Attached files

file filename
8-K - 8-K ON 4Q EARNINGS RELEASE - WESBANCO INCwsbc-8k_20210126.htm
EX-99.2 - EX-99.2 EARNINGS PRESENTATION - WESBANCO INCwsbc-ex992_119.htm

 

 

WesBanco Announces Fourth Quarter 2020 Financial Results

 

Wheeling, WV, January 26, 2021 – 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, 2020. Net income available to common shareholders for the three months ended December 31, 2020 was $50.2 million, with diluted earnings per share of $0.75, compared to $36.4 million and $0.60 per diluted share, respectively, for the fourth quarter of 2019. For the twelve months ended December 31, 2020, reflecting the impact from the 2020 adoption of the new Current Expected Credit Losses (“CECL”) accounting standard, net income available to common shareholders was $119.4 million, or $1.77 per diluted share, compared to $158.9 million, or $2.83 per diluted share, for the 2019 period. Net income available to common shareholders excluding after-tax restructuring and merger-related expenses for the three months ended December 31, 2020, was $50.6 million, or $0.76 per diluted share, as compared to $45.5 million and $0.75 per diluted share, respectively, in the prior year quarter (non-GAAP measures). On the same basis, net income available to common shareholders for the twelve months ended December 31, 2020 was $127.1 million, or $1.88 per diluted share, as compared to $171.8 million, or $3.06 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,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

(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 available to common shareholders (Non-GAAP)(1)

$

50,593

 

 

$

0.76

 

 

$

45,478

 

 

$

0.75

 

 

$

127,083

 

 

$

1.88

 

 

$

171,827

 

 

$

3.06

 

Less: After tax restructuring and merger-related expenses (2)

 

(383

)

 

 

(0.01

)

 

 

(9,102

)

 

 

(0.15

)

 

 

(7,683

)

 

 

(0.11

)

 

 

(12,954

)

 

 

(0.23

)

Net income available to common shareholders (GAAP)

$

50,210

 

 

$

0.75

 

 

$

36,376

 

 

$

0.60

 

 

$

119,400

 

 

$

1.77

 

 

$

158,873

 

 

$

2.83

 

(1)

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

(2)

For 2020, after tax merger-related expenses totaled $5.1 million, and after tax restructuring expenses from financial center optimization totaled $2.6 million.

 

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 OLBK have been included in WesBanco’s results from the merger consummation date.

 

WesBanco believes that pre-tax, pre-provision income (non-GAAP measure) provides a more comparable year-over-year measure as it removes the impact of the new CECL accounting standard implemented earlier this year. For the three months ended December 31, 2020, pre-tax, pre-provision income, excluding restructuring and merger-related expenses, increased 14.2% year-over-year to $64.8 million compared to $56.8 million for the prior period. On the same basis, pre-tax, pre-provision income, for the twelve months ended December 31, 2020, increased 18.9% year-over-year to $262.5 million compared to $220.8 million last year. In addition, on the same basis, the return on average assets was 1.56% for the three month and 1.60% for the twelve month periods ending December 31, 2020. WesBanco believes that these non-GAAP financial measures are useful to investors as they enhance investors’ understanding of the Company’s business and performance.

 

Financial and operational highlights during the quarter ended December 31, 2020:

 

WesBanco is a well-capitalized financial institution with solid liquidity and a strong balance sheet

 

Strong year-over-year growth in pre-tax, pre-provision income (non-GAAP measure) for both the quarter and annual periods

 

Total loan growth was 5.1% year-over-year, driven by WesBanco’s support of small businesses impacted by the pandemic

 

o

Total loan growth includes nearly 6,850 loans remaining from the first rounds of the Small Business Administration’s Payroll Protection Program (“SBA PPP”) totaling approximately $726.3 million

 

o

Commercial & industrial loan growth was 2.2% year-over-year, excluding SBA PPP loans

 

Deposit growth, excluding certificates of deposit, was 20.8% year-over-year, driven by growth in demand deposits

 

Trust assets under management totaled a record $5.0 billion, driven by both market appreciation and organic growth

 

Continued expense management demonstrated by a year-to-date efficiency ratio of 56.38% (non-GAAP measure)

 

Key credit quality metrics such as non-performing assets, past due loans, and net loan charge-offs, as percentages of total portfolio loans, have remained at low levels and favorable to peer bank averages, those with total assets between $10 billion and $25 billion (based upon the four quarters prior to the current earnings period)

 

Subsequent to year-end, on January 22, 2021, WesBanco Bank completed its financial center optimization strategy announced during August 2020 through the consolidation of 21 financial centers into nearby locations and the conversion of one location to drive-up only


 

Todd F. Clossin, President and Chief Executive Officer of WesBanco, commented, 2020 was a successful year for WesBanco, as measured by the more than ten thousand individuals, families, businesses, and non-profits we assisted as they navigated through the pandemic.  I am extremely proud of how our employees have responded this past year, from keeping our financial centers open throughout, working around the clock closing PPP loans to our commercial customers, and providing charitable donations to support those in need.  These actions speak loudly to our community bank roots.”  

 

Mr. Clossin added, “Solid execution on our well-defined, long-term strategies allowed us to generate record annual pre-tax, pre-provision earnings of $263 million, when excluding restructuring and merger-related costs, during 2020.  In addition, we remained a well-capitalized financial institution, completed a preferred stock offering during August 2020 that was over-subscribed, and increased our allowance for credit losses.  Through our diversified growth engines supported by our strong teams and a continued focus on operating costs, we believe we are well-positioned for long-term success, and remain positive about our opportunities for the upcoming year.”

 

Financial Center Optimization Strategy

Reflecting the current operating environment and increased utilization of digital services, WesBanco previously announced a plan to accelerate its financial center optimization strategy across Indiana, Kentucky, Ohio, Pennsylvania, and West Virginia.  On October 30, two centers were consolidated and another converted to drive-up only.  Recently, on January 22, 2021, 21 additional centers were consolidated into nearby locations and another converted to drive-up only.  The anticipated cost savings of approximately $6.0 to $6.5 million, approximately half of which will be utilized for growth and digital infrastructure initiatives, remain on plan to be phased-in during the first half of 2021.

 

Balance Sheet

Portfolio loans of $10.8 billion as of December 31, 2020 increased 5.1% when compared to the prior year period due primarily to participation in the SBA PPP.  During the fourth quarter, approximately 486 customers applied for and received forgiveness of their SBA PPP loans totaling $113.0 million.

 

Total deposits increased 13.0% year-over-year to $12.4 billion due primarily to CARES Act stimulus funds received and increased personal savings, which more than offset a $0.4 million reduction in certificates of deposit.  Deposits, excluding CDs, increased 20.8% year-over-year, driven by a 25.8% increase in total demand deposits, which represent approximately 56% of total deposits.

 

Credit Quality

As of December 31, 2020, total loans past due, non-performing loans, and non-performing assets as percentages of the portfolio and total assets have remained relatively low and consistent throughout the last five quarters.  In addition, annualized net loan charge-offs to average loans remained low for the quarter and year-to-date periods at two and six basis points, respectively.  Pandemic-related loan deferrals, under the CARES Act, have declined to $171.1 million, or 1.6% of total loans, as of December 31, with approximately $150 million of this total related to the hospitality industry.

 

Reflecting improved macroeconomic factors in the CECL calculation, the allowance for credit losses specific to total portfolio loans at December 31, 2020 was $185.8 million, or 1.72% of total loans; or, when excluding SBA PPP loans, 1.85% of total portfolio loans.  Excluded from the allowance for credit losses and related coverage ratio are fair market value adjustments on previously acquired loans representing 0.37% of total loans.  The provision for credit losses was a negative $0.2 million for the quarter ended December 31, 2020.

 

Criticized and classified loan balances increased to 4.59% of total portfolio loans due to the fourth quarter net downgrades of $133.3 million of hospitality loans as a result of reduced occupancy and debt service coverage from the current pandemic-driven environment.  These downgraded loans may have received current or prior CARES Act qualifying loan deferrals, and had an average loan-to-value of approximately 60%, the majority of which are pre-pandemic, as well as strong guarantor support.  The Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (“Economic Aid Act”), which became law on December 27, 2020, added a new Second Draw PPP loan program that provides additional assistance to borrowers who previously received a SBA PPP loan. Included in this new authorization, hotels may be eligible for a forgivable loan up to three and one half times their average monthly payroll.

 

Net Interest Margin and Income

The net interest margin of 3.31% for the fourth quarter of 2020 was consistent with the third quarter’s 3.31% but, decreased 24 basis points year-over-year, primarily due to the lower interest rate environment from the five decreases in the Federal Reserve Board’s target federal funds rate, totaling 225 basis points, from July 2019 through March 2020, as well as a flattening of the yield curve.  Reflecting the significantly lower interest rate environment, we aggressively reduced our deposit rates throughout the year, which helped to lower deposit funding costs 40 basis points year-over-year to 23 basis points for the fourth quarter of 2020.  Further, we lowered the cost of borrowings 29 basis points year-over-year as we reduced fourth quarter average FHLB borrowings by $0.5 billion, or 41.8%, year-over-year to $0.7 billion, which have a remaining average life of less than one year.  Accretion from acquisitions benefited the fourth quarter net interest margin by 16 basis points, as compared to 22 basis points in the prior year period and 18 basis points during the third quarter of 2020.  Lastly, the funding of SBA PPP loans benefited the fourth quarter of 2020 net interest margin by a net two basis points, and will positively impact the net interest margin as the loans are forgiven during the next couple of quarters.

