EX-99.1 2 wsbc-ex99_1.htm EX-99.1 EX-99.1

 

img235408680_0.jpg

 

WesBanco Announces Third Quarter 2025 Financial Results

Highlighted by a net interest margin of 3.53% and deposit growth that fully funded loan growth

 

 

Wheeling, WVa. (October 22, 2025) – 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 months ended September 30, 2025. Net income available to common shareholders for the third quarter of 2025 was $81.0 million, with diluted earnings per share of $0.84, compared to $34.7 million and $0.54 per diluted share, respectively, for the third quarter of 2024. For the nine months ended September 30, 2025, net income was $124.4 million, or $1.39 per diluted share, which reflected the impact of a day one provision for credit losses and other expenses related to the closing of the Premier Financial Corp. (“PFC”) acquisition on February 28th, compared to $94.3 million, or $1.54 per diluted share, for the 2024 period.

 

As noted below, WesBanco reported $0.94 of earnings per diluted share, in the third quarter, as compared to $0.56 in the prior year period, when excluding after-tax restructuring and merger-related expenses (non-GAAP measures). On a similar basis and excluding the after-tax day one provision for credit losses on acquired loans, WesBanco reported $2.55 per diluted share, for the nine month period, which was a 58.4% increase compared to $1.61 per diluted share last year (non-GAAP measures).

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(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 (GAAP)

$

81,042

 

 

$

0.84

 

 

$

34,741

 

 

$

0.54

 

 

$

124,401

 

 

$

1.39

 

 

$

94,287

 

 

$

1.54

 

Add: After-tax day one provision for credit losses on acquired loans

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

0.53

 

 

 

-

 

 

 

-

 

Add: After-tax restructuring and merger-related expenses

 

8,993

 

 

 

0.10

 

 

 

1,562

 

 

 

0.02

 

 

 

57,235

 

 

 

0.63

 

 

 

4,546

 

 

 

0.07

 

Adjusted net income available to common shareholders (Non-GAAP)(1)

$

90,035

 

 

$

0.94

 

 

$

36,303

 

 

$

0.56

 

 

$

228,562

 

 

$

2.55

 

 

$

98,833

 

 

$

1.61

 

(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, 2025:

Deposit growth fully funded loan growth both year-over-year and sequentially
o
Total deposits increased 53.8% year-over-year to $21.3 billion, reflecting $6.9 billion of deposits from PFC and organic growth of 4.1%, and increased 2.5% annualized over the sequential quarter
Total loans increased 52.0% year-over-year to $18.9 billion, reflecting organic growth of 4.8% and $5.9 billion of loans from PFC
o
Commercial real estate payoffs have totaled approximately $490 million year-to-date and $235 million during the quarter
Net interest margin of 3.53% increased 58 basis points year-over-year reflecting higher earning asset yields and lower funding costs
Reflecting the PFC acquisition, market appreciation, and organic growth, WesBanco Trust and Investment Services (“WTIS”) assets under management increased to a record $7.7 billion
Efficiency ratio of 55.1% improved more than 10 percentage points year-over-year and 44 basis points sequentially due to expense synergies generated from the PFC acquisition, as well as a continued focus on expense management and driving positive operating leverage
Criticized and classified loans as a percent of total portfolio loans decreased to 3.22%, while key credit quality metrics continued to remain at low levels and in a consistent range through the last five years
Continuing its commitment to expense management and recognizing the market shift to digital delivery channels, WesBanco implemented the next phase of its financial center optimization strategy by approving the closure of 27 locations in early 2026, pending notification to the appropriate regulatory authorities and customers

 

“Our third quarter results demonstrate the successful integration of Premier and continued operational discipline. Despite elevated commercial real estate payoffs, we delivered strong loan growth, fully funded by deposit growth, while meaningfully

 


2

expanding our net interest margin and fee income. Combined with our focus on cost control, these efforts drove positive operating leverage and an improved efficiency ratio in the mid-50s,” said Jeff Jackson, President and CEO. “Consistent with our focus on operational efficiency and our commitment to supporting evolving customer banking preferences, we are continuing a strategic optimization of our financial center network. This optimization ensures we remain responsive to how customers choose to bank, while supporting long-term growth and value creation.”

 

Financial Center Optimization Strategy

WesBanco’s mission is to deliver financial solutions that empower our customers for success, and that starts with optimizing our financial center network to ensure it reflects where and how our customers want to bank. In addition to closures, this strategy also includes refreshing existing locations, opening new banking centers in select locations within our existing footprint, and continuing to enhance our digital banking offerings. After a careful review of numerous factors, WesBanco has made the decision to close 27 locations across its legacy markets, a similar number to those closed during the last three years. Based on customer migration to digital channels and proximity to existing centers, deposit attrition is anticipated to be minimal. Net pre-tax savings of approximately $6 million are expected to be phased-in during the first half of 2026. WesBanco anticipates incurring total non-recurring restructuring charges of approximately $8 million due to the disposition of assets, lease terminations, severance, and other costs associated with the closures, with approximately $7 million recognized during the third quarter. These closures, which are expected to be completed during January 2026, do not include any locations from WesBanco’s acquisition of PFC.

 

Balance Sheet

WesBanco’s balance sheet, as of September 30, 2025, reflects both the PFC acquisition and organic growth. Total assets increased 48.6% year-over-year to $27.5 billion, including total portfolio loans of $18.9 billion and total securities of $4.4 billion. Total portfolio loans increased 52.0% year-over-year due to acquired PFC loans of $5.9 billion and organic growth of $0.6 billion, driven by the commercial teams. Commercial real estate payoffs have continued to increase and totaled approximately $235 million during the third quarter of 2025 and $490 million year-to-date, more than 2.5 times the prior year-to-date period.

 

Deposits of $21.3 billion increased 53.8% year-over-year due to acquired PFC deposits of $6.9 billion and organic growth of $0.6 billion, which fully funded year-over-year organic loan growth. On a sequential quarter basis, total deposits increased $130 million due to the efforts of our consumer and business teams more than offsetting the intentional runoff of $50 million of higher cost brokered deposits and less reliance on public funds from PFC. Reflecting the addition of PFC deposits, which included $1.3 billion of certificates of deposit, total demand deposits represented 48% of total deposits, with the non-interest bearing component representing 25%.

 

Credit Quality

As of September 30, 2025, 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 five years. As expected, criticized and classified loans as a percent of total portfolio loans decreased 41 basis points from the sequential quarter to 3.22%. Charge-offs, across a variety of loan categories, industries and markets, increased to 0.19% of total loans.

 

The allowance for credit losses to total portfolio loans at September 30, 2025 was 1.15% of total loans, or $217.7 million. The decrease of $6.2 million from June 30, 2025 was driven by a reduction in PCD loan reserves from a couple of large payoffs and the $5.1 million run off of a qualitative factor established in 2023 to capture elevated interest rate risk, which more than offset increases associated with slightly higher unemployment assumptions and loan growth. Excluded from the allowance for credit losses and related coverage ratio are fair market value adjustments on previously acquired loans representing 1.67% of total portfolio loans.

 

Net Interest Margin and Income

The third quarter margin of 3.53% improved 58 basis points on a year-over-year basis, through a combination of higher loan and securities yields and lower funding costs. Deposit funding costs of 256 basis points for the third quarter of 2025 decreased 29 basis points from the prior year period. When including non-interest bearing deposits, deposit funding costs for the third quarter were 192 basis points.

 

Net interest income for the third quarter of 2025 was $216.7 million, an increase of $95.6 million, or 78.9% year-over-year, reflecting the impact of the benefits from the PFC acquisition, loan growth, higher loan and securities yields, and lower FHLB borrowing costs. For the nine months ended September 30, 2025, net interest income of $592.0 million increased $240.3 million, or 68.3%, primarily due to the reasons discussed for the three-month period comparison.

 

Non-Interest Income

For the third quarter of 2025, non-interest income of $44.9 million increased $15.3 million, or 51.5%, from the third quarter of 2024 due primarily to the acquisition of PFC. Service charges on deposits increased $3.2 million year-over-year, reflecting

 


3

the addition of PFC, fee income from new products and services and treasury management, and increased general consumer spending. Digital banking fees increased $2.2 million from higher volumes primarily associated with our larger customer base. Reflecting record asset levels, trust fees and net securities brokerage revenue increased $1.5 million and $0.3 million, respectively, due to the addition of PFC wealth clients, market value appreciation, and organic growth. Bank-owned life insurance increased $1.6 million year-over-year due to the addition of PFC. Gross swap fees were $3.2 million in the third quarter, compared to $1.1 million in the prior year period, while fair value adjustments were a negligible gain as compared to negative adjustment of $1.7 million, respectively.

 

Primarily reflecting the items discussed above, as well as mortgage banking income, non-interest income, for the nine months ended September 30, 2025, increased $31.9 million, or 34.8%, year-over-year to $123.5 million. Mortgage Banking income increased due to an approximate 30% year-over-year increase in residential mortgage originations primarily related to our larger customer base.

