Strong sequential quarter deposit growth of 12.1% annualized and loan growth of 6.3% annualized

WHEELING, W.Va., Oct. 23, 2024 /PRNewswire/ -- WesBanco, Inc. ("WesBanco" or "Company") (Nasdaq: WSBC), a diversified, multi-state bank holding company, today announced net income and related earnings per share for the three and nine months ended September 30, 2024. Net income available to common shareholders for the third quarter of 2024 was $34.7 million, with earnings per share of $0.54, compared to $34.3 million and $0.58 per share, respectively, for the third quarter of 2023. For the nine months ended September 30, 2024, net income was $94.3 million, or $1.54 per share, compared to $116.5 million, or $1.96 per share, for the 2023 period. As noted in the following table, net income available to common shareholders, excluding after-tax restructuring and merger-related expenses, for the nine months ended September 30, 2024 was $98.8 million, or $1.61 per share, as compared to $119.5 million, or $2.01 per share (non-GAAP measures).

WesBanco Logo (PRNewsfoto/WesBanco, Inc.)




For the Three Months Ended September 30,


For the Nine Months Ended September 30,




2024


2023


2024


2023

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


Net Income


Earnings
Per Share


Net Income


Earnings
Per Share


Net Income


Earnings
Per Share


Net Income


Earnings
Per Share

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


$        36,303


$             0.56


$        34,817


$             0.59


$        98,833


$             1.61


$      119,496


$             2.01

Less: After-tax restructuring and
merger-related expenses


(1,562)


(0.02)


(506)


(0.01)


(4,546)


(0.07)


(3,026)


(0.05)

Net income available to common
shareholders (GAAP)


$        34,741


$             0.54


$        34,311


$             0.58


$        94,287


$             1.54


$      116,470


$             1.96

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

Financial and operational highlights during the quarter ended September 30, 2024:

  • Total loan growth was 10.0% year-over-year and 6.3% over the sequential quarter, annualized
    • Total loans are up $1.1 billion over the last year, driven by commercial loan growth
  • Deposits of $13.8 billion increased 5.7% year-over-year and 12.1% over the sequential quarter, annualized
    • Deposit growth, excluding certificates of deposit, increased 2.2% year-over-year and 4.3% over the sequential quarter, annualized
    • Average loans to average deposits were 90.6%, providing continued capacity to fund loan growth
  • Trust fees and net securities brokerage revenue increased $1.1 million combined year-over-year reflecting growth in Trust and Investment Services ("WTIS") assets under management and broker-dealer securities account values (including annuities), respectively, from organic growth and market appreciation
    • WTIS assets under management increased 21.7% year-over-year to a record $6.1 billion
    • Broker-dealer securities account values increased 15.8% year-over-year to a record $1.9 billion
  • Key credit quality metrics continued to remain at low levels and favorable to peer bank averages (based upon the prior four quarters for banks with total assets between $10 billion and $25 billion)
  • The acquisition of Premier Financial Corp. remains on track, pending regulatory and shareholder approvals
  • WesBanco was recently named one of America's Greatest Workplaces for Parents and Families by Newsweek

"WesBanco marked strong momentum in the third quarter, driven by strategic actions that continue to strengthen our balance sheet, including robust deposit and loan growth and the pay down of higher cost borrowings. Over the last year, WesBanco has grown loans by $1.1 billion and deposits by $0.7 billion, reflecting the strength of our people, markets and strategies," said Jeff Jackson, President and Chief Executive Officer, WesBanco. "We are focused on organic growth and efficiency gains to achieve positive operating leverage. We also successfully raised $200 million of common equity during the quarter to position WesBanco for future growth. With the pending acquisition of Premier Financial, we expect to accelerate our positive momentum, build on their legacy of community engagement and support, and together bring the resources of a larger and stronger financial services organization to all of our communities."

Balance Sheet
As of September 30, 2024, portfolio loans were $12.5 billion, which increased $1.1 billion, or 10.0%, year-over-year driven by strong performance from our commercial and residential lending teams. Total commercial loans of $8.9 billion increased 11.9% year-over-year and 7.5% quarter-over-quarter annualized. Commercial loan growth continues to reflect the success of our strategies, as well as lower commercial real estate payoffs, which have totaled approximately $185 million year-to-date. Total residential lending reflects increased mortgage origination production and home equity line of credit usage.

Deposits, as of September 30, 2024, were $13.8 billion, up 5.7% year-over-year and up 12.1% annualized from June 30, 2024, reflecting the success of our summer deposit gathering and retention campaign. The composition of total deposits continues to have some mix shift; however, total demand deposits continue to represent 54% of total deposits, with the non-interest bearing component representing 27%, which remains consistent with the percentage range prior to the pandemic. When excluding certificate of deposits, total deposits increased 2.2% year-over-year and 4.3% quarter-over-quarter annualized.

Federal Home Loan Bank borrowings totaled $1.2 billion, at September 30, 2024, a decrease of 20.3%, or $300.0 million from June 30, 2024. This decrease was driven by deposit growth exceeding loan growth and $200 million of equity raised in the third quarter.

Credit Quality
As of September 30, 2024, total loans past due, criticized and classified loans, non-performing loans, and non-performing assets as percentages of the loan portfolio and total assets have remained low, from a historical perspective, and within a consistent range through the last three years. Total loans past due as a percent of the loan portfolio increased 20 basis points quarter-over-quarter to 0.44%, while non-performing assets as a percentage of total assets declined slightly from the prior quarter and year periods. The third quarter provision for credit losses declined both year-over-year and sequentially to $4.8 million. The allowance for credit losses to total portfolio loans at September 30, 2024 increased to 1.13% of total loans, or $140.9 million, primarily due to higher unemployment assumptions and other qualitative adjustments. Excluded from the allowance for credit losses and related coverage ratio are fair market value adjustments on previously acquired loans representing 0.09% of total loans.

Net Interest Margin and Income
The year-to-date net interest margin improved 1 basis point to 2.94% compared to the second quarter period. The third quarter margin of 2.95% remained stable compared to the second quarter and reflected both higher loan yields and higher funding costs. On a year-over-year basis, the net interest margin was 8 basis points lower primarily due to higher funding costs from the remix of non-interest bearing deposits into higher tier money market and certificate of deposit accounts during the back half of 2023. Deposit funding costs were 285 basis points for the third quarter of 2024, and, when including non-interest bearing deposits, deposit funding costs were 205 basis points.

Net interest income for the third quarter of 2024 was $121.1 million, an increase of $3.5 million, or 2.9% year-over-year, reflecting the impact of loan growth and higher loan and securities yields more than offsetting higher funding costs. For the nine months ended September 30, 2024, net interest income of $351.7 million decreased $11.9 million, or 3.3%, primarily due to higher funding costs offsetting the impact of loan growth and higher loan and securities yields in the year-to-date period.