 


 

Net interest income increased $12.7 million, or 11.9%, during the fourth quarter of 2020, as compared to the same quarter of 2019, reflecting a 19.8% increase in average total earning assets driven by the OLBK acquisition, partially offset by the lower loan yields due to repricing of existing loans and lower new offered rates in the current market environment, and lower related accretion from purchase accounting.  For the twelve months ended December 31, 2020, net interest income increased $79.6 million, or 19.9%, despite an overall lower net interest margin, due to higher average total earning assets as discussed for the three-month period comparison, primarily from the OLBK acquisition.

 

Non-Interest Income

For the fourth quarter of 2020, non-interest income of $32.7 million increased $1.9 million, or 6.1%, from the fourth quarter of 2019, driven primarily by mortgage banking income, which was partially offset by lower service charges on deposits.  Reflecting the low interest rate environment and organic growth, mortgage banking fees increased $2.5 million, or 84.0%, compared to the prior year period, as residential mortgage origination dollar volume increased approximately 75% year-over-year, with roughly 65% of those originations sold into the secondary market.  Service charges on deposits were lower due to higher consumer deposits associated with CARES Act stimulus and lower general consumer spending, resulting in fewer eligible account fees.  

 

Non-interest income, for the twelve months ended December 31, 2020, increased $11.5 million, or 9.8%, to $128.2 million due primarily to the items discussed above, as well as higher commercial customer loan swap-related income and lower electronic banking fees due to the limitation on interchange fees for debit card processing.  Loan swap-related income for the year was $6.1 million, an increase of $2.7 million year-over-year, reflecting commercial loan customer demand in the current rate environment.  The limitation on interchange fees, due to the Durbin amendment in the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”), which took effect for WesBanco during the third quarter of 2019, negatively impacted fee income by approximately $5.4 million as compared to the prior year.

 

Non-Interest Expense

Total operating expenses continued to be well-controlled through company-wide efforts to effectively manage discretionary costs, employee headcount, and marketing expenses.  Despite an approximate 25% increase in size due to the OLBK acquisition, as well as the significantly lower interest rate environment, these strong efforts are demonstrated by efficiency ratios of 57.06% and 56.38% for the three-month and twelve-month periods ending December 31, 2020, respectively.  Excluding restructuring and merger-related expenses, non-interest expense for the three months ended December 31, 2020 increased $6.6 million, or 8.1%, to $87.6 million compared to the prior year period, primarily due to additional staffing and financial center locations from the OLBK acquisition and the mid-year annual salary increases, partially offset by discretionary cost controls resulting from the pandemic and planned cost savings from the OLBK merger.  

 

On a similar basis, non-interest expense during the twelve months of 2020 increased $49.3 million, or 16.7%, compared to the prior year period, primarily due to the reasons as discussed for the three-month period.  In addition, FDIC insurance expense increased $5.8 million, or 295.4%, due to a higher assessment rate associated with our larger asset level, as well as the recording of a $3.1 million assessment credit in the prior year period.  

 

Capital

WesBanco continues to maintain what we believe are strong regulatory capital ratios, enhanced by a $150 million preferred stock capital raise during August 2020, 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, 2020, Tier I leverage was 10.51%, Tier I risk-based capital ratio was 14.72%, common equity Tier 1 capital ratio (“CET 1”) was 13.40%, and total risk-based capital was 17.57%.  

 

Conference Call and Webcast

WesBanco will host a conference call to discuss the Company's financial results for the fourth quarter of 2020 at 10:00 a.m. ET on Wednesday, January 27, 2021.  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.

 

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 10150966.  The replay will begin at approximately 12:00 p.m. ET on January 27, and end at 12 a.m. ET on February 10.  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, 2019 and documents subsequently filed by WesBanco with the Securities and Exchange Commission (“SEC”), including WesBanco’s Form 10-Q for the quarters ended March 31, June 30, and September 30, 2020, 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 and under “Risk Factors” in Part II, Item 1A of WesBanco’s March 31, June 30, and September 30, 2020 Quarterly Reports on Form 10-Q.  Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, the effects of changing regional and national economic conditions including the effects of the COVID-19 pandemic; 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; 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.

 

Non-GAAP Financial Measures

In addition to the results of operations presented in accordance with Generally Accepted Accounting Principles (GAAP), WesBanco's management uses, and this presentation contains or references, certain non-GAAP financial measures, such as pre-tax pre-provision income, tangible common equity/tangible assets; net income excluding after-tax restructuring and merger-related expenses; efficiency ratio; return on average assets; and return on average tangible equity.  WesBanco believes these financial measures provide information useful to investors in understanding our operational performance and business and performance trends which facilitate comparisons with the performance of others in the financial services industry. Although WesBanco believes that these non-GAAP financial measures enhance investors' understanding of WesBanco's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. The non-GAAP financial measures contained therein should be read in conjunction with the audited financial statements and analysis as presented in the Annual Report on Form 10-K as well as the unaudited financial statements and analyses as presented in the Quarterly Reports on Forms 10-Q for WesBanco and its subsidiaries, as well as other filings that the company has made with the SEC.

 

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 $5.0 billion of assets under management (as of December 31, 2020).  WesBanco's banking subsidiary, WesBanco Bank, Inc., operates 212 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,

 

 

 

2020

 

 

2019

 

 

% Change

 

 

2020

 

 

2019

 

 

% Change

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

114,582

 

 

$

105,879

 

 

 

8.2

 

 

$

465,677

 

 

$

393,166

 

 

 

18.4

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

10,892

 

 

 

16,586

 

 

 

(34.3

)

 

 

53,594

 

 

 

65,648

 

 

 

(18.4

)

Tax-exempt

 

 

4,059

 

 

 

4,563

 

 

 

(11.0

)

 

 

16,999

 

 

 

20,006

 

 

 

(15.0

)

Total interest and dividends on securities

 

 

14,951

 

 

 

21,149

 

 

 

(29.3

)

 

 

70,593

 

 

 

85,654

 

 

 

(17.6

)

Other interest income

 

 

945

 

 

 

1,281

 

 

 

(26.2

)

 

 

5,007

 

 

 

5,433

 

 

 

(7.8

)

          Total interest and dividend income

 

 

130,478

 

 

 

128,309

 

 

 

1.7

 

 

 

541,277

 

 

 

484,253

 

 

 

11.8

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

1,099

 

 

 

4,054

 

 

 

(72.9

)

 

 

7,069

 

 

 

16,805

 

 

 

(57.9

)

Money market deposits

 

 

678

 

 

 

2,143

 

 

 

(68.4

)

 

 

4,616

 

 

 

8,024

 

 

 

(42.5

)

Savings deposits

 

 

280

 

 

 

935

 

 

 

(70.1

)

 

 

1,802

 

 

 

2,995

 

 

 

(39.8

)

Certificates of deposit

 

 

2,797

 

 

 

3,800

 

 

 

(26.4

)

 

 

13,562

 

 

 

15,631

 

 

 

(13.2

)

Total interest expense on deposits

 

 

4,854

 

 

 

10,932

 

 

 

(55.6

)

 

 

27,049

 

 

 

43,455

 

 

 

(37.8

)

Federal Home Loan Bank borrowings

 

 

3,719

 

 

 

7,279

 

 

 

(48.9

)

 

 

24,701

 

 

 

26,548

 

 

 

(7.0

)

Other short-term borrowings

 

 

275

 

 

 

1,009

 

 

 

(72.7

)

 

 

1,729

 

 

 

5,401

 

 

 

(68.0

)

Subordinated debt and junior subordinated debt

 

 

1,918

 

 

 

2,125

 

 

 

(9.7

)

 

 

8,318

 

 

 

8,945

 

 

 

(7.0

)

Total interest expense

 

 

10,766

 

 

 

21,345

 

 

 

(49.6

)

 

 

61,797

 

 

 

84,349

 

 

 

(26.7

)

Net interest income

 

 

119,712

 

 

 

106,964

 

 

 

11.9

 

 

 

479,480

 

 

 

399,904

 

 

 

19.9

 

Provision for credit losses

 

 

(209

)

 

 

1,824

 

 

NM

 

 

 

107,741

 

 

 

11,198

 

 

NM

 

Net interest income after provision for credit losses

 

 

119,921

 

 

 

105,140

 

 

 

14.1

 

 

 

371,739

 

 

 

388,706

 

 

 

(4.4

)

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

6,754

 

 

 

6,699

 

 

 

0.8

 

 

 

26,335

 

 

 

26,579

 

 

 

(0.9

)

Service charges on deposits

 

 

5,671

 

 

 

7,171

 

 

 

(20.9

)

 

 

21,943

 

 

 

26,974

 

 

 

(18.7

)