 

Non-Interest Expense

Non-interest expense, excluding restructuring and merger-related costs, for the three months ended September 30, 2025 was $144.8 million, a $45.6 million, or 46.0%, increase year-over-year primarily due to the addition of the PFC expense base associated with approximately 900 employees and 70 financial centers. Salaries and wages of $60.6 million and employee benefits expense of $18.0 million increased due to higher staffing levels and higher health insurance costs. Amortization of intangible assets of $8.4 million increased $6.4 million year-over-year due to the core deposit intangible asset that was created from the acquisition of PFC. Restructuring and merger-related expenses of $11.4 million are primarily related to costs associated with the financial center optimization.

 

Excluding restructuring and merger-related expenses, non-interest expense during the first nine months of 2025 of $404.2 million increased $109.2 million, or 37.0%, compared to the prior year period, due primarily to the expenses described above. Equipment and software expense of $46.5 million reflects the addition of PFC and the additional cost of operating two core systems until the conversion to one platform in mid-May. FDIC insurance expense of $15.5 million increased due to our larger asset size.

 

Capital

WesBanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. On September 10th, WesBanco raised $230 million of Series B preferred stock, considered Tier 1 capital, through the issuance of 9,200,000 depositary shares, which are listed on the Nasdaq Global Select Market under the symbol “WSBCO”. WesBanco expects to use approximately $150 million of the net proceeds from this offering to redeem in full its outstanding Series A Fixed-Rate Reset Non-Cumulative Perpetual Preferred Stock and approximately $50 million of the net proceeds to redeem in full its outstanding 4.0% Fixed-To-Floating Rate Subordinated Notes due September 30, 2030, which were assumed in connection with its acquisition of PFC. The remaining net proceeds will be used for general corporate purposes. At September 30, 2025, Tier I leverage was 9.72%, Tier I risk-based capital ratio was 11.83%, common equity Tier 1 capital ratio (“CET 1”) was 10.1%, and total risk-based capital was 14.6%. In addition, the tangible common equity to tangible assets ratio was 7.92%.

 

Conference Call and Webcast

WesBanco will host a conference call to discuss the Company's financial results for the third quarter of 2025 at 3:00 p.m. ET on Thursday, October 23, 2025. 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 2433750. The replay will begin at approximately 5:00 p.m. ET on October 23, 2025 and end at 12 a.m. ET on November 6, 2025. 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, 2024 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 and June 30, 2025, 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

 


4

important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, 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 merger of WesBanco and Premier may make it more difficult to maintain relationships with clients, associates, or suppliers; the effects of changing regional and national economic conditions, changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to WesBanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the 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 benefits of the 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 expected cost savings and any revenue synergies from the merger may not be fully realized within the expected time frames; disruption from the merger may make it more difficult to maintain relationships with clients, associates, or suppliers; 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 2024 Annual Report on Form 10-K and documents subsequently filed by WesBanco 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 and excluding after-tax day one provision for credit losses on acquired loans; 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.

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 nine-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 $27.5 billion in total assets, with our Trust and Investment Services holding $7.7 billion of assets under management and securities account values (including annuities) of $2.6 billion through our broker/dealer, as of September 30, 2025. Learn more at www.wesbanco.com and follow @WesBanco on Facebook, LinkedIn and Instagram.

 


5

 

SOURCE: WesBanco, Inc.

 

WesBanco Company Contact:

John H. Iannone

Senior Vice President, Investor Relations

304-905-7021

###

 

 

 


6

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(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,

 

 

 

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

 

% Change

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

295,482

 

 

$

184,215

 

 

 

60.4

 

 

$

803,994

 

 

$

526,550

 

 

 

52.7

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

31,483

 

 

 

17,651

 

 

 

78.4

 

 

 

84,797

 

 

 

51,984

 

 

 

63.1

 

 

Tax-exempt

 

 

4,692

 

 

 

4,498

 

 

 

4.3

 

 

 

13,837

 

 

 

13,640

 

 

 

1.4

 

 

Total interest and dividends on securities

 

 

36,175

 

 

 

22,149

 

 

 

63.3

 

 

 

98,634

 

 

 

65,624

 

 

 

50.3

 

 

Other interest income

 

 

11,229

 

 

 

7,365

 

 

 

52.5

 

 

 

29,872

 

 

 

19,881

 

 

 

50.3

 

 

          Total interest and dividend income

 

 

342,886

 

 

 

213,729

 

 

 

60.4

 

 

 

932,500

 

 

 

612,055

 

 

 

52.4

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

31,351

 

 

 

28,139

 

 

 

11.4

 

 

 

91,132

 

 

 

80,654

 

 

 

13.0

 

 

Money market deposits

 

 

38,249

 

 

 

19,609

 

 

 

95.1

 

 

 

95,672

 

 

 

54,166

 

 

 

76.6

 

 

Savings deposits

 

 

9,577

 

 

 

8,246

 

 

 

16.1

 

 

 

25,606

 

 

 

23,796

 

 

 

7.6

 

 

Certificates of deposit

 

 

23,554

 

 

 

14,284

 

 

 

64.9

 

 

 

63,553

 

 

 

36,513

 

 

 

74.1

 

 

Total interest expense on deposits

 

 

102,731

 

 

 

70,278

 

 

 

46.2

 

 

 

275,963

 

 

 

195,129

 

 

 

41.4

 

 

Federal Home Loan Bank borrowings

 

 

17,337

 

 

 

17,147

 

 

 

1.1

 

 

 

47,056

 

 

 

50,374

 

 

 

(6.6

)

 

Other short-term borrowings

 

 

766

 

 

 

1,092

 

 

 

(29.9

)

 

 

2,703

 

 

 

2,662

 

 

 

1.5

 

 

Subordinated debt and junior subordinated debt

 

 

5,336

 

 

 

4,070

 

 

 

31.1

 

 

 

14,774

 

 

 

12,189

 

 

 

21.2

 

 

Total interest expense

 

 

126,170

 

 

 

92,587

 

 

 

36.3

 

 

 

340,496

 

 

 

260,354

 

 

 

30.8

 

 

Net interest income

 

 

216,716

 

 

 

121,142

 

 

 

78.9

 

 

 

592,004

 

 

 

351,701

 

 

 

68.3

 

 

Provision for credit losses

 

 

2,082

 

 

 

4,798

 

 

 

(56.6

)

 

 

74,183

 

 

 

19,352

 

 

 

283.3

 

 

Net interest income after provision for credit losses

 

 

214,634

 

 

 

116,344

 

 

 

84.5

 

 

 

517,821

 

 

 

332,349

 

 

 

55.8

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

8,987

 

 

 

7,517

 

 

 

19.6

 

 

 

27,342

 

 

 

22,902

 

 

 

19.4

 

 

Service charges on deposits

 

 

11,163

 

 

 

7,945

 

 

 

40.5

 

 

 

30,233

 

 

 

21,841

 

 

 

38.4

 

 

Digital banking income

 

 

7,324

 

 

 

5,084

 

 

 

44.1

 

 

 

20,053

 

 

 

14,828

 

 

 

35.2

 

 

Net swap fee and valuation income/(loss)

 

 

3,231

 

 

 

(627

)

 

 

615.3

 

 

 

4,937

 

 

 

2,712

 

 

 

82.0

 

 

Net securities brokerage revenue

 

 

2,961

 

 

 

2,659

 

 

 

11.4

 

 

 

9,010

 

 

 

7,808

 

 

 

15.4

 

 

Bank-owned life insurance

 

 

3,765

 

 

 

2,173

 

 

 

73.3

 

 

 

10,643

 

 

 

7,032

 

 

 

51.4

 

 

Mortgage banking income

 

 

1,898

 

 

 

1,280

 

 

 

48.3

 

 

 

5,402

 

 

 

3,042

 

 

 

77.6

 

 

Net securities gains

 

 

1,210

 

 

 

675

 

 

 

79.3

 

 

 

2,302

 

 

 

1,347

 

 

 

70.9

 

 

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

 

 

329

 

 

 

(239

)

 

 

237.7

 

 

 

400

 

 

 

(51

)

 

 

884.3

 

 

Other income

 

 

3,996

 

 

 

3,145

 

 

 

27.1

 

 

 

13,164

 

 

 

10,135

 

 

 

29.9

 

 

Total non-interest income

 

 

44,864

 

 

 

29,612

 

 

 

51.5

 

 

 

123,486

 

 

 

91,596

 

 

 

34.8

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

60,583

 

 

 

44,890

 

 

 

35.0

 

 

 

169,314

 

 

 

131,879

 

 

 

28.4

 

 

Employee benefits

 

 

18,040

 

 

 

11,522

 

 

 

56.6

 

 

 

49,867

 

 

 

34,284

 

 

 

45.5

 

 

Net occupancy

 

 

8,819

 

 

 

6,226

 

 

 

41.6

 

 

 

24,716

 

 

 

19,158

 

 

 

29.0

 

 

Equipment and software

 

 

16,310

 

 

 

10,157

 

 

 

60.6

 

 

 

46,500

 

 

 

30,622

 

