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

 

img235408680_0.gif

 

WesBanco Announces Fourth Quarter 2025 Financial Results

Solid loan growth fully funded by deposit growth; net interest margin of 3.61% improved 58 basis points year-over-year

 

 

Wheeling, WVa. (January 27, 2026) – 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 December 31, 2025. Net income available to common shareholders for the fourth quarter of 2025 was $78.2 million, with diluted earnings per share of $0.81, compared to $47.1 million and $0.70 per diluted share, respectively, for the fourth quarter of 2024. The fourth quarter of 2025 included dividends and redemption premium totaling $8.0 million, or $0.08 per share, related to the Series A preferred stock, which was redeemed on November 15, 2025. For the twelve months ended December 31, 2025, net income was $202.6 million, or $2.23 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 28, 2025, compared to $141.4 million, or $2.26 per diluted share, for the 2024 period.

 

As noted below, WesBanco reported $0.84 of earnings per diluted share, in the fourth quarter, as compared to $0.71 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 $3.40 per diluted share, for the twelve month period, which was a 45.3% increase compared to $2.34 per diluted share last year (non-GAAP measures).

 

 

 

For the Three Months Ended December 31,

 

 

For the Twelve Months Ended December 31,

 

 

 

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)

$

78,162

 

 

$

0.81

 

 

$

47,098

 

 

$

0.70

 

 

$

202,564

 

 

$

2.23

 

 

$

141,385

 

 

$

2.26

 

Add: After tax restructuring and merger-related expenses

 

2,752

 

 

 

0.03

 

 

 

510

 

 

 

0.01

 

 

 

59,987

 

 

 

0.66

 

 

 

5,056

 

 

 

0.08

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

0.51

 

 

 

-

 

 

 

-

 

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

$

80,914

 

 

$

0.84

 

 

$

47,608

 

 

$

0.71

 

 

$

309,477

 

 

$

3.40

 

 

$

146,441

 

 

$

2.34

 

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

 

 

Financial and operational highlights during the quarter ended December 31, 2025:

Deposit growth fully funded loan growth both year-over-year and quarter-over-quarter
Total deposits increased 7.2% annualized from the third quarter driven by demand and money market deposits
o
Total deposits increased 53.3% year-over-year to $21.7 billion, reflecting $6.9 billion of deposits from PFC and organic growth of 4.7%
Total loans increased 6.2% annualized from the third quarter despite commercial real estate (“CRE”) payoffs of approximately $415 million in the quarter
o
Total loans increased 51.9% year-over-year to $19.2 billion, reflecting organic growth of 5.2% and $5.9 billion of loans from PFC
o
CRE payoffs totaled approximately $905 million for the year
Net interest margin of 3.61% increased 58 basis points year-over-year and 8 basis points quarter-over-quarter 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 $7.9 billion
Efficiency ratio of 51.6% improved more than 8 percentage points year-over-year due to expense synergies generated from the PFC acquisition, as well as a continued focus on expense management and driving positive operating leverage
Successful execution of WesBanco’s financial center optimization strategy with the closure of 27 locations on January 23rd

 

“2025 was another year of disciplined growth and strong execution for WesBanco as we continued our transformation into a regional financial services partner through our successful acquisition and integration of Premier Financial and its

 


2

customers,” said Jeff Jackson, President and Chief Executive Officer. “We delivered strong total and organic loan growth fully funded by deposits, strengthened our balance sheet, and improved our net interest margin. We achieved record levels of fee income and wealth management assets, while our focus on cost control drove our efficiency ratio into the low 50 percent range. Together, these underscore the strength of our organic growth-oriented business model and position us well to continue delivering value for our customers and stakeholders.”

 

Balance Sheet

WesBanco’s balance sheet, as of December 31, 2025, reflects both the PFC acquisition and organic growth. Total assets increased 48.2% year-over-year to $27.7 billion, including total portfolio loans of $19.2 billion and total securities of $4.5 billion. Total portfolio loans increased 51.9% year-over-year due to acquired PFC loans of $5.9 billion and organic growth of $657 million, driven by the commercial teams. CRE payoffs have continued to increase and totaled approximately $415 million during the fourth quarter of 2025 and $905 million for the year, more than 2.5 times the prior year-to-date period.

 

Deposits of $21.7 billion increased 53.3% year-over-year due to acquired PFC deposits of $6.9 billion and organic growth of $662 million, which fully funded year-over-year organic loan growth. On a sequential quarter basis, total deposits increased $385 million, also fully funding quarter-over-quarter loan growth, due to the efforts of our consumer and business teams more than offsetting the intentional runoff of $55 million of higher cost certificates of deposit. Reflecting the addition of PFC deposits, which included $1.3 billion of certificates of deposit, total demand deposits represented 49% of total deposits, with the non-interest bearing component representing 25%.