Non-Interest Income
For the third quarter of 2024, non-interest income of $29.6 million decreased $1.3 million, or 4.1%, from the third quarter of 2023 due to lower net swap fee and valuation income. Gross swap fees were $1.1 million in the third quarter, compared to $2.5 million in the prior year period, while fair value adjustments were a $1.7 million loss compared to a gain of $1.4 million, respectively. Service charges on deposits increased $1.2 million year-over-year, reflecting fee income from new products and services and increased general consumer spending. Trust fees increased $0.8 million, reflecting higher assets under management from organic growth and market appreciation.

Primarily reflecting the items discussed above, as well as mortgage banking income, non-interest income, for the nine months ended September 30, 2024, increased $1.2 million, or 1.4%, year-over-year to $91.6 million. Mortgage banking income increased $1.0 million year-over-year due to a wider gain-on-sale margin for residential mortgages sold in the secondary market.

Non-Interest Expense
Non-interest expense, excluding restructuring and merger-related costs, for the three months ended September 30, 2024 were $99.2 million, a $1.9 million, or 2.0%, increase year-over-year primarily due to increases in other operating expenses and equipment and software expenses. Other operating expenses increased $1.5 million primarily due to higher costs and fees in support of loan growth and higher other miscellaneous expenses. Equipment and software expense increased $1.0 million reflecting the impact of the prior year ATM upgrades, which were phased in throughout the prior year. Salaries and wages decreased $0.5 million compared to the prior year period due to lower staffing levels associated with efficiency improvements in the mortgage and branch staffing models, partially offset by normal compensation merit adjustments. Employee benefits decreased $0.4 million due to lower health insurance costs driven by lower staffing levels, as compared to the prior year period.

Excluding restructuring and merger-related expenses, non-interest expense during the first nine months of 2024 of $295.0 million increased $8.3 million, or 2.9%, compared to the prior year period, due primarily to other operating expenses and equipment and software expense, as described above, and higher FDIC insurance expense. FDIC insurance increased $1.7 million year-over-year due to due to an increase in the minimum rate for all banks.

Capital
As previously disclosed in conjunction with the announcement of the pending acquisition of Premier Financial Corp., WesBanco successfully raised $200 million of common equity, on August 1, 2024, to support the pro-forma bank's balance sheet, regulatory ratios, and future growth. The equity was raised from a blend of existing and new institutional shareholders and adds long-term support to WesBanco's shareholder base, as well as providing additional liquidity. The proceeds were subsequently used to pay down Federal Home Loan Bank borrowings.

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 September 30, 2024, Tier I leverage was 10.69%, Tier I risk-based capital ratio was 12.89%, common equity Tier 1 capital ratio ("CET 1") was 11.89%, and total risk-based capital was 15.74%. In addition, the tangible common equity to tangible assets ratio increased from 7.52% in the prior sequential quarter to 8.84% due to the common equity raise and strong earnings.

Conference Call and Webcast
WesBanco will host a conference call to discuss the Company's financial results for the third quarter of 2024 at 3:00 p.m. ET on Thursday, October 24, 2024. 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 1-412-902-4290 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 1-412-317-0088 for international callers, and providing the access code of 7056218. The replay will begin at approximately 5:00 p.m. ET on October 24, 2024 and end at 12 a.m. ET on November 7, 2024. 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, 2023 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, 2024 and June 30, 2024, 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 proposed merger with Premier Financial Corp. ("Premier Financial" or "Premier") may not close when expected, that the businesses of WesBanco and Premier 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 Premier may not be fully realized within the expected timeframes; disruption from the proposed merger of WesBanco and Premier may make it more difficult to maintain relationships with clients, associates, or suppliers; the required governmental approvals of the proposed Merger may not be obtained on the expected terms and schedule; Premier's shareholders and/or the Company's shareholders may not approve the proposed Merger; the shareholders of the Company may not approve the issuance of shares of the Company's common stock in connection with the Merger; 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 Consumer Financial Protection Bureau, 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.

While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance. All forward-looking statements are necessarily only estimates of future results. Accordingly, actual results may differ materially from those expressed in or contemplated by the particular forward-looking statement, and, therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.

Statements in this presentation with respect to the expected timing of and benefits of the proposed merger between WesBanco and Premier, the parties' plans, obligations, expectations, and intentions, and the statements with respect to accretion, earn back of tangible book value, tangible book value dilution and internal rate of return, constitute forward-looking statements as defined by federal securities laws. Such statements are subject to numerous assumptions, risks, and uncertainties. Actual results could differ materially from those contained or implied by such statements for a variety of factors including: the businesses of WesBanco and Premier 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 proposed merger may not be fully realized within the expected time frames; disruption from the proposed merger may make it more difficult to maintain relationships with clients, associates, or suppliers; the required governmental approvals of the proposed merger may not be obtained on the expected terms and schedule; Premier's stockholders and/or WesBanco's shareholders may not approve the proposed merger and the merger agreement and issuance of shares of WesBanco common stock in the proposed merger, respectively; changes in economic conditions; movements in interest rates; competitive pressures on product pricing and services; success and timing of other business strategies; the nature, extent, and timing of governmental actions and reforms; extended disruption of vital infrastructure; and other factors described in WesBanco's 2023 Annual Report on Form 10-K, Premier's 2023 Annual Report on Form 10-K, and documents subsequently filed by WesBanco and Premier with the Securities and Exchange Commission.

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.

Additional Information about the Merger and Where to Find It
In connection with the proposed merger, WesBanco has filed with the SEC a Registration Statement on Form S-4 that will include a joint proxy statement of WesBanco and Premier and a prospectus of WesBanco, as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS OF WESBANCO, SHAREHOLDERS OF PREMIER, AND OTHER INTERESTED PARTIES ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. The Joint Proxy Statement/Prospectus will be mailed to shareholders of WesBanco and shareholders of Premier prior to the respective shareholder meetings, once they are officially noticed. In addition, when the Registration Statement on Form S-4, which will include the Joint Proxy Statement/Prospectus, and other related documents are filed by WesBanco or Premier with the SEC, they may be obtained for free at the SEC's website at http://www.sec.gov, and from either WesBanco's website at https://www.wesbanco.com or Premier's website at https://www.premierfincorp.com/.

No Offer or Solicitation
This presentation is not a proxy statement or solicitation of a proxy, consent or authorization with respect to any securities or in respect of the proposed merger and shall not constitute an offer to sell or a solicitation of an offer to buy any securities nor shall there be any sale of securities in any state or jurisdiction in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction.

Participants in the Solicitation
WesBanco, Premier, and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the shareholders of WesBanco and Premier in connection with the proposed merger. Information about the directors and executive officers of WesBanco is set forth in the proxy statement for WesBanco's 2024 annual meeting of shareholders, as filed with the SEC on March 13, 2024. Information about the directors and executive officers of Premier is set forth in the proxy statement for Premier's 2024 annual meeting of shareholders, as filed with the SEC on March 18, 2024. Information about any other persons who may, under the rules of the SEC, be considered participants in the solicitation of shareholders of WesBanco or Premier in connection with the proposed merger will be included in the Joint Proxy Statement/Prospectus. You can obtain free copies of these documents from the SEC, WesBanco, or Premier using the website information above. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.