Electronic banking fees

 

 

4,424

 

 

 

4,336

 

 

 

2.0

 

 

 

17,524

 

 

 

22,634

 

 

 

(22.6

)

Net securities brokerage revenue

 

 

1,402

 

 

 

1,393

 

 

 

0.6

 

 

 

6,189

 

 

 

6,990

 

 

 

(11.5

)

Bank-owned life insurance

 

 

1,750

 

 

 

1,882

 

 

 

(7.0

)

 

 

7,359

 

 

 

5,913

 

 

 

24.5

 

Mortgage banking income

 

 

5,442

 

 

 

2,957

 

 

 

84.0

 

 

 

22,736

 

 

 

8,219

 

 

 

176.6

 

Net securities gains

 

 

691

 

 

 

520

 

 

 

32.9

 

 

 

4,268

 

 

 

4,320

 

 

 

(1.2

)

Net gain on other real estate owned and other assets

 

 

18

 

 

 

61

 

 

 

(70.5

)

 

 

103

 

 

 

732

 

 

 

(85.9

)

Other income

 

 

6,553

 

 

 

5,819

 

 

 

12.6

 

 

 

21,728

 

 

 

14,355

 

 

 

51.4

 

Total non-interest income

 

 

32,705

 

 

 

30,838

 

 

 

6.1

 

 

 

128,185

 

 

 

116,716

 

 

 

9.8

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

39,140

 

 

 

36,984

 

 

 

5.8

 

 

 

153,166

 

 

 

132,485

 

 

 

15.6

 

Employee benefits

 

 

10,608

 

 

 

9,894

 

 

 

7.2

 

 

 

41,723

 

 

 

39,313

 

 

 

6.1

 

Net occupancy

 

 

6,771

 

 

 

6,162

 

 

 

9.9

 

 

 

27,580

 

 

 

22,505

 

 

 

22.6

 

Equipment

 

 

6,810

 

 

 

5,570

 

 

 

22.3

 

 

 

24,801

 

 

 

20,494

 

 

 

21.0

 

Marketing

 

 

1,675

 

 

 

2,059

 

 

 

(18.6

)

 

 

5,957

 

 

 

6,062

 

 

 

(1.7

)

FDIC insurance

 

 

1,278

 

 

 

668

 

 

 

91.3

 

 

 

7,734

 

 

 

1,956

 

 

 

295.4

 

Amortization of intangible assets

 

 

3,327

 

 

 

2,916

 

 

 

14.1

 

 

 

13,411

 

 

 

10,340

 

 

 

29.7

 

Restructuring and merger-related expense

 

 

484

 

 

 

11,522

 

 

 

(95.8

)

 

 

9,725

 

 

 

16,397

 

 

 

(40.7

)

Other operating expenses

 

 

17,976

 

 

 

16,781

 

 

 

7.1

 

 

 

70,748

 

 

 

62,656

 

 

 

12.9

 

Total non-interest expense

 

 

88,069

 

 

 

92,556

 

 

 

(4.8

)

 

 

354,845

 

 

 

312,208

 

 

 

13.7

 

Income before provision for income taxes

 

 

64,557

 

 

 

43,422

 

 

 

48.7

 

 

 

145,079

 

 

 

193,214

 

 

 

(24.9

)

Provision for income taxes

 

 

11,703

 

 

 

7,046

 

 

 

66.1

 

 

 

23,035

 

 

 

34,341

 

 

 

(32.9

)

Net Income

 

 

52,854

 

 

 

36,376

 

 

 

45.3

 

 

 

122,044

 

 

 

158,873

 

 

 

(23.2

)

Preferred stock dividends

 

 

2,644

 

 

 

-

 

 

 

100.0

 

 

 

2,644

 

 

 

-

 

 

 

100.0

 

Net income available to common shareholders

 

$

50,210

 

 

$

36,376

 

 

 

38.0

 

 

$

119,400

 

 

$

158,873

 

 

 

(24.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

120,790

 

 

$

108,177

 

 

 

11.7

 

 

$

483,999

 

 

$

405,222

 

 

 

19.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.75

 

 

$

0.60

 

 

 

25.0

 

 

$

1.78

 

 

$

2.83

 

 

 

(37.1

)

Net income per common share - diluted

 

 

0.75

 

 

 

0.60

 

 

 

25.0

 

 

 

1.77

 

 

 

2.83

 

 

 

(37.5

)

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

 

 

0.76

 

 

 

0.75

 

 

 

1.3

 

 

 

1.88

 

 

 

3.06

 

 

 

(38.6

)

Dividends declared

 

 

0.32

 

 

 

0.31

 

 

 

3.2

 

 

 

1.28

 

 

 

1.24

 

 

 

3.2

 

Book value (period end)

 

 

38.84

 

 

 

38.24

 

 

 

1.6

 

 

 

38.84

 

 

 

38.24

 

 

 

1.6

 

Tangible book value (period end) (1)

 

 

21.75

 

 

 

21.55

 

 

 

0.9

 

 

 

21.75

 

 

 

21.55

 

 

 

-

 

Average common shares outstanding - basic

 

 

67,238,005

 

 

 

60,461,325

 

 

 

11.2

 

 

 

67,260,796

 

 

 

56,108,084

 

 

 

19.9

 

Average common shares outstanding - diluted

 

 

67,304,442

 

 

 

60,562,366

 

 

 

11.1

 

 

 

67,310,584

 

 

 

56,214,364

 

 

 

19.7

 

Period end common shares outstanding

 

 

67,254,706

 

 

 

67,824,428

 

 

 

(0.8

)

 

 

67,254,706

 

 

 

67,824,428

 

 

 

(0.8

)

Period end preferred shares outstanding

 

 

150,000

 

 

 

-

 

 

 

100.0

 

 

 

150,000

 

 

 

-

 

 

 

100.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 restructuring and merger-related expenses.

 

 

 

 

 

 

 

 

 

NM -Not Meaningful

 

 

 

 

 

 

 

 

 

 


WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

Selected ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended

 

 

 

 

December 31,

 

 

 

 

2020

 

 

2019

 

 

% Change

 

 

Return on average assets

 

 

0.73

 

%

 

1.24

 

%

 

(41.13

)

%

Return on average assets, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

0.77

 

 

 

1.34

 

 

 

(42.54

)

 

Return on average equity

 

 

4.50

 

 

 

7.49

 

 

 

(39.92

)

 

Return on average equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

4.79

 

 

 

8.11

 

 

 

(40.94

)

 

Return on average tangible equity (1)

 

 

8.61

 

 

 

14.01

 

 

 

(38.54

)

 

Return on average tangible equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

9.12

 

 

 

15.10

 

 

 

(39.60

)

 

Return on average tangible common equity (1)

 

 

8.94

 

 

 

14.01

 

 

 

(36.19

)

 

Return on average tangible common equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

9.47

 

 

 

15.10

 

 

 

(37.28

)

 

Yield on earning assets (2)

 

 

3.80

 

 

 

4.37

 

 

 

(13.04

)

 

Cost of interest bearing liabilities

 

 

0.63

 

 

 

1.05

 

 

 

(40.00

)

 

Net interest spread (2)

 

 

3.17

 

 

 

3.32

 

 

 

(4.52

)

 

Net interest margin (2)

 

 

3.37

 

 

 

3.62

 

 

 

(6.91

)

 

Efficiency (1) (2)

 

 

56.38

 

 

 

56.68

 

 

 

(0.53

)

 

Average loans to average deposits

 

 

91.66

 

 

 

88.59

 

 

 

3.47

 

 

Annualized net loan charge-offs/average loans

 

 

0.06

 

 

 

0.09

 

 

 

(33.33

)

 

Effective income tax rate

 

 

15.88

 

 

 

17.77

 

 

 

(10.64

)

 

 

 

 

For the Quarter Ended

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

Return on average assets

 

 

1.21

 

%

 

0.98

 

%

 

0.11

 

%

 

0.60

 

%

 

1.04

 

%

Return on average assets, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

1.22

 

 

 

1.05

 

 

 

0.12

 

 

 

0.70

 

 

 

1.30

 

 

Return on average equity

 

 

7.28

 

 

 

6.17

 

 

 

0.69

 

 

 

3.63

 

 

 

6.20

 

 

Return on average equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

7.33

 

 

 

6.60

 

 

 

0.75

 

 

 

4.26

 

 

 

7.75

 

 

Return on average tangible equity (1)

 

 

13.18

 

 

 

11.56

 

 

 

1.98

 

 

 

7.07

 

 

 

11.53

 

 

Return on average tangible equity, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

13.28

 

 

 

12.31

 

 

 

2.08

 

 

 

8.18

 

 

 

14.24

 

 

Return on average tangible common equity (1)

 

 

14.49

 

 

 

12.21

 

 

 

1.98

 

 

 

7.07

 

 

 

11.53

 

 

Return on average tangible common equity, excluding

 

 

 

 

 

 

 

 

 

.