 

Credit Quality

As of December 31, 2025, 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 7 basis points from the sequential quarter to 3.15%. Net charge-offs for the fourth quarter were 0.06% of total loans.

 

The allowance for credit losses to total portfolio loans at December 31, 2025 was 1.14% of total loans, or $218.7 million. Excluded from the allowance for credit losses and related coverage ratio are fair market value adjustments on previously acquired loans representing 1.57% of total portfolio loans.

 

Net Interest Margin and Income

The fourth quarter margin of 3.61% improved 58 basis points year-over-year through a combination of higher loan and securities yields and lower funding costs, and improved 8 basis points sequentially. Deposit funding costs of 245 basis points for the fourth quarter of 2025 decreased 26 basis points from the prior year period. When including non-interest bearing deposits, deposit funding costs for the fourth quarter were 184 basis points.

 

Net interest income for the fourth quarter of 2025 was $222.3 million, an increase of $95.8 million, or 75.7% year-over-year, reflecting the impact of the benefits from the PFC acquisition, loan growth, higher loan and securities yields, and lower deposit and FHLB borrowing costs. For the twelve months ended December 31, 2025, net interest income of $814.3 million increased $336.1 million, or 70.3%, primarily due to the reasons discussed for the three-month period comparison.

 

Non-Interest Income

For the fourth quarter of 2025, non-interest income of $43.3 million increased $6.9 million, or 18.9%, from the fourth quarter of 2024 due primarily to the acquisition of PFC. Service charges on deposits increased $3.0 million year-over-year, reflecting the addition of PFC, fee income from new products and services and treasury management, and increased general consumer spending. Digital banking fees increased $1.3 million from higher volumes primarily associated with our larger customer base. Reflecting record asset levels, trust fees and net securities brokerage revenue increased $2.0 million and $0.4 million, respectively, due to the addition of PFC wealth clients, market value appreciation, and organic growth. Bank-owned life insurance increased $1.9 million year-over-year due to the addition of PFC. Other income decreased $2.0 million due to a $2.3 million gain in the prior year from the transfer of certain liabilities for future pension payments to a third-party insurance company. Gross swap fees were $3.4 million in the fourth quarter, compared to $1.3 million in the prior year period, while fair value adjustments were $0.5 million as compared to $1.9 million, respectively.

 

Primarily reflecting the items discussed above, as well as mortgage banking income, non-interest income, for the twelve months ended December 31, 2025, increased $38.8 million, or 30.3%, year-over-year to $166.8 million. Mortgage Banking income increased due to an approximate 43% 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 December 31, 2025 was $144.4 million, a $43.9 million, or 43.7%, increase year-over-year primarily due to the addition of the PFC expense base associated with approximately 900 employees and 70 financial centers, but were down slightly as compared to the

 


3

third quarter, reflecting expense management. Salaries and wages of $61.7 million and employee benefits expense of $17.1 million increased due to higher staffing levels and higher health insurance costs. Amortization of intangible assets of $7.2 million increased $5.2 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 $3.5 million are primarily related to costs associated with the financial center optimization.

 

Excluding restructuring and merger-related expenses, non-interest expense during the first twelve months of 2025 of $548.6 million increased $153.2 million, or 38.7%, compared to the prior year period, due primarily to the expenses described above. Equipment and software expense of $62.6 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 $20.9 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. At December 31, 2025, Tier I leverage was 9.42%, Tier I risk-based capital ratio was 11.38%, common equity Tier 1 capital ratio (“CET 1”) was 10.34%, and total risk-based capital was 13.88%. In addition, the tangible common equity to tangible assets ratio was 8.13%.

 

Fourth quarter 2025 preferred stock dividends totaled $12.9 million, reflecting the $2.5 million dividend and $5.5 million redemption premium on the Series A preferred stock, which was redeemed on November 15th, and a $4.9 million dividend on the new Series B preferred stock.

 

Conference Call and Webcast

WesBanco will host a conference call to discuss the Company's financial results for the fourth quarter of 2025 at 9:00 a.m. ET on Wednesday, January 28, 2026. 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, 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 855-669-9658, or 1-412-317-0088 for international callers, and providing the access code of 6442178. The replay will begin at approximately 11:00 a.m. ET on January 28, 2026, and end at 12 a.m. ET on February 11, 2026. 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, June 30 and September 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 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.

 

 


4

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 $27.7 billion in total assets, with our Trust and Investment Services holding $7.9 billion of assets under management and securities account values (including annuities) of $2.5 billion through our broker/dealer, as of December 31, 2025. Learn more at www.wesbanco.com and follow @WesBanco on Facebook, LinkedIn and Instagram.

 

SOURCE: WesBanco, Inc.