 

 

51.9

 

 

Marketing

 

 

2,979

 

 

 

2,977

 

 

 

0.1

 

 

 

7,225

 

 

 

7,233

 

 

 

(0.1

)

 

FDIC insurance

 

 

5,820

 

 

 

3,604

 

 

 

61.5

 

 

 

15,487

 

 

 

10,576

 

 

 

46.4

 

 

Amortization of intangible assets

 

 

8,425

 

 

 

2,053

 

 

 

310.4

 

 

 

21,853

 

 

 

6,217

 

 

 

251.5

 

 

Restructuring and merger-related expense

 

 

11,383

 

 

 

1,977

 

 

 

475.8

 

 

 

72,449

 

 

 

5,755

 

 

NM

 

 

Other operating expenses

 

 

23,829

 

 

 

17,777

 

 

 

34.0

 

 

 

69,278

 

 

 

55,044

 

 

 

25.9

 

 

Total non-interest expense

 

 

156,188

 

 

 

101,183

 

 

 

54.4

 

 

 

476,689

 

 

 

300,768

 

 

 

58.5

 

 

Income before provision for income taxes

 

 

103,310

 

 

 

44,773

 

 

 

130.7

 

 

 

164,618

 

 

 

123,177

 

 

 

33.6

 

 

Provision for income taxes

 

 

19,737

 

 

 

7,501

 

 

 

163.1

 

 

 

32,623

 

 

 

21,296

 

 

 

53.2

 

 

Net Income

 

 

83,573

 

 

 

37,272

 

 

 

124.2

 

 

 

131,995

 

 

 

101,881

 

 

 

29.6

 

 

Preferred stock dividends

 

 

2,531

 

 

 

2,531

 

 

 

-

 

 

 

7,594

 

 

 

7,594

 

 

 

-

 

 

Net income available to common shareholders

 

$

81,042

 

 

$

34,741

 

 

 

133.3

 

 

$

124,401

 

 

$

94,287

 

 

 

31.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

217,963

 

 

$

122,338

 

 

 

78.2

 

 

$

595,682

 

 

$

355,327

 

 

 

67.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.84

 

 

$

0.54

 

 

 

55.6

 

 

$

1.39

 

 

$

1.54

 

 

 

(9.7

)

 

Net income per common share - diluted

 

 

0.84

 

 

 

0.54

 

 

 

55.6

 

 

 

1.39

 

 

 

1.54

 

 

 

(9.7

)

 

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

 

 

0.94

 

 

 

0.56

 

 

 

67.9

 

 

 

2.55

 

 

 

1.61

 

 

 

58.4

 

 

Dividends declared

 

 

0.37

 

 

 

0.36

 

 

 

2.8

 

 

 

1.11

 

 

 

1.08

 

 

 

2.8

 

 

Book value (period end)

 

 

39.02

 

 

 

39.73

 

 

 

(1.8

)

 

 

39.02

 

 

 

39.73

 

 

 

(1.8

)

 

Tangible book value (period end) (1)

 

 

21.29

 

 

 

22.99

 

 

 

(7.4

)

 

 

21.29

 

 

 

22.99

 

 

 

(7.4

)

 

Average common shares outstanding - basic

 

 

95,995,174

 

 

 

64,488,962

 

 

 

48.9

 

 

 

89,593,739

 

 

 

61,143,452

 

 

 

46.5

 

 

Average common shares outstanding - diluted

 

 

96,116,617

 

 

 

64,634,208

 

 

 

48.7

 

 

 

89,718,706

 

 

 

61,272,602

 

 

 

46.4

 

 

Period end common shares outstanding

 

 

96,044,222

 

 

 

66,871,479

 

 

 

43.6

 

 

 

96,044,222

 

 

 

66,871,479

 

 

 

43.6

 

 

Period end preferred shares outstanding

 

 

380,000

 

 

 

150,000

 

 

 

153.3

 

 

 

380,000

 

 

 

150,000

 

 

 

153.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 and the after-tax day one provision for credit losses on acquired loans.

 

 

 

 

 

 

 

 

NM - Not Meaningful

 

 

 

 

 

 

 

 

 


7

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, unless otherwise noted)

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

September 30,

 

 

 

 

2025

 

 

2024

 

 

% Change

 

 

 

Return on average assets

 

0.65

 

%

 

0.70

 

%

 

(7.14

)

%

 

Return on average assets, excluding certain items (1)

 

1.20

 

 

 

0.73

 

 

 

64.38

 

 

 

Return on average equity

 

4.59

 

 

 

4.84

 

 

 

(5.17

)

 

 

Return on average equity, excluding certain items (1)

 

8.43

 

 

 

5.07

 

 

 

66.27

 

 

 

Return on average tangible equity (1)

 

9.10

 

 

 

8.96

 

 

 

1.56

 

 

 

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

 

15.79

 

 

 

9.37

 

 

 

68.52

 

 

 

Return on average tangible common equity (1)

 

9.84

 

 

 

9.93

 

 

 

(0.91

)

 

 

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

 

17.07

 

 

 

10.38

 

 

 

64.45

 

 

 

Yield on earning assets (2)

 

5.50

 

 

 

5.09

 

 

 

8.06

 

 

 

Cost of interest bearing liabilities

 

2.75

 

 

 

3.10

 

 

 

(11.29

)

 

 

Net interest spread (2)

 

2.75

 

 

 

1.99

 

 

 

38.19

 

 

 

Net interest margin (2)

 

3.50

 

 

 

2.94

 

 

 

19.05

 

 

 

Efficiency (1) (2)

 

56.21

 

 

 

66.01

 

 

 

(14.85

)

 

 

Average loans to average deposits

 

89.42

 

 

 

89.56

 

 

 

(0.16

)

 

 

Annualized net loan charge-offs/average loans

 

0.12

 

 

 

0.11

 

 

 

9.09

 

 

 

Effective income tax rate

 

19.82

 

 

 

17.29

 

 

 

14.63

 

 

 

 

For the Three Months Ended

 

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

Return on average assets

 

1.17

 

%

 

0.81

 

%

 

(0.22

)

%

 

1.01

 

%

 

0.76

 

%

Return on average assets, excluding certain items (1)

 

1.30

 

 

 

1.28

 

 

 

0.96

 

 

 

1.02

 

 

 

0.79

 

 

Return on average equity

 

8.25

 

 

 

5.76

 

 

 

(1.45

)

 

 

6.68

 

 

 

5.09

 

 

Return on average equity, excluding certain items (1)

 

9.16

 

 

 

9.17

 

 

 

6.45

 

 

 

6.75

 

 

 

5.32

 

 

Return on average tangible equity (1)

 

15.86

 

 

 

11.27

 

 

 

(1.74

)

 

 

11.49

 

 

 

9.07

 

 

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

 

17.48

 

 

 

17.16

 

 

 

11.61

 

 

 

11.61

 

 

 

9.46

 

 

Return on average tangible common equity (1)

 

17.26

 

 

 

12.06

 

 

 

(1.89

)

 

 

12.56

 

 

 

9.97

 

 

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

 

19.03

 

 

 

18.36

 

 

 

12.56

 

 

 

12.69

 

 

 

10.40

 

 

Yield on earning assets (2)

 

5.58

 

 

 

5.56

 

 

 

5.33

 

 

 

5.10

 

 

 

5.19

 

 

Cost of interest bearing liabilities

 

2.79

 

 

 

2.69

 

 

 

2.78

 

 

 

2.96

 

 

 

3.21

 

 

Net interest spread (2)

 

2.79

 

 

 

2.87

 

 

 

2.55

 

 

 

2.14

 

 

 

1.98

 

 

Net interest margin (2)

 

3.53

 

 

 

3.59

 

 

 

3.35

 

 

 

3.03

 

 

 

2.95

 

 

Efficiency (1) (2)

 

55.10

 

 

 

55.54

 

 

 

58.62

 

 

 

61.23

 

 

 

65.29

 

 

Average loans to average deposits

 

89.41

 

 

 

89.47

 

 

 

89.32

 

 

 

89.24

 

 

 

90.58

 

 

Annualized net loan charge-offs and recoveries /average loans

 

0.19

 

 

 

0.09

 

 

 

0.08

 

 

 

0.13

 

 

 

0.05

 

 

Effective income tax rate

 

19.10

 

 

 

19.10

 

 

 

(6.96

)

 

 

19.87

 

 

 

16.75

 

 

Trust and Investment Services assets under management (3)

$

7,688

 

 

$

7,205

 

 

$

6,951

 

 

$

5,968

 

 

$

6,061

 

 

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

$

2,588

 

 

$

2,554

 

 

$

2,359

 

 

$

1,852

 

 

$

1,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Certain items excluded from the calculation can consist of after-tax restructuring and merger-related expenses and the after-tax day one provision for credit losses on acquired loans. 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.

