Attached files

file filename
8-K - 8-K ON 4TH QTR 2019 EARNINGS RELEASE - WESBANCO INCwsbc-8k_20200127.htm

Exhibit 99.1

 

 

 

WesBanco Announces Fourth Quarter 2019 Financial Results

 

Wheeling, WV, January 27, 2020 – WesBanco, Inc. (“WesBanco”) (Nasdaq: WSBC), a diversified, multi-state bank holding company, today announced net income and related earnings per share for the three and twelve months ended December 31, 2019.  Net income for the three months ended December 31, 2019 was $36.4 million, with diluted earnings per share of $0.60, compared to $43.9 million and $0.80 per diluted share, respectively, for the fourth quarter of 2018.  For the twelve months ended December 31, 2019, net income was $158.9 million, or $2.83 per diluted share, compared to $143.1 million, or $2.92 per diluted share, for the 2018 period.  Net income excluding after-tax merger-related expenses for the three months ended December 31, 2019, increased 1.0% year-over-year to $45.5 million, or $0.75 per diluted share as compared to $0.82 per diluted share in the prior year quarter, a decrease of 8.5% (non-GAAP measures).  On the same basis, net income for the twelve months ended December 31, 2019 increased 9.3% year-over-year to $171.8 million, or $3.06 per diluted share, down 4.7% when compared to $3.21 per diluted share in the prior year period (non-GAAP measures).

 

 

 

For the Three Months Ended December 31,

 

 

For the Twelve Months Ended December 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

(unaudited, dollars in thousands,

except per share amounts)

 

Net

Income

 

 

Diluted

Earnings

Per Share

 

 

Net

Income

 

 

Diluted

Earnings

Per Share

 

 

Net Income

Diluted

Earnings

Per Share

 

 

Net

Income

 

 

Diluted

Earnings

Per Share

 

Net income (Non-GAAP)(1)

 

$

45,478

 

 

$

0.75

 

 

$

45,025

 

 

$

0.82

 

 

$

171,827

 

 

$

3.06

 

 

$

157,221

 

 

$

3.21

 

Less: After tax merger-related expenses

 

 

(9,102

)

 

 

(0.15

)

 

 

(1,097

)

 

 

(0.02

)

 

 

(12,954

)

 

 

(0.23

)

 

 

(14,109

)

 

 

(0.29

)

Net income (GAAP)

 

$

36,376

 

 

$

0.60

 

 

$

43,928

 

 

$

0.80

 

 

$

158,873

 

 

$

2.83

 

 

$

143,112

 

 

$

2.92

 

(1)

See non-GAAP financial measures for additional information relating to the calculation of these items.

 

On April 5, 2018, WesBanco consummated the merger with First Sentry Bancshares, Inc. (“FTSB”), a bank holding company headquartered in Huntington, WV with $0.7 billion in assets, excluding goodwill.  On August 20, 2018, WesBanco consummated the merger with Farmers Capital Bank Corporation (“FFKT”), a bank holding company headquartered in Frankfort, KY with approximately $1.6 billion in assets, excluding goodwill.  In addition, on November 22, 2019, WesBanco consummated the merger with Old Line Bancshares, Inc. (“OLBK”), a bank holding company headquartered in Bowie, MD with approximately $3.0 billion in assets, excluding goodwill.  Financial results for FTSB, FFKT, and OLBK have been included in WesBanco’s results from their respective merger consummation dates.

 

Financial and operational highlights during the quarter ended December 31, 2019:

 

Successful completion of the merger with OLBK, a top ten financial institution in the state of Maryland

 

WesBanco Bank, Inc. was awarded its seventh consecutive composite “Outstanding” rating by the Federal Deposit Insurance Corporation (FDIC) for its Community Reinvestment Act (CRA) performance

 

Mortgage banking income increased 91.6% and 40.7%, year-over-year, for the quarter and full year periods, respectively

 

Continued expense management demonstrated by a year-to-date efficiency ratio of 56.68% (non-GAAP measure)

 

Key credit quality metrics such as non-performing assets, past due loans, allowance for loan loss ratios, and net loan charge-offs, as percentages of total portfolio loans, continue to remain at low levels and comparable to peer banks, those with total assets between $10 billion and $25 billion

 

The limitation on interchange fees for debit card processing that resulted from the Durbin amendment in the 2010 Dodd-Frank Act took effect during the third quarter of 2019

 

o

This limitation, which applies to banks with more than $10 billion in total assets, reduced fourth quarter after-tax earnings by $2.3 million, or $0.04 per diluted share, and year-to-date after-tax earnings by $3.8 million, or $0.07 per diluted share

 

Todd F. Clossin, President and Chief Executive Officer of WesBanco, commented, “2019 was another successful year for WesBanco – one that was also full of milestones.  Solid execution on our strategies allowed us to generate record annual earnings of $159 million, or $172 million, when excluding merger-related costs.  On November 22nd, we welcomed the customers and employees of Old Line Bancshares into the WesBanco family.  In addition to maintaining a strong commitment to client service and community banking, I am excited about our opportunities in the Mid-Atlantic market as we work to enhance customer relationships through new and expanded products and services, and provide enhanced career opportunities for our newest employees.”

 

Mr. Clossin added, “Through our merger with Old Line, we expanded our franchise into the dynamic Mid-Atlantic market with strong deposit market share in the fast growing Baltimore and Washington D.C. MSAs, as well as crossing $15 billion in total assets.  Further, due to the hard work and dedication of our employees, WesBanco Bank earned its seventh consecutive “Outstanding” Community Reinvestment Act rating.  We continue to believe we are well-positioned for long-term success, and remain positive about our


 

 

 

 

 

 

opportunities for the upcoming year, as we focus internally on organic growth and ensuring a successful integration of our Mid-Atlantic franchise.”

 

Balance Sheet

Portfolio loans of $10.3 billion as of December 31, 2019 increased 34.1% when compared to the prior year period due to the OLBK acquisition.  Total organic loan growth was 1.1% year-over-year, driven by the C&I and residential real estate loan categories, which were partially offset by elevated levels of commercial real estate loans being refinanced in an aggressive secondary market.  The commercial real estate payoffs during the fourth quarter were almost triple the more normalized quarterly average experienced during the first half of 2019, which negatively impacted organic fourth quarter year-over-year loan growth by approximately two percentage points.  Total deposits increased 24.6% year-over-year to $11.0 billion due to the OLBK acquisition.  Total deposits, excluding the OLBK acquisition, decreased $246.5 million, or 2.8%, year-over-year due to a $260.7 million reduction in certificates of deposit, as higher cost CDs were allowed to runoff.

 

Credit Quality

Overall, we believe our credit quality ratios remained strong as we balanced disciplined loan origination in the current environment with prudent lending standards.  As of December 31, 2019, both non-performing loans and non-performing assets as percentages of the total loan portfolio and total assets, respectively, have remained relatively low and consistent throughout the last five quarters.  Criticized and classified loan balances decreased to 2.17% of total portfolio loans, as compared to 2.24% during the third quarter of 2019.  The provision for credit losses decreased to $1.8 million for the quarter, and annualized net loan charge-offs to average loans for the full year period were nine basis points.  Fourth quarter annualized net charge-offs of 20 basis points were higher than normal due primarily to the pay-off of three previously-acquired, credit-impaired loans that had been assigned credit marks and previously recognized reserves.

 

The current expected credit loss (“CECL”) model became effective for WesBanco on January 1, 2020.  As part of our implementation process, we previously disclosed a range of up to a 30% increase in the allowance for loan losses for WesBanco, excluding the impact from OLBK.  Including our fourth quarter of 2019 acquisition of OLBK in the analysis and subject to purchase accounting adjustments, we now expect an increase of approximately 40% to 60% in the first quarter of 2020 allowance for credit losses, which represents a 20 to 25 basis point decline in the Tier 1 risk-based capital ratio, if applied on a pro-forma basis, as of December 31, 2019.  The ultimate impact of adoption will depend on the finalization of the purchase accounting for OLBK which could impact the estimated range of potential outcomes noted above.

