior acquisitions was $0.2 million and $0.5 million for the three months ended March 31, 2018 and 2017, respectively.
(2) Average yields on available-for-sale debt securities are calculated based on amortized cost.
(3) Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for 2018 and 35% for each prior period presented.
 
 
WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
               
 Page 8
(unaudited, dollars in thousands, except shares and per share amounts)
               
       
Quarter Ended
Statement of Income
Mar. 31,
 
Dec. 31,
 
Sept.  30,
 
June 30,
 
Mar. 31,
Interest income
2018
 
2017
 
2017
 
2017
 
2017
 
Loans, including fees
 $             69,237
 
 $               69,408
 
 $             70,342
 
 $               67,360
 
 $             64,898
 
Interest and dividends on securities:
                 
   
Taxable
                  11,543
 
                      9,948
 
                      9,711
 
                      9,375
 
                    9,596
   
Tax-exempt
                   4,834
 
                      4,872
 
                    4,862
 
                      4,864
 
                     4,891
     
Total interest and dividends on securities
                 16,377
 
                    14,820
 
                  14,573
 
                    14,239
 
                  14,487
 
Other interest income
                      803
 
                          623
 
                        574
 
                           561
 
                        539
          Total interest and dividend income
                 86,417
 
                    84,851
 
                 85,489
 
                    82,160
 
                 79,924
Interest expense
                 
 
Interest bearing demand deposits
                   2,524
 
                      2,039
 
                      1,814
 
                       1,506
 
                     1,093
 
Money market deposits
                      878
 
                          805
 
                         751
 
                          644
 
                        574
 
Savings deposits
                       189
 
                           189
 
                         189
 
                           185
 
                          181
 
Certificates of deposit
                   2,536
 
                      2,597
 
                     2,610
 
                       2,491
 
                      2,411
     
Total interest expense on deposits
                   6,127
 
                      5,630
 
                    5,364
 
                      4,826
 
                    4,259
 
Federal Home Loan Bank borrowings
                   4,498
 
                      3,682
 
                    3,628
 
                       3,145
 
                    2,836
 
Other short-term borrowings
                      558
 
                          489
 
                        394
 
                          262
 
                        297
 
Subordinated debt and junior subordinated debt
                   1,942
 
                       1,868
 
                     1,849
 
                       1,788
 
                      1,813
     
Total interest expense
                  13,125
 
                     11,669
 
                   11,235
 
                     10,021
 
                    9,205
Net interest income
                73,292
 
                    73,182
 
                 74,254
 
                    72,139
 
                  70,719
 
Provision for credit losses
                   2,168
 
                      2,376
 
                     2,516
 
                      2,383
 
                      2,711
Net interest income after provision for credit losses
                  71,124
 
                   70,806
 
                  71,738
 
                   69,756
 
                 68,008
Non-interest income
                 
 
Trust fees
6,503
 
5,667
 
5,358
 
5,572
 
6,143
 
Service charges on deposits
4,822
 
5,278
 
5,320
 
5,081
 
4,853
 
Electronic banking fees
4,829
 
4,788
 
4,883
 
4,984
 
4,528
 
Net securities brokerage revenue
1,670
 
1,508
 
1,721
 
1,680
 
1,762
 
Bank-owned life insurance
2,756
 
1,123
 
1,164
 
1,367
 
1,140
 
Mortgage banking income
1,004
 
1,542
 
1,103
 
968
 
1,440
 
Net securities (losses)/gains
(39)
 
56
 
6
 
494
 
12
 
Net gain/(loss) on other real estate owned and other assets
262
 
649
 
(298)
 
342
 
(76)
 