 

WesBanco Company Contact:

John H. Iannone

Senior Vice President, Investor Relations

304-905-7021

###

 

 

 

 

 


5

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

 

STATEMENT OF INCOME

 

December 31,

 

 

December 31,

 

 

 

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

 

% Change

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

293,208

 

 

$

183,251

 

 

 

60.0

 

 

$

1,097,203

 

 

$

709,802

 

 

 

54.6

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

31,546

 

 

 

18,575

 

 

 

69.8

 

 

 

116,342

 

 

 

70,559

 

 

 

64.9

 

 

Tax-exempt

 

 

4,865

 

 

 

4,449

 

 

 

9.4

 

 

 

18,702

 

 

 

18,089

 

 

 

3.4

 

 

Total interest and dividends on securities

 

 

36,411

 

 

 

23,024

 

 

 

58.1

 

 

 

135,044

 

 

 

88,648

 

 

 

52.3

 

 

Other interest income

 

 

9,821

 

 

 

7,310

 

 

 

34.4

 

 

 

39,693

 

 

 

27,191

 

 

 

46.0

 

 

          Total interest and dividend income

 

 

339,440

 

 

 

213,585

 

 

 

58.9

 

 

 

1,271,940

 

 

 

825,641

 

 

 

54.1

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

29,821

 

 

 

27,044

 

 

 

10.3

 

 

 

120,953

 

 

 

107,700

 

 

 

12.3

 

 

Money market deposits

 

 

36,166

 

 

 

18,734

 

 

 

93.1

 

 

 

131,839

 

 

 

72,899

 

 

 

80.9

 

 

Savings deposits

 

 

9,570

 

 

 

7,271

 

 

 

31.6

 

 

 

35,176

 

 

 

31,066

 

 

 

13.2

 

 

Certificates of deposit

 

 

24,235

 

 

 

16,723

 

 

 

44.9

 

 

 

87,788

 

 

 

53,236

 

 

 

64.9

 

 

Total interest expense on deposits

 

 

99,792

 

 

 

69,772

 

 

 

43.0

 

 

 

375,756

 

 

 

264,901

 

 

 

41.8

 

 

Federal Home Loan Bank borrowings

 

 

11,378

 

 

 

12,114

 

 

 

(6.1

)

 

 

58,434

 

 

 

62,489

 

 

 

(6.5

)

 

Other short-term borrowings

 

 

730

 

 

 

1,291

 

 

 

(43.5

)

 

 

3,433

 

 

 

3,953

 

 

 

(13.2

)

 

Subordinated debt and junior subordinated debt

 

 

5,243

 

 

 

3,902

 

 

 

34.4

 

 

 

20,017

 

 

 

16,090

 

 

 

24.4

 

 

Total interest expense

 

 

117,143

 

 

 

87,079

 

 

 

34.5

 

 

 

457,640

 

 

 

347,433

 

 

 

31.7

 

 

Net interest income

 

 

222,297

 

 

 

126,506

 

 

 

75.7

 

 

 

814,300

 

 

 

478,208

 

 

 

70.3

 

 

Provision for credit losses

 

 

3,059

 

 

 

(147

)

 

NM

 

 

 

77,242

 

 

 

19,206

 

 

 

302.2

 

 

Net interest income after provision for credit losses

 

 

219,238

 

 

 

126,653

 

 

 

73.1

 

 

 

737,058

 

 

 

459,002

 

 

 

60.6

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

9,745

 

 

 

7,775

 

 

 

25.3

 

 

 

37,087

 

 

 

30,676

 

 

 

20.9

 

 

Service charges on deposits

 

 

11,159

 

 

 

8,138

 

 

 

37.1

 

 

 

41,392

 

 

 

29,979

 

 

 

38.1

 

 

Digital banking income

 

 

6,422

 

 

 

5,125

 

 

 

25.3

 

 

 

26,475

 

 

 

19,953

 

 

 

32.7

 

 

Net swap fee and valuation income

 

 

3,959

 

 

 

3,230

 

 

 

22.6

 

 

 

8,896

 

 

 

5,941

 

 

 

49.7

 

 

Net securities brokerage revenue

 

 

2,836

 

 

 

2,430

 

 

 

16.7

 

 

 

11,846

 

 

 

10,238

 

 

 

15.7

 

 

Bank-owned life insurance

 

 

4,458

 

 

 

2,512

 

 

 

77.5

 

 

 

15,101

 

 

 

9,544

 

 

 

58.2

 

 

Mortgage banking income

 

 

791

 

 

 

1,229

 

 

 

(35.6

)

 

 

6,194

 

 

 

4,270

 

 

 

45.1

 

 

Net securities gains

 

 

1,077

 

 

 

61

 

 

NM

 

 

 

3,379

 

 

 