 

Net Interest Margin and Income

The net interest margin of 3.55% for the fourth quarter of 2019 decreased 17 basis points year-over-year and 1 basis point from the third quarter.  Year-over-year, the net interest margin decreased primarily due to the lower interest rate environment from the three decreases in the Federal Reserve Board’s target federal funds rate during the second half of 2019, as well as a flattening of the yield curve.  Accretion from acquisitions benefited the fourth quarter net interest margin by 22 basis points, as compared to 23 basis points in the prior year period and 13 basis points during the third quarter.  Year-to-date accretion was 19 basis points, as compared to 14 basis points in the prior year.

 

Net interest income increased $5.2 million, or 5.1%, during the fourth quarter of 2019, as compared to the same quarter of 2018, due to a 9.6% increase in average total earning assets, primarily driven by the OLBK acquisition and related accretion from purchase accounting, partially offset by the lower loan yields, reflecting the three decreases in the Federal Reserve Board’s target federal funds rate during the second half of 2019.  For the twelve months ended December 31, 2019, net interest income increased $52.7 million, or 15.2%, due to higher average total earning assets from organic growth and the OLBK acquisition, and an overall higher net interest margin, reflecting a higher interest rate environment during the first half of 2019.

 

Non-Interest Income

For the fourth quarter of 2019, non-interest income of $30.8 million increased $4.3 million, or 16.1%, from the fourth quarter of 2018, driven by organic growth and the OLBK acquisition, which accounted for approximately a third of the increase.  Other income increased $2.7 million, or 84.1%, due to higher commercial customer loan swap-related income.  Net securities gains increased $1.8 million, or 139.9%, due to a negative $1.1 million market adjustment in the prior year period on the deferred compensation plan, which had an offsetting reduction in employee benefits expense.   Mortgage banking fees increased $1.4 million, or 91.6%, compared to the prior year period, due to growth in residential mortgage origination dollar volume and the associated sale of approximately one-half of those originations into the secondary market.  Electronic banking fees decreased $2.3 million as compared to the prior year period reflecting an approximate $2.8 million impact from the limitation on interchange fees for debit card processing that resulted from the Durbin amendment in the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”), partially offset by higher point-of-sale and ATM transactions by both legacy WesBanco and our new OLBK customers.

 

For the twelve months ended December 31, 2019, non-interest income increased $16.4 million, or 16.4%, year-over-year to $116.7 million.  In addition to the items discussed above, the primary drivers of this increase were the larger customer deposit base and higher transaction volumes associated with the FTSB and FFKT acquisitions, which positively benefited service charges on deposits and


 

 

 

 

 

 

electronic banking fees, while the addition of the trust business from FFKT benefited trust fees.  Despite the higher transaction volumes, electronic banking fees decreased $0.7 million, or 2.9%, year-over-year due to the limitation on interchange fees, as mentioned above, which reduced fees during the second half of 2019 by approximately $4.7 million.

 

Non-Interest Expense

We believe that total operating expenses continued to be well-controlled during both the three- and twelve-month periods ending December 31, 2019, as demonstrated by an efficiency ratio of 58.29% and 56.68%, respectively.  Excluding merger-related expenses, non-interest expense for the three months ended December 31, 2019 increased $11.4 million, or 16.4%, to $81.0 million compared to the prior year period, primarily reflecting the OLBK acquisition, which accounted for approximately 42% of the increase.  As previously disclosed, anticipated cost savings associated with the OLBK acquisition will begin to be realized during the second quarter of 2020.  This year-over-year increase is primarily due to higher salaries and wages, employee benefits, net occupancy, equipment, and other operating costs associated with additional staffing and financial center locations from the OLBK acquisition.  In addition, salaries and wages reflect the annual mid-year merit increases, and higher incentive and stock compensation.  Employee benefits in the prior year period, as mentioned above, were positively impacted by the $1.1 million reduction in the deferred compensation plan obligations due to market declines, while during 2019, healthcare expenses increased $3.7 million, or 21.5%, partially reflective of the two acquisitions during 2018.

 

For the twelve months ended December 31, 2019, non-interest expense, net of merger-related expenses, increased $48.4 million, or 19.6%, to $295.8 million compared to the prior year period, reflecting the three acquisitions and similar factors noted above for the quarterly period.

 

Capital

WesBanco continues to maintain what we believe are strong regulatory capital ratios as 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.  At December 31, 2019, Tier I leverage was 11.30%, Tier I risk-based capital was 12.89%, total risk-based capital was 15.12%, and the common equity Tier 1 capital ratio (“CET 1”) was 12.89%.  Tier 1 leverage and Tier 1 risk-based capital ratios were adversely impacted by the movement of $136.5 million of trust preferred securities (TruPS) from Tier 1 to Tier 2 risk-based capital, as required by the Dodd-Frank Act for financial institutions with total assets greater than $15 billion.  Tangible common equity increased to 10.02% at period-end from 9.28% as of December 31, 2018, as an increase in other comprehensive income from the mark-to-market of the available-for-sale portion of the investment portfolio benefitted this ratio, as well as increased retained earnings.

 

On December 19, 2019, WesBanco’s Board of Directors authorized the adoption of a new stock repurchase plan for the purchase of up to an additional 1.7 million shares of WesBanco common stock, representing approximately 2.5% of outstanding shares, from time to time on the open market, which is in addition to the existing plan approved by the Board of Directors on October 22, 2015.  During the fourth quarter of 2019, WesBanco repurchased 254,688 shares of its outstanding common stock on the open market at a total cost of $9.5 million, or $37.30 per share.  As of December 31, 2019, approximately 2.5 million shares remained for repurchase.

 

Conference Call and Webcast

WesBanco will host a conference call to discuss the Company's financial results for the fourth quarter of 2019 at 10:00 a.m. ET on Tuesday, January 28, 2020.  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 10136708.  The replay will begin at approximately 12:00 p.m. ET on January 28, and end at 12 a.m. ET on February 11.  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, 2018 and documents subsequently filed by WesBanco with the Securities and Exchange Commission (“SEC”), including WesBanco’s Form 10-Q’s for the quarters ended March 31, June 30, and September 30, 2019, 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 Old Line may not be integrated successfully or such integration may take longer to accomplish than expected; the expected cost savings and any revenue synergies from the merger of WesBanco and Old Line may not be fully realized within the expected timeframes; disruption from the merger of


 

 

 

 

 

 

WesBanco and Old Line 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; changes in accounting standards, rules and interpretations such as the new CECL standard, and the impact on WesBanco’s financial statements; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; 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 diversified and balanced financial services company that delivers large bank capabilities with a community bank feel.  Our distinct long-term growth strategies are built upon unique sustainable advantages permitting us to span six states with meaningful market share.  Built upon our ‘Better Banking Pledge’, our customer-centric service culture is focused on growing long-term relationships by pledging to serve all personal and business customer needs efficiently and effectively.  In addition to a full range of online and mobile banking options and a full-suite of commercial products and services, WesBanco provides trust, wealth management, securities brokerage, and private banking services through our century-old Trust and Investment Services department, with approximately $4.7 billion of assets under management (as of December 31, 2019).  WesBanco's banking subsidiary, WesBanco Bank, Inc., operates 236 financial centers in the states of Indiana, Kentucky, Maryland, Ohio, Pennsylvania, and West Virginia.  Additionally, WesBanco operates an insurance agency, WesBanco Insurance Services, Inc., and a full service broker/dealer, WesBanco Securities, Inc.

 

SOURCE:  WesBanco, Inc.