Other income
2,173
 
2,323
 
1,642
 
1,634
 
3,082
     
Total non-interest income
23,980
 
22,934
 
20,899
 
22,122
 
22,884
Non-interest expense
                 
 
Salaries and wages
25,006
 
25,786
 
24,957
 
23,616
 
23,002
 
Employee benefits
6,912
 
6,263
 
7,728
 
7,731
 
8,210
 
Net occupancy
4,656
 
4,132
 
4,132
 
4,510
 
4,327
 
Equipment
3,949
 
3,983
 
3,905
 
4,097
 
4,042
 
Marketing
1,116
 
1,238
 
1,599
 
2,060
 
824
 
FDIC insurance
658
 
827
 
945
 
906
 
827
 
Amortization of intangible assets
1,086
 
1,204
 
1,223
 
1,240
 
1,273
 
Restructuring and merger-related expense
245
 
                          454
 
                             -
 
                               -
 
                         491
 
Other operating expenses
10,943
 
10,950
 
11,265
 
11,724
 
11,388
     
Total non-interest expense
54,571
 
54,837
 
55,754
 
55,884
 
54,384
Income before provision for income taxes
                40,533
 
                   38,903
 
                 36,883
 
                   35,994
 
                 36,508
 
Provision for income taxes
                   7,004
 
                   23,006
 
                  10,527
 
                      9,653
 
                  10,622
Net Income
 $             33,529
 
 $                15,897
 
 $             26,356
 
 $                26,341
 
 $             25,886
                         
Taxable equivalent net interest income
 $           74,577
 
 $            75,805
 
 $          76,872
 
 $            74,758
 
 $          73,353
                         
Per common share data
                 
Net income per common share - basic
 $                  0.76
 
 $                     0.36
 
 $                   0.60
 
 $                     0.60
 
 $                   0.59
Net income per common share - diluted
 $                  0.76
 
 $                     0.36
 
 $                   0.60
 
 $                     0.60
 
 $                   0.59
Net income per common share - diluted, excluding certain items (1)(2)
 $                  0.76
 
 $                     0.66
 
 $                   0.60
 
 $                     0.60
 
 $                   0.60
Dividends declared
 $                  0.29
 
 $                     0.26
 
 $                   0.26
 
 $                     0.26
 
 $                   0.26
Book value (period end)
 $                31.84
 
 $                   31.68
 
 $                 31.67
 
 $                   31.29
 
 $                 30.92
Tangible book value (period end) (1)
 $                18.56
 
 $                   18.42
 
 $                 18.40
 
 $                   17.99
 
 $                 17.61
Average common shares outstanding - basic
44,050,701
 
44,036,416
 
44,031,813
 
43,995,749
 
43,947,563
Average common shares outstanding - diluted
44,168,242
 
44,109,767
 
44,086,881
 
44,061,421
 
44,020,765
Period end common shares outstanding
44,060,957
 
44,043,244
 
44,033,585
 
44,031,335
 
43,953,051
Full time equivalent employees
                   1,939
 
                       1,940
 
                     1,944
 
                       1,959
 
                     1,934
                         
                         
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
           
(2) Certain items excluded from the calculation consist of after-tax merger-related expenses and the net deferred tax asset revaluation.
   
 
 
WESBANCO, INC.
                     
Consolidated Selected Financial Highlights
               
 Page 9
 
(unaudited, dollars in thousands)
                     
     
Quarter Ended
 
     
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Asset quality data
2018
 
2017
 
2017
 
2017
 
2017
 
Non-performing assets:
                   
 
Troubled debt restructurings - accruing
 $           6,858
 
 $           6,571
 
 $           6,638
 
 $           6,841
 
 $           7,194
 
 
Non-accrual loans:
                   
   
Troubled debt restructurings
              2,397
 
              2,865
 
              2,982
 
              3,158
 
              3,273
 
   
Other non-accrual loans
            29,989
 
            33,960
 
            32,476
 
            33,077
 
            36,054
 
   
    Total non-accrual loans
            32,386
 
            36,825
 
            35,458
 
            36,235
 
            39,327
 
   
    Total non-performing loans
            39,244
 
            43,396
 
            42,096
 
            43,076
 
            46,521
 
 
Other real estate and repossessed assets
              4,067
 
              5,297
 
              5,782
 
              6,723
 
              8,033
 
   
Total non-performing assets
 $         43,311
 
 $         48,693
 
 $         47,878
 
 $         49,799
 
 $         54,554
 
                         
Past due loans (1):
                   
 
Loans past due 30-89 days
 $         14,536
 
 $         11,172
 
 $         17,292
 
 $         16,605
 
 $         11,426
 
 
Loans past due 90 days or more
              1,579
 
              2,726
 
              4,856
 
              4,210
 
              2,766
 
   
Total past due loans
 $         16,115
 
 $         13,898
 
 $         22,148
 
 $         20,815
 
 $         14,192
 
                         
Criticized and classified loans (2):
                   