1,408

 

 

 

140.0

 

 

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

 

 

(824

)

 

 

193

 

 

 

(526.9

)

 

 

(424

)

 

 

142

 

 

 

(398.6

)

 

Other income

 

 

3,647

 

 

 

5,695

 

 

 

(36.0

)

 

 

16,809

 

 

 

15,832

 

 

 

6.2

 

 

Total non-interest income

 

 

43,270

 

 

 

36,388

 

 

 

18.9

 

 

 

166,755

 

 

 

127,983

 

 

 

30.3

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

61,664

 

 

 

45,638

 

 

 

35.1

 

 

 

230,977

 

 

 

177,516

 

 

 

30.1

 

 

Employee benefits

 

 

17,148

 

 

 

11,856

 

 

 

44.6

 

 

 

67,015

 

 

 

46,141

 

 

 

45.2

 

 

Net occupancy

 

 

8,522

 

 

 

5,999

 

 

 

42.1

 

 

 

33,237

 

 

 

25,157

 

 

 

32.1

 

 

Equipment and software

 

 

16,110

 

 

 

10,681

 

 

 

50.8

 

 

 

62,612

 

 

 

41,303

 

 

 

51.6

 

 

Marketing

 

 

2,636

 

 

 

2,531

 

 

 

4.1

 

 

 

9,861

 

 

 

9,764

 

 

 

1.0

 

 

FDIC insurance

 

 

5,411

 

 

 

3,640

 

 

 

48.7

 

 

 

20,897

 

 

 

14,215

 

 

 

47.0

 

 

Amortization of intangible assets

 

 

7,217

 

 

 

2,034

 

 

 

254.8

 

 

 

29,070

 

 

 

8,251

 

 

 

252.3

 

 

Restructuring and merger-related expense

 

 

3,483

 

 

 

646

 

 

 

439.2

 

 

 

75,933

 

 

 

6,400

 

 

NM

 

 

Other operating expenses

 

 

25,697

 

 

 

18,079

 

 

 

42.1

 

 

 

94,973

 

 

 

73,124

 

 

 

29.9

 

 

Total non-interest expense

 

 

147,888

 

 

 

101,104

 

 

 

46.3

 

 

 

624,575

 

 

 

401,871

 

 

 

55.4

 

 

Income before provision for income taxes

 

 

114,620

 

 

 

61,937

 

 

 

85.1

 

 

 

279,238

 

 

 

185,114

 

 

 

50.8

 

 

Provision for income taxes

 

 

23,510

 

 

 

12,308

 

 

 

91.0

 

 

 

56,133

 

 

 

33,604

 

 

 

67.0

 

 

Net Income

 

 

91,110

 

 

 

49,629

 

 

 

83.6

 

 

 

223,105

 

 

 

151,510

 

 

 

47.3

 

 

Preferred stock dividends

 

 

12,948

 

 

 

2,531

 

 

 

411.6

 

 

 

20,541

 

 

 

10,125

 

 

 

102.9

 

 

Net income available to common shareholders

 

$

78,162

 

 

$

47,098

 

 

 

66.0

 

 

$

202,564

 

 

$

141,385

 

 

 

43.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

223,590

 

 

$

127,689

 

 

 

75.1

 

 

$

819,271

 

 

$

483,016

 

 

 

69.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.81

 

 

$

0.70

 

 

 

15.7

 

 

$

2.23

 

 

$

2.26

 

 

 

(1.3

)

 

Net income per common share - diluted

 

 

0.81

 

 

 

0.70

 

 

 

15.7

 

 

 

2.23

 

 

 

2.26

 

 

 

(1.3

)

 

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

 

 

0.84

 

 

 

0.71

 

 

 

18.3

 

 

 

3.40

 

 

 

2.34

 

 

 

45.3

 

 

Dividends declared

 

 

0.38

 

 

 

0.37

 

 

 

2.7

 

 

 

1.49

 

 

 

1.45

 

 

 

2.8

 

 

Book value (period end)

 

 

39.64

 

 

 

39.54

 

 

 

0.3

 

 

 

39.64

 

 

 

39.54

 

 

 

0.3

 

 

Tangible book value (period end) (1)

 

 

22.01

 

 

 

22.83

 

 

 

(3.6

)

 

 

22.01

 

 

 

22.83

 

 

 

(3.6

)

 

Average common shares outstanding - basic

 

 

96,053,336

 

 

 

66,895,834

 

 

 

43.6

 

 

 

90,896,991

 

 

 

62,589,406

 

 

 

45.2

 

 

Average common shares outstanding - diluted

 

 

96,226,845

 

 

 

66,992,009

 

 

 

43.6

 

 

 

91,034,094

 

 

 

62,653,557

 

 

 

45.3

 

 