 

WesBanco Company Contact:

John H. Iannone

Senior Vice President, Investor and Public Relations

304-905-7021


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

STATEMENT OF INCOME

 

December 31,

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

% Change

 

 

2019

 

 

2018

 

 

% Change

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

105,879

 

 

$

97,685

 

 

 

8.4

 

 

$

393,166

 

 

$

331,961

 

 

 

18.4

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

16,586

 

 

 

16,196

 

 

 

2.4

 

 

 

65,648

 

 

 

56,898

 

 

 

15.4

 

Tax-exempt

 

 

4,563

 

 

 

5,562

 

 

 

(18.0

)

 

 

20,006

 

 

 

20,778

 

 

 

(3.7

)

Total interest and dividends on securities

 

 

21,149

 

 

 

21,758

 

 

 

(2.8

)

 

 

85,654

 

 

 

77,676

 

 

 

10.3

 

Other interest income

 

 

1,281

 

 

 

1,944

 

 

 

(34.1

)

 

 

5,433

 

 

 

5,320

 

 

 

2.1

 

          Total interest and dividend income

 

 

128,309

 

 

 

121,387

 

 

 

5.7

 

 

 

484,253

 

 

 

414,957

 

 

 

16.7

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

4,054

 

 

 

4,000

 

 

 

1.4

 

 

 

16,805

 

 

 

13,144

 

 

 

27.9

 

Money market deposits

 

 

2,143

 

 

 

1,683

 

 

 

27.3

 

 

 

8,024

 

 

 

5,016

 

 

 

60.0

 

Savings deposits

 

 

935

 

 

 

452

 

 

 

106.9

 

 

 

2,995

 

 

 

1,225

 

 

 

144.5

 

Certificates of deposit

 

 

3,800

 

 

 

3,662

 

 

 

3.8

 

 

 

15,631

 

 

 

12,450

 

 

 

25.6

 

Total interest expense on deposits

 

 

10,932

 

 

 

9,797

 

 

 

11.6

 

 

 

43,455

 

 

 

31,835

 

 

 

36.5

 

Federal Home Loan Bank borrowings

 

 

7,279

 

 

 

6,191

 

 

 

17.6

 

 

 

26,548

 

 

 

23,333

 

 

 

13.8

 

Other short-term borrowings

 

 

1,009

 

 

 

1,221

 

 

 

(17.4

)

 

 

5,401

 

 

 

3,717

 

 

 

45.3

 

Subordinated debt and junior subordinated debt

 

 

2,125

 

 

 

2,411

 

 

 

(11.9

)

 

 

8,945

 

 

 

8,836

 

 

 

1.2

 

Total interest expense

 

 

21,345

 

 

 

19,620

 

 

 

8.8

 

 

 

84,349

 

 

 

67,721

 

 

 

24.6

 

Net interest income

 

 

106,964

 

 

 

101,767

 

 

 

5.1

 

 

 

399,904

 

 

 

347,236

 

 

 

15.2

 

Provision for credit losses

 

 

1,824

 

 

 

2,854

 

 

 

(36.1

)

 

 

11,198

 

 

 

7,764

 

 

 

44.2

 

Net interest income after provision for credit losses

 

 

105,140

 

 

 

98,913

 

 

 

6.3

 

 

 

388,706

 

 

 

339,472

 

 

 

14.5

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

6,699

 

 

 

6,103

 

 

 

9.8

 

 

 

26,579

 

 

 

24,623

 

 

 

7.9

 

Service charges on deposits

 

 

7,171

 

 

 

7,387

 

 

 

(2.9

)

 

 

26,974

 

 

 

23,670

 

 

 

14.0

 

Electronic banking fees

 

 

4,336

 

 

 

6,604

 

 

 

(34.3

)

 

 

22,634

 

 

 

23,300

 

 

 

(2.9

)

Net securities brokerage revenue

 

 

1,393

 

 

 

1,871

 

 

 

(25.5

)

 

 

6,990

 

 

 

7,186

 

 

 

(2.7

)

Bank-owned life insurance

 

 

1,882

 

 

 

1,312

 

 

 

43.4

 

 

 

5,913

 

 

 

6,427

 

 

 

(8.0

)

Mortgage banking income

 

 

2,957

 

 

 

1,543

 

 

 

91.6

 

 

 

8,219

 

 

 

5,840

 

 

 

40.7

 

Net securities gains

 

 

520

 

 

 

(1,303

)

 

 

139.9

 

 

 

4,320

 

 

 

(900

)

 

 

580.0

 

Net gain on other real estate owned and other assets

 

 

61

 

 

 

(117

)

 

 

152.1

 

 

 

732

 

 

 

524

 

 

 

39.7

 

Other income

 

 

5,819

 

 

 

3,161

 

 

 

84.1

 

 

 

14,355

 

 

 

9,606

 

 

 

49.4

 

Total non-interest income

 

 

30,838

 

 

 

26,561

 

 

 

16.1

 

 

 

116,716

 

 

 

100,276

 

 

 

16.4

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

36,984

 

 

 

32,389

 

 

 

14.2

 

 

 

132,485

 

 

 

114,602

 

 

 

15.6

 

Employee benefits

 

 

9,894

 

 

 

7,298

 

 

 

35.6

 

 

 

39,313

 

 

 

30,079

 

 

 

30.7

 

Net occupancy

 

 

6,162

 

 

 

5,455

 

 

 

13.0

 

 

 

22,505

 

 

 

19,165

 

 

 

17.4

 

Equipment

 

 

5,570

 

 

 

4,667

 

 

 

19.3

 

 

 

20,494

 

 

 

17,207

 

 

 

19.1

 

Marketing

 

 

2,059

 

 

 

1,402

 

 

 

46.9

 

 

 

6,062

 

 

 

5,368

 

 

 

12.9

 

FDIC insurance

 

 

668

 

 

 

927

 

 

 

(27.9

)

 

 

1,956

 

 

 

3,242

 

 

 

(39.7

)

Amortization of intangible assets

 

 

2,916

 

 

 

2,762

 

 

 

5.6

 

 

 

10,340

 

 

 

6,980

 

 

 

48.1

 

Restructuring and merger-related expense

 

 

11,522

 

 

 

1,389

 

 

 

729.5

 

 

 

16,397

 

 

 

17,860

 

 

 

(8.2

)

Other operating expenses

 

 

16,781

 

 

 

14,701

 

 

 

14.1

 

 

 

62,656

 

 

 

50,721

 

 

 

23.5

 

Total non-interest expense

 

 

92,556

 

 

 

70,990

 

 

 

30.4

 

 

 

312,208

 

 

 

265,224

 

 

 

17.7

 

Income before provision for income taxes

 

 

43,422

 

 

 

54,484

 

 

 

(20.3

)

 

 

193,214

 

 

 

174,524

 

 

 

10.7

 

Provision for income taxes

 

 

7,046

 

 

 

10,556

 

 

 

(33.3

)

 

 

34,341

 

 

 

31,412

 

 

 

9.3

 

Net Income

 

$

36,376

 

 

$

43,928

 

 

 

(17.2

)

 

$

158,873

 

 

$

143,112

 

 

 

11.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

108,177

 

 

$

103,246

 

 

 

4.8

 

 

$

405,222

 

 

$

352,759

 

 

 

14.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.60

 

 

$

0.80

 

 

 

(25.0

)

 

$

2.83

 

 

$

2.93

 

 

 

(3.4

)

Net income per common share - diluted

 

 

0.60

 

 

 

0.80

 

 

 

(25.0

)

 

 

2.83

 

 

 

2.92

 

 

 

(3.1

)

Net income per common share - diluted, excluding certain items (1)(2)

 

 

0.75

 

 

 

0.82

 

 

 

(8.5

)

 

 

3.06

 

 

 

3.21

 

 

 

(4.7

)

Dividends declared

 

 

0.31

 

 

 

0.29

 

 

 

6.9

 

 

 

1.24

 

 

 

1.16

 

 

 

6.9

 

Book value (period end)

 

 

38.24

 

 

 

36.24

 

 

 

5.5

 

 

 

38.24

 

 

 

36.24

 

 

 

5.5

 

Tangible book value (period end) (1)

 

 

21.55

 

 

 

19.63

 

 

 

9.8

 

 

 

21.55

 

 

 

19.63

 

 

 

9.8

 

Average common shares outstanding - basic

 

 

60,461,325

 

 

 

54,598,142

 

 

 

10.7

 

 

 

56,108,084

 

 

 

48,889,041

 

 

 

14.8

 

Average common shares outstanding - diluted

 

 

60,562,366

 

 

 

54,706,691

 

 

 

10.7

 

 

 

56,214,364

 

 

 

49,022,990

 

 

 

14.7

 

Period end common shares outstanding

 

 

67,824,428

 

 

 

54,598,134

 

 

 

24.2

 

 

 

67,824,428

 

 

 

54,598,134

 

 

 

24.2

 

(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.