 

 

 

 

 

 

 

 

 

 

    after-tax restructuring and merger-related expenses (1)

 

 

14.60

 

 

 

13.00

 

 

 

2.08

 

 

 

8.18

 

 

 

14.24

 

 

Yield on earning assets (2)

 

 

3.61

 

 

 

3.66

 

 

 

3.75

 

 

 

4.19

 

 

 

4.25

 

 

Cost of interest bearing liabilities

 

 

0.45

 

 

 

0.53

 

 

 

0.63

 

 

 

0.91

 

 

 

0.99

 

 

Net interest spread (2)

 

 

3.16

 

 

 

3.13

 

 

 

3.12

 

 

 

3.28

 

 

 

3.26

 

 

Net interest margin (2)

 

 

3.31

 

 

 

3.31

 

 

 

3.32

 

 

 

3.54

 

 

 

3.55

 

 

Efficiency (1) (2)

 

 

57.06

 

 

 

55.23

 

 

 

55.57

 

 

 

57.69

 

 

 

58.29

 

 

Average loans to average deposits

 

 

89.64

 

 

 

90.88

 

 

 

91.87

 

 

 

94.61

 

 

 

90.78

 

 

Annualized net loan charge-offs and recoveries /average loans

 

 

0.02

 

 

 

(0.00

)

 

 

0.07

 

 

 

0.18

 

 

 

0.20

 

 

Effective income tax rate

 

 

18.13

 

 

 

15.66

 

 

 

0.93

 

 

 

13.40

 

 

 

16.23

 

 

Trust assets, market value at period end

 

$

5,025,565

 

 

$

4,649,054

 

 

$

4,487,042

 

 

$

4,082,141

 

 

$

4,719,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2020

 

Balance sheets

 

2020

 

 

2019

 

 

% Change

 

2020

 

to December 31, 2020

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

184,361

 

 

$

182,905

 

 

 

0.8

 

$

215,982

 

 

(14.6

)

Due from banks - interest bearing

 

 

721,086

 

 

 

51,891

 

 

NM

 

 

544,284

 

 

32.5

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

13,047

 

 

 

12,343

 

 

 

5.7

 

 

12,516

 

 

4.2

 

Available-for-sale debt securities, at fair value

 

 

1,978,136

 

 

 

2,393,558

 

 

 

(17.4

)

 

2,045,924

 

 

(3.3

)

Held-to-maturity debt securities (fair values of $768,183;

   $874,523 and $782,401, respectively)

 

 

731,212

 

 

 

851,753

 

 

 

(14.2

)

 

746,767

 

 

(2.1

)

Allowance for credit losses, held-to-maturity debt securities

 

 

(326

)

 

 

-

 

 

 

(100.0

)

 

(461

)

 

29.3

 

Net held-to-maturity debt securities

 

 

730,886

 

 

 

851,753

 

 

 

(14.2

)

 

746,306

 

 

(2.1

)

Total securities

 

 

2,722,069

 

 

 

3,257,654

 

 

 

(16.4

)

 

2,804,746

 

 

(2.9

)

Loans held for sale

 

 

168,378

 

 

 

43,013

 

 

 

291.5

 

 

134,151

 

 

25.5

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

5,705,392

 

 

 

5,725,008

 

 

 

(0.3

)

 

5,708,648

 

 

(0.1

)

Commercial and industrial

 

 

2,407,438

 

 

 

1,644,699

 

 

 

46.4

 

 

2,507,235

 

 

(4.0

)

Residential real estate

 

 

1,720,961

 

 

 

1,873,647

 

 

 

(8.1

)

 

1,798,019

 

 

(4.3

)

Home equity

 

 

646,387

 

 

 

649,678

 

 

 

(0.5

)

 

647,052

 

 

(0.1

)

Consumer

 

 

309,055

 

 

 

374,953

 

 

 

(17.6

)

 

328,592

 

 

(5.9

)

Total portfolio loans, net of unearned income

 

 

10,789,233

 

 

 

10,267,985

 

 

 

5.1

 

 

10,989,546

 

 

(1.8

)

Allowance for credit losses - loans (1)

 

 

(185,827

)

 

 

(52,429

)

 

 

(254.4

)

 

(185,109

)

 

(0.4

)

Net portfolio loans

 

 

10,603,406

 

 

 

10,215,556

 

 

 

3.8

 

 

10,804,437

 

 

(1.9

)

Premises and equipment, net

 

 

249,421

 

 

 

261,014

 

 

 

(4.4

)

 

248,491

 

 

0.4

 

Accrued interest receivable

 

 

66,790

 

 

 

43,648

 

 

 

53.0

 

 

65,023

 

 

2.7

 

Goodwill and other intangible assets, net

 

 

1,163,091

 

 

 

1,149,153

 

 

 

1.2

 

 

1,165,566

 

 

(0.2

)

Bank-owned life insurance

 

 

306,038

 

 

 

299,516

 

 

 

2.2

 

 

304,288

 

 

0.6

 

Other assets

 

 

240,970

 

 

 

215,762

 

 

 

11.7

 

 

265,172

 

 

(9.1

)

Total Assets

 

$

16,425,610

 

 

$

15,720,112

 

 

 

4.5

 

$

16,552,140

 

 

(0.8

)

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

4,070,835

 

 

$

3,178,270

 

 

 

28.1

 

$

4,073,305

 

 

(0.1

)

Interest bearing demand

 

 

2,839,536

 

 

 

2,316,855

 

 

 

22.6

 

 

2,633,601

 

 

7.8

 

Money market

 

 

1,685,927

 

 

 

1,518,314

 

 

 

11.0

 

 

1,619,410

 

 

4.1

 

Savings deposits

 

 

2,214,565

 

 

 

1,934,647

 

 

 

14.5

 

 

2,167,597

 

 

2.2

 

Certificates of deposit

 

 

1,618,510

 

 

 

2,055,920

 

 

 

(21.3

)

 

1,707,512

 

 

(5.2

)

Total deposits

 

 

12,429,373

 

 

 

11,004,006

 

 

 

13.0

 

 

12,201,425

 

 

1.9

 

Federal Home Loan Bank borrowings

 

 

549,003

 

 

 

1,415,615

 

 

 

(61.2

)

 

794,621

 

 

(30.9

)

Other short-term borrowings

 

 

241,950

 

 

 

282,362

 

 

 

(14.3

)

 

381,909

 

 

(36.6

)

Subordinated debt and junior subordinated debt

 

 

192,291

 

 

 

199,869

 

 

 

(3.8

)

 

192,150

 

 

0.1

 

Total borrowings

 

 

983,244

 

 

 

1,897,846

 

 

 

(48.2

)

 

1,368,680

 

 

(28.2

)

Accrued interest payable

 

 

4,314

 

 

 

8,077

 

 

 

(46.6

)

 

5,014

 

 

(14.0

)

Other liabilities

 

 

251,942

 

 

 

216,262

 

 

 

16.5

 

 

244,055

 

 

3.2

 

Total Liabilities

 

 

13,668,873

 

 

 

13,126,191

 

 

 

4.1

 

 

13,819,174

 

 

(1.1

)

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value; 1,000,000 shares authorized in 2020 and 2019, respectively; 150,000 shares 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150.0 million, issued and outstanding at December 31, 2020 and 0 shares issued and outstanding at December 31, 2019, respectively.

 

 

144,484

 

 

 

-

 

 

 

100.0

 

 

144,529

 

 

(0.0

)

Common stock, $2.0833 par value; 100,000,000 shares authorized in 2020 and 2019, respectively; 68,081,306, 68,078,116 and 68,081,306 shares issued, respectively; 67,254,706, 67,824,428 and 67,216,012 shares outstanding, respectively

 

 

141,834

 

 

 

141,827

 

 

 

0.0

 

 

141,834

 

 

-

 

Capital surplus

 

 

1,634,815

 

 

 

1,636,966

 

 

 

(0.1

)

 

1,634,172

 

 

0.0

 

Retained earnings

 

 

831,688

 

 

 

824,694

 

 

 

0.8

 

 

802,892

 

 

3.6

 

Treasury stock ( 826,600, 253,688 and 865,294 shares - at cost, respectively)

 

 

(25,949

)

 

 

(9,463

)

 

 

(174.2

)

 

(27,403

)

 

5.3

 

Accumulated other comprehensive income

 

 

31,359

 

 

 

1,201

 

 

NM

 

 

38,301

 

 

(18.1

)

Deferred benefits for directors

 

 

(1,494

)

 

 

(1,304

)

 

 

(14.6

)

 

(1,359

)

 

(9.9

)

Total Shareholders' Equity

 

 

2,756,737

 

 

 

2,593,921

 

 

 

6.3

 

 

2,732,966

 

 

0.9

 

Total Liabilities and Shareholders' Equity

 

$

16,425,610

 

 

$

15,720,112

 

 

 

4.5

 

$

16,552,140

 

 

(0.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Allowance for credit losses - loans as of December 31, 2020 and September 30, 2020 includes a day 1 adjustment of $41.4 million due to the adoption of ASU 2016-13.