Period end common shares outstanding

 

 

96,067,559

 

 

 

66,919,805

 

 

 

43.6

 

 

 

96,067,559

 

 

 

66,919,805

 

 

 

43.6

 

 

Period end preferred shares outstanding

 

 

230,000

 

 

 

150,000

 

 

 

53.3

 

 

 

230,000

 

 

 

150,000

 

 

 

53.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

 

 

 

 

 

 


6

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, unless otherwise noted)

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended

 

 

 

 

December 31,

 

 

 

 

2025

 

 

2024

 

 

% Change

 

 

 

Return on average assets

 

0.78

 

%

 

0.78

 

%

 

-

 

%

 

Return on average assets, excluding certain items (1)

 

1.19

 

 

 

0.81

 

 

 

46.91

 

 

 

Return on average equity

 

5.41

 

 

 

5.33

 

 

 

1.50

 

 

 

Return on average equity, excluding certain items (1)

 

8.27

 

 

 

5.52

 

 

 

49.82

 

 

 

Return on average tangible equity (1)

 

10.45

 

 

 

9.66

 

 

 

8.18

 

 

 

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

 

15.40

 

 

 

9.99

 

 

 

54.15

 

 

 

Return on average tangible common equity (1)

 

11.46

 

 

 

10.66

 

 

 

7.50

 

 

 

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

 

16.89

 

 

 

11.03

 

 

 

53.13

 

 

 

Yield on earning assets (2)

 

5.50

 

 

 

5.10

 

 

 

7.84

 

 

 

Cost of interest bearing liabilities

 

2.72

 

 

 

3.07

 

 

 

(11.40

)

 

 

Net interest spread (2)

 

2.78

 

 

 

2.03

 

 

 

36.95

 

 

 

Net interest margin (2)

 

3.53

 

 

 

2.96

 

 

 

19.26

 

 

 

Efficiency (1) (2)

 

52.87

 

 

 

63.52

 

 

 

(16.77

)

 

 

Average loans to average deposits

 

89.24

 

 

 

89.48

 

 

 

(0.27

)

 

 

Annualized net loan charge-offs/average loans

 

0.10

 

 

 

0.11

 

 

 

(9.09

)

 

 

Effective income tax rate

 

20.10

 

 

 

18.15

 

 

 

10.74

 

 

 

 

For the Three Months Ended

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

Return on average assets

 

1.13

 

%

 

1.17

 

%

 

0.81

 

%

 

(0.22

)

%

 

1.01

 

%

Return on average assets, excluding certain items (1)

 

1.17

 

 

 

1.30

 

 

 

1.28

 

 

 

0.96

 

 

 

1.02

 

 

Return on average equity

 

7.58

 

 

 

8.25

 

 

 

5.76

 

 

 

(1.45

)

 

 

6.68

 

 

Return on average equity, excluding certain items (1)

 

7.85

 

 

 

9.16

 

 

 

9.17

 

 

 

6.45

 

 

 

6.75

 

 

Return on average tangible equity (1)

 

13.93

 

 

 

15.86

 

 

 

11.27

 

 

 

(1.74

)

 

 

11.49

 

 

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

 

14.39

 

 

 

17.48

 

 

 

17.16

 

 

 

11.61

 

 

 

11.61

 

 

Return on average tangible common equity (1)

 

15.87

 

 

 

17.26

 

 

 

12.06

 

 

 

(1.89

)

 

 

12.56

 

 

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

 

16.39

 

 

 

19.03

 

 

 

18.36

 

 

 

12.56

 

 

 

12.69

 

 

Yield on earning assets (2)

 

5.51

 

 

 

5.58

 

 

 

5.56

 

 

 

5.33

 

 

 

5.10

 

 

Cost of interest bearing liabilities

 

2.62

 

 

 

2.79

 

 

 

2.69

 

 

 

2.78

 

 

 

2.96

 

 

Net interest spread (2)

 

2.88

 

 

 

2.79

 

 

 

2.87

 

 

 

2.55

 

 

 

2.14

 

 

Net interest margin (2)

 

3.61

 

 

 

3.53

 

 

 

3.59

 

 

 

3.35

 

 

 

3.03

 

 

Efficiency (1) (2)

 

51.62

 

 

 

52.13

 

 

 

52.30

 

 

 

56.36

 

 

 

60.01

 

 

Average loans to average deposits

 

88.78

 

 

 

89.41

 

 

 

89.47

 

 

 

89.32

 

 

 

89.24

 

 

Annualized net loan charge-offs and recoveries /average loans

 

0.06

 

 

 

0.19

 

 

 

0.09

 

 

 

0.08

 

 

 

0.13

 

 

Effective income tax rate

 

20.51

 

 

 

19.10

 

 

 

19.10

 

 

 