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands)

 

 

Selected ratios

 

For the Twelve Months Ended

 

 

 

 

December 31,

 

 

 

 

2019

 

 

2018

 

 

% Change

 

 

Return on average assets

 

 

1.24

 

%

 

1.26

 

%

 

(1.59

)

%

Return on average assets, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax merger-related expenses

 

 

1.34

 

 

 

1.39

 

 

 

(3.60

)

 

Return on average equity

 

 

7.49

 

 

 

8.68

 

 

 

(13.71

)

 

Return on average equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax merger-related expenses

 

 

8.11

 

 

 

9.54

 

 

 

(14.99

)

 

Return on average tangible equity (1)

 

 

14.01

 

 

 

16.24

 

 

 

(13.73

)

 

Return on average tangible equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax merger-related expenses

 

 

15.10

 

 

 

17.78

 

 

 

(15.07

)

 

Yield on earning assets (2)

 

 

4.37

 

 

 

4.19

 

 

 

4.30

 

 

Cost of interest bearing liabilities

 

 

1.05

 

 

 

0.92

 

 

 

14.13

 

 

Net interest spread (2)

 

 

3.32

 

 

 

3.27

 

 

 

1.53

 

 

Net interest margin (2)

 

 

3.62

 

 

 

3.52

 

 

 

2.84

 

 

Efficiency (1) (2)

 

 

56.68

 

 

 

54.60

 

 

 

3.81

 

 

Average loans to average deposits

 

 

88.59

 

 

 

87.60

 

 

 

1.13

 

 

Annualized net loan charge-offs/average loans

 

 

0.09

 

 

 

0.06

 

 

 

50.00

 

 

Effective income tax rate

 

 

17.77

 

 

 

18.00

 

 

 

(1.28

)

 

 

 

 

For the Quarter Ended

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

2018

 

 

Return on average assets

 

 

1.04

 

%

 

1.19

 

%

 

1.44

 

%

 

1.31

 

%

 

1.39

 

%

Return on average assets, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax merger-related expenses

 

 

1.30

 

 

 

1.23

 

 

 

1.44

 

 

 

1.39

 

 

 

1.42

 

 

Return on average equity

 

 

6.20

 

 

 

7.06

 

 

 

8.77

 

 

 

8.17

 

 

 

8.94

 

 

Return on average equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax merger-related expenses

 

 

7.75

 

 

 

7.32

 

 

 

8.78

 

 

 

8.67

 

 

 

9.16

 

 

Return on average tangible equity (1)

 

 

11.53

 

 

 

13.06

 

 

 

16.35

 

 

 

15.65

 

 

 

17.67

 

 

Return on average tangible equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax merger-related expenses

 

 

14.24

 

 

 

13.50

 

 

 

16.38

 

 

 

16.56

 

 

 

18.09

 

 

Yield on earning assets (2)

 

 

4.25

 

 

 

4.34

 

 

 

4.45

 

 

 

4.45

 

 

 

4.42

 

 

Cost of interest bearing liabilities

 

 

0.99

 

 

 

1.09

 

 

 

1.08

 

 

 

1.06

 

 

 

0.97

 

 

Net interest spread (2)

 

 

3.26

 

 

 

3.25

 

 

 

3.37

 

 

 

3.39

 

 

 

3.45

 

 

Net interest margin (2)

 

 

3.55

 

 

 

3.56

 

 

 

3.67

 

 

 

3.68

 

 

 

3.72

 

 

Efficiency (1) (2)

 

 

58.29

 

 

 

57.57

 

 

 

54.87

 

 

 

55.89

 

 

 

53.62

 

 

Average loans to average deposits

 

 

90.78

 

 

 

88.96

 

 

 

87.35

 

 

 

87.01

 

 

 

85.94

 

 

Annualized net loan charge-offs/average loans

 

 

0.20

 

 

 

0.04

 

 

 

0.05

 

 

 

0.07

 

 

 

0.14

 

 

Effective income tax rate

 

 

16.23

 

 

 

18.24

 

 

 

18.40

 

 

 

18.01

 

 

 

19.37

 

 

Trust assets, market value at period end

 

$

4,719,966

 

 

$

4,443,430

 

 

$

4,544,103

 

 

$

4,514,013

 

 

$

4,269,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

December 31,

 

 

 

 

 

September 30,

 

September 30, 2019

 

Balance sheets

 

2019

 

 

2018

 

 

% Change

 

2018

 

to December 31, 2019

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

182,905

 

 

$

124,650

 

 

 

46.7

 

$

209,606

 

 

(12.7

)

Due from banks - interest bearing

 

 

51,891

 

 

 

44,536

 

 

 

16.5

 

 

34,727

 

 

49.4

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

12,343

 

 

 

11,737

 

 

 

5.2

 

 

11,644

 

 

6.0

 

Available-for-sale debt securities, at fair value

 

 

2,393,558

 

 

 

2,114,129

 

 

 

13.2

 

 

2,209,199

 

 

8.3

 

Held-to-maturity debt securities (fair values of $874,523;

   $1,020,743 and $877,809, respectively)

 

 

851,753

 

 

 

1,020,934

 

 

 

(16.6

)

 

852,824

 

 

(0.1

)

Total securities

 

 

3,257,654

 

 

 

3,146,800

 

 

 

3.5

 

 

3,073,667

 

 

6.0

 

Loans held for sale

 

 

43,013

 

 

 

8,994

 

 

 

378.2

 

 

20,715

 

 

107.6

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

5,725,008

 

 

 

3,853,695

 

 

 

48.6

 

 

3,854,653

 

 

48.5

 

Commercial and industrial

 

 

1,644,699

 

 

 

1,265,460

 

 

 

30.0

 

 

1,332,275

 

 

23.5

 

Residential real estate

 

 

1,873,647

 

 

 

1,611,607

 

 

 

16.3

 

 

1,638,574

 

 

14.3

 

Home equity

 

 

649,678

 

 

 

599,331

 

 

 

8.4

 

 

587,745

 

 

10.5

 

Consumer

 

 

374,953

 

 

 

326,188

 

 

 

14.9

 

 

343,505

 

 

9.2

 

Total portfolio loans, net of unearned income

 

 

10,267,985

 

 

 

7,656,281

 

 

 

34.1

 

 

7,756,752

 

 

32.4

 

Allowance for loan losses

 

 

(52,429

)

 

 

(48,948

)

 

 

(7.1

)

 

(54,317

)

 

3.5

 

Net portfolio loans

 

 

10,215,556

 

 

 

7,607,333

 

 

 

34.3

 

 

7,702,435

 

 

32.6

 

Premises and equipment, net

 

 

261,014

 

 

 

166,925

 

 

 

56.4

 

 

178,344

 

 

46.4

 

Accrued interest receivable

 

 

43,648

 

 

 

38,853

 

 

 

12.3

 

 

37,156

 

 

17.5

 

Goodwill and other intangible assets, net

 

 

1,149,153

 

 

 

918,850

 

 

 

25.1

 

 

914,705

 

 

25.6

 

Bank-owned life insurance

 

 

299,516

 

 

 

225,317

 

 

 

32.9

 

 

229,349

 

 

30.6

 

Other assets

 

 

215,762

 

 

 

176,374

 

 

 

22.3

 

 

193,183

 

 

11.7

 

Total Assets

 

$

15,720,112

 

 

$

12,458,632

 

 

 

26.2

 

$

12,593,887

 

 

24.8

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

3,178,270

 

 

$

2,441,041

 

 

 

30.2

 

$

2,476,392

 

 

28.3

 

Interest bearing demand

 

 

2,316,855

 

 

 

2,146,508

 

 

 

7.9

 

 

2,128,581

 

 

8.8

 

Money market

 

 

1,518,314

 

 

 

1,142,925

 

 

 

32.8

 

 

1,085,732

 

 

39.8

 

Savings deposits

 

 

1,934,647

 

 

 

1,645,549

 

 

 

17.6

 

 

1,698,125

 

 

13.9

 

Certificates of deposit

 

 

2,055,920

 

 

 

1,455,610

 

 

 

41.2

 

 

1,275,533

 

 

61.2

 

Total deposits

 

 

11,004,006

 

 

 

8,831,633

 

 

 

24.6

 

 

8,664,363

 

 

27.0

 

Federal Home Loan Bank borrowings

 

 

1,415,615

 

 

 

1,054,174

 

 

 

34.3

 

 

1,161,092

 

 

21.9

 

Other short-term borrowings

 

 

282,362

 

 

 

290,522

 

 

 

(2.8

)

 

325,247

 

 

(13.2

)

Subordinated debt and junior subordinated debt

 

 

199,869

 

 

 

189,842

 

 

 

5.3

 

 