 

NM - Not Meaningful

 

 

 


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands)

 

 

 

 

 

For the Three Months Ended December 31,

 

 

 

For the Twelve Months Ended December 31,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

 

Average balance sheet and net interest margin analysis

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks - interest bearing

 

$

661,696

 

 

0.12

 

%

 

$

67,820

 

 

2.00

 

%

 

$

548,078

 

 

0.21

 

%

 

$

71,312

 

 

2.41

 

%

Loans, net of unearned income (1)

 

 

11,056,512

 

 

4.12

 

 

 

 

8,842,437

 

 

4.75

 

 

 

 

10,874,763

 

 

4.28

 

 

 

 

7,991,107

 

 

4.92

 

 

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,144,038

 

 

2.02

 

 

 

 

2,474,024

 

 

2.68

 

 

 

 

2,281,905

 

 

2.35

 

 

 

 

2,366,631

 

 

2.77

 

 

Tax-exempt (3)

 

 

594,559

 

 

3.44

 

 

 

 

655,443

 

 

3.52

 

 

 

 

616,808

 

 

3.49

 

 

 

 

722,388

 

 

3.51

 

 

Total securities

 

 

2,738,597

 

 

2.33

 

 

 

 

3,129,467

 

 

2.86

 

 

 

 

2,898,713

 

 

2.59

 

 

 

 

3,089,019

 

 

2.95

 

 

Other earning assets

 

 

42,797

 

 

6.91

 

 

 

 

59,750

 

 

6.31

 

 

 

 

60,054

 

 

6.38

 

 

 

 

53,919

 

 

6.89

 

 

Total earning assets (3)

 

 

14,499,602

 

 

3.61

 

%

 

 

12,099,474

 

 

4.25

 

%

 

 

14,381,608

 

 

3.80

 

%

 

 

11,205,357

 

 

4.37

 

%

Other assets

 

 

2,047,159

 

 

 

 

 

 

 

1,819,956

 

 

 

 

 

 

 

2,061,096

 

 

 

 

 

 

 

1,648,563

 

 

 

 

 

Total Assets

 

$

16,546,761

 

 

 

 

 

 

$

13,919,430

 

 

 

 

 

 

$

16,442,704

 

 

 

 

 

 

$

12,853,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

2,730,976

 

 

0.16

 

%

 

$

2,224,423

 

 

0.72

 

%

 

$

2,572,248

 

 

0.27

 

%

 

$

2,155,211

 

 

0.78

 

%

Money market accounts

 

 

1,672,597

 

 

0.16

 

 

 

 

1,291,999

 

 

0.66

 

 

 

 

1,611,135

 

 

0.29

 

 

 

 

1,165,346

 

 

0.69

 

 

Savings deposits

 

 

2,181,804

 

 

0.05

 

 

 

 

1,799,617

 

 

0.21

 

 

 

 

2,084,576

 

 

0.09

 

 

 

 

1,705,858

 

 

0.18

 

 

Certificates of deposit

 

 

1,663,558

 

 

0.67

 

 

 

 

1,613,060

 

 

0.93

 

 

 

 

1,814,693

 

 

0.75

 

 

 

 

1,442,745

 

 

1.08

 

 

Total interest bearing deposits

 

 

8,248,935

 

 

0.23

 

 

 

 

6,929,099

 

 

0.63

 

 

 

 

8,082,652

 

 

0.33

 

 

 

 

6,469,160

 

 

0.67

 

 

Federal Home Loan Bank borrowings

 

 

691,183

 

 

2.14

 

 

 

 

1,188,220

 

 

2.43

 

 

 

 

1,135,934

 

 

2.17

 

 

 

 

1,074,715

 

 

2.47

 

 

Other borrowings

 

 

342,659

 

 

0.32

 

 

 

 

304,554

 

 

1.31

 

 

 

 

357,100

 

 

0.48

 

 

 

 

317,585

 

 

1.70

 

 

Subordinated debt and junior subordinated debt

 

 

192,200

 

 

3.97

 

 

 

 

174,067

 

 

4.84

 

 

 

 

193,693

 

 

4.29

 

 

 

 

170,983

 

 

5.23

 

 

Total interest bearing liabilities

 

 

9,474,977

 

 

0.45

 

%

 

 

8,595,940

 

 

0.99

 

%

 

 

9,769,379

 

 

0.63

 

%

 

 

8,032,443

 

 

1.05

 

%

Non-interest bearing demand deposits

 

 

4,084,889

 

 

 

 

 

 

 

2,811,367

 

 

 

 

 

 

 

3,781,583

 

 

 

 

 

 

 

2,550,864

 

 

 

 

 

Other liabilities

 

 

241,959

 

 

 

 

 

 

 

183,002

 

 

 

 

 

 

 

240,340

 

 

 

 

 

 

 

150,618

 

 

 

 

 

Shareholders' equity

 

 

2,744,936

 

 

 

 

 

 

 

2,329,121

 

 

 

 

 

 

 

2,651,402

 

 

 

 

 

 

 

2,119,995

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

16,546,761

 

 

 

 

 

 

$

13,919,430

 

 

 

 

 

 

$

16,442,704

 

 

 

 

 

 

$

12,853,920

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

 

3.16

 

%

 

 

 

 

 

3.26

 

%

 

 

 

 

 

3.17

 

%

 

 

 

 

 

3.32

 

%

Taxable equivalent net interest margin

 

 

 

 

 

3.31

 

%

 

 

 

 

 

3.55

 

%

 

 

 

 

 

3.37

 

%

 

 

 

 

 

3.62

 

%

 

(1)

Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale. Loan fees included in interest income on loans were $6.7 million and $0.5 million for the three months ended December 31, 2020 and 2019, respectively, and were $16.2 million and $1.8 million for the years ended December 31, 2020 and 2019, respectively. As part of loan fees for both the three months and year ended December 31, 2020, PPP loan fees were $5.7 million and $13.4 million. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $4.6 million and $4.9 million for the three months ended December 31, 2020 and 2019, respectively, and was $17.0 million and $17.9 million for the years ended December 31, 2020 and 2019, respectively. Accretion on interest bearing liabilities acquired from prior acquisitions was $1.5 million and $1.9 million for the three months ended December 31, 2020 and 2019, respectively, and was $9.5 million and $2.8 million for the years ended December 31, 2020 and 2019, 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

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

114,582

 

 

$

116,524

 

 

$

115,068

 

 

$

119,503

 

 

$

105,879

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

10,892

 

 

 

11,669

 

 

 

14,047

 

 

 

16,986

 

 

 

16,586

 

Tax-exempt

 

 

4,059

 

 

 

4,182

 

 

 

4,302

 

 

 

4,456

 

 

 

4,563

 

Total interest and dividends on securities

 

 

14,951

 

 

 

15,851

 

 

 

18,349

 

 

 

21,442

 

 

 

21,149

 

Other interest income

 

 

945

 

 

 

1,282

 

 

 

1,277

 

 

 

1,503

 

 

 

1,281

 

Total interest and dividend income

 

 

130,478

 

 

 

133,657

 

 

 

134,694

 

 

 

142,448

 

 

 

128,309

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

1,099

 

 

 

1,225

 

 

 

1,350

 

 

 

3,393

 

 

 

4,054

 

Money market deposits

 

 

678

 

 

 

707

 

 

 

879

 

 

 

2,352

 

 

 

2,143

 

Savings deposits

 

 

280

 

 

 

303

 

 

 

297

 

 

 

923

 

 

 

935

 

Certificates of deposit

 

 

2,797

 

 

 

3,197

 

 

 

3,514

 

 

 

4,054

 

 

 

3,800

 

Total interest expense on deposits

 

 

4,854

 

 

 

5,432

 

 

 

6,040

 

 

 

10,723

 

 

 

10,932

 

Federal Home Loan Bank borrowings

 

 

3,719

 

 

 

5,457

 

 

 

7,293

 

 

 

8,232

 

 

 

7,279

 

Other short-term borrowings

 

 

275

 

 

 

304

 

 

 

279

 

 

 

870

 

 

 

1,009

 

Subordinated debt and junior subordinated debt

 

 

1,918

 

 

 

1,871

 

 

 

2,069

 

 

 

2,461

 

 

 

2,125

 

Total interest expense

 

 

10,766

 

 

 

13,064

 

 

 

15,681

 

 

 

22,286

 

 

 

21,345

 

Net interest income

 

 

119,712

 

 

 

120,593

 

 

 

119,013

 

 

 

120,162

 

 

 

106,964

 

Provision for credit losses

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

Net interest income after provision for credit losses

 

 

119,921

 

 

 

104,305

 

 

 

57,172

 

 

 

90,341

 

 

 

105,140

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

6,754

 

 

 

6,426

 

 

 

6,202

 

 

 

6,952

 

 

 

6,699

 

Service charges on deposits

 

 

5,671

 

 

 

5,332

 

 

 

4,323

 

 

 

6,617

 

 

 

7,171

 

Electronic banking fees

 

 

4,424

 

 

 

4,780

 

 

 

4,066

 

 

 

4,254

 

 

 

4,336

 

Net securities brokerage revenue

 

 

1,402

 

 

 

1,725

 

 

 

1,384

 

 

 

1,679

 

 

 

1,393

 

Bank-owned life insurance

 

 

1,750

 

 

 

2,088

 

 