 
Criticized loans
 $         33,785
 
 $         36,092
 
 $         34,784
 
 $         39,234
 
 $         36,900
 
 
Classified loans
            34,566
 
            37,858
 
            44,303
 
            40,468
 
            48,112
 
   
Total criticized and classified loans
 $         68,351
 
 $         73,950
 
 $         79,087
 
 $         79,702
 
 $         85,012
 
                         
Loans past due 30-89 days / total portfolio loans
                0.23
%
                0.18
%
                0.27
%
                0.26
%
                0.18
%
Loans past due 90 days or more / total portfolio loans
                0.02
 
                0.04
 
                0.08
 
                0.07
 
                0.04
 
Non-performing loans / total portfolio loans
                0.62
 
                0.68
 
                0.66
 
                0.67
 
                0.74
 
Non-performing assets/total portfolio loans, other
                   
 
real estate and repossessed assets
                0.68
 
                0.77
 
                0.75
 
                0.78
 
                0.86
 
Non-performing assets / total assets
                0.42
 
                0.50
 
                0.48
 
                0.50
 
                0.56
 
Criticized and classified loans / total portfolio loans
                1.08
 
                1.17
 
                1.24
 
                1.25
 
                1.35
 
                         
Allowance for loan losses
                   
Allowance for loan losses
 $         46,334
 
 $         45,284
 
 $         45,487
 
 $         44,909
 
 $         44,061
 
Provision for credit losses
              2,168
 
              2,376
 
              2,516
 
              2,383
 
              2,711
 
Net loan and deposit account overdraft charge-offs
              1,063
 
              2,652
 
              1,888
 
              1,486
 
              2,347
 
                         
Annualized net loan charge-offs /average loans
                0.07
 %
                0.16
 %
                0.12
 %
                0.09
 %
                0.15
 %
Allowance for loan losses / total portfolio loans
                0.73
 %
                0.71
 %
                0.71
 %
                0.70
 %
                0.70
 %
Allowance for loan losses / non-performing loans
                1.18
x
                1.04
x
                1.08
x
                1.04
x
                0.95
x
Allowance for loan losses / non-performing loans and
                   
 
loans past due
                0.84
x
                0.79
x
                0.71
x
                0.70
x
                0.73
x
                         
                         
     
Quarter Ended
 
     
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
     
2018
 
2017
 
2017
 
2017
 
2017
 
Capital ratios
                   
Tier I leverage capital
              10.56
%
              10.39
%
              10.21
%
              10.10
%
                9.97
%
Tier I risk-based capital
              14.31
 
              14.12
 
              13.62
 
              13.37
 
              13.21
 
Total risk-based capital
              15.35
 
              15.16
 
              14.65
 
              14.39
 
              14.22
 
Common equity tier 1 capital ratio (CET 1)
              12.33
 
              12.14
 
              11.70
 
              11.45
 
              11.28
 
Average shareholders' equity to average assets
              14.02
 
              14.19
 
              14.08
 
              14.01
 
              13.88
 
Tangible equity to tangible assets (3)
                8.46
 
                8.79
 
                8.68
 
                8.53
 
                8.40
 
                         
                         
(1) Excludes non-performing.
(2) Criticized and classified loans may include loans that are also reported as non-performing or past due.    
(3) See non-GAAP financial measures for additional information relating to the calculation of this ratio.    
 
 
NON-GAAP FINANCIAL MEASURES
               
Page 10
The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco's operating performance and trends, and facilitate comparisons with the performance of WesBanco's peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco's financial statements.
   