WESBANCO SHAREHOLDERS AND PREMIER SHAREHOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS CAREFULLY WHEN IT BECOMES AVAILABLE BEFORE MAKING ANY VOTING OR INVESTMENT DECISIONS WITH RESPECT TO THE PROPOSED MERGER.

About WesBanco, Inc.
With over 150 years as a community-focused, regional financial services partner, WesBanco Inc. (NASDAQ: WSBC) and its subsidiaries build lasting prosperity through relationships and solutions that empower our customers for success in their financial journeys. Customers across our eight-state footprint choose WesBanco for the comprehensive range and personalized delivery of our retail and commercial banking solutions, as well as trust, brokerage, wealth management and insurance services, all designed to advance their financial goals. Through the strength of our teams, we leverage large bank capabilities and local focus to help make every community we serve a better place for people and businesses to thrive. Headquartered in Wheeling, West Virginia, WesBanco has $18.5 billion in total assets, with our Trust and Investment Services holding $6.1 billion of assets under management and securities account values (including annuities) of $1.9 billion through our broker/dealer, as of September 30, 2024. Learn more at www.wesbanco.com and follow @WesBanco on Facebook, LinkedIn and Instagram.

WESBANCO, INC.












Consolidated Selected Financial Highlights











Page 5

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






























For the Three Months Ended


For the Nine Months Ended

Statement of Income

September 30,


September 30,

Interest and dividend income

2024


2023


% Change


2024


2023


% Change


Loans, including fees

$         184,215


$         155,206


18.7


$         526,550


$         434,352


21.2


Interest and dividends on securities:














Taxable 

17,651


18,082


(2.4)


51,984


55,651


(6.6)



Tax-exempt

4,498


4,679


(3.9)


13,640


14,191


(3.9)




Total interest and dividends on securities

22,149


22,761


(2.7)


65,624


69,842


(6.0)


Other interest income 

7,365


5,622


31.0


19,881


16,004


24.2

          Total interest and dividend income

213,729


183,589


16.4


612,055


520,198


17.7

Interest expense













Interest bearing demand deposits

28,139


20,873


34.8


80,654


49,181


64.0


Money market deposits

19,609


10,841


80.9


54,166


22,313


142.8


Savings deposits

8,246


6,699


23.1


23,796


16,559


43.7


Certificates of deposit

14,284


5,983


138.7


36,513


10,092


261.8




Total interest expense on deposits

70,278


44,396


58.3


195,129


98,145


98.8


Federal Home Loan Bank borrowings

17,147


16,463


4.2


50,374


44,477


13.3


Other short-term borrowings

1,092


745


46.6


2,662


1,654


60.9


Subordinated debt and junior subordinated debt 

4,070


4,303


(5.4)


12,189


12,342


(1.2)




Total interest expense

92,587


65,907


40.5


260,354


156,618


66.2

Net interest income 

121,142


117,682


2.9


351,701


363,580


(3.3)


Provision for credit losses

4,798


6,327


(24.2)


19,352


12,932


49.6

Net interest income after provision for credit losses

116,344


111,355


4.5


332,349


350,648


(5.2)

Non-interest income













Trust fees

7,517


6,705


12.1


22,902


21,116


8.5


Service charges on deposits

7,945


6,726


18.1


21,841


19,128


14.2


Digital banking income

5,084


4,949


2.7


14,828


14,564


1.8


Net swap fee and valuation (loss) / income 

(627)


3,845


(116.3)


2,712


7,257


(62.6)


Net securities brokerage revenue

2,659


2,394


11.1


7,808


7,492


4.2


Bank-owned life insurance

2,173


2,398


(9.4)


7,032


7,547


(6.8)


Mortgage banking income

1,280


975


31.3


3,042


2,002


51.9


Net securities gains / (losses)

675


(337)


300.3


1,347


13


 NM 


Net (losses) / gains on other real estate owned and other assets

(239)


(28)


(753.6)


(51)


1,075


(104.7)


Other income

3,145


3,252


(3.3)


10,135


10,178


(0.4)




Total non-interest income

29,612


30,879


(4.1)


91,596


90,372


1.4

Non-interest expense













Salaries and wages

44,890


45,351


(1.0)


131,879


131,774


0.1


Employee benefits

11,522


11,922


(3.4)


34,284


35,492


(3.4)


Net occupancy

6,226


6,146


1.3


19,158


18,921


1.3


Equipment and software

10,157


9,132


11.2


30,622


27,018


13.3


Marketing

2,977


3,115


(4.4)


7,233


8,203


(11.8)


FDIC insurance 

3,604


3,125


15.3


10,576


8,880


19.1


Amortization of intangible assets

2,053


2,262


(9.2)


6,217


6,845


(9.2)


Restructuring and merger-related expense

1,977


641


208.4


5,755


3,830


50.3


Other operating expenses  

17,777


16,245


9.4


55,044


49,535


11.1




Total non-interest expense

101,183


97,939


3.3


300,768


290,498


3.5

Income before provision for income taxes

44,773


44,295


1.1


123,177


150,522


(18.2)


Provision for income taxes 

7,501


7,453


0.6


21,296


26,458


(19.5)

Net Income


37,272


36,842


1.2


101,881


124,064


(17.9)

Preferred stock dividends

2,531


2,531


-


7,594


7,594


-

Net income available to common shareholders

$           34,741


$           34,311


1.3


$           94,287


$         116,470


(19.0)































Taxable equivalent net interest income

$        122,338


$        118,926


2.9


$        355,327


$        367,352


(3.3)
















Per common share data












Net income per common share - basic

$               0.54


$               0.58


(6.9)


$               1.54


$               1.96


(21.4)

Net income per common share - diluted

0.54


0.58


(6.9)


1.54


1.96


(21.4)

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

0.56


0.59


(5.1)


1.61


2.01


(19.9)

Dividends declared

0.36


0.35


2.9


1.08


1.05


2.9

Book value (period end)

39.73


38.80


2.4


39.73


38.80


2.4

Tangible book value (period end) (1)

22.99


19.82


16.0


22.99


19.82


16.0

Average common shares outstanding - basic

64,488,962


59,358,653


8.6


61,143,452


59,280,644


3.1

Average common shares outstanding - diluted

64,634,208


59,443,366


8.7


61,272,602


59,386,429


3.2

Period end common shares outstanding

66,871,479


59,364,696


12.6


66,871,479


59,364,696


12.6

Period end preferred shares outstanding

150,000


150,000


-


150,000


150,000


-
















(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















Page 6

(unaudited, dollars in thousands, unless otherwise noted)

































Selected ratios
























For the Nine Months Ended










September 30,










2024


2023


% Change


























Return on average assets






0.70

%

0.91

%

(23.08)

%







Return on average assets, excluding

















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



0.73


0.93


(21.51)








Return on average equity






4.84


6.29


(23.05)