 

1,752

 

 

 

1,769

 

 

 

1,882

 

Mortgage banking income

 

 

5,442

 

 

 

8,488

 

 

 

7,531

 

 

 

1,276

 

 

 

2,957

 

Net securities gains

 

 

691

 

 

 

787

 

 

 

1,299

 

 

 

1,491

 

 

 

520

 

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

 

 

18

 

 

 

(19

)

 

 

(66

)

 

 

169

 

 

 

61

 

Other income

 

 

6,553

 

 

 

5,005

 

 

 

6,369

 

 

 

3,802

 

 

 

5,819

 

Total non-interest income

 

 

32,705

 

 

 

34,612

 

 

 

32,860

 

 

 

28,009

 

 

 

30,838

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

39,140

 

 

 

38,342

 

 

 

36,773

 

 

 

38,910

 

 

 

36,984

 

Employee benefits

 

 

10,608

 

 

 

10,604

 

 

 

10,138

 

 

 

10,373

 

 

 

9,894

 

Net occupancy

 

 

6,771

 

 

 

7,092

 

 

 

6,634

 

 

 

7,084

 

 

 

6,162

 

Equipment

 

 

6,810

 

 

 

6,229

 

 

 

5,722

 

 

 

6,039

 

 

 

5,570

 

Marketing

 

 

1,675

 

 

 

1,577

 

 

 

1,567

 

 

 

1,138

 

 

 

2,059

 

FDIC insurance

 

 

1,278

 

 

 

1,948

 

 

 

2,395

 

 

 

2,113

 

 

 

668

 

Amortization of intangible assets

 

 

3,327

 

 

 

3,346

 

 

 

3,365

 

 

 

3,374

 

 

 

2,916

 

Restructuring and merger-related expense

 

 

484

 

 

 

3,608

 

 

 

468

 

 

 

5,164

 

 

 

11,522

 

Other operating expenses

 

 

17,976

 

 

 

17,198

 

 

 

18,440

 

 

 

17,138

 

 

 

16,781

 

Total non-interest expense

 

 

88,069

 

 

 

89,943

 

 

 

85,502

 

 

 

91,333

 

 

 

92,556

 

Income before provision for income taxes

 

 

64,557

 

 

 

48,974

 

 

 

4,530

 

 

 

27,017

 

 

 

43,422

 

Provision for income taxes

 

 

11,703

 

 

 

7,669

 

 

 

42

 

 

 

3,621

 

 

 

7,046

 

Net Income

 

 

52,854

 

 

 

41,305

 

 

 

4,488

 

 

 

23,396

 

 

 

36,376

 

Preferred stock dividends

 

 

2,644

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income available to common shareholders

 

$

50,210

 

 

$

41,305

 

 

$

4,488

 

 

$

23,396

 

 

$

36,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

120,790

 

 

$

121,705

 

 

$

120,156

 

 

$

121,346

 

 

$

108,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.75

 

 

$

0.61

 

 

$

0.07

 

 

$

0.34

 

 

$

0.60

 

Net income per common share - diluted

 

 

0.75

 

 

 

0.61

 

 

 

0.07

 

 

 

0.34

 

 

 

0.60

 

Net income per common share - diluted, excluding

   certain items (1)(2)

 

 

0.76

 

 

 

0.66

 

 

 

0.07

 

 

 

0.40

 

 

 

0.75

 

Dividends declared

 

 

0.32

 

 

 

0.32

 

 

 

0.32

 

 

 

0.32

 

 

 

0.31

 

Book value (period end)

 

 

38.84

 

 

 

38.51

 

 

 

38.23

 

 

 

38.56

 

 

 

38.24

 

Tangible book value (period end) (1)

 

 

21.75

 

 

 

21.39

 

 

 

21.10

 

 

 

21.36

 

 

 

21.55

 

Average common shares outstanding - basic

 

 

67,238,005

 

 

 

67,214,759

 

 

 

67,104,828

 

 

 

67,486,550

 

 

 

60,461,325

 

Average common shares outstanding - diluted

 

 

67,304,442

 

 

 

67,269,303

 

 

 

67,181,756

 

 

 

67,587,446

 

 

 

60,562,366

 

Period end common shares outstanding

 

 

67,254,706

 

 

 

67,216,012

 

 

 

67,211,192

 

 

 

67,058,155

 

 

 

67,824,428

 

Period end preferred shares outstanding

 

 

150,000

 

 

 

150,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Full time equivalent employees

 

 

2,612

 

 

 

2,618

 

 

 

2,676

 

 

 

2,703

 

 

 

2,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 restructuring and 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

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings - accruing

 

$

3,927

 

 

$

4,191

 

 

$

5,105

 

 

$

5,434

 

 

$

5,431

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings

 

 

1,828

 

 

 

1,818

 

 

 

1,339

 

 

 

1,571

 

 

 

1,422

 

 

Other non-accrual loans (1)

 

 

35,052

 

 

 

35,448

 

 

 

34,119

 

 

 

32,796

 

 

 

43,491

 

 

Total non-accrual loans

 

 

36,880

 

 

 

37,266

 

 

 

35,458

 

 

 

34,367

 

 

 

44,913

 

 

Total non-performing loans

 

 

40,807

 

 

 

41,457

 

 

 

40,563

 

 

 

39,801

 

 

 

50,344

 

 

Other real estate and repossessed assets

 

 

549

 

 

 

738

 

 

 

1,212

 

 

 

1,083

 

 

 

4,178

 

 

Total non-performing assets

 

$

41,356

 

 

$

42,195

 

 

$

41,775

 

 

$

40,884

 

 

$

54,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days

 

$

31,596

 

 

$

17,338

 

 

$

30,595

 

 

$

32,805

 

 

$

36,330

 

 

Loans past due 90 days or more

 

 

8,846

 

 

 

10,170

 

 

 

36,903

 

 

 

14,287

 

 

 

11,613

 

 

Total past due loans

 

$

40,442

 

 

$

27,508

 

 

$

67,498

 

 

$

47,092

 

 

$

47,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized and classified loans (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized loans

 

$

362,295

 

 

$

248,264

 

 

$

148,580

 

 

$

120,801

 

 

$

118,959

 

 

Classified loans

 

 

132,650

 

 

 

108,594

 

 

 

98,127

 

 

 

95,162

 

 

 

103,519

 

 

Total criticized and classified loans

 

$

494,945

 

 

$

356,858

 

 

$

246,707

 

 

$

215,963

 

 

$

222,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days / total portfolio loans (3)

 

 

0.29

 

%

 

0.16

 

%

 

0.28

 

%

 

0.32

 

%

 

0.35

 

%

Loans past due 90 days or more / total portfolio loans

 

 

0.08

 

 

 

0.09

 

 

 

0.33

 

 

 

0.14

 

 

 

0.11

 

 

Non-performing loans / total portfolio loans

 

 

0.38

 

 

 

0.38

 

 

 

0.37

 

 

 

0.38

 

 

 

0.49

 

 

Non-performing assets/total portfolio loans, other

   real estate and repossessed assets

 

 

0.38

 

 

 

0.38

 

 

 

0.38

 

 

 

0.39

 

 

 

0.53

 

 

Non-performing assets / total assets

 

 

0.25

 

 

 

0.26

 

 

 

0.25

 

 

 

0.26

 

 

 

0.35

 

 

Criticized and classified loans / total portfolio loans

 

 

4.59

 

 

 

3.25

 

 

 

2.23

 

 

 

2.09

 

 

 

2.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans (4)

 

$

185,827

 

 

$

185,109

 

 

$

168,475

 

 

$

114,272

 

 

$

52,429

 

 

Provision for credit losses (5)

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

 

Net loan and deposit account overdraft charge-offs

 

 

524

 

 

 

(133

)

 

 

1,942

 

 

 

4,716

 

 

 

4,476

 

 

Annualized net loan charge-offs  and recoveries / average loans

 

 

0.02

 

%

 

(0.00

)

%

 

0.07

 

%

 

0.18

 

%

 

0.20

 

%

Allowance for credit losses - loans / total portfolio loans

 

 

1.72

 

%

 

1.68

 

%

 

1.52

 

%

 

1.10

 

%

 

0.51

 

%

Allowance for credit losses - loans / total portfolio loans excluding PPP loans

 

 

1.85

 

%

 

1.83

 

%

 

1.65

 

%

 

1.10

 

%

 

0.51

 

%

Allowance for credit losses - loans / non-performing loans

 

 

4.55

 

x

 

4.47

 

x

 

4.15

 

x

 

2.87

 

x

 

1.04

 

x

Allowance for credit losses - loans / non-performing loans

   and loans past due

 

 

2.29

 

x

 

2.68

 

x

 

1.56

 

x

 

1.32

 

x

 

0.53

 

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

Capital ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I leverage capital

 

 

10.51

 

%

 

10.18

 

%

 

9.09

 

%

 

9.64

 

%

 

11.30

 

%

Tier I risk-based capital

 

 

14.72

 

 

 

14.29

 

 

 

12.59

 

 

 

12.51

 

 

 

12.89

 

 

Total risk-based capital

 

 

17.57

 

 

 

17.18

 

 

 

15.33

 

 

 

14.83

 

 

 

15.12

 

 

Common equity tier 1 capital ratio (CET 1)

 

 

13.40

 

 

 

12.99

 

 

 

12.59

 

 

 

12.51

 

 

 

12.89

 

 

Average shareholders' equity to average assets

 

 

16.59

 

 

 

15.92

 

 

 

15.57

 

 

 

16.43

 

 

 

16.73

 

 

Tangible equity to tangible assets (6)

 

 

10.52

 

 

 

10.27

 

 

 

9.09

 

 

 

9.65

 

 

 

10.02

 

 

Tangible common equity to tangible assets (6)

 

 

9.58

 

 

 

9.33

 

 

 

9.09

 

 

 

9.65

 

 

 

10.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes non-performing loans.