 

 


8

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

September 30,

 

 

 

 

December 31,

 

December 31, 2024

 

 

Balance sheets

 

2025

 

 

2024

 

 

% Change

 

2024

 

to September 30, 2025

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

231,814

 

 

$

172,221

 

 

 

34.6

 

$

142,271

 

 

62.9

 

 

Due from banks - interest bearing

 

 

776,423

 

 

 

448,676

 

 

 

73.0

 

 

425,866

 

 

82.3

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

30,374

 

 

 

13,355

 

 

 

127.4

 

 

13,427

 

 

126.2

 

 

Available-for-sale debt securities, at fair value

 

 

3,268,016

 

 

 

2,228,527

 

 

 

46.6

 

 

2,246,072

 

 

45.5

 

 

Held-to-maturity debt securities (fair values of $1,042,503, $1,052,781 and $1,006,817 respectively)

 

 

1,150,520

 

 

 

1,162,359

 

 

 

(1.0

)

 

1,152,906

 

 

(0.2

)

 

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

 

 

(181

)

 

 

(148

)

 

 

(22.3

)

 

(146

)

 

(24.0

)

 

Net held-to-maturity debt securities

 

 

1,150,339

 

 

 

1,162,211

 

 

 

(1.0

)

 

1,152,760

 

 

(0.2

)

 

Total securities

 

 

4,448,729

 

 

 

3,404,093

 

 

 

30.7

 

 

3,412,259

 

 

30.4

 

 

Loans held for sale

 

 

125,971

 

 

 

22,127

 

 

 

469.3

 

 

18,695

 

 

573.8

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

10,755,370

 

 

 

7,206,271

 

 

 

49.3

 

 

7,326,681

 

 

46.8

 

 

Commercial and industrial

 

 

2,771,906

 

 

 

1,717,369

 

 

 

61.4

 

 

1,787,277

 

 

55.1

 

 

Residential real estate

 

 

3,928,469

 

 

 

2,519,089

 

 

 

55.9

 

 

2,520,086

 

 

55.9

 

 

Home equity

 

 

1,091,636

 

 

 

796,594

 

 

 

37.0

 

 

821,110

 

 

32.9

 

 

Consumer

 

 

384,693

 

 

 

212,107

 

 

 

81.4

 

 

201,275

 

 

91.1

 

 

Total portfolio loans, net of unearned income

 

 

18,932,074

 

 

 

12,451,430

 

 

 

52.0

 

 

12,656,429

 

 

49.6

 

 

Allowance for credit losses - loans

 

 

(217,666

)

 

 

(140,872

)

 

 

(54.5

)

 

(138,766

)

 

(56.9

)

 

Net portfolio loans

 

 

18,714,408

 

 

 

12,310,558

 

 

 

52.0

 

 

12,517,663

 

 

49.5

 

 

Premises and equipment, net

 

 

267,521

 

 

 

222,005

 

 

 

20.5

 

 

219,076

 

 

22.1

 

 

Accrued interest receivable

 

 

108,865

 

 

 

79,465

 

 

 

37.0

 

 

78,324

 

 

39.0

 

 

Goodwill and other intangible assets, net

 

 

1,736,073

 

 

 

1,126,050

 

 

 

54.2

 

 

1,124,016

 

 

54.5

 

 

Bank-owned life insurance

 

 

555,104

 

 

 

358,701

 

 

 

54.8

 

 

360,738

 

 

53.9

 

 

Other assets

 

 

553,134

 

 

 

370,273

 

 

 

49.4

 

 

385,390

 

 

43.5

 

 

Total Assets

 

$

27,518,042

 

 

$

18,514,169

 

 

 

48.6

 

$

18,684,298

 

 

47.3

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

5,285,740

 

 

$

3,777,781

 

 

 

39.9

 

$

3,842,758

 

 

37.6

 

 

Interest bearing demand

 

 

5,025,216

 

 

 

3,667,082

 

 

 

37.0

 

 

3,771,314

 

 

33.2

 

 

Money market

 

 

4,901,863

 

 

 

2,347,444

 

 

 

108.8

 

 

2,429,977

 

 

101.7

 

 

Savings deposits

 

 

3,141,075

 

 

 

2,381,542

 

 

 

31.9

 

 

2,362,736

 

 

32.9

 

 

Certificates of deposit

 

 

2,930,368

 

 

 

1,663,494

 

 

 

76.2

 

 

1,726,932

 

 

69.7

 

 

Total deposits

 

 

21,284,262

 

 

 

13,837,343

 

 

 

53.8

 

 

14,133,717

 

 

50.6

 

 

Federal Home Loan Bank borrowings

 

 

1,275,000

 

 

 

1,175,000

 

 

 

8.5

 

 

1,000,000

 

 

27.5

 

 

Other short-term borrowings

 

 

113,501

 

 

 

140,641

 

 

 

(19.3

)

 

192,073

 

 

(40.9

)

 

Subordinated debt and junior subordinated debt

 

 

358,373

 

 

 

279,251

 

 

 

28.3

 

 

279,308

 

 

28.3

 

 

Total borrowings

 

 

1,746,874

 

 

 

1,594,892

 

 

 

9.5

 

 

1,471,381

 

 

18.7

 

 

Accrued interest payable

 

 

25,472

 

 

 

16,406

 

 

 

55.3

 

 

14,228

 

 

79.0

 

 

Other liabilities

 

 

344,907

 

 

 

263,943

 

 

 

30.7

 

 

274,691

 

 

25.6

 

 

Total Liabilities

 

 

23,401,515

 

 

 

15,712,584

 

 

 

48.9

 

 

15,894,017

 

 

47.2

 

 

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

 

 

-

 

 

Preferred stock, no par value; 1,000,000 shares authorized; 230,000 shares 7.375% non-cumulative perpetual preferred stock, Series B, liquidation preference $230.0 million, issued and outstanding at September 30, 2025, and 0 shares issued and outstanding at December 31,2024

 

 

224,383

 

 

 

-

 

 

 

100.0

 

 

-

 

 

100.0

 

 

Common stock, $2.0833 par value; 200,000,000, 100,000,000, and 200,000,000 shares authorized; 96,044,222, 75,354,034 and 75,354,034 shares issued; 96,044,222, 68,871,479 and 66,919,805 shares outstanding, respectively

 

 

200,088

 

 

 

156,985

 

 

 

27.5

 

 

156,985

 

 

27.5

 

 

Capital surplus

 

 

2,487,564

 

 

 

1,808,272

 

 

 

37.6

 

 

1,809,679

 

 

37.5

 

 

Retained earnings

 

 

1,210,823

 

 

 

1,169,808

 

 

 

3.5

 

 

1,192,091

 

 

1.6

 

 

Treasury stock (0, 8,482,555 and 8,434,229 shares - at cost, respectively)

 

 

-

 

 

 

(294,079

)

 

 

(100.0

)

 

(292,244

)

 

(100.0

)

 

Accumulated other comprehensive loss

 

 

(148,669

)

 

 

(181,804

)

 

 

18.2

 

 

(218,632

)

 

32.0

 

 

Deferred benefits for directors

 

 

(2,146

)

 

 

(2,081

)

 

 

(3.1

)

 

(2,082

)

 

(3.1

)

 

Total Shareholders' Equity

 

 

4,116,527

 

 

 

2,801,585

 

 

 

46.9

 

 

2,790,281

 

 

47.5

 

 

Total Liabilities and Shareholders' Equity

 

$

27,518,042

 

 

$

18,514,169

 

 

 

48.6

 

$

18,684,298

 

 

47.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


9

 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

June 30,

 

 

 

 

 

Balance sheets

 

2025

 

 

2025

 

 

% Change

 

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

231,814

 

 

$

402,755

 

 

 

(42.4

)

 

Due from banks - interest bearing

 

 

776,423

 

 

 

754,275

 

 

 

2.9

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

30,374

 

 

 

29,538

 

 

 

2.8

 

 

Available-for-sale debt securities, at fair value

 

 

3,268,016

 

 

 

3,222,819

 

 

 

1.4

 

 

Held-to-maturity (fair values of $1,042,503; and $1,006,110 respectively)

 

 

1,150,520

 

 

 

1,137,782

 

 

 

1.1

 

 

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

 

 

(181

)

 

 

(178

)

 

 

(1.7

)

 

Net held-to-maturity debt securities

 

 

1,150,339

 

 

 

1,137,604

 

 

 

1.1

 

 

Total securities

 

 

4,448,729

 

 

 

4,389,961

 

 

 

1.3

 

 

Loans held for sale

 

 

125,971

 

 

 

123,019

 

 

 

2.4

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

10,755,370

 

 

 

10,600,210

 

 

 

1.5

 

 

Commercial and industrial

 

 

2,771,906

 

 

 

2,819,096

 

 

 

(1.7

)

 

Residential real estate

 

 

3,928,469

 

 

 

3,939,796

 

 

 

(0.3

)

 

Home equity

 

 

1,091,636

 

 

 

1,052,334

 

 

 

3.7

 

 

Consumer

 

 

384,693

 

 

 

417,190

 

 

 

(7.8

)

 

Total portfolio loans, net of unearned income

 

 

18,932,074

 

 

 

18,828,626

 

 

 

0.5

 

 