(6.96

)

 

 

19.87

 

 

Trust and Investment Services assets under management (3)

$

7,886

 

 

$

7,688

 

 

$

7,205

 

 

$

6,951

 

 

$

5,968

 

 

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

$

2,481

 

 

$

2,588

 

 

$

2,554

 

 

$

2,359

 

 

$

1,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 


7

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

December 31,

 

 

 

 

September 30,

 

September 30, 2025

 

 

Balance sheets

 

2025

 

 

2024

 

 

% Change

 

2025

 

to Dec. 31, 2025

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

204,860

 

 

$

142,271

 

 

 

44.0

 

$

231,814

 

 

(11.6

)

 

Due from banks - interest bearing

 

 

751,249

 

 

 

425,866

 

 

 

76.4

 

 

776,423

 

 

(3.2

)

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

30,809

 

 

 

13,427

 

 

 

129.5

 

 

30,374

 

 

1.4

 

 

Available-for-sale debt securities, at fair value

 

 

3,288,332

 

 

 

2,246,072

 

 

 

46.4

 

 

3,268,016

 

 

0.6

 

 

Held-to-maturity debt securities (fair values of $1,035,957, $1,006,817 and $1,042,503, respectively)

 

 

1,132,114

 

 

 

1,152,906

 

 

 

(1.8

)

 

1,150,520

 

 

(1.6

)

 

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

 

 

(168

)

 

 

(146

)

 

 

(15.1

)

 

(181

)

 

7.2

 

 

Net held-to-maturity debt securities

 

 

1,131,946

 

 

 

1,152,760

 

 

 

(1.8

)

 

1,150,339

 

 

(1.6

)

 

Total securities

 

 

4,451,087

 

 

 

3,412,259

 

 

 

30.4

 

 

4,448,729

 

 

0.1

 

 

Loans held for sale

 

 

87,454

 

 

 

18,695

 

 

 

367.8

 

 

125,971

 

 

(30.6

)

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

10,938,834

 

 

 

7,326,681

 

 

 

49.3

 

 

10,755,370

 

 

1.7

 

 

Commercial and industrial

 

 

2,863,893

 

 

 

1,787,277

 

 

 

60.2

 

 

2,771,906

 

 

3.3

 

 

Residential real estate

 

 

3,938,585

 

 

 

2,520,086

 

 

 

56.3

 

 

3,928,469

 

 

0.3

 

 

Home equity

 

 

1,129,394

 

 

 

821,110

 

 

 

37.5

 

 

1,091,636

 

 

3.5

 

 

Consumer

 

 

355,726

 

 

 

201,275

 

 

 

76.7

 

 

384,693

 

 

(7.5

)

 

Total portfolio loans, net of unearned income

 

 

19,226,432

 

 

 

12,656,429

 

 

 

51.9

 

 

18,932,074

 

 

1.6

 

 

Allowance for credit losses - loans

 

 

(218,749

)

 

 

(138,766

)

 

 

(57.6

)

 

(217,666

)

 

(0.5

)

 

Net portfolio loans

 

 

19,007,683

 

 

 

12,517,663

 

 

 

51.8

 

 

18,714,408

 

 

1.6

 

 

Premises and equipment, net

 

 

263,240

 

 

 

219,076

 

 

 

20.2

 

 

267,521

 

 

(1.6

)

 

Accrued interest receivable

 

 

106,651

 

 

 

78,324

 

 

 

36.2

 

 

108,865

 

 

(2.0

)

 

Goodwill and other intangible assets, net

 

 

1,723,385

 

 

 

1,124,016

 

 

 

53.3

 

 

1,736,073

 

 

(0.7

)

 

Bank-owned life insurance

 

 

557,512

 

 

 

360,738

 

 

 

54.5

 

 

555,104

 

 

0.4

 

 

Other assets

 

 

543,212

 

 

 

385,390

 

 

 

41.0

 

 

553,134

 

 

(1.8

)

 

Total Assets

 

$

27,696,333

 

 

$

18,684,298

 

 

 

48.2

 

$

27,518,042

 

 

0.6

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

5,376,767

 

 

$

3,842,758

 

 

 

39.9

 

$

5,285,740

 

 

1.7

 

 

Interest bearing demand

 

 

5,186,880

 

 

 

3,771,314

 

 

 

37.5

 

 

5,025,216

 

 

3.2

 

 

Money market

 

 

5,072,039

 

 

 

2,429,977

 

 

 

108.7

 

 

4,901,863

 

 

3.5

 

 

Savings deposits

 

 

3,157,782

 

 

 

2,362,736

 

 

 

33.6

 

 

3,141,075

 

 

0.5

 

 

Certificates of deposit

 

 

2,875,372

 

 

 

1,726,932

 

 

 

66.5

 