 

 

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

 

 

(3) Total portfolio loans includes $726.3 million of PPP loans as of December 31, 2020.

 

 

(4) Excludes the allowance for credit losses - loan commitments, which is included in other liabilities, of $9.5 million, $10.8 million and $10.7 million as of December 31, 2020, September 30, 2020 and June 30, 2020, respectively.

 

 

(5) The provision for credit losses includes ($1.3) million, $0.1 million and $5.1 million for loan commitments for the three months ended December 31, 2020, September 30, 2020 and June 30, 2020, respectively.

 

 

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

 

 

 


 

 

 

 

 

 

 

 

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

2019

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

50,210

 

 

$

41,305

 

 

$

4,488

 

 

$

23,396

 

 

$

36,376

 

 

$

119,400

 

$

158,873

 

 

 

Plus: after-tax restructuring and merger-related expenses  (1)

 

 

383

 

 

 

2,850

 

 

 

370

 

 

 

4,080

 

 

 

9,102

 

 

 

7,683

 

 

12,954

 

 

 

Net income available to common shareholders excluding after-tax restructuring and merger-related expenses

 

 

50,593

 

 

 

44,155

 

 

 

4,858

 

 

 

27,476

 

 

 

45,478

 

 

 

127,083

 

 

171,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

16,546,761

 

 

$

16,719,717

 

 

$

16,715,211

 

 

$

15,784,939

 

 

$

13,919,430

 

 

$

16,442,704

 

$

12,853,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets, excluding after-tax restructuring and merger-related expenses (annualized)  (2)

 

 

1.22

%

 

 

1.05

%

 

 

0.12

%

 

 

0.70

%

 

 

1.30

%

 

 

0.77

%

 

1.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

50,210

 

 

$

41,305

 

 

$

4,488

 

 

$

23,396

 

 

$

36,376

 

 

$

119,400

 

$

158,873

 

 

 

Plus: after-tax restructuring and merger-related expenses  (1)

 

 

383

 

 

 

2,850

 

 

 

370

 

 

 

4,080

 

 

 

9,102

 

 

 

7,683

 

 

12,954

 

 

 

Net income available to common shareholders excluding after-tax restructuring and merger-related expenses

 

 

50,593

 

 

 

44,155

 

 

 

4,858

 

 

 

27,476

 

 

 

45,478

 

 

 

127,083

 

 

171,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,744,936

 

 

 

2,662,513

 

 

 

2,602,938

 

 

 

2,594,069

 

 

 

2,329,121

 

 

 

2,651,402

 

 

2,119,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding after-tax  restructuring and merger-related expenses (annualized)  (2)

 

 

7.33

%

 

 

6.60

%

 

 

0.75

%

 

 

4.26

%

 

 

7.75

%

 

 

4.79

%

 

8.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

50,210

 

 

$

41,305

 

 

$

4,488

 

 

$

23,396

 

 

$

36,376

 

 

$

119,400

 

$

158,873

 

 

 

Plus: amortization of intangibles (1)

 

 

2,628

 

 

 

2,643

 

 

 

2,658

 

 

 

2,665

 

 

 

2,304

 

 

 

10,595

 

 

8,169

 

 

 

Net income available to common shareholders before amortization of intangibles

 

 

52,838

 

 

 

43,948

 

 

 

7,146

 

 

 

26,061

 

 

 

38,680

 

 

 

129,995

 

 

167,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,744,936

 

 

 

2,662,513

 

 

 

2,602,938

 

 

 

2,594,069

 

 

 

2,329,121

 

 

 

2,651,402

 

 

2,119,995

 

 

 

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

 

 

(1,150,184

)

 

 

(1,150,549

)

 

 

(1,152,856

)

 

 

(1,112,327

)

 

 

(997,658

)

 

 

(1,141,528

)

 

(927,974

)

 

 

Average tangible equity

 

$

1,594,752

 

 

$

1,511,964

 

 

$

1,450,082

 

 

$

1,481,742

 

 

$

1,331,463

 

 

$

1,509,874

 

$

1,192,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized) (2)

 

 

13.18

%

 

 

11.56

%

 

 

1.98

%

 

 

7.07

%

 

 

11.53

%

 

 

8.61

%

 

14.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

1,450,243

 

 

$

1,431,657

 

 

$

1,450,082

 

 

$

1,481,742

 

 

$

1,331,463

 

 

$

1,453,363

 

$

1,192,021

 

 

 

Return on average common tangible equity (annualized)  (2)

 

 

14.49

%

 

 

12.21

%

 

 

1.98

%

 

 

7.07

%

 

 

11.53

%

 

 

8.94

%

 

14.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

50,210

 

 

$

41,305

 

 

$

4,488

 

 

$

23,396

 

 

$

36,376

 

 

$

119,400

 

$

158,873

 

 

 

Plus: after-tax  restructuring and merger-related expenses  (1)

 

 

383

 

 

 

2,850

 

 

 

370

 

 

 

4,080

 

 

 

9,102

 

 

 

7,683

 

 

12,954

 

 

 

Plus: amortization of intangibles (1)

 

 

2,628

 

 

 

2,643

 

 

 

2,658

 

 

 

2,665

 

 

 

2,304

 

 

 

10,595

 

 

8,169

 

 

 

Net income available to common shareholders before amortization of intangibles and

   excluding after-tax  restructuring and merger-related expenses

 

 

53,221

 

 

 

46,798

 

 

 

7,516

 

 

 

30,141

 

 

 

47,782

 

 

 

137,678

 

 

179,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,744,936

 

 

 

2,662,513

 

 

 

2,602,938

 

 

 

2,594,069

 

 

 

2,329,121

 

 

 

2,651,402

 

 

2,119,995

 

 

 

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

 

 

(1,150,184

)

 

 

(1,150,549

)

 

 

(1,152,856

)

 

 

(1,112,327

)

 

 

(997,658

)

 

 

(1,141,528

)

 

(927,974

)

 

 

Average tangible equity

 

$

1,594,752

 

 

$

1,511,964

 

 

$

1,450,082

 

 

$

1,481,742

 

 

$

1,331,463

 

 

$

1,509,874

 

$

1,192,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding after-tax  restructuring and merger-related expenses (annualized)  (2)

 

 

13.28

%

 

 

12.31

%

 

 

2.08

%

 

 

8.18

%

 

 

14.24

%

 

 

9.12

%

 

15.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible equity

 

$

1,450,243

 

 

$

1,431,657

 

 

$

1,450,082

 

 

$

1,481,742

 

 

$

1,331,463

 

 

$

1,453,363

 

$

1,192,021

 

 

 

Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses (annualized)  (2)

 

 

14.60

%

 

 

13.00

%

 

 

2.08

%

 

 

8.18

%

 

 

14.24

%

 

 

9.47

%

 

15.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

Efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

88,069

 

 

$

89,943

 

 

$

85,502

 

 

$

91,333

 

 

$

92,556

 

 

$

354,845

 

$

312,208

 

 

 

Less: restructuring and merger-related expense

 

 

(484

)

 

 

(3,608

)

 

 

(468

)

 

 

(5,164

)

 

 

(11,522

)

 

 

(9,725

)

 

(16,397

)

 

 

Non-interest expense excluding restructuring and merger-related expense

 

 

87,585

 

 

 

86,335

 

 

 

85,034

 

 

 

86,169

 

 

 

81,034

 

 

 

345,120

 

 

295,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

120,790

 

 

 

121,705

 

 

 

120,156

 

 

 

121,346

 

 

 

108,177

 

 

 

483,999

 

 

405,222

 

 

 

Non-interest income

 

 

32,705

 

 

 

34,612

 

 

 

32,860

 

 

 

28,009

 

 

 

30,838

 

 

 

128,185

 

 

116,716

 

 

 

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

 

$

153,495

 

 

$

156,317

 

 

$

153,016

 

 

$

149,355

 

 

$

139,015

 

 

$

612,184

 

$

521,938

 

 

 

Efficiency Ratio

 

 

57.06

%

 

 

55.23

%

 

 

55.57

%

 

 

57.69

%

 

 

58.29

%

 

 

56.38

%

 

56.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

50,210

 

 

$

41,305

 

 

$

4,488

 

 

$

23,396

 

 

$

36,376

 

 

$

119,400

 

$

158,873

 

 

 

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

 