Allowance for credit losses - loans

 

 

(217,666

)

 

 

(223,866

)

 

 

2.8

 

 

Net portfolio loans

 

 

18,714,408

 

 

 

18,604,760

 

 

 

0.6

 

 

Premises and equipment, net

 

 

267,521

 

 

 

274,137

 

 

 

(2.4

)

 

Accrued interest receivable

 

 

108,865

 

 

 

106,410

 

 

 

2.3

 

 

Goodwill and other intangible assets, net

 

 

1,736,073

 

 

 

1,745,170

 

 

 

(0.5

)

 

Bank-owned life insurance

 

 

555,104

 

 

 

552,051

 

 

 

0.6

 

 

Other assets

 

 

553,134

 

 

 

619,038

 

 

 

(10.6

)

 

Total Assets

 

$

27,518,042

 

 

$

27,571,576

 

 

 

(0.2

)

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

5,285,740

 

 

$

5,328,181

 

 

 

(0.8

)

 

Interest bearing demand

 

 

5,025,216

 

 

 

4,865,091

 

 

 

3.3

 

 

Money market

 

 

4,901,863

 

 

 

4,825,154

 

 

 

1.6

 

 

Savings deposits

 

 

3,141,075

 

 

 

3,192,943

 

 

 

(1.6

)

 

Certificates of deposit

 

 

2,930,368

 

 

 

2,943,187

 

 

 

(0.4

)

 

Total deposits

 

 

21,284,262

 

 

 

21,154,556

 

 

 

0.6

 

 

Federal Home Loan Bank borrowings

 

 

1,275,000

 

 

 

1,750,000

 

 

 

(27.1

)

 

Other short-term borrowings

 

 

113,501

 

 

 

103,666

 

 

 

9.5

 

 

Subordinated debt and junior subordinated debt

 

 

358,373

 

 

 

357,762

 

 

 

0.2

 

 

Total borrowings

 

 

1,746,874

 

 

 

2,211,428

 

 

 

(21.0

)

 

Accrued interest payable

 

 

25,472

 

 

 

25,967

 

 

 

(1.9

)

 

Other liabilities

 

 

344,907

 

 

 

360,405

 

 

 

(4.3

)

 

Total Liabilities

 

 

23,401,515

 

 

 

23,752,356

 

 

 

(1.5

)

 

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

 

 

 

-

 

 

Preferred stock, no par value; 1,000,000 shares authorized; 230,000 shares 7.375% non-cumulative perpetual preferred stock, Series B, liquidation preference $230.0 million, issued and outstanding at September 30, 2025 and 0 shares issued and oustanding at June 30, 2025

 

 

224,383

 

 

 

-

 

 

 

100.0

 

 

Common stock, $2.0833 par value; 200,000,000 shares authorized; 96,044,222 and 95,986,023 shares issued; 96,044,222 and 95,986,023 shares outstanding, respectively

 

 

200,088

 

 

 

199,967

 

 

 

0.1

 

 

Capital surplus

 

 

2,487,564

 

 

 

2,485,458

 

 

 

0.1

 

 

Retained earnings

 

 

1,210,823

 

 

 

1,165,058

 

 

 

3.9

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

Accumulated other comprehensive loss

 

 

(148,669

)

 

 

(173,644

)

 

 

14.4

 

 

Deferred benefits for directors

 

 

(2,146

)

 

 

(2,103

)

 

 

(2.0

)

 

Total Shareholders' Equity

 

 

4,116,527

 

 

 

3,819,220

 

 

 

7.8

 

 

Total Liabilities and Shareholders' Equity

 

$

27,518,042

 

 

$

27,571,576

 

 

 

(0.2

)

 

 


10

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30,

 

 

 

For the Nine Months Ended September 30,

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

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

 

$

761,410

 

 

4.90

 

%

 

$

435,417

 

 

5.64

 

%

 

$

704,757

 

 

4.81

 

%

 

$

388,064

 

 

5.65

 

%

 

Loans, net of unearned income (1)

 

 

18,990,507

 

 

6.17

 

 

 

 

12,355,547

 

 

5.93

 

 

 

 

17,553,879

 

 

6.12

 

 

 

 

12,057,841

 

 

5.83

 

 

 

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,901,533

 

 

3.20

 

 

 

 

2,863,374

 

 

2.45

 

 

 

 

3,679,815

 

 

3.08

 

 

 

 

2,885,072

 

 

2.41

 

 

 

Tax-exempt (3)

 

 

733,493

 

 

3.21

 

 

 

 

745,517

 

 

3.04

 

 

 

 

732,823

 

 

3.20

 

 

 

 

752,795

 

 

3.06

 

 

 

Total securities

 

 

4,635,026

 

 

3.20

 

 

 

 

3,608,891

 

 

2.57

 

 

 

 

4,412,638

 

 

3.10

 

 

 

 

3,637,867

 

 

2.54

 

 

 

Other earning assets

 

 

77,308

 

 

9.40

 

 

 

 

63,187

 

 

7.51

 

%

 

 

75,338

 

 

8.04

 

 

 

 

60,073

 

 

7.68

 

 

 

Total earning assets (3)

 

 

24,464,251

 

 

5.58

 

%

 

 

16,463,042

 

 

5.19

 

%

 

 

22,746,612

 

 

5.50

 

%

 

 

16,143,845

 

 

5.09

 

%

 

Other assets

 

 

2,955,475

 

 

 

 

 

 

1,832,541

 

 

 

 

 

 

2,710,747

 

 

 

 

 

 

1,820,755

 

 

 

 

 

Total Assets

 

$

27,419,726

 

 

 

 

 

$

18,295,583

 

 

 

 

 

$

25,457,359

 

 

 

 

 

$

17,964,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

4,963,468

 

 

2.51

 

%

 

$

3,624,061

 

 

3.09

 

%

 

$

4,676,955

 

 

2.61

 

%

 

$

3,551,076

 

 

3.03

 

%

 

Money market accounts

 

 

4,905,387

 

 

3.09

 

 

 

 

2,295,192

 

 

3.40

 

 

 

 

4,322,300

 

 

2.96

 

 

 

 

2,203,768

 

 

3.28

 

 

 

Savings deposits

 

 

3,152,927

 

 

1.21

 

 

 

 

2,403,806

 

 

1.36

 

 

 

 

2,962,302

 

 

1.16

 

 

 

 

2,442,015

 

 

1.30

 

 

 

Certificates of deposit

 

 

2,928,961

 

 

3.19

 

 

 

 

1,500,816

 

 

3.79

 

 

 

 

2,694,587

 

 

3.15

 

 

 

 

1,388,115

 

 

3.51

 

 

 

Total interest bearing deposits

 

 

15,950,743

 

 

2.56

 

 

 

 

9,823,875

 

 

2.85

 

 

 

 

14,656,144

 

 

2.52

 

 

 

 

9,584,974

 

 

2.72

 

 

 

Federal Home Loan Bank borrowings

 

 

1,500,272

 

 

4.58

 

 

 

 

1,256,250

 

 

5.43

 

 

 

 

1,419,571

 

 

4.43

 

 

 

 

1,228,832

 

 

5.48

 

 

 

Repurchase agreements

 

 

110,452

 

 

2.75

 

 

 

 

122,159

 

 

3.56

 

 

 

 

130,592

 

 

2.77

 

 

 

 

107,565

 

 

3.31

 

 

 

Subordinated debt and junior subordinated debt

 

 

358,007

 

 

5.91

 

 

 

 

279,218

 

 

5.80

 

 

 

 

340,425

 

 

5.80

 

 

 

 

279,160

 

 

5.83

 

 

 

Total interest bearing liabilities (4)

 

 

17,919,474

 

 

2.79

 

%

 

 

11,481,502

 

 

3.21

 

%

 

 

16,546,732

 

 

2.75

 

%

 

 

11,200,531

 

 

3.10

 

%

 

Non-interest bearing demand deposits

 

 

5,289,568

 

 

 

 

 

 

3,817,184

 

 

 

 

 

 

4,975,638

 

 

 

 

 

 

3,878,063

 

 

 

 

 

Other liabilities

 

 

312,542

 

 

 

 

 

 

281,436

 

 

 

 

 

 

309,656

 

 

 

 

 

 

284,172

 

 

 

 

 

Shareholders' equity

 

 

3,898,142

 

 

 

 

 

 

2,715,461

 

 

 

 

 

 

3,625,333

 

 

 

 

 

 

2,601,834

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

27,419,726

 

 

 

 

 

$

18,295,583

 

 

 

 

 

$

25,457,359

 

 

 

 

 

$

17,964,600

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

2.79

 

%

 

 

 

 

1.98

 

%

 

 

 

 

2.75

 

%

 

 

 

 

1.99

 

%

 

Taxable equivalent net interest margin

 

 

 

 

3.53

 

%

 

 

 

 

2.95

 

%

 

 

 

 

3.50

 

%

 

 

 

 

2.94

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $1.4 million and $0.5 million for the three months ended September 30, 2025 and 2024, respectively, and were $5.5 million and $1.8 million for the nine months ended September 30, 2025 and 2024. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $16.0 million and $0.8 million for the three months ended September 30, 2025 and 2024, respectively, and was $39.3 million and $2.3 million for the nine months ended September 30, 2025 and 2024, 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 $1.7 million and $7 thousand for the three months ended September 30, 2025 and 2024, respectively, and was $9.6 million and $0.2 million for the nine months ended September 30, 2025 and 2024 respectively.