Return on average equity, excluding

















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



5.07


6.45


(21.40)








Return on average tangible equity (1)





8.96


12.09


(25.89)








Return on average tangible equity, excluding 
















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



9.37


12.39


(24.37)








Return on average tangible common equity (1)




9.93


13.55


(26.72)








Return on average tangible common equity, excluding 
















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



10.38


13.88


(25.22)








Yield on earning assets (2) 





5.09


4.55


11.87








Cost of interest bearing liabilities





3.10


2.08


49.04








Net interest spread (2)






1.99


2.47


(19.43)








Net interest margin (2)






2.94


3.19


(7.84)








Efficiency (1) (2)






66.01


62.63


5.40








Average loans to average deposits





89.56


85.25


5.06








Annualized net loan charge-offs/average loans




0.11


0.03


266.67








Effective income tax rate 





17.29


17.58


(1.65)






















































































For the Three Months Ended










Sept. 30,


June 30,


Mar. 31,


Dec. 31,


Sept. 30,










2024


2024


2024


2023


2023






















Return on average assets






0.76

%

0.59

%

0.75

%

0.74

%

0.78

%



Return on average assets, excluding

















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



0.79


0.66


0.75


0.74


0.80




Return on average equity






5.09


4.17


5.24


5.21


5.49




Return on average equity, excluding

















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



5.32


4.65


5.24


5.21


5.57




Return on average tangible equity (1)





9.07


7.93


9.85


10.11


10.60




Return on average tangible equity, excluding 
















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



9.46


8.78


9.85


10.11


10.75




Return on average tangible common equity (1)




9.97


8.83


10.96


11.32


11.87




Return on average tangible common equity, excluding 
















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



10.40


9.77


10.96


11.32


12.03




Yield on earning assets (2) 





5.19


5.11


4.98


4.88


4.72




Cost of interest bearing liabilities





3.21


3.12


2.98


2.76


2.52




Net interest spread (2)






1.98


1.99


2.00


2.12


2.20




Net interest margin (2)






2.95


2.95


2.92


3.02


3.03




Efficiency (1) (2) 






65.29


66.11


66.65


66.75


64.95




Average loans to average deposits





90.58


89.40


88.67


87.07


86.79




Annualized net loan charge-offs and recoveries /average loans


0.05


0.07


0.20


0.06


0.01




Effective income tax rate 





16.75


17.42


17.74


19.66


16.83




Trust and Investment Services assets under management (3)



$            6,061


$            5,633


$            5,601


$            5,360


$            4,982




Broker-dealer securities account values (including annuities) (3)


$            1,853


$            1,780


$            1,751


$            1,686


$            1,600






















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










(2) The yield on earning assets, net interest margin, net interest spread and efficiency ratios are presented on a fully 








      taxable-equivalent (FTE) and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt 








      loans and investments.   WesBanco believes this measure to be the preferred industry measurement of net interest income and






      provides a relevant comparison between taxable and non-taxable amounts.












(3) Represents market value at period end, in millions.


















 

WESBANCO, INC.









Consolidated Selected Financial Highlights








Page 7

(unaudited, dollars in thousands, except shares)








% Change

Balance sheet


September 30,



December 31,

December 31, 2023

Assets




2024


2023


% Change

2023

to Sept. 30, 2024

Cash and due from banks


$         172,221


$         153,012


12.6

$           158,504

8.7

Due from banks - interest bearing


448,676


342,070


31.2

436,879

2.7

Securities:











Equity securities, at fair value


13,355


11,453


16.6

12,320

8.4


Available-for-sale debt securities, at fair value


2,228,527


2,196,141


1.5

2,194,329

1.6


Held-to-maturity debt securities (fair values of $1,052,781, $998,987










and $1,069,159, respectively)


1,162,359


1,210,992


(4.0)

1,199,527

(3.1)



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


(148)


(180)


17.8

(192)

22.9


Net held-to-maturity debt securities


1,162,211


1,210,812


(4.0)

1,199,335

(3.1)



Total securities


3,404,093


3,418,406


(0.4)

3,405,984

(0.1)

Loans held for sale


22,127


17,677


25.2

16,354

35.3

Portfolio loans:










Commercial real estate


7,206,271


6,387,183


12.8

6,565,448

9.8


Commercial and industrial


1,717,369


1,587,611


8.2

1,670,659

2.8


Residential real estate 


2,519,089


2,392,531


5.3

2,438,574

3.3


Home equity


796,594


715,186


11.4

734,219

8.5


Consumer 


212,107


233,362


(9.1)

229,561

(7.6)

Total portfolio loans, net of unearned income


12,451,430


11,315,873


10.0

11,638,461

7.0

Allowance for credit losses - loans 


(140,872)


(126,615)


(11.3)

(130,675)

(7.8)



Net portfolio loans


12,310,558


11,189,258


10.0

11,507,786

7.0

Premises and equipment, net


222,005


226,377


(1.9)

233,571

(5.0)

Accrued interest receivable


79,465


73,014


8.8

77,435

2.6

Goodwill and other intangible assets, net


1,126,050


1,134,510


(0.7)

1,132,267

(0.5)

Bank-owned life insurance


358,701


356,962


0.5

355,033

1.0

Other assets



370,273


433,091


(14.5)

388,561

(4.7)

Total Assets


$    18,514,169


$    17,344,377


6.7

$      17,712,374

4.5













Liabilities










Deposits:











Non-interest bearing demand


$      3,777,781


$      4,169,956


(9.4)

$        3,962,592

(4.7)


Interest bearing demand


3,667,082


3,278,956


11.8

3,463,443

5.9


Money market


2,347,444


1,905,001


23.2

2,017,713

16.3


Savings deposits


2,381,542


2,559,894


(7.0)

2,493,254

(4.5)


Certificates of deposit


1,663,494


1,176,421


41.4

1,231,702

35.1



Total deposits


13,837,343


13,090,228


5.7

13,168,704

5.1

Federal Home Loan Bank borrowings


1,175,000


1,125,000


4.4

1,350,000

(13.0)

Other short-term borrowings


140,641


106,693


31.8

105,893

32.8

Subordinated debt and junior subordinated debt 


279,251


282,079


(1.0)

279,078

0.1



Total borrowings


1,594,892


1,513,772


5.4

1,734,971

(8.1)

Accrued interest payable


16,406


11,416


43.7

11,121

47.5

Other liabilities


263,943


281,020


(6.1)

264,516

(0.2)

Total Liabilities


15,712,584


14,896,436


5.5

15,179,312

3.5













Shareholders' Equity









Preferred stock, no par value; 1,000,000 shares authorized; 150,000 shares










6.75% non-cumulative perpetual preferred stock, Series A, liquidation










preference $150.0 million, issued and outstanding, respectively


144,484


144,484


-

144,484

-

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










75,354,034, 68,081,306 and 68,081,306 shares issued; 66,871,479,










59,364,696 and 59,376,435 shares outstanding, respectively


156,985


141,834


10.7

141,834

10.7

Capital surplus


1,808,272


1,633,395


10.7

1,635,859

10.5

Retained earnings


1,169,808


1,131,597


3.4

1,142,586

2.4

Treasury stock (8,482,555, 8,716,610 and 8,704,871 shares - at cost, respectively)


(294,079)


(303,424)


3.1

(302,995)

2.9

Accumulated other comprehensive loss


(181,804)


(297,906)


39.0

(226,693)

19.8

Deferred benefits for directors


(2,081)


(2,039)


(2.1)

(2,013)

(3.4)

Total Shareholders' Equity


2,801,585


2,447,941


14.4

2,533,062

10.6

Total Liabilities and Shareholders' Equity


$    18,514,169


$    17,344,377


6.7

$      17,712,374

4.5

























 

WESBANCO, INC.