Three Months Ended 
   
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
(unaudited, dollars in thousands, except shares and per share amounts)
2018
 
2017
 
2017
 
2017
 
2017
Return on average assets, excluding after-tax merger-related expenses and net deferred tax asset revaluation:
   
 
Net income (annualized)
 $             135,979
 
 $           63,068
 
 $         104,566
 
 $         105,653
 
 $         104,982
 
Plus: after-tax merger-related expenses (annualized)  (1)
                       784
 
                1,170
 
                      -
 
                      -
 
                1,294
 
Plus: net deferred tax asset revaluation (annualized)
                         -
 
              50,703
 
                      -
 
                      -
 
                      -
 
Net income excluding after-tax merger-related expenses and net deferred tax asset revaluation (annualized)
                136,763
 
            114,941
 
            104,566
 
            105,653
 
            106,276
                     
 
Average total assets
 $          9,993,364
 
 $      9,907,944
 
 $      9,897,487
 
 $      9,828,475
 
 $      9,781,477
                     
Return on average tangible assets, excluding after-tax merger-related expenses and net deferred tax asset revaluation
1.37%
 
1.16%
 
1.06%
 
1.07%
 
1.09%
                     
Return on average equity, excluding after-tax merger-related expenses and net deferred tax asset revaluation:
   
 
Net income (annualized)
 $             135,979
 
 $           63,068
 
 $         104,566
 
 $         105,653
 
 $         104,982
 
Plus: after-tax merger-related expenses (annualized)  (1)
                       784
 
                1,170
 
                      -
 
                      -
 
                1,294
 
Plus: net deferred tax asset revaluation (annualized)
                         -
 
              50,703
 
                      -
 
                      -
 
                      -
 
Net income excluding after-tax merger-related expenses and net deferred tax asset revaluation (annualized)
                136,763
 
            114,941
 
            104,566
 
            105,653
 
            106,276
                     
 
Average total shareholders' equity
             1,401,271
 
         1,406,263
 
         1,393,965
 
         1,377,266
 
         1,357,602
                     
Return on average tangible equity, excluding after-tax merger-related expenses and net deferred tax asset revaluation
9.76%
 
8.17%
 
7.50%
 
7.67%
 
7.83%
                     
Return on average tangible equity:
                 
 
Net income (annualized)
 $             135,979
 
 $           63,068
 
 $         104,566
 
 $         105,653
 
 $         104,982
 
Plus: amortization of intangibles (annualized) (1)
                    3,479
 
                3,104
 
                3,154
 
                3,233
 
                3,356
 
Net income before amortization of intangibles (annualized)
                139,458
 
              66,172
 
            107,720
 
            108,886
 
            108,338
                     
 
Average total shareholders' equity
             1,401,271
 
         1,406,263
 
         1,393,965
 
         1,377,266
 
         1,357,602
 
Less: average goodwill and other intangibles, net of def. tax liability
              (585,711)
 
          (584,227)
 
          (584,903)
 
          (585,057)
 
          (585,365)
 
Average tangible equity
 $             815,560
 
 $         822,036
 
 $         809,062
 
 $         792,209
 
 $         772,237
                     
Return on average tangible equity
17.10%
 
8.05%
 
13.31%
 
13.74%
 
14.03%
                     
Return on average tangible equity, excluding after-tax merger-related expenses and net deferred tax asset revaluation:
 
Net income (annualized)
 $             135,979
 
 $           63,068
 
 $         104,566
 
 $         105,653
 
 $         104,982
 
Plus: after-tax merger-related expenses (annualized)  (1)
                       784
 
                1,170
 
                      -
 
                      -
 
                1,294
 
Plus: net deferred tax asset revaluation (annualized)
                         -
 
              50,703
 
                      -
 
                      -
 
                      -
 
Plus: amortization of intangibles (annualized) (1)
                    3,479
 
                3,104
 
                3,154
 
                3,233
 
                3,356
 
Net income before amortization of intangibles and excluding
                 
 
    after-tax merger-related expenses and net deferred tax asset revaluation (annualized)
                140,242
 
            118,045
 
            107,720
 
            108,886
 
            109,632
                     
 
Average total shareholders' equity
             1,401,271
 
         1,406,263
 
         1,393,965
 
         1,377,266
 
         1,357,602
 
Less: average goodwill and other intangibles, net of def. tax liability
              (585,711)
 
          (584,227)
 
          (584,903)
 
          (585,057)
 
          (585,365)
 
Average tangible equity
 $             815,560
 
 $         822,036
 
 $         809,062
 
 $         792,209
 
 $         772,237
                     
Return on average tangible equity, excluding after-tax merger-related expenses and net deferred tax asset revaluation
17.20%
 
14.36%
 
13.31%
 
13.74%
 
14.20%
                     
Efficiency ratio:
                 