 

 


11

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

Sept. 30,

 

 

June 30,

 

 

March 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

Statement of Income

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

295,482

 

 

$

290,104

 

 

$

218,409

 

 

$

183,251

 

 

$

184,215

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

31,483

 

 

 

31,066

 

 

 

22,247

 

 

 

18,575

 

 

 

17,651

 

 

Tax-exempt

 

 

4,692

 

 

 

4,616

 

 

 

4,529

 

 

 

4,449

 

 

 

4,498

 

 

Total interest and dividends on securities

 

 

36,175

 

 

 

35,682

 

 

 

26,776

 

 

 

23,024

 

 

 

22,149

 

 

Other interest income

 

 

11,229

 

 

 

10,596

 

 

 

8,047

 

 

 

7,310

 

 

 

7,365

 

 

Total interest and dividend income

 

 

342,886

 

 

 

336,382

 

 

 

253,232

 

 

 

213,585

 

 

 

213,729

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

31,351

 

 

 

30,405

 

 

 

29,377

 

 

 

27,044

 

 

 

28,139

 

 

Money market deposits

 

 

38,249

 

 

 

36,287

 

 

 

21,134

 

 

 

18,734

 

 

 

19,609

 

 

Savings deposits

 

 

9,577

 

 

 

8,670

 

 

 

7,359

 

 

 

7,271

 

 

 

8,246

 

 

Certificates of deposit

 

 

23,554

 

 

 

21,442

 

 

 

18,558

 

 

 

16,723

 

 

 

14,284

 

 

Total interest expense on deposits

 

 

102,731

 

 

 

96,804

 

 

 

76,428

 

 

 

69,772

 

 

 

70,278

 

 

Federal Home Loan Bank borrowings

 

 

17,337

 

 

 

16,683

 

 

 

13,034

 

 

 

12,114

 

 

 

17,147

 

 

Other short-term borrowings

 

 

766

 

 

 

816

 

 

 

1,122

 

 

 

1,291

 

 

 

1,092

 

 

Subordinated debt and junior subordinated debt

 

 

5,336

 

 

 

5,310

 

 

 

4,129

 

 

 

3,902

 

 

 

4,070

 

 

Total interest expense

 

 

126,170

 

 

 

119,613

 

 

 

94,713

 

 

 

87,079

 

 

 

92,587

 

 

Net interest income

 

 

216,716

 

 

 

216,769

 

 

 

158,519

 

 

 

126,506

 

 

 

121,142

 

 

Provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

Net interest income after provision for credit losses

 

 

214,634

 

 

 

213,551

 

 

 

89,636

 

 

 

126,653

 

 

 

116,344

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

8,987

 

 

 

9,657

 

 

 

8,697

 

 

 

7,775

 

 

 

7,517

 

 

Service charges on deposits

 

 

11,163

 

 

 

10,484

 

 

 

8,587

 

 

 

8,138

 

 

 

7,945

 

 

Digital banking income

 

 

7,324

 

 

 

7,325

 

 

 

5,404

 

 

 

5,125

 

 

 

5,084

 

 

Net swap fee and valuation income/ (loss)

 

 

3,231

 

 

 

746

 

 

 

961

 

 

 

3,230

 

 

 

(627

)

 

Net securities brokerage revenue

 

 

2,961

 

 

 

3,348

 

 

 

2,701

 

 

 

2,430

 

 

 

2,659

 

 

Bank-owned life insurance

 

 

3,765

 

 

 

3,450

 

 

 

3,428

 

 

 

2,512

 

 

 

2,173

 

 

Mortgage banking income

 

 

1,898

 

 

 

2,364

 

 

 

1,140

 

 

 

1,229

 

 

 

1,280

 

 

Net securities gains / (losses)

 

 

1,210

 

 

 

1,410

 

 

 

(318

)

 

 

61

 

 

 

675

 

 

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

 

 

329

 

 

 

111

 

 

 

(40

)

 

 

193

 

 

 

(239

)

 

Other income

 

 

3,996

 

 

 

5,062

 

 

 

4,105

 

 

 

5,695

 

 

 

3,145

 

 

Total non-interest income

 

 

44,864

 

 

 

43,957

 

 

 

34,665

 

 

 

36,388

 

 

 

29,612

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

60,583

 

 

 

60,153

 

 

 

48,577

 

 

 

45,638

 

 

 

44,890

 

 

Employee benefits

 

 

18,040

 

 

 

18,857

 

 

 

12,970

 

 

 

11,856

 

 

 

11,522

 

 

Net occupancy

 

 

8,819

 

 

 

8,119

 

 

 

7,778

 

 

 

5,999

 

 

 

6,226

 

 

Equipment and software

 

 

16,310

 

 

 

17,140

 

 

 

13,050

 

 

 

10,681

 

 

 

10,157

 

 

Marketing

 

 

2,979

 

 

 

1,864

 

 

 

2,382

 

 

 

2,531

 

 

 

2,977

 

 

FDIC insurance

 

 

5,820

 

 

 

5,479

 

 

 

4,187

 

 

 

3,640

 

 

 

3,604

 

 

Amortization of intangible assets

 

 

8,425

 

 

 

9,204

 

 

 

4,223

 

 

 

2,034

 

 

 

2,053

 

 

Restructuring and merger-related expense

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

1,977

 

 

Other operating expenses

 

 

23,829

 

 

 

24,663

 

 

 

20,789

 

 

 

18,079

 

 

 

17,777

 

 

Total non-interest expense

 

 

156,188

 

 

 

186,535

 

 

 

133,966

 

 

 

101,104

 

 

 

101,183

 

 

Income / (loss) before provision for income taxes

 

 

103,310

 

 

 

70,973

 

 

 

(9,665

)

 

 

61,937

 

 

 

44,773

 

 

Provision / (benefit) provision for income taxes

 

 

19,737

 

 

 

13,558

 

 

 

(673

)

 

 

12,308

 

 

 

7,501

 

 

Net Income /(loss)

 

 

83,573

 

 

 

57,415

 

 

 

(8,992

)

 

 

49,629

 

 

 

37,272

 

 

Preferred stock dividends

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

Net income / (loss) available to common shareholders

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

34,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

217,963

 

 

$

217,996

 

 

$

159,723

 

 

$

127,689

 

 

$

122,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) per common share - basic

 

$

0.84

 

 

$

0.57

 

 

$

(0.15

)

 

$

0.70

 

 

$

0.54

 

 

Net income / (loss) per common share - diluted

 

 

0.84

 

 

 

0.57

 

 

 

(0.15

)

 

 

0.70

 

 

 

0.54

 

 

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

 

 

0.94

 

 

 

0.91

 

 

 

0.66

 

 

 

0.71

 

 

 

0.56

 

 

Dividends declared

 

 

0.37

 

 

 

0.37

 

 

 

0.37

 

 

 

0.37

 

 

 

0.36

 

 

Book value (period end)

 

 

39.02

 

 

 

38.28

 

 

 

38.02

 

 

 

39.54

 

 

 

39.73

 

 

Tangible book value (period end) (1)

 

 

21.29

 

 

 

20.48

 

 

 

20.06

 

 

 

22.83

 

 

 

22.99

 

 

Average common shares outstanding - basic

 

 

95,995,174

 

 

 

95,744,980

 

 

 

76,830,460

 

 

 

66,895,834

 

 

 

64,488,962

 

 

Average common shares outstanding - diluted

 

 

96,116,617

 

 

 

95,808,310

 

 

 

77,020,592

 

 

 

66,992,009

 

 

 

64,634,208

 

 

Period end common shares outstanding

 

 

96,044,222

 

 

 

95,986,023

 

 

 

95,672,204

 

 

 

66,919,805

 

 

 

66,871,479

 

 

Period end preferred shares outstanding

 

 

380,000

 

 

 

150,000

 

 

 

150,000

 

 

 

150,000

 

 

 

150,000

 

 

Full time equivalent employees

 

 

3,064

 

 

 

3,253

 

 

 

3,205

 

 

 

2,262

 

 

 

2,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 and the after-tax day one provision for credit losses on acquired loans.