Consolidated Selected Financial Highlights






Page 8

(unaudited, dollars in thousands, except shares)







Balance sheet


September 30,


June 30,



Assets




2024


2024


% Change

Cash and due from banks


$        172,221


$        173,816


(0.9)

Due from banks - interest bearing


448,676


312,973


43.4

Securities:









Equity securities, at fair value


13,355


13,091


2.0


Available-for-sale debt securities, at fair value


2,228,527


2,102,123


6.0


Held-to-maturity debt securities (fair values of $1,052,781; 








and $1,028,432, respectively)


1,162,359


1,179,684


(1.5)



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


(148)


(163)


9.2


Net held-to-maturity debt securities


1,162,211


1,179,521


(1.5)



Total securities


3,404,093


3,294,735


3.3

Loans held for sale


22,127


25,433


(13.0)

Portfolio loans:








Commercial real estate


7,206,271


6,998,888


3.0


Commercial and industrial


1,717,369


1,760,479


(2.4)


Residential real estate 


2,519,089


2,506,957


0.5


Home equity


796,594


770,599


3.4


Consumer 


212,107


220,588


(3.8)

Total portfolio loans, net of unearned income


12,451,430


12,257,511


1.6

Allowance for credit losses - loans 


(140,872)


(136,509)


(3.2)



Net portfolio loans


12,310,558


12,121,002


1.6

Premises and equipment, net


222,005


222,266


(0.1)

Accrued interest receivable


79,465


79,759


(0.4)

Goodwill and other intangible assets, net


1,126,050


1,128,103


(0.2)

Bank-owned life insurance


358,701


358,682


0.0

Other assets



370,273


411,606


(10.0)

Total Assets


$   18,514,169


$   18,128,375


2.1











Liabilities








Deposits:









Non-interest bearing demand


$     3,777,781


$     3,826,249


(1.3)


Interest bearing demand


3,667,082


3,505,651


4.6


Money market


2,347,444


2,283,294


2.8


Savings deposits


2,381,542


2,429,241


(2.0)


Certificates of deposit


1,663,494


1,387,938


19.9



Total deposits


13,837,343


13,432,373


3.0

Federal Home Loan Bank borrowings


1,175,000


1,475,000


(20.3)

Other short-term borrowings


140,641


105,757


33.0

Subordinated debt and junior subordinated debt 


279,251


279,193


0.0



Total borrowings


1,594,892


1,859,950


(14.3)

Accrued interest payable


16,406


15,393


6.6

Other liabilities


263,943


276,380


(4.5)

Total Liabilities


15,712,584


15,584,096


0.8











Shareholders' Equity







Preferred stock, no par value; 1,000,000 shares authorized; 150,000 shares








6.75% non-cumulative perpetual preferred stock, Series A, liquidation








preference $150.0 million, issued and outstanding, respectively


144,484


144,484


-

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








75,354,034 and 68,081,306 shares issued; 66,871,479 and 59,355,062








shares outstanding, respectively


156,985


141,834


10.7

Capital surplus


1,808,272


1,630,830


10.9

Retained earnings


1,169,808


1,159,217


0.9

Treasury stock (8,482,555 and 8,726,244 shares - at cost, respectively)


(294,079)


(294,818)


0.3

Accumulated other comprehensive loss


(181,804)


(235,208)


22.7

Deferred benefits for directors


(2,081)


(2,060)


(1.0)

Total Shareholders' Equity


2,801,585


2,544,279


10.1

Total Liabilities and Shareholders' Equity


$   18,514,169


$   18,128,375


2.1

 

WESBANCO, INC.





















Consolidated Selected Financial Highlights


















Page 9

(unaudited, dollars in thousands)




















Average balance sheet and




















net interest margin analysis






For the Three Months Ended September 30,


For the Nine Months Ended September 30, 









2024


2023


2024



2023









Average 

Average



Average 

Average


Average 

Average



Average 

Average


Assets







Balance

Rate



Balance

Rate


Balance

Rate



Balance

Rate


Due from banks - interest bearing






$           435,417

5.64

%


$        341,206

5.21

%

$        388,064

5.65

%


$        353,312

5.18

%

Loans, net of unearned income (1)






12,355,547

5.93



11,271,211

5.46


12,057,841

5.83



11,012,054

5.27


Securities: (2)





















    Taxable







2,863,374

2.45



3,100,769

2.31


2,885,072

2.41



3,199,826

2.33


    Tax-exempt (3)







745,517

3.04



778,069

3.02


752,795

3.06



788,250

3.05


        Total securities







3,608,891

2.57



3,878,838

2.46


3,637,867

2.54



3,988,076

2.47


Other earning assets 







63,187

7.51



60,963

7.41


60,073

7.68



56,207

5.53


         Total earning assets (3)






16,463,042

5.19

%


15,552,218

4.72

%

16,143,845

5.09

%


15,409,649

4.55

%

Other assets







1,832,541




1,789,741



1,820,755




1,793,998



Total Assets







$      18,295,583




$   17,341,959



$   17,964,600




$   17,203,647
























Liabilities and Shareholders' Equity



















Interest bearing demand deposits






$        3,624,061

3.09

%


$     3,294,370

2.51

%

$     3,551,076

3.03

%


$     3,185,340

2.06

%

Money market accounts 







2,295,192

3.40



1,797,562

2.39


2,203,768

3.28



1,689,350

1.77


Savings deposits







2,403,806

1.36



2,604,075

1.02


2,442,015

1.30



2,702,050

0.82


Certificates of deposit







1,500,816

3.79



1,065,140

2.23


1,388,115

3.51



947,404

1.42


    Total interest bearing deposits






9,823,875

2.85



8,761,147

2.01


9,584,974

2.72



8,524,144

1.54


Federal Home Loan Bank borrowings






1,256,250

5.43



1,212,554

5.39


1,228,832

5.48



1,157,821

5.14


Repurchase agreements







122,159

3.56



112,233

2.63


107,565

3.31



116,159

1.90


Subordinated debt and junior subordinated debt 




279,218

5.80



281,943

6.06


279,160

5.83



281,715

5.86


      Total interest bearing liabilities (4)