156,632

 

 

27.6

 

Total borrowings

 

 

1,897,846

 

 

 

1,534,538

 

 

 

23.7

 

 

1,642,971

 

 

15.5

 

Accrued interest payable

 

 

8,077

 

 

 

4,627

 

 

 

74.6

 

 

5,273

 

 

53.2

 

Other liabilities

 

 

216,262

 

 

 

109,007

 

 

 

98.4

 

 

180,011

 

 

20.1

 

Total Liabilities

 

 

13,126,191

 

 

 

10,479,805

 

 

 

25.3

 

 

10,492,618

 

 

25.1

 

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 2019 and 2018, respectively; 68,078,116,

   54,604,294 and 54,698,250 shares issued, respectively;

   67,824,428, 54,598,134 and 54,691,225 shares outstanding,

   respectively

 

 

141,827

 

 

 

113,758

 

 

 

24.7

 

 

113,954

 

 

24.5

 

Capital surplus

 

 

1,636,966

 

 

 

1,166,701

 

 

 

40.3

 

 

1,169,595

 

 

40.0

 

Retained earnings

 

 

824,694

 

 

 

737,581

 

 

 

11.8

 

 

809,332

 

 

1.9

 

Treasury stock (253,688, 6,160 and 7,025 shares - at cost, respectively)

 

 

(9,463

)

 

 

(274

)

 

 

(3,353.6

)

 

(252

)

 

(3,655.2

)

Accumulated other comprehensive income (loss)

 

 

1,201

 

 

 

(37,871

)

 

 

103.2

 

 

9,922

 

 

(87.9

)

Deferred benefits for directors

 

 

(1,304

)

 

 

(1,068

)

 

 

(22.1

)

 

(1,282

)

 

(1.7

)

Total Shareholders' Equity

 

 

2,593,921

 

 

 

1,978,827

 

 

 

31.1

 

 

2,101,269

 

 

23.4

 

Total Liabilities and Shareholders' Equity

 

$

15,720,112

 

 

$

12,458,632

 

 

 

26.2

 

$

12,593,887

 

 

24.8

 

 

 

 


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands)

 

 

 

 

Three Months Ended December 31,

 

 

 

Twelve Months Ended December 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

 

Average balance sheet and net interest margin

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

analysis

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks - interest bearing

 

$

67,820

 

 

2.00

 

%

 

$

169,189

 

 

2.21

 

%

 

$

71,312

 

 

2.41

 

%

 

$

80,535

 

 

2.24

 

%

Loans, net of unearned income (1)

 

 

8,842,437

 

 

4.75

 

 

 

 

7,685,430

 

 

5.04

 

 

 

 

7,991,107

 

 

4.92

 

 

 

 

7,013,877

 

 

4.73

 

 

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,474,024

 

 

2.68

 

 

 

 

2,317,542

 

 

2.80

 

 

 

 

2,366,631

 

 

2.77

 

 

 

 

2,109,191

 

2..70

 

 

Tax-exempt (3)

 

 

655,443

 

 

3.52

 

 

 

 

818,456

 

 

3.44

 

 

 

 

722,388

 

 

3.51

 

 

 

 

768,304

 

 

3.42

 

 

Total securities

 

 

3,129,467

 

 

2.86

 

 

 

 

3,135,998

 

 

2.96

 

 

 

 

3,089,019

 

 

2.95

 

 

 

 

2,877,495

 

 

2.89

 

 

Other earning assets

 

 

59,750

 

 

6.31

 

 

 

 

52,691

 

 

7.62

 

 

 

 

53,919

 

 

6.89

 

 

 

 

55,302

 

 

6.37

 

 

Total earning assets (3)

 

 

12,099,474

 

 

4.25

 

%

 

 

11,043,308

 

 

4.42

 

%

 

 

11,205,357

 

 

4.37

 

%

 

 

10,027,209

 

 

4.19

 

%

Other assets

 

 

1,819,956

 

 

 

 

 

 

 

1,522,572

 

 

 

 

 

 

 

1,648,563

 

 

 

 

 

 

 

1,310,170

 

 

 

 

 

Total Assets

 

$

13,919,430

 

 

 

 

 

 

$

12,565,880

 

 

 

 

 

 

$

12,853,920

 

 

 

 

 

 

$

11,337,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

2,224,423

 

 

0.72

 

%

 

$

2,183,732

 

 

0.73

 

%

 

$

2,155,211

 

 

0.78

 

%

 

$

1,929,876

 

 

0.68

 

%

Money market accounts

 

 

1,291,999

 

 

0.66

 

 

 

 

1,153,806

 

 

0.58

 

 

 

 

1,165,346

 

 

0.69

 

 

 

 

1,049,059

 

 

0.48

 

 

Savings deposits

 

 

1,799,617

 

 

0.21

 

 

 

 

1,647,144

 

 

0.11

 

 

 

 

1,705,858

 

 

0.18

 

 

 

 

1,454,525

 

 

0.08

 

 

Certificates of deposit

 

 

1,613,060

 

 

0.93

 

 

 

 

1,486,471

 

 

0.98

 

 

 

 

1,442,745

 

 

1.08

 

 

 

 

1,396,446

 

 

0.89

 

 

Total interest bearing deposits

 

 

6,929,099

 

 

0.63

 

 

 

 

6,471,153

 

 

0.60

 

 

 

 

6,469,160

 

 

0.67

 

 

 

 

5,829,906

 

 

0.55

 

 

Federal Home Loan Bank borrowings

 

 

1,188,220

 

 

2.43

 

 

 

 

1,069,944

 

 

2.30

 

 

 

 

1,074,715

 

 

2.47

 

 

 

 

1,121,108

 

 

2.08

 

 

Other borrowings

 

 

304,554

 

 

1.31

 

 

 

 

301,813

 

 

1.60

 

 

 

 

317,585

 

 

1.70

 

 

 

 

260,388

 

 

1.43

 

 

Subordinated debt and junior subordinated debt

 

 

174,067

 

 

4.84

 

 

 

 

189,769

 

 

5.04

 

 

 

 

170,983

 

 

5.23

 

 

 

 

176,866

 

 

5.00

 

 

Total interest bearing liabilities

 

 

8,595,940

 

 

0.99

 

%

 

 

8,032,679

 

 

0.97

 

%

 

 

8,032,443

 

 

1.05

 

%

 

 

7,388,268

 

 

0.92

 

%

Non-interest bearing demand deposits

 

 

2,811,367

 

 

 

 

 

 

 

2,472,076

 

 

 

 

 

 

 

2,550,864

 

 

 

 

 

 

 

2,177,142

 

 

 

 

 

Other liabilities

 

 

183,002

 

 

 

 

 

 

 

111,595

 

 

 

 

 

 

 

150,618

 

 

 

 

 

 

 

123,544

 

 

 

 

 

Shareholders' equity

 

 

2,329,121

 

 

 

 

 

 

 

1,949,530

 

 

 

 

 

 

 

2,119,995

 

 

 

 

 

 

 

1,648,425

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

13,919,430

 

 

 

 

 

 

$

12,565,880

 

 

 

 

 

 

$

12,853,920

 

 

 

 

 

 

$

11,337,379

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

 

3.26

 

%

 

 

 

 

 

3.45

 

%

 

 

 

 

 

3.32

 

%

 

 

 

 

 

3.27

 

%

Taxable equivalent net interest margin

 

 

 

 

 

3.55

 

%

 

 

 

 

 

3.72

 

%

 

 

 

 

 

3.62

 

%

 

 

 

 

 

3.52

 

%

 

(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 $0.5 million and $0.9 million for the three months ended December 31, 2019 and 2018 and $1.8 million and $3.4 million for the year ended December 31, 2019 and 2018, respectively.

Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $4.9 million and $8.1 million for the three months ended December 31, 2019 and 2018 and $17.9 million and $11.7 million for the year ended December 31, 2019 and 2018, respectively.

Accretion on interest bearing liabilities acquired from the prior acquisitions was $1.9 million and $0.5 million for the three months ended December 31, 2019 and 2018, respectively, and $2.8 million and $2.0 million for the year ended December 31, 2019 and 2018, 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 21% for each period presented.