 

 

 


12

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

Quarter Ended

 

 

 

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

 

Asset quality data

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans

 

$

94,463

 

 

$

84,319

 

 

$

81,489

 

 

$

39,752

 

 

$

30,421

 

 

 

Other real estate and repossessed assets

 

 

997

 

 

 

958

 

 

 

1,854

 

 

 

852

 

 

 

906

 

 

 

Total non-performing assets

 

$

95,460

 

 

$

85,277

 

 

$

83,343

 

 

$

40,604

 

 

$

31,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days

 

$

80,333

 

 

$

65,401

 

 

$

69,755

 

 

$

45,926

 

 

$

33,762

 

 

 

Loans past due 90 days or more

 

 

19,430

 

 

 

20,890

 

 

 

10,734

 

 

 

13,553

 

 

 

20,427

 

 

 

Total past due loans

 

$

99,763

 

 

$

86,291

 

 

$

80,489

 

 

$

59,479

 

 

$

54,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized and classified loans (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized loans

 

$

433,320

 

 

$

531,415

 

 

$

470,619

 

 

$

242,000

 

 

$

200,540

 

 

 

Classified loans

 

 

175,648

 

 

 

151,849

 

 

 

149,452

 

 

 

112,669

 

 

 

93,185

 

 

 

Total criticized and classified loans

 

$

608,968

 

 

$

683,264

 

 

$

620,071

 

 

$

354,669

 

 

$

293,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days / total portfolio loans

 

 

0.42

 

%

 

0.35

 

%

 

0.37

 

%

 

0.36

 

%

 

0.27

 

%

 

Loans past due 90 days or more / total portfolio loans

 

 

0.10

 

 

 

0.11

 

 

 

0.06

 

 

 

0.11

 

 

 

0.16

 

 

 

Non-performing loans / total portfolio loans

 

 

0.50

 

 

 

0.45

 

 

 

0.44

 

 

 

0.31

 

 

 

0.24

 

 

 

Non-performing assets/total portfolio loans, other
   real estate and repossessed assets

 

 

0.50

 

 

 

0.45

 

 

 

0.45

 

 

 

0.32

 

 

 

0.25

 

 

 

Non-performing assets / total assets

 

 

0.35

 

 

 

0.31

 

 

 

0.30

 

 

 

0.22

 

 

 

0.17

 

 

 

Criticized and classified loans / total portfolio loans

 

 

3.22

 

 

 

3.63

 

 

 

3.32

 

 

 

2.80

 

 

 

2.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

217,666

 

 

$

223,866

 

 

$

233,617

 

 

$

138,766

 

 

$

140,872

 

 

 

Allowance for credit losses - loan commitments

 

 

7,628

 

 

 

6,168

 

 

 

6,459

 

 

 

6,120

 

 

 

8,225

 

 

 

Provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

 

Net loan and deposit account overdraft charge-offs and recoveries

 

 

8,867

 

 

 

4,329

 

 

 

2,771

 

 

 

4,066

 

 

 

1,420

 

 

 

Annualized net loan charge-offs and recoveries / average loans

 

 

0.19

 

%

 

0.09

 

%

 

0.08

 

%

 

0.13

 

%

 

0.05

 

%

 

Allowance for credit losses - loans / total portfolio loans

 

 

1.15

 

%

 

1.19

 

%

 

1.25

 

%

 

1.10

 

%

 

1.13

 

%

 

Allowance for credit losses - loans / non-performing loans

 

 

2.30

 

x

 

2.65

 

x

 

2.87

 

x

 

3.49

 

x

 

4.63

 

x

 

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

 

 

1.12

 

x

 

1.31

 

x

 

1.44

 

x

 

1.40

 

x

 

1.66

 

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

 

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

 

Capital ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I leverage capital

 

 

9.72

 

%

 

8.66

 

%

 

11.01

 

%

 

10.68

 

%

 

10.69

 

%

 

Tier I risk-based capital

 

 

11.83

 

 

 

10.59

 

 

 

10.69

 

 

 

13.06

 

 

 

12.89

 

 

 

Total risk-based capital

 

 

14.58

 

 

 

13.40

 

 

 

13.59

 

 

 

15.88

 

 

 

15.74

 

 

 

Common equity tier 1 capital ratio (CET 1)

 

 

10.10

 

 

 

9.90

 

 

 

9.99

 

 

 

12.07

 

 

 

11.89

 

 

 

Average shareholders' equity to average assets

 

 

14.22

 

 

 

13.99

 

 

 

14.86

 

 

 

15.09

 

 

 

14.84

 

 

 

Tangible equity to tangible assets (3)

 

 

9.35

 

 

 

8.16

 

 

 

8.03

 

 

 

9.52

 

 

 

9.67

 

 

 

Tangible common equity to tangible assets (3)

 

 

7.92

 

 

 

7.60

 

 

 

7.47

 

 

 

8.70

 

 

 

8.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 


13

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

 

 

 

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

Sept. 30,

 

 

 

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

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2025

 

2024

 

 

 

Return on average assets, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

34,741

 

 

$

124,401

 

$

94,287

 

 

 

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

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

1,562

 

 

 

57,235

 

 

4,546

 

 

 

Plus: after-tax day one provision for credit losses on acquired loans (1)

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

-

 

 

 

Net income available to common shareholders, excluding certain items

 

 

90,035

 

 

 

87,318

 

 

 

51,211

 

 

 

47,608

 

 

 

36,303

 

 

 

228,562

 

 

98,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

27,419,726

 

 

$

27,304,700

 

 

$

21,658,352

 

 

$

18,593,265

 

 

$

18,295,583

 

 

$

25,457,359

 

$

17,964,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.30

%

 

 

1.28

%

 

 

0.96

%

 

 

1.02

%

 

 

0.79

%

 

 

1.20

%

 

0.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

34,741

 

 

$

124,401

 

$

94,287

 

 

 

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

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

1,562

 

 

 

57,235

 

 

4,546

 

 

 

Plus: after-tax day one provision for credit losses on acquired loans (1)

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

-

 

 

 

Net income available to common shareholders excluding certain items

 

 

90,035

 

 

 

87,318

 

 

 

51,211

 

 

 

47,608

 

 

 

36,303

 

 

 

228,562

 

 

98,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

2,715,461

 

 

 

3,625,333

 

 

2,601,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

9.16

%

 

 

9.17

%

 

 

6.45

%

 

 

6.75

%

 

 

5.32

%

 

 

8.43

%

 

5.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

34,741

 

 

$

124,401

 

$

94,287

 

 

 

Plus: amortization of intangibles (1)

 

 

6,656

 

 

 

7,271

 

 

 

3,336

 

 

 

1,607

 

 

 

1,622

 

 

 

17,264

 

 

4,911

 

 

 

Net income / (loss) available to common shareholders before amortization of intangibles

 

 

87,698

 

 

 

62,155

 

 

 

(8,187

)

 

 

48,705

 

 

 

36,363

 

 

 

141,665

 

 

99,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

2,715,461

 

 

 

3,625,333

 

 

2,601,834

 

 

 

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

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

(1,119,060

)

 

 

(1,120,662

)

 

 

(1,543,552

)

 

(1,122,282

)

 

 

Average tangible equity

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

$

1,687,019

 

 

$

1,594,799

 

 

$

2,081,781

 

$

1,479,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized) (2)

 

 

15.86

%

 

 

11.27

%

 

 

-1.74

%

 

 

11.49

%

 

 

9.07

%

 

 

9.10

%

 

8.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

$

1,542,535

 

 

$

1,450,315

 

 

$

1,925,764

 

$

1,335,068

 

 

 

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

 

 

17.26

%

 

 

12.06

%

 

 

-1.89

%

 

 

12.56

%

 

 

9.97

%

 

 

9.84

%

 

9.92

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

34,741

 

 

$

124,401

 

$

94,287

 

 

 

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

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

1,562

 

 

 

57,235

 

 

4,546

 

 

 

Plus: amortization of intangibles (1)

 

 

6,656

 

 

 

7,271

 

 

 

3,336

 

 

 

1,607

 

 

 

1,622

 

 

 

17,264

 

 

4,911

 

 

 

Plus: after-tax day one provision for credit losses on acquired loans (1)

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

-

 

 

 

Net income available to common shareholders before amortization of intangibles and excluding other items

 

 

96,691

 

 

 

94,589

 

 

 

54,547

 

 

 

49,215

 

 

 

37,925

 

 

 

245,826

 

 

103,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

2,715,461

 

 

 

3,625,333

 

 

2,601,834

 

 

 

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

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

(1,119,060

)

 

 

(1,120,662

)

 

 

(1,543,552

)

 

(1,122,282

)

 

 

Average tangible equity

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

$

1,687,019

 

 

$

1,594,799

 

 

$

2,081,781

 

$

1,479,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

17.48

%

 

 

17.16

%

 

 

11.61

%

 

 

11.61

%

 

 

9.46

%

 

 

15.79

%

 

9.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

$

1,542,535

 

 

$

1,450,315

 

 

$

1,925,764

 

$

1,335,068

 

 

 

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

 

 

19.03

%

 

 

18.36

%

 

 

12.56

%

 

 

12.69

%

 

 

10.40

%

 

 

17.07

%

 

10.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


14

 

 

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)

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

156,188

 

 

$

186,535

 

 

$

133,966

 

 

$

101,104

 

 

$

101,183

 

 

$

476,689

 

$

300,768

 

Less: restructuring and merger-related expense

 

 

(11,383

)

 

 

(41,056

)

 

 

(20,010

)

 

 

(646

)