11,481,502

3.21

%


10,367,877

2.52

%

11,200,531

3.10

%


10,079,839

2.08

%

Non-interest bearing demand deposits





3,817,184




4,225,529



3,878,063




4,393,714



Other liabilities







281,436




269,891



284,172




253,410



Shareholders' equity







2,715,461




2,478,662



2,601,834




2,476,684



Total Liabilities and Shareholders' Equity





$      18,295,583




$   17,341,959



$   17,964,600




$   17,203,647



Taxable equivalent net interest spread






1.98

%



2.20

%


1.99

%



2.47

%

Taxable equivalent net interest margin 






2.95

%



3.03

%


2.94

%



3.19

%











































(1) Gross of allowance for credit losses, net of unearned income and includes non-accrual and loans held for sale.  Loan fees included in interest income on loans were $0.5 million and $0.8 million for the three months ended September 30, 2024 and 2023, respectively, and were $1.8 million and $1.9 million for the nine months ended September 30, 2024 and 2023, respectively.  Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $0.8 million and $1.0 million for the three months ended September 30, 2024 and 2023, respectively, and $2.3 million and $3.5 million for the nine months ended September 30, 2024 and 2023, 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.


(4) Accretion on interest bearing liabilities acquired from prior acquisitions was $7 thousand and $35 thousand for the three months ended September 30, 2024 and 2023, respectively, and $0.2 million and $0.3 million for the nine months ended September 30, 2024 and 2023, respectively.



 

WESBANCO, INC.










Consolidated Selected Financial Highlights









 Page 10 

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













Quarter Ended

Statement of Income

Sept. 30,


June 30,


March 31,


Dec. 31,


Sept. 30,

Interest and dividend income

2024


2024


2024


2023


2023


Loans, including fees

$         184,215


$         175,361


$         166,974


$         162,498


$         155,206


Interest and dividends on securities:












Taxable 

17,651


16,929


17,404


17,798


18,082



Tax-exempt

4,498


4,556


4,586


4,639


4,679




Total interest and dividends on securities

22,149


21,485


21,990


22,437


22,761


Other interest income 

7,365


6,147


6,369


6,383


5,622

          Total interest and dividend income

213,729


202,993


195,333


191,318


183,589

Interest expense











Interest bearing demand deposits

28,139


26,925


25,590


23,686


20,873


Money market deposits

19,609


18,443


16,114


14,302


10,841


Savings deposits

8,246


7,883


7,667


7,310


6,699


Certificates of deposit

14,284


11,982


10,247


8,380


5,983




Total interest expense on deposits

70,278


65,233


59,618


53,678


44,396


Federal Home Loan Bank borrowings

17,147


16,227


17,000


14,841


16,463


Other short-term borrowings

1,092


896


674


891


745


Subordinated debt and junior subordinated debt

4,070


4,044


4,075


4,150


4,303




Total interest expense

92,587


86,400


81,367


73,560


65,907

Net interest income 

121,142


116,593


113,966


117,758


117,682


Provision for credit losses

4,798


10,541


4,014


4,803


6,327

Net interest income after provision for credit losses

116,344


106,052


109,952


112,955


111,355

Non-interest income











Trust fees

7,517


7,303


8,082


7,019


6,705


Service charges on deposits

7,945


7,111


6,784


6,989


6,726


Digital banking income

5,084


5,040


4,704


4,890


4,949


Net swap fee and valuation (loss)/income

(627)


1,776


1,563


(345)


3,845


Net securities brokerage revenue

2,659


2,601


2,548


2,563


2,394


Bank-owned life insurance

2,173


2,791


2,067


3,455


2,398


Mortgage banking income

1,280


1,069


693


650


975


Net securities gains /(losses)

675


135


537


887


(337)


Net (losses)/gains on other real estate owned and other assets

(239)


34


154


445


(28)


Other income

3,145


3,495


3,497


3,521


3,252




Total non-interest income

29,612


31,355


30,629


30,074


30,879

Non-interest expense











Salaries and wages

44,890


43,991


42,997


45,164


45,351


Employee benefits

11,522


10,579


12,184


11,409


11,922


Net occupancy

6,226


6,309


6,623


6,417


6,146


Equipment and software

10,157


10,457


10,008


9,648


9,132


Marketing

2,977


2,371


1,885


2,975


3,115


FDIC insurance 

3,604


3,523


3,448


3,369


3,125


Amortization of intangible assets

2,053


2,072


2,092


2,243


2,262


Restructuring and merger-related expense

1,977


3,777


-


-


641


Other operating expenses  

17,777


19,313


17,954


18,278


16,245




Total non-interest expense

101,183


102,392


97,191


99,503


97,939

Income before provision for income taxes

44,773


35,015


43,390


43,526


44,295


Provision for income taxes 

7,501


6,099


7,697


8,558


7,453

Net Income


37,272


28,916


35,693


34,968


36,842

Preferred stock dividends

2,531


2,531


2,531


2,531


2,531

Net income available to common shareholders

$           34,741


$           26,385


$           33,162


$           32,437


$           34,311














Taxable equivalent net interest income

$        122,338


$        117,804


$        115,185


$        118,991


$        118,926














Per common share data










Net income per common share - basic

$               0.54


$               0.44


$               0.56


$               0.55


$               0.58

Net income per common share - diluted

0.54


0.44


0.56


0.55


0.58

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

0.56


0.49


0.56


0.55


0.59

Dividends declared

0.36


0.36


0.36


0.36


0.35

Book value (period end)

39.73


40.28


40.30


40.23


38.80

Tangible book value (period end) (1)

22.99


21.45


21.39


21.28


19.82

Average common shares outstanding - basic

64,488,962


59,521,872


59,382,758


59,370,171


59,358,653

Average common shares outstanding - diluted

64,634,208


59,656,429


59,523,679


59,479,031


59,443,366

Period end common shares outstanding

66,871,479


59,579,310


59,395,777


59,376,435


59,364,696

Period end preferred shares outstanding

150,000


150,000


150,000


150,000


150,000

Full time equivalent employees

2,277


2,370


2,331


2,368


2,427














(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










 Page 11 

(unaudited, dollars in thousands)
















Quarter Ended






Sept. 30,


June 30,


March 31,


Dec. 31,


Sept. 30,


Asset quality data


2024


2024


2024


2023


2023


Non-performing assets:













Total non-performing loans 



$       30,421


$       35,468


$       32,919


$       26,808


$       29,878



Other real estate and repossessed assets

906


1,328


1,474


1,497


1,333



     Total non-performing assets


$       31,327


$       36,796


$       34,393


$       28,305


$       31,211
















Past due loans (1):













Loans past due 30-89 days


$       33,762


$       20,237


$       18,515


$       22,875


$       16,030



Loans past due 90 days or more


20,427


9,171


5,408


9,638


8,606



     Total past due loans


$       54,189


$       29,408


$       23,923


$       32,513


$       24,636
















Criticized and classified loans (2):