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

Quarter Ended

 

 

 

Dec. 31,

 

 

Sept.  30,

 

 

 

 

June 30,

 

 

 

 

Mar. 31,

 

 

 

 

Dec. 31,

 

Statement of Income

 

2019

 

 

2019

 

 

 

 

2019

 

 

 

 

2019

 

 

 

 

2018

 

Interest income

 

$

105,879

 

 

$

95,369

 

 

 

 

$

96,415

 

 

 

 

$

95,502

 

 

 

 

$

97,685

 

Loans, including fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividends on securities:

 

 

16,586

 

 

 

15,887

 

 

 

 

 

16,444

 

 

 

 

 

16,733

 

 

 

 

 

16,196

 

Taxable

 

 

4,563

 

 

 

4,759

 

 

 

 

 

5,142

 

 

 

 

 

5,541

 

 

 

 

 

5,562

 

Tax-exempt

 

 

21,149

 

 

 

20,646

 

 

 

 

 

21,586

 

 

 

 

 

22,274

 

 

 

 

 

21,758

 

Total interest and dividends on securities

 

 

1,281

 

 

 

1,333

 

 

 

 

 

1,542

 

 

 

 

 

1,277

 

 

 

 

 

1,944

 

Other interest income

 

 

128,309

 

 

 

117,348

 

 

 

 

 

119,543

 

 

 

 

 

119,053

 

 

 

 

 

121,387

 

Total interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

4,054

 

 

 

4,489

 

 

 

 

 

4,314

 

 

 

 

 

3,946

 

 

 

 

 

4,000

 

Interest bearing demand deposits

 

 

2,143

 

 

 

1,973

 

 

 

 

 

2,009

 

 

 

 

 

1,899

 

 

 

 

 

1,683

 

Money market deposits

 

 

935

 

 

 

861

 

 

 

 

 

678

 

 

 

 

 

522

 

 

 

 

 

452

 

Savings deposits

 

 

3,800

 

 

 

3,830

 

 

 

 

 

4,098

 

 

 

 

 

3,903

 

 

 

 

 

3,662

 

Certificates of deposit

 

 

10,932

 

 

 

11,153

 

 

 

 

 

11,099

 

 

 

 

 

10,270

 

 

 

 

 

9,797

 

Total interest expense on deposits

 

 

7,279

 

 

 

6,645

 

 

 

 

 

6,287

 

 

 

 

 

6,337

 

 

 

 

 

6,191

 

Federal Home Loan Bank borrowings

 

 

1,009

 

 

 

1,353

 

 

 

 

 

1,483

 

 

 

 

 

1,556

 

 

 

 

 

1,221

 

Other short-term borrowings

 

 

2,125

 

 

 

2,077

 

 

 

 

 

2,214

 

 

 

 

 

2,529

 

 

 

 

 

2,411

 

Subordinated debt and junior subordinated debt

 

 

21,345

 

 

 

21,228

 

 

 

 

 

21,083

 

 

 

 

 

20,692

 

 

 

 

 

19,620

 

Total interest expense

 

 

106,964

 

 

 

96,120

 

 

 

 

 

98,460

 

 

 

 

 

98,361

 

 

 

 

 

101,767

 

Net interest income

 

 

1,824

 

 

 

4,121

 

 

 

 

 

2,747

 

 

 

 

 

2,507

 

 

 

 

 

2,854

 

Provision for credit losses

 

 

105,140

 

 

 

91,999

 

 

 

 

 

95,713

 

 

 

 

 

95,854

 

 

 

 

 

98,913

 

Net interest income after provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

6,699

 

 

 

6,425

 

 

 

 

 

6,339

 

 

 

 

 

7,115

 

 

 

 

 

6,103

 

Trust fees

 

 

7,171

 

 

 

7,056

 

 

 

 

 

6,197

 

 

 

 

 

6,549

 

 

 

 

 

7,387

 

Service charges on deposits

 

 

4,336

 

 

 

5,253

 

 

 

 

 

7,154

 

 

 

 

 

5,892

 

 

 

 

 

6,604

 

Electronic banking fees

 

 

1,393

 

 

 

1,765

 

 

 

 

 

1,973

 

 

 

 

 

1,860

 

 

 

 

 

1,871

 

Net securities brokerage revenue

 

 

1,882

 

 

 

1,373

 

 

 

 

 

1,340

 

 

 

 

 

1,319

 

 

 

 

 

1,312

 

Bank-owned life insurance

 

 

2,957

 

 

 

2,588

 

 

 

 

 

1,618

 

 

 

 

 

1,056

 

 

 

 

 

1,543

 

Mortgage banking income

 

 

520

 

 

 

235

 

 

 

 

 

2,909

 

 

 

 

 

657

 

 

 

 

 

(1,303

)

Net securities gains/(losses)

 

 

61

 

 

 

158

 

 

 

 

 

376

 

 

 

 

 

136

 

 

 

 

 

(117

)

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

 

 

5,819

 

 

 

2,097

 

 

 

 

 

3,250

 

 

 

 

 

3,189

 

 

 

 

 

3,161

 

Other income

 

 

30,838

 

 

 

26,950

 

 

 

 

 

31,156

 

 

 

 

 

27,773

 

 

 

 

 

26,561

 

Total non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

36,984

 

 

 

32,915

 

 

 

 

 

31,646

 

 

 

 

 

30,940

 

 

 

 

 

32,389

 

Salaries and wages

 

 

9,894

 

 

 

9,726

 

 

 

 

 

9,705

 

 

 

 

 

9,989

 

 

 

 

 

7,298

 

Employee benefits

 

 

6,162

 

 

 

5,392

 

 

 

 

 

5,385

 

 

 

 

 

5,566

 

 

 

 

 

5,455

 

Net occupancy

 

 

5,570

 

 

 

5,273

 

 

 

 

 

4,818

 

 

 

 

 

4,833

 

 

 

 

 

4,667

 

Equipment

 

 

2,059

 

 

 

1,505

 

 

 

 

 

1,254

 

 

 

 

 

1,243

 

 

 

 

 

1,402

 

Marketing

 

 

668

 

 

 

(1,221

)

 

 

 

 

1,155

 

 

 

 

 

1,353

 

 

 

 

 

927

 

FDIC insurance

 

 

2,916

 

 

 

2,446

 

 

 

 

 

2,465

 

 

 

 

 

2,514

 

 

 

 

 

2,762

 

Amortization of intangible assets

 

 

11,522

 

 

 

1,688

 

 

 

 

 

81

 

 

 

 

 

3,107

 

 

 

 

 

1,389

 

Restructuring and merger-related expense

 

 

16,781

 

 

 

15,544

 

 

 

 

 

15,443

 

 

 

 

 

14,887

 

 

 

 

 

14,701

 

Other operating expenses

 

 

92,556

 

 

 

73,268

 

 

 

 

 

71,952

 

 

 

 

 

74,432

 

 

 

 

 

70,990

 

Total non-interest expense

 

 

43,422

 

 

 

45,681

 

 

 

 

 

54,917

 

 

 

 

 

49,195

 

 

 

 

 

54,484

 

Income before provision for income taxes

 

 

7,046

 

 

 

8,334

 

 

 

 

 

10,103

 

 

 

 

 

8,858

 

 

 

 

 

10,556

 

Provision for income taxes

 

$

36,376

 

 

$

37,347

 

 

 

 

$

44,814

 

 

 

 

$

40,337

 

 

 

 

$

43,928

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

108,177

 

 

$

97,385

 

 

 

 

$

99,827

 

 

 

 

$

99,834

 

 

 

 

$

103,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

 

0.60

 

 

 

0.68

 

 

 

 

 

0.82

 

 

 

 

 

0.74

 

 

 

 

 

0.80

 

Net income per common share - diluted

 

 

0.60

 

 

 

0.68

 

 

 

 

 

0.82

 

 

 

 

 

0.74

 

 

 

 

 

0.80

 

Net income per common share - diluted, excluding

   certain items (1)(2)

 

 

0.75

 

 

 

0.71

 

 

#

 

 

0.82

 

 

#

 

 

0.78

 

 

#

 

 

0.82

 

Dividends declared

 

 

0.31

 

 

 

0.31

 

 

 

 

 

0.31

 

 

 

 

 

0.31

 

 

 

 

 

0.29

 

Book value (period end)

 

 

38.24

 

 

 

38.42

 

 

 

 

 

37.92

 

 

 

 

 

37.05

 

 

 

 

 

36.24

 

Tangible book value (period end) (1)

 

 

21.55

 

 

 

21.89

 

 

 

 

 

21.40

 

 

 

 

 

20.49

 

 

 

 

 

19.63

 

Average common shares outstanding - basic

 

 

60,461,325

 

 

 

54,695,578

 

 

 

 

 

54,628,029

 

 

 

 

 

54,598,499

 

 

 

 

 

54,598,142

 

Average common shares outstanding - diluted

 

 

60,562,366

 

 

 

54,751,344

 

 

 

 

 

54,773,521

 

 

 

 

 

54,706,337

 

 

 

 

 

54,706,691

 

Period end common shares outstanding

 

 

67,824,428

 

 

 

54,691,225

 

 

 

 

 

54,697,199

 

 

 

 

 

54,599,127

 

 

 

 

 

54,598,134

 

Full time equivalent employees

 

 

2,705

 

 

 

2,330

 

 

 

 

 

2,353

 

 

 

 

 

2,329

 

 

 

 

 

2,388

 

 

(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.