 

 

(1,977

)

 

 

(72,449

)

 

(5,755

)

Non-interest expense excluding restructuring and merger-related expense

 

 

144,805

 

 

 

145,479

 

 

 

113,956

 

 

 

100,458

 

 

 

99,206

 

 

 

404,240

 

 

295,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

217,963

 

 

 

217,996

 

 

 

159,723

 

 

 

127,689

 

 

 

122,338

 

 

 

595,682

 

 

355,327

 

Non-interest income

 

 

44,864

 

 

 

43,957

 

 

 

34,665

 

 

 

36,388

 

 

 

29,612

 

 

 

123,486

 

 

91,596

 

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

 

$

262,827

 

 

$

261,953

 

 

$

194,388

 

 

$

164,077

 

 

$

151,950

 

 

$

719,168

 

$

446,923

 

Efficiency ratio

 

 

55.10

%

 

 

55.54

%

 

 

58.62

%

 

 

61.23

%

 

 

65.29

%

 

 

56.21

%

 

66.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income available to common shareholders, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

34,741

 

 

$

124,401

 

$

94,287

 

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

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

1,562

 

 

 

57,235

 

 

4,546

 

Add: after-tax day one provision for credit losses on acquired loans (1)

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

Adjusted net income available to common shareholders, excluding certain items:

 

$

90,035

 

 

$

87,318

 

 

$

51,211

 

 

$

47,608

 

 

$

36,303

 

 

$

228,562

 

$

98,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share - diluted, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) per common share - diluted

 

$

0.84

 

 

$

0.57

 

 

$

(0.15

)

 

$

0.70

 

 

$

0.54

 

 

$

1.39

 

$

1.54

 

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

 

 

0.10

 

 

 

0.34

 

 

 

0.21

 

 

 

0.01

 

 

 

0.02

 

 

 

0.63

 

 

0.07

 

Add: after-tax day one provision for credit losses on acquired loans (1)

 

 

-

 

 

 

-

 

 

 

0.60

 

 

 

-

 

 

 

-

 

 

 

0.53

 

 

-

 

Adjusted net income per common share - diluted, excluding certain items:

 

$

0.94

 

 

$

0.91

 

 

$

0.66

 

 

$

0.71

 

 

$

0.56

 

 

$

2.55

 

$

1.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End

 

 

 

 

 

 

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

 

 

 

 

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

 

 

 

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

4,116,527

 

 

$

3,819,220

 

 

$

3,781,579

 

 

$

2,790,281

 

 

$

2,801,585

 

 

 

 

 

 

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

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

 

 

(1,118,293

)

 

 

(1,119,899

)

 

 

 

 

 

Less: preferred shareholders' equity

 

 

(368,867

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

 

 

 

Tangible common equity

 

 

2,044,744

 

 

 

1,965,735

 

 

 

1,919,047

 

 

 

1,527,504

 

 

 

1,537,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

96,044,222

 

 

 

95,986,023

 

 

 

95,672,204

 

 

 

66,919,805

 

 

 

66,871,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

21.29

 

 

$

20.48

 

 

$

20.06

 

 

$

22.83

 

 

$

22.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

4,116,527

 

 

$

3,819,220

 

 

$

3,781,579

 

 

$

2,790,281

 

 

$

2,801,585

 

 

 

 

 

 

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

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

 

 

(1,118,293

)

 

 

(1,119,899

)

 

 

 

 

 

Tangible equity

 

 

2,413,611

 

 

 

2,110,219

 

 

 

2,063,531

 

 

 

1,671,988

 

 

 

1,681,686

 

 

 

 

 

 

Less: preferred shareholders' equity

 

 

(368,867

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

 

 

 

Tangible common equity

 

 

2,044,744

 

 

 

1,965,735

 

 

 

1,919,047

 

 

 

1,527,504

 

 

 

1,537,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

27,518,042

 

 

 

27,571,576

 

 

 

27,412,383

 

 

 

18,684,298

 

 

 

18,514,169

 

 

 

 

 

 

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

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

 

 

(1,118,293

)

 

 

(1,119,899

)

 

 

 

 

 

Tangible assets

 

$

25,815,126

 

 

$

25,862,575

 

 

$

25,694,335

 

 

$

17,566,005

 

 

$

17,394,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

 

9.35

%

 

 

8.16

%

 

 

8.03

%

 

 

9.52

%

 

 

9.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

 

7.92

%

 

 

7.60

%

 

 

7.47

%

 

 

8.70

%

 

 

8.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 


15

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

 

 

 

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

Sept. 30,

 

 

 

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

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2025

 

2024

 

 

 

Pre-tax, pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (Loss) before Provision / (benefit) for income taxes

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

44,773

 

 

$

164,618

 

$

123,177

 

 

 

Add: provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

 

74,183

 

 

19,352

 

 

 

Pre-tax, pre-provision income

 

$

105,392

 

 

$

74,191

 

 

$

59,218

 

 

$

61,790

 

 

$

49,571

 

 

$

238,801

 

$

142,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (Loss) before Provision / (benefit) for income taxes

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

44,773

 

 

$

164,618

 

$

123,177

 

 

 

Add: provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

 

74,183

 

 

19,352

 

 

 

Add: restructuring and merger-related expenses

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

1,977

 

 

 

72,449

 

 

5,755

 

 

 

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

 

$

116,775

 

 

$

115,247

 

 

$

79,228

 

 

$

62,436

 

 

$

51,548

 

 

$

311,250

 

$

148,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average assets, excluding restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (Loss) before Provision / (benefit) for income taxes

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

44,773

 

 

$

164,618

 

$

123,177

 

 

 

Add: provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

 

74,183

 

 

19,352

 

 

 

Add: restructuring and merger-related expenses

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

1,977

 

 

 

72,449

 

 

5,755

 

 

 

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

 

 

116,775

 

 

 

115,247

 

 

 

79,228

 

 

 

62,436

 

 

 

51,548

 

 

 

311,250

 

 

148,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

27,419,726

 

 

$

27,304,700

 

 

$

21,658,352

 

 

$

18,593,265

 

 

$

18,295,583

 

 

$

25,457,359

 

$

17,964,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average assets, excluding restructuring and merger-related expenses (annualized) (2)

 

 

1.69

%

 

 

1.69

%

 

 

1.48

%

 

 

1.34

%

 

 

1.12

%

 

 

1.63

%

 

1.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average equity, excluding restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (Loss) before Provision / (benefit) for income taxes

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

44,773

 

 

$

164,618

 

$

123,177

 

 

 

Add: provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

 

74,183

 

 

19,352

 

 

 

Add: restructuring and merger-related expenses

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

1,977

 

 

 

72,449

 

 

5,755

 

 

 

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

 

 

116,775

 

 

 

115,247

 

 

 

79,228

 

 

 

62,436

 

 

 

51,548

 

 

 

311,250

 

 

148,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

3,898,142

 

 

$

3,819,513

 

 

$

3,218,639

 

 

$

2,806,079

 

 

$

2,715,461

 

 

$

3,625,333

 

$

2,601,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average equity, excluding restructuring and merger-related expenses (annualized) (2)

 

 

11.88

%

 

 

12.10

%

 

 

9.98

%

 

 

8.85

%

 

 

7.55

%

 

 

11.48

%

 

7.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average tangible equity, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (Loss) before Provision / (benefit) for income taxes

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

44,773

 

 

$

164,618

 

$

123,177

 

 

 

Add: provision for credit losses

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

4,798

 

 

 

74,183

 

 

19,352

 

 

 

Add: amortization of intangibles

 

 

8,425

 

 

 

9,204

 

 

 

4,223

 

 

 

2,034

 

 

 

2,053

 

 

 

21,853

 

 

6,217

 

 

 

Add: restructuring and merger-related expenses

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

1,977

 

 

 

72,449

 

 

5,755

 

 

 

Pre-tax, pre-provision income before restructuring and merger-related expenses and amortization of intangibles

 

 

125,200

 

 

 

124,451

 

 

 

83,451

 

 

 

64,470

 

 

 

53,601

 

 

 

333,103

 

 

154,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

2,715,461

 

 

 

3,625,333

 

 

2,601,834

 

 

 

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

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

(1,119,060

)

 

 

(1,120,662

)

 

 

(1,543,552

)

 

(1,122,282

)

 

 

Average tangible equity

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

$

1,687,019

 

 

$

1,594,799

 

 

$

2,081,781

 

$

1,479,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average tangible equity, excluding certain items (annualized) (1) (2)

 

 

22.64

%

 

 

22.58

%

 

 

17.76

%

 

 

15.20

%

 

 

13.37

%

 

 

21.39

%

 

13.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

$

1,542,535

 

 

$

1,450,315

 

 

$

1,925,764

 

$

1,335,068

 

 

 

Pre-tax, pre-provision return on average tangible common equity, excluding certain items (annualized) (1) (2)

 

 

24.65

%

 

 

24.15

%

 

 

19.22

%

 

 

16.63

%

 

 

14.70

%

 

 

23.13

%

 

15.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.