 

2,930,368

 

 

(1.9

)

 

Total deposits

 

 

21,668,840

 

 

 

14,133,717

 

 

 

53.3

 

 

21,284,262

 

 

1.8

 

 

Federal Home Loan Bank borrowings

 

 

1,200,000

 

 

 

1,000,000

 

 

 

20.0

 

 

1,275,000

 

 

(5.9

)

 

Other short-term borrowings

 

 

110,679

 

 

 

192,073

 

 

 

(42.4

)

 

113,501

 

 

(2.5

)

 

Subordinated debt and junior subordinated debt

 

 

308,529

 

 

 

279,308

 

 

 

10.5

 

 

358,373

 

 

(13.9

)

 

Total borrowings

 

 

1,619,208

 

 

 

1,471,381

 

 

 

10.0

 

 

1,746,874

 

 

(7.3

)

 

Accrued interest payable

 

 

19,150

 

 

 

14,228

 

 

 

34.6

 

 

25,472

 

 

(24.8

)

 

Other liabilities

 

 

357,222

 

 

 

274,691

 

 

 

30.0

 

 

344,907

 

 

3.6

 

 

Total Liabilities

 

 

23,664,420

 

 

 

15,894,017

 

 

 

48.9

 

 

23,401,515

 

 

1.1

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value; 1,000,000 shares authorized; 0, 150,000 and 150,000 shares of 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150.0 million, issued and outstanding, respectively

 

 

-

 

 

 

144,484

 

 

 

(100.0

)

 

144,484

 

 

(100.0

)

 

Preferred stock, no par value, 1,000,000 shares authorized; 230,000, 0 and 230,000 shares of 7.375% non-cumulative perpetual preferred stock, Series B, liquidation preference $230.0 million, issued and outstanding, respectively.

 

 

224,187

 

 

 

-

 

 

 

100.0

 

 

224,383

 

 

(0.1

)

 

Common stock, $2.0833 par value; 200,000,000, 200,000,000, and 200,000,000 shares authorized; 96,067,559, 75,354,034 and 96,044,222 shares issued; 96,067,559, 66,919,805 and 96,044,222 shares outstanding, respectively

 

 

200,137

 

 

 

156,985

 

 

 

27.5

 

 

200,088

 

 

0.0

 

 

Capital surplus

 

 

2,490,440

 

 

 

1,809,679

 

 

 

37.6

 

 

2,487,564

 

 

0.1

 

 

Retained earnings

 

 

1,252,765

 

 

 

1,192,091

 

 

 

5.1

 

 

1,210,823

 

 

3.5

 

 

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

 

 

-

 

 

 

(292,244

)

 

 

(100.0

)

 

-

 

 

-

 

 

Accumulated other comprehensive loss

 

 

(133,320

)

 

 

(218,632

)

 

 

39.0

 

 

(148,669

)

 

10.3

 

 

Deferred benefits for directors

 

 

(2,296

)

 

 

(2,082

)

 

 

(10.3

)

 

(2,146

)

 

(7.0

)

 

Total Shareholders' Equity

 

 

4,031,913

 

 

 

2,790,281

 

 

 

44.5

 

 

4,116,527

 

 

(2.1

)

 

Total Liabilities and Shareholders' Equity

 

$

27,696,333

 

 

$

18,684,298

 

 

 

48.2

 

$

27,518,042

 

 

0.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


8

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31,

 

 

 

For the Twelve Months Ended December 31,

 

 

 

 

 

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

 

$

762,245

 

 

4.26

 

%

 

$

474,933

 

 

5.05

 

%

 

$

719,247

 

 

4.66

 

%

 

$

409,900

 

 

5.48

 

%

 

Loans, net of unearned income (1)

 

 

19,100,442

 

 

6.09

 

 

 

 

12,565,244

 

 

5.80

 

 

 

 

17,943,698

 

 

6.11

 

 

 

 

12,185,386

 

 

5.83

 

 

 

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,875,915

 

 

3.23

 

 

 

 

2,924,539

 

 

2.53

 

 

 

 

3,729,244

 

 

3.12

 

 

 

 

2,894,993

 

 

2.44

 

 

 

Tax-exempt (3)

 

 

749,388

 

 

3.26

 

 

 

 

734,929

 

 

3.05

 

 

 

 

736,998

 

 

3.21

 

 

 

 

748,304

 

 

3.06

 

 

 

Total securities

 

 

4,625,303

 

 

3.23

 

 

 

 

3,659,468

 

 

2.63

 

 

 

 

4,466,242

 

 

3.13

 

 

 

 

3,643,297

 

 

2.57

 

 

 

Other earning assets

 

 

57,695

 

 

11.28

 

 

 

 

51,208

 

 

9.99

 

%

 

 

70,891

 