Criticized loans


$     200,540


$     179,621


$     171,536


$     183,174


$     180,136



Classified loans


93,185


83,744


101,898


75,497


70,997



       Total criticized and classified loans


$     293,725


$     263,365


$     273,434


$     258,671


$     251,133
















Loans past due 30-89 days / total portfolio loans 

0.27

%

0.17

%

0.16

%

0.20

%

0.14

%

Loans past due 90 days or more / total portfolio loans

0.16


0.07


0.05


0.08


0.08


Non-performing loans / total portfolio loans

0.24


0.29


0.28


0.23


0.26


Non-performing assets / total portfolio loans, other












real estate and repossessed assets


0.25


0.30


0.29


0.24


0.28


Non-performing assets / total assets


0.17


0.20


0.19


0.16


0.18


Criticized and classified loans / total portfolio loans

2.36


2.15


2.30


2.22


2.22
















Allowance for credit losses












Allowance for credit losses - loans


$     140,872


$     136,509


$     129,190


$     130,675


$     126,615


Allowance for credit losses - loan commitments

8,225


9,194


8,175


8,604


9,729


Provision for credit losses


4,798


10,541


4,014


4,803


6,327


Net loan and deposit account overdraft charge-offs and recoveries

1,420


2,221


5,935


1,857


286
















Annualized net loan charge-offs and recoveries / average loans

0.05

%

0.07

%

0.20

%

0.06

%

0.01

%

Allowance for credit losses - loans / total portfolio loans

1.13

%

1.11

%

1.09

%

1.12

%

1.12

%

Allowance for credit losses - loans / non-performing loans

4.63

x

3.85

x

3.92

x

4.87

x

4.24

x

Allowance for credit losses - loans / non-performing loans and












loans past due 


1.66

x

2.10

x

2.27

x

2.20

x

2.32

x















































Sept. 30,


June 30,


Mar. 31,


Dec. 31,


Sept. 30,






2024


2024


2024


2023


2023


Capital ratios












Tier I leverage capital


10.69

%

9.72

%

9.79

%

9.87

%

9.84

%

Tier I risk-based capital


12.89


11.58


11.87


12.05


12.07


Total risk-based capital


15.74


14.45


14.76


14.91


14.97


Common equity tier 1 capital ratio (CET 1)

11.89


10.58


10.84


10.99


11.00


Average shareholders' equity to average assets

14.84


14.21


14.38


14.17


14.29


Tangible equity to tangible assets (3)


9.67


8.37


8.50


8.49


8.15


Tangible common equity to tangible assets (3)

8.84


7.52


7.63


7.62


7.26






























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








 

WESBANCO, INC.














Non-GAAP Financial Measures












Page 12

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 





Sept. 30,


June 30,


Mar. 31,


Dec. 31,


Sept. 30,


Sept. 30,

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

2024


2024


2024


2023


2023


2024

2023

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














Net income available to common shareholders

$          34,741


$          26,385


$          33,162


$          32,437


$         34,311


$             94,287

$        116,470


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

1,562


2,984


-


-


506


4,546

3,026


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

36,303


29,369


33,162


32,437


34,817


98,833

119,496


















Average total assets


$   18,295,583


$   17,890,314


$   17,704,265


$   17,426,111


$  17,341,959


$      17,964,600

$   17,203,647

















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

0.79 %


0.66 %


0.75 %


0.74 %


0.80 %


0.73 %

0.93 %

















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














Net income available to common shareholders

$          34,741


$          26,385


$          33,162


$          32,437


$         34,311


$             94,287

$        116,470


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

1,562


2,984


-


-


506


4,546

3,026


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

36,303


29,369


33,162


32,437


34,817


98,833

119,496


















Average total shareholders' equity

$     2,715,461


$     2,542,948


$     2,545,841


$     2,468,525


$    2,478,662


$        2,601,834

$     2,476,684

















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

5.32 %


4.65 %


5.24 %


5.21 %


5.57 %


5.07 %

6.45 %

















Return on average tangible equity:














Net income available to common shareholders

$          34,741


$          26,385


$          33,162


$          32,437


$         34,311


$             94,287

$        116,470


Plus: amortization of intangibles (1)

1,622


1,637


1,653


1,772


1,787


4,911

5,408


Net income available to common shareholders before amortization of intangibles 

36,363


28,022


34,815


34,209


36,098


99,198

121,878


















Average total shareholders' equity

2,715,461


2,542,948


2,545,841


2,468,525


2,478,662


2,601,834

2,476,684


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

(1,120,662)


(1,122,264)


(1,123,938)


(1,125,593)


(1,127,404)


(1,122,282)

(1,129,182)


Average tangible equity


$     1,594,799


$     1,420,684


$     1,421,903


$     1,342,932


$    1,351,258


$        1,479,552

$     1,347,502

















Return on average tangible equity (annualized)  (2)

9.07 %


7.93 %


9.85 %


10.11 %


10.60 %


8.96 %

12.09 %


















Average tangible common equity

$     1,450,315


$     1,276,200


$     1,277,419


$     1,198,448


$    1,206,774


$        1,335,068

$     1,203,018

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

9.97 %


8.83 %


10.96 %


11.32 %


11.87 %


9.92 %

13.55 %

















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














Net income available to common shareholders

$          34,741


$          26,385


$          33,162


$          32,437


$         34,311


$             94,287

$        116,470


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

1,562


2,984


-


-


506


4,546

3,026


Plus: amortization of intangibles  (1)

1,622


1,637


1,653


1,772


1,787


4,911

5,408


Net income available to common shareholders before amortization of intangibles 














     and excluding after-tax restructuring and merger-related expenses

37,925


31,006


34,815


34,209


36,604


103,744

124,904


















Average total shareholders' equity

2,715,461


2,542,948


2,545,841


2,468,525


2,478,662


2,601,834

2,476,684


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

(1,120,662)


(1,122,264)


(1,123,938)


(1,125,593)


(1,127,404)


(1,122,282)

(1,129,182)


Average tangible equity


$     1,594,799


$     1,420,684


$     1,421,903


$     1,342,932


$    1,351,258


$        1,479,552

$     1,347,502

















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

9.46 %


8.78 %


9.85 %


10.11 %


10.75 %


9.37 %

12.39 %


















Average tangible common equity

$     1,450,315


$     1,276,200


$     1,277,419


$     1,198,448


$    1,206,774


$        1,335,068

$     1,203,018

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

10.40 %


9.77 %


10.96 %


11.32 %


12.03 %


10.38 %

13.88 %

















Efficiency ratio:
















Non-interest expense


$        101,183


$        102,392


$          97,191


$          99,503


$         97,939


$           300,768

$        290,498


Less: restructuring and merger-related expense

(1,977)


(3,777)


-


-


(641)


(5,755)

(3,830)