 

383

 

 

 

2,850

 

 

 

370

 

 

 

4,080

 

 

 

9,102

 

 

 

7,683

 

 

12,954

 

 

 

Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses

 

$

50,593

 

 

$

44,155

 

 

$

4,858

 

 

$

27,476

 

 

$

45,478

 

 

$

127,083

 

$

171,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - diluted

 

$

0.75

 

 

$

0.61

 

 

$

0.07

 

 

$

0.35

 

 

$

0.60

 

 

$

1.77

 

$

2.83

 

 

 

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

 

 

0.01

 

 

 

0.05

 

 

 

(0.00

)

 

 

0.06

 

 

 

0.15

 

 

 

0.11

 

 

0.23

 

 

 

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

 

$

0.76

 

 

$

0.66

 

 

$

0.07

 

 

$

0.41

 

 

$

0.75

 

 

$

1.88

 

$

3.06

 

 

 

 

Period End

 

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

 

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

2,756,737

 

 

$

2,732,966

 

 

$

2,569,521

 

 

$

2,586,060

 

 

$

2,593,921

 

 

 

 

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

 

 

(1,149,161

)

 

 

(1,150,939

)

 

 

(1,151,523

)

 

 

(1,154,033

)

 

 

(1,132,262

)

 

 

 

Less: preferred shareholders' equity

 

 

(144,484

)

 

 

(144,529

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

Tangible common equity

 

 

1,463,092

 

 

 

1,437,498

 

 

 

1,417,998

 

 

 

1,432,027

 

 

 

1,461,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

67,254,706

 

 

 

67,216,012

 

 

 

67,211,192

 

 

 

67,058,155

 

 

 

67,824,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

21.75

 

 

$

21.39

 

 

$

21.10

 

 

$

21.36

 

 

$

21.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

2,756,737

 

 

$

2,732,966

 

 

$

2,569,521

 

 

$

2,586,060

 

 

$

2,593,921

 

 

 

 

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

 

 

(1,149,161

)

 

 

(1,150,939

)

 

 

(1,151,523

)

 

 

(1,154,033

)

 

 

(1,132,262

)

 

 

 

Tangible equity

 

 

1,607,576

 

 

 

1,582,027

 

 

 

1,417,998

 

 

 

1,432,027

 

 

 

1,461,659

 

 

 

 

Less: preferred shareholders' equity

 

 

(144,484

)

 

 

(144,529

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

Tangible common equity

 

 

1,463,092

 

 

 

1,437,498

 

 

 

1,417,998

 

 

 

1,432,027

 

 

 

1,461,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

16,425,610

 

 

 

16,552,140

 

 

 

16,755,395

 

 

 

15,995,572

 

 

 

15,720,112

 

 

 

 

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

 

 

(1,149,161

)

 

 

(1,150,939

)

 

 

(1,151,523

)

 

 

(1,154,033

)

 

 

(1,132,262

)

 

 

 

Tangible assets

 

$

15,276,449

 

 

$

15,401,201

 

 

$

15,603,872

 

 

$

14,841,539

 

 

$

14,587,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

 

10.52

%

 

 

10.27

%

 

 

9.09

%

 

 

9.65

%

 

 

10.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

 

9.58

%

 

 

9.33

%

 

 

9.09

%

 

 

9.65

%

 

 

10.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

(2) The ratios are annualized by utilizing actual number of days in the quarter versus the year.

 

 

 

 

 



 

 

 

 

 

 

 

ADDITIONAL 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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

2019

 

 

 

Pre-tax, pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

64,557

 

 

$

48,974

 

 

$

4,530

 

 

$

27,017

 

 

$

43,422

 

 

$

145,079

 

$

193,214

 

 

 

Add: provision for credit losses

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

 

 

107,741

 

 

11,198

 

 

 

Pre-tax, pre-provision income

 

$

64,348

 

 

$

65,262

 

 

$

66,371

 

 

$

56,838

 

 

$

45,246

 

 

$

252,820

 

$

204,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

64,557

 

 

$

48,974

 

 

$

4,530

 

 

$

27,017

 

 

$

43,422

 

 

$

145,079

 

$

193,214

 

 

 

Add: provision for credit losses

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

 

 

107,741

 

 

11,198

 

 

 

Add: restructuring and merger-related expenses

 

 

484

 

 

 

3,608

 

 

 

468

 

 

 

5,164

 

 

 

11,522

 

 

 

9,725

 

 

16,397

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses

 

$

64,832

 

 

$

68,870

 

 

$

66,839

 

 

$

62,002

 

 

$

56,768

 

 

$

262,545

 

$

220,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

'Return on average assets, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

64,557

 

 

$

48,974

 

 

$

4,530

 

 

$

27,017

 

 

$

43,422

 

 

$

145,079

 

$

193,214

 

 

 

Add: provision for credit losses

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

 

 

107,741

 

 

11,198

 

 

 

Add: restructuring and merger-related expenses

 

 

484

 

 

 

3,608

 

 

 

468

 

 

 

5,164

 

 

 

11,522

 

 

 

9,725

 

 

16,397

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses

 

 

64,832

 

 

 

68,870

 

 

 

66,839

 

 

 

62,002

 

 

 

56,768

 

 

 

262,545

 

 

220,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

16,546,761

 

 

$

16,719,717

 

 

$

16,715,211

 

 

$

15,784,939

 

 

$

13,919,430

 

 

$

16,442,704

 

$

12,853,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets, excluding certain items (annualized)  (1) (2)

 

 

1.56

%

 

 

1.64

%

 

 

1.61

%

 

 

1.58

%

 

 

1.62

%

 

 

1.60

%

 

1.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

64,557

 

 

$

48,974

 

 

$

4,530

 

 

$

27,017

 

 

$

43,422

 

 

$

145,079

 

$

193,214

 

 

 

Add: provision for credit losses

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

 

 

107,741

 

 

11,198

 

 

 

Add: restructuring and merger-related expenses

 

 

484

 

 

 

3,608

 

 

 

468

 

 

 

5,164

 

 

 

11,522

 

 

 

9,725

 

 

16,397

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses

 

 

64,832

 

 

 

68,870

 

 

 

66,839

 

 

 

62,002

 

 

 

56,768

 

 

 

262,545

 

 

220,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

2,744,936

 

 

$

2,662,513

 

 

$

2,602,938

 

 

$

2,594,069

 

 

$

2,329,121

 

 

$

2,651,402

 

$

2,119,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding certain items (annualized) (1) (2)

 

 

9.40

%

 

 

10.29

%

 

 

10.33

%

 

 

9.61

%

 

 

9.67

%

 

 

9.90

%

 

10.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

64,557

 

 

$

48,974

 

 

$

4,530

 

 

$

27,017

 

 

$

43,422

 

 

$

145,079

 

$

193,214

 

 

 

Add: provision for credit losses

 

 

(209

)

 

 

16,288

 

 

 

61,841

 

 

 

29,821

 

 

 

1,824

 

 

 

107,741

 

 

11,198

 

 

 

Add: amortization of intangibles

 

 

3,327

 

 

 

3,346

 

 

 

3,365

 

 

 

3,374

 

 

 

2,916

 

 

 

13,411

 

 

10,340

 

 

 

Add: restructuring and merger-related expenses

 

 

484

 

 

 

3,608

 

 

 

468

 

 

 

5,164

 

 

 

11,522

 

 

 

9,725

 

 

16,397

 

 

 

Income before provision, restructuring and merger-related expenses and amortization of intangibles

 

 

68,159

 

 

 

72,216

 

 

 

70,204

 

 

 

65,376

 

 

 

59,684

 

 

 

275,956

 

 

231,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,744,936

 

 

 

2,662,513

 

 

 

2,602,938

 

 

 

2,594,069

 

 

 

2,329,121

 

 

 

2,651,402

 

 

2,119,995

 

 

 

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

 

 

(1,150,184

)

 

 

(1,150,549

)

 

 

(1,152,856

)

 

 

(1,112,327

)

 

 

(997,658

)

 

 

(1,141,528

)

 

(927,974

)

 

 

Average tangible equity

 

$

1,594,752

 

 

$

1,511,964

 

 

$

1,450,082

 

 

$

1,481,742

 

 

$

1,331,463

 

 

$

1,509,874

 

$

1,192,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items (annualized) (1) (2)

 

 

17.00

%

 

 

19.00

%

 

 

19.47

%

 

 

17.75

%

 

 

17.78

%

 

 

18.28

%

 

19.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

1,450,243

 

 

$

1,431,657

 

 

$

1,450,082

 

 

$

1,481,742

 

 

$

1,331,463

 

 

$

1,453,363

 

$

1,192,021

 

 

 

Return on average tangible common equity, excluding provision items (annualized) (1) (2)

 

 

18.70

%

 

 

20.07

%

 

 

19.47

%

 

 

17.75

%

 

 

17.78

%

 

 

18.99

%

 

19.39

%

(1)

Certain items excluded from the calculations consist of credit provisions, tax provisions and restructuring and merger-related expenses.

(2)

The ratios are annualized by utilizing actual numbers of days in the quarter versus the year.