 


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands)

 

 

 

 

Quarter Ended

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Asset quality data

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

2018

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings - accruing

 

$

5,431

 

 

$

5,840

 

 

$

5,487

 

 

$

5,481

 

 

$

5,744

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings

 

 

1,422

 

 

 

1,345

 

 

 

1,924

 

 

 

2,936

 

 

 

2,855

 

 

Other non-accrual loans (1)

 

 

43,491

 

 

 

33,456

 

 

 

30,974

 

 

 

27,291

 

 

 

27,845

 

 

Total non-accrual loans

 

 

44,913

 

 

 

34,801

 

 

 

32,898

 

 

 

30,227

 

 

 

30,700

 

 

Total non-performing loans

 

 

50,344

 

 

 

40,641

 

 

 

38,385

 

 

 

35,708

 

 

 

36,444

 

 

Other real estate and repossessed assets

 

 

4,178

 

 

 

3,678

 

 

 

4,973

 

 

 

6,001

 

 

 

7,265

 

 

Total non-performing assets

 

$

54,522

 

 

$

44,319

 

 

$

43,358

 

 

$

41,709

 

 

$

43,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days

 

$

36,330

 

 

$

17,906

 

 

$

15,446

 

 

$

21,433

 

 

$

19,569

 

 

Loans past due 90 days or more

 

 

11,613

 

 

 

5,425

 

 

 

2,634

 

 

 

2,740

 

 

 

4,077

 

 

Total past due loans

 

$

47,943

 

 

$

23,331

 

 

$

18,080

 

 

$

24,173

 

 

$

23,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized and classified loans (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized loans (1)

 

$

118,959

 

 

$

78,880

 

 

$

73,236

 

 

$

69,691

 

 

$

51,710

 

 

Classified loans (1)

 

 

103,519

 

 

 

95,071

 

 

 

41,004

 

 

 

39,412

 

 

 

31,244

 

 

Total criticized and classified loans

 

$

222,478

 

 

$

173,951

 

 

$

114,240

 

 

$

109,103

 

 

$

82,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days / total portfolio loans

 

 

0.35

 

%

 

0.23

 

%

 

0.20

 

%

 

0.28

 

%

 

0.26

 

%

Loans past due 90 days or more / total portfolio loans

 

 

0.11

 

 

 

0.07

 

 

 

0.03

 

 

 

0.04

 

 

 

0.05

 

 

Non-performing loans / total portfolio loans

 

 

0.49

 

 

 

0.52

 

 

 

0.50

 

 

 

0.47

 

 

 

0.48

 

 

Non-performing assets/total portfolio loans, other

   real estate and repossessed assets

 

 

0.53

 

 

 

0.57

 

 

 

0.56

 

 

 

0.54

 

 

 

0.57

 

 

Non-performing assets / total assets

 

 

0.35

 

 

 

0.35

 

 

 

0.35

 

 

 

0.33

 

 

 

0.35

 

 

Criticized and classified loans / total portfolio loans

 

 

2.17

 

 

 

2.24

 

 

 

1.48

 

 

 

1.42

 

 

 

1.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

52,429

 

 

$

54,317

 

 

$

50,859

 

 

$

48,866

 

 

$

48,948

 

 

Provision for credit losses

 

 

1,824

 

 

 

4,121

 

 

 

2,747

 

 

 

2,507

 

 

 

2,854

 

 

Net loan and deposit account overdraft charge-offs

 

 

4,476

 

 

 

791

 

 

 

947

 

 

 

1,370

 

 

 

2,750

 

 

Annualized net loan charge-offs /average loans

 

 

0.20

 

%

 

0.04

 

%

 

0.05

 

%

 

0.07

 

%

 

0.14

 

%

Allowance for loan losses / total portfolio loans

 

 

0.51

 

%

 

0.70

 

%

 

0.66

 

%

 

0.64

 

%

 

0.64

 

%

Allowance for loan losses / non-performing loans

 

 

1.04

 

x

 

1.34

 

x

 

1.32

 

x

 

1.37

 

x

 

1.34

 

x

Allowance for loan losses / non-performing loans

   and loans past due

 

 

0.53

 

x

 

0.85

 

x

 

0.90

 

x

 

0.82

 

x

 

0.81

 

x

 

 

 

Quarter Ended

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

2018

 

 

Capital ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I leverage capital

 

 

11.30

 

%

 

11.30

 

%

 

11.09

 

%

 

10.98

 

%

 

10.74

 

%

Tier I risk-based capital

 

 

12.89

 

 

 

15.40

 

 

 

15.39

 

 

 

15.31

 

 

 

15.09

 

 

Total risk-based capital

 

 

15.12

 

 

 

16.36

 

 

 

16.32

 

 

 

16.22

 

 

 

15.99

 

 

Common equity tier 1 capital ratio (CET 1)

 

 

12.89

 

 

 

13.87

 

 

 

13.83

 

 

 

13.48

 

 

 

13.14

 

 

Average shareholders' equity to average assets

 

 

16.73

 

 

 

16.80

 

 

 

16.42

 

 

 

16.01

 

 

 

15.51

 

 

Tangible equity to tangible assets (4)

 

 

10.02

 

 

 

10.24

 

 

 

10.10

 

 

 

9.57

 

 

 

9.28

 

 

 

 

(1) Non-accrual loans includes $3.8 million of OLBK loans, total past due loans includes $23.3 million of OLBK loans, criticized loans includes $13.0 million of OLBK loans and classified loans includes $17.7 million of OLBK loans.

(2) Excludes non-performing loans.

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

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

 


WESBANCO, INC.

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands)

 

NON-GAAP FINANCIAL MEASURES

 

 

 

 

 

 

 

 

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco’s operating performance and trends, and facilitate comparisons

with the performance of WesBanco’s peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco’s financial statements.

 

 

 

 

 

 

Three Months Ended

 

 

Year to Date

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Dec. 31,

 

 

 

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

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

2018

 

 

 

Return on average assets, excluding after-tax merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (annualized)

 

$

144,317

 

 

$

148,169

 

 

$

179,748

 

 

$

163,589

 

 

$

174,280

 

 

$

158,873

 

$

143,112

 

 

 

Plus: after-tax merger-related expenses (annualized) (1)

 

 

36,113

 

 

 

5,291

 

 

 

257

 

 

 

9,954

 

 

 

4,353

 

 

 

12,954

 

 

14,109

 

 

 

Net income excluding after-tax merger-related expenses (annualized)

 

 

180,430

 

 

 

153,460

 

 

 

180,005

 

 

 

173,543

 

 

 

178,633

 

 

 

171,827

 

 

157,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

13,919,430

 

 

$

12,488,153

 

 

$

12,489,663

 

 

$

12,510,032

 

 

$

12,565,880

 

 

$

12,853,920

 

$

11,337,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible assets, excluding after-tax merger-related expenses

 

 

1.30

%

 

 

1.23

%

 

 

1.44

%

 

 

1.39

%

 

 

1.42

%

 

 

1.34

%

 

1.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding after-tax merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (annualized)

 

$

144,317

 

 

$

148,169

 

 

$

179,748

 

 

$

163,589

 

 

$

174,280

 

 

$

158,873

 

$

143,112

 

 

 

Plus: after-tax merger-related expenses (annualized) (1)