 
Non-interest expense
 $               54,571
 
 $           54,837
 
 $           55,754
 
 $           55,884
 
 $           54,384
 
Less: restructuring and merger-related expense
                     (245)
 
                 (454)
 
                      -
 
                      -
 
                 (491)
 
Non-interest expense excluding restructuring and merger-related expense
                  54,326
 
              54,383
 
              55,754
 
              55,884
 
              53,893
                     
 
Net interest income on a fully taxable equivalent basis
                  74,577
 
              75,805
 
              76,872
 
              74,758
 
              73,353
 
Non-interest income
                  23,980
 
              22,934
 
              20,899
 
              22,122
 
              22,884
 
Net interest income on a fully taxable equivalent basis plus non-interest income
 $               98,557
 
 $           98,739
 
 $           97,771
 
 $           96,880
 
 $           96,237
 
Efficiency Ratio
55.12%
 
55.08%
 
57.03%
 
57.68%
 
56.00%
                     
Net income, excluding net deferred tax asset revaluation and  after-tax merger-related expenses:
       
 
Net income
 $               33,529
 
 $           15,897
 
 $           26,356
 
 $           26,341
 
 $           25,886
 
Add: Net deferred tax asset revaluation
                         -
 
              12,780
 
                      -
 
                      -
 
                      -
 
Add: After-tax merger-related expenses (1)
                       193
 
                   295
 
                      -
 
                      -
 
                   319
Net income, excluding net deferred tax asset revaluation and  after-tax merger-related expenses
 $               33,722
 
 $           28,972
 
 $           26,356
 
 $           26,341
 
 $           26,205
                     
                     
Net Income, excluding net deferred tax asset revaluation and after-tax merger-related expenses per diluted share:
 
 
Net income per diluted share
 $                   0.76
 
 $               0.36
 
 $               0.60
 
 $               0.60
 
 $               0.59
 
Add: Net deferred tax asset revaluation per diluted share
                         -
 
                  0.29
 
                      -
 
                      -
 
                      -
 
Add: After-tax merger-related expenses per diluted share (1)
                    -
 
                  0.01
 
                      -
 
                      -
 
                  0.01
Net income, excluding net deferred tax asset revaluation and  after-tax merger-related expenses per diluted share
 $                   0.76
 
 $               0.66
 
 $               0.60
 
 $               0.60
 
 $               0.60
                     
                     
   
Period End 
   
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
   
2018
 
2017
 
2017
 
2017
 
2017
Tangible book value per share:
                 
 
Total shareholders' equity
 $          1,403,026
 
 $      1,395,321
 
 $      1,394,558
 
 $      1,377,537
 
 $      1,359,153
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (585,316)
 
          (583,903)
 
          (584,543)
 
          (585,195)
 
          (585,123)
 
Tangible equity
                817,711
 
            811,418
 
            810,015
 
            792,342
 
            774,030
                     
 
Common shares outstanding
           44,060,957
 
       44,043,244
 
       44,033,585
 
       44,031,335
 
       43,953,051
                     
Tangible book value per share
 $                 18.56
 
 $             18.42
 
 $             18.40
 
 $             17.99
 
 $             17.61
                     
Tangible equity to tangible assets:
                 
 
Total shareholders' equity
 $          1,403,026
 
 $      1,395,321
 
 $      1,394,558
 
 $      1,377,537
 
 $      1,359,153
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (585,316)
 
          (583,903)
 
          (584,543)
 
          (585,195)
 
          (585,123)
 
Tangible equity
                817,711
 
            811,418
 
            810,015
 
            792,342
 
            774,030
                     
 
Total assets
           10,245,419
 
         9,816,178
 
         9,918,277
 
         9,874,010
 
         9,800,881
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (585,316)
 
          (583,903)
 
          (584,543)
 
          (585,195)
 
          (585,123)
 
Tangible assets
 $          9,660,103
 
 $      9,232,275
 
 $      9,333,734
 
 $      9,288,815
 
 $      9,215,758
                     
Tangible equity to tangible assets
8.46%
 
8.79%
 
8.68%
 
8.53%
 
8.40%
                     
                     
(1) Tax effected at 21% for the periods in 2018 and 35% for all prior periods.