Non-interest expense excluding restructuring and merger-related expense

99,206


98,615


97,191


99,503


97,298


295,013

286,668


















Net interest income on a fully taxable equivalent basis

122,338


117,804


115,185


118,991


118,926


355,327

367,352


Non-interest income


29,612


31,355


30,629


30,074


30,879


91,596

90,372


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

$        151,950


$        149,159


$        145,814


$        149,065


$       149,805


$           446,923

$        457,724


Efficiency ratio


65.29 %


66.11 %


66.65 %


66.75 %


64.95 %


66.01 %

62.63 %

































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














Net income available to common shareholders

$          34,741


$          26,385


$          33,162


$          32,437


$         34,311


$             94,287

$        116,470


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

1,562


2,984


-


-


506


4,546

3,026

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

$          36,303


$          29,369


$          33,162


$          32,437


$         34,817


$             98,833

$        119,496

































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














Net income per common share - diluted

$              0.54


$              0.44


$              0.56


$              0.55


$             0.58


$                 1.54

$              1.96


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

0.02


0.05


-


-


0.01


0.07

0.05

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

$              0.56


$              0.49


$              0.56


$              0.55


$             0.59


$                 1.61

$              2.01





































Period End








Sept. 30,


June 30, 


March 31,


Dec. 31,


Sept. 30,








2024


2024


2024


2023


2023




Tangible book value per share:














Total shareholders' equity

$     2,801,585


$     2,544,279


$     2,538,362


$     2,533,062


$    2,447,941





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

(1,119,899)


(1,121,521)


(1,123,158)


(1,124,811)


(1,126,583)





Less: preferred shareholder's equity

(144,484)


(144,484)


(144,484)


(144,484)


(144,484)





Tangible common equity


1,537,202


1,278,274


1,270,720


1,263,767


1,176,874





















Common shares outstanding

66,871,479


59,579,310


59,395,777


59,376,435


59,364,696




















Tangible book value per share


$            22.99


$            21.45


$            21.39


$            21.28


$           19.82




















Tangible common equity to tangible assets:














Total shareholders' equity

$     2,801,585


$     2,544,279


$     2,538,362


$     2,533,062


$    2,447,941





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

(1,119,899)


(1,121,521)


(1,123,158)


(1,124,811)


(1,126,583)





Tangible equity


1,681,686


1,422,758


1,415,204


1,408,251


1,321,358





Less: preferred shareholder's equity

(144,484)


(144,484)


(144,484)


(144,484)


(144,484)





Tangible common equity


1,537,202


1,278,274


1,270,720


1,263,767


1,176,874





















Total assets



18,514,169


18,128,375


17,772,735


17,712,374


17,344,377





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

(1,119,899)


(1,121,521)


(1,123,158)


(1,124,811)


(1,126,583)





Tangible assets


$   17,394,270


$   17,006,854


$   16,649,577


$   16,587,563


$  16,217,794




















Tangible equity to tangible assets

9.67 %


8.37 %


8.50 %


8.49 %


8.15 %




















Tangible common equity to tangible assets

8.84 %


7.52 %


7.63 %


7.62 %


7.26 %




































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













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











 

WESBANCO, INC.














Additional Non-GAAP Financial Measures












Page 13

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 





Sept. 30,


June 30,


Mar. 31,


Dec. 31,


Sept. 30,


Sept. 30,

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

2024


2024


2024


2023


2023


2024

2023

Pre-tax, pre-provision income:














Income before provision for income taxes

$          44,773


$          35,015


$          43,390


$          43,526


$          44,295


$        123,177

$        150,522


Add: provision for credit losses

4,798


10,541


4,014


4,803


6,327


19,352

12,932

Pre-tax, pre-provision income


$          49,571


$          45,556


$          47,404


$          48,329


$          50,622


$        142,529

$        163,454

















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














Income before provision for income taxes

$          44,773


$          35,015


$          43,390


$          43,526


$          44,295


$        123,177

$        150,522


Add: provision for credit losses

4,798


10,541


4,014


4,803


6,327


19,352

12,932


Add: restructuring and merger-related expenses

1,977


3,777


-


-


641


5,755

3,830

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

$          51,548


$          49,333


$          47,404


$          48,329


$          51,263


$        148,284

$        167,284

















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














Income before provision for income taxes

$          44,773


$          35,015


$          43,390


$          43,526


$          44,295


$        123,177

$        150,522


Add: provision for credit losses

4,798


10,541


4,014


4,803


6,327


19,352

12,932


Add: restructuring and merger-related expenses

1,977


3,777


-


-


641


5,755

3,830

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

51,548


49,333


47,404


48,329


51,263


148,284

167,284


















Average total assets


$   18,295,583


$   17,890,314


$   17,704,265


$   17,426,111


$   17,341,959


$   17,964,600

$   17,203,647

















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

1.12 %


1.11 %


1.08 %


1.10 %


1.17 %


1.10 %

1.30 %

















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














Income before provision for income taxes

$          44,773


$          35,015


$          43,390


$          43,526


$          44,295


$        123,177

$        150,522


Add: provision for credit losses

4,798


10,541


4,014


4,803


6,327


19,352

12,932


Add: restructuring and merger-related expenses

1,977


3,777


-


-


641


5,755

3,830

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

51,548


49,333


47,404


48,329


51,263


148,284

167,284


















Average total shareholders' equity

$     2,715,461


$     2,542,948


$     2,545,841


$     2,468,525


$     2,478,662


$     2,601,834

$     2,476,684

















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

7.55 %


7.80 %


7.49 %


7.77 %


8.21 %


7.61 %

9.03 %

















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














Income before provision for income taxes

$          44,773


$          35,015


$          43,390


$          43,526


$          44,295


$        123,177

$        150,522


Add: provision for credit losses

4,798


10,541


4,014


4,803


6,327


19,352

12,932


Add: amortization of intangibles

2,053


2,072


2,092


2,243


2,262


6,217

6,845


Add: restructuring and merger-related expenses

1,977


3,777


-


-


641


5,755

3,830

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

53,601


51,405


49,496


50,572


53,525


154,501

174,129


















Average total shareholders' equity

2,715,461


2,542,948


2,545,841


2,468,525


2,478,662


2,601,834

2,476,684


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

(1,120,662)


(1,122,264)


(1,123,938)


(1,125,593)


(1,127,404)


(1,122,282)

(1,129,182)


Average tangible equity


$     1,594,799


$     1,420,684


$     1,421,903


$     1,342,932


$     1,351,258


$     1,479,552

$     1,347,502

















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

13.37 %


14.55 %


14.00 %


14.94 %


15.72 %


13.95 %

17.28 %


















Average tangible common equity

$     1,450,315


$     1,276,200


$     1,277,419


$     1,198,448


$     1,206,774


$     1,335,068

$     1,203,018

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

14.70 %


16.20 %


15.58 %


16.74 %


17.60 %


15.46 %

19.35 %

































(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.













 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/wesbanco-announces-third-quarter-2024-financial-results-302285066.html

SOURCE WesBanco, Inc.

Copyright 2024 PR Newswire

WesBanco (NASDAQ:WSBC)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more WesBanco Charts.
WesBanco (NASDAQ:WSBC)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more WesBanco Charts.