 

 

36,113

 

 

 

5,291

 

 

 

257

 

 

 

9,954

 

 

 

4,353

 

 

 

12,954

 

 

14,109

 

 

 

Net income excluding after-tax merger-related expenses (annualized)

 

 

180,430

 

 

 

153,460

 

 

 

180,005

 

 

 

173,543

 

 

 

178,633

 

 

 

171,827

 

 

157,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,329,121

 

 

 

2,097,534

 

 

 

2,050,190

 

 

 

2,002,710

 

 

 

1,949,530

 

 

 

2,119,995

 

 

1,648,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding after-tax merger-related expenses

 

 

7.75

%

 

 

7.32

%

 

 

8.78

%

 

 

8.67

%

 

 

9.16

%

 

 

8.11

%

 

9.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (annualized)

 

$

144,317

 

 

$

148,169

 

 

$

179,748

 

 

$

163,589

 

 

$

174,280

 

 

$

158,873

 

$

143,112

 

 

 

Plus: amortization of intangibles (annualized) (1)

 

 

9,139

 

 

 

7,666

 

 

 

7,811

 

 

 

8,055

 

 

 

8,657

 

 

 

8,169

 

 

5,514

 

 

 

Net income before amortization of intangibles (annualized)

 

 

153,456

 

 

 

155,835

 

 

 

187,559

 

 

 

171,644

 

 

 

182,937

 

 

 

167,042

 

 

148,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,329,121

 

 

 

2,097,534

 

 

 

2,050,190

 

 

 

2,002,710

 

 

 

1,949,530

 

 

 

2,119,995

 

 

1,648,425

 

 

 

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

 

 

(997,658

)

 

 

(904,204

)

 

 

(903,243

)

 

 

(906,041

)

 

 

(914,214

)

 

 

(927,974

)

 

(732,978

)

 

 

Average tangible equity

 

$

1,331,463

 

 

$

1,193,330

 

 

$

1,146,947

 

 

$

1,096,669

 

 

$

1,035,316

 

 

$

1,192,021

 

$

915,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity

 

 

11.53

%

 

 

13.06

%

 

 

16.35

%

 

 

15.65

%

 

 

17.67

%

 

 

14.01

%

 

16.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding after-tax merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (annualized)

 

$

144,317

 

 

$

148,169

 

 

$

179,748

 

 

$

163,589

 

 

$

174,280

 

 

$

158,873

 

$

143,112

 

 

 

Plus: after-tax merger-related expenses (annualized) (1)

 

 

36,113

 

 

 

5,291

 

 

 

257

 

 

 

9,954

 

 

 

4,353

 

 

 

12,954

 

 

14,109

 

 

 

Plus: amortization of intangibles (annualized) (1)

 

 

9,139

 

 

 

7,666

 

 

 

7,811

 

 

 

8,055

 

 

 

8,657

 

 

 

8,169

 

 

5,514

 

 

 

Net income before amortization of intangibles and

   excluding  after-tax merger-related expenses (annualized)

 

 

189,569

 

 

 

161,126

 

 

 

187,816

 

 

 

181,598

 

 

 

187,290

 

 

 

179,996

 

 

162,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,329,121

 

 

 

2,097,534

 

 

 

2,050,190

 

 

 

2,002,710

 

 

 

1,949,530

 

 

 

2,119,995

 

 

1,648,425

 

 

 

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

 

 

(997,658

)

 

 

(904,204

)

 

 

(903,243

)

 

 

(906,041

)

 

 

(914,214

)

 

 

(927,974

)

 

(732,978

)

 

 

Average tangible equity

 

$

1,331,463

 

 

$

1,193,330

 

 

$

1,146,947

 

 

$

1,096,669

 

 

$

1,035,316

 

 

$

1,192,021

 

$

915,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding after-tax merger-related expenses

 

 

14.24

%

 

 

13.50

%

 

 

16.38

%

 

 

16.56

%

 

 

18.09

%

 

 

15.10

%

 

17.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

Efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

92,556

 

 

$

73,268

 

 

$

71,952

 

 

$

74,432

 

 

$

70,990

 

 

$

312,208

 

$

265,224

 

 

 

Less: restructuring and merger-related expense

 

 

(11,522

)

 

 

(1,688

)

 

 

(81

)

 

 

(3,107

)

 

 

(1,389

)

 

 

(16,397

)

 

(17,860

)

 

 

Non-interest expense excluding restructuring and merger-related expense

 

 

81,034

 

 

 

71,580

 

 

 

71,871

 

 

 

71,325

 

 

 

69,601

 

 

 

295,811

 

 

247,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

108,177

 

 

 

97,385

 

 

 

99,827

 

 

 

99,834

 

 

 

103,246

 

 

 

405,222

 

 

352,760

 

 

 

Non-interest income

 

 

30,838

 

 

 

26,950

 

 

 

31,156

 

 

 

27,773

 

 

 

26,561

 

 

 

116,716

 

 

100,276

 

 

 

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

 

$

139,015

 

 

$

124,335

 

 

$

130,983

 

 

$

127,607

 

 

$

129,807

 

 

$

521,938

 

$

453,036

 

 

 

Efficiency Ratio

 

 

58.29

%

 

 

57.57

%

 

 

54.87

%

 

 

55.89

%

 

 

53.62

%

 

 

56.68

%

 

54.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

36,376

 

 

$

37,347

 

 

$

44,814

 

 

$

40,337

 

 

$

43,928

 

 

$

158,873

 

$

143,112

 

 

 

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

 

 

9,102

 

 

 

1,334

 

 

 

64

 

 

 

2,454

 

 

 

1,097

 

 

 

12,954

 

 

14,109

 

 

 

Net income, excluding after-tax merger-related expenses

 

$

45,478

 

 

$

38,681

 

 

$

44,878

 

 

$

42,791

 

 

$

45,025

 

 

$

171,827

 

$

157,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share

 

$

0.60

 

 

$

0.68

 

 

$

0.82

 

 

$

0.74

 

 

$

0.80

 

 

$

2.83

 

$

2.92

 

 

 

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

 

 

0.15

 

 

 

0.03

 

 

 

0.00

 

 

 

0.04

 

 

 

0.02

 

 

 

0.23

 

 

0.29

 

 

 

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

 

$

0.75

 

 

$

0.71

 

 

$

0.82

 

 

$

0.78

 

 

$

0.82

 

 

$

3.06

 

$

3.21

 

 

 

 

Period End

 

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

 

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

2018

 

 

 

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

2,593,921

 

 

$

2,101,269

 

 

$

2,074,116

 

 

$

2,023,139

 

 

$

1,978,827

 

 

 

 

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

 

 

(1,132,262

)

 

 

(904,256

)

 

 

(903,729

)

 

 

(904,144

)

 

 

(906,887

)

 

 

 

Tangible equity

 

 

1,461,659

 

 

 

1,197,013

 

 

 

1,170,387

 

 

 

1,118,995

 

 

 

1,071,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

67,824,428

 

 

 

54,691,225

 

 

 

54,697,199

 

 

 

54,599,127

 

 

 

54,598,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

21.55

 

 

$

21.89

 

 

$

21.40

 

 

$

20.49

 

 

$

19.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

2,593,921

 

 

$

2,101,269

 

 

$

2,074,116

 

 

$

2,023,139

 

 

$

1,978,827

 

 

 

 

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

 

 

(1,132,262

)

 

 

(904,256

)

 

 

(903,729

)

 

 

(904,144

)

 

 

(906,887

)

 

 

 

Tangible equity

 

 

1,461,659

 

 

 

1,197,013

 

 

 

1,170,387

 

 

 

1,118,995

 

 

 

1,071,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

15,720,112

 

 

 

12,593,887

 

 

 

12,494,653

 

 

 

12,601,408

 

 

 

12,458,632

 

 

 

 

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

 

 

(1,132,262

)

 

 

(904,256

)

 

 

(903,729

)

 

 

(904,144

)

 

 

(906,887

)

 

 

 

Tangible assets

 

$

14,587,850

 

 

$

11,689,631

 

 

$

11,590,924

 

 

$

11,697,264

 

 

$

11,551,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

 

10.02

%

 

 

10.24

%

 

 

10.10

%

 

 

9.57

%

 

 

9.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Tax effected at 21% for all periods presented.