 

8.70

 

 

 

 

57,845

 

 

8.20

 

 

 

Total earning assets (3)

 

 

24,545,685

 

 

5.51

 

%

 

 

16,750,853

 

 

5.10

 

%

 

 

23,200,078

 

 

5.50

 

%

 

 

16,296,428

 

 

5.10

 

%

 

Other assets

 

 

2,936,278

 

 

 

 

 

 

1,842,412

 

 

 

 

 

 

2,767,592

 

 

 

 

 

 

1,826,197

 

 

 

 

 

Total Assets

 

$

27,481,963

 

 

 

 

 

$

18,593,265

 

 

 

 

 

$

25,967,670

 

 

 

 

 

$

18,122,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

5,082,842

 

 

2.33

 

%

 

$

3,763,465

 

 

2.86

 

%

 

$

4,779,261

 

 

2.53

 

%

 

$

3,604,463

 

 

2.99

 

%

 

Money market accounts

 

 

5,052,312

 

 

2.84

 

 

 

 

2,427,005

 

 

3.07

 

 

 

 

4,506,303

 

 

2.93

 

 

 

 

2,259,882

 

 

3.23

 

 

 

Savings deposits

 

 

3,144,470

 

 

1.21

 

 

 

 

2,365,805

 

 

1.22

 

 

 

 

3,008,218

 

 

1.17

 

 

 

 

2,422,859

 

 

1.28

 

 

 

Certificates of deposit

 

 

2,907,019

 

 

3.31

 

 

 

 

1,704,878

 

 

3.90

 

 

 

 

2,748,131

 

 

3.19

 

 

 

 

1,467,738

 

 

3.63

 

 

 

Total interest bearing deposits

 

 

16,186,643

 

 

2.45

 

 

 

 

10,261,153

 

 

2.71

 

 

 

 

15,041,913

 

 

2.50

 

 

 

 

9,754,942

 

 

2.72

 

 

 

Federal Home Loan Bank borrowings

 

 

1,047,826

 

 

4.31

 

 

 

 

972,283

 

 

4.96

 

 

 

 

1,325,871

 

 

4.41

 

 

 

 

1,164,344

 

 

5.37

 

 

 

Repurchase agreements

 

 

115,255

 

 

2.51

 

 

 

 

179,052

 

 

2.87

 

 

 

 

126,726

 

 

2.71

 

 

 

 

125,534

 

 

3.15

 

 

 

Subordinated debt and junior subordinated debt

 

 

357,353

 

 

5.82

 

 

 

 

279,277

 

 

5.56

 

 

 

 

344,691

 

 

5.81

 

 

 

 

279,189

 

 

5.76

 

 

 

Total interest bearing liabilities (4)

 

 

17,707,077

 

 

2.62

 

%

 

 

11,691,765

 

 

2.96

 

%

 

 

16,839,201

 

 

2.72

 

%

 

 

11,324,009

 

 

3.07

 

%

 

Non-interest bearing demand deposits

 

 

5,328,423

 

 

 

 

 

 

3,819,593

 

 

 

 

 

 

5,064,560

 

 

 

 

 

 

3,863,366

 

 

 

 

 

Other liabilities

 

 

358,007

 

 

 

 

 

 

275,828

 

 

 

 

 

 

321,844

 

 

 

 

 

 

282,076

 

 

 

 

 

Shareholders' equity

 

 

4,088,456

 

 

 

 

 

 

2,806,079

 

 

 

 

 

 

3,742,065

 

 

 

 

 

 

2,653,174

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

27,481,963

 

 

 

 

 

$

18,593,265

 

 

 

 

 

$

25,967,670

 

 

 

 

 

$

18,122,625

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

2.88

 

%

 

 

 

 

2.14

 

%

 

 

 

 

2.78

 

%

 

 

 

 

2.03

 

%

 

Taxable equivalent net interest margin

 

 

 

 

3.61

 

%

 

 

 

 

3.03

 

%

 

 

 

 

3.53

 

%

 

 

 

 

2.96

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Gross of allowance for credit losses, net of unearned income and includes non-accrual loans and loans held for sale. Loan fees included in interest income on loans were $1.5 million and $1.1 million for the three months ended December 31, 2025 and 2024, respectively, and were $7.0 million and $2.9 million for the twelve months ended December 31, 2025 and 2024, respectively. 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 December 31, 2025 and 2024, respectively, and $55.3 million and $3.1 million for the twelve months ended December 31, 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 $0.8 million for the three months ended December 31, 2025 and $10.3 million and $0.2 million for the twelve months ended December 31, 2025 and 2024, respectively. There was no accretion on interest bearing liabilities recorded for the three months ended December 31, 2024.

 

 


9

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

March 31,

 

 

Dec. 31,

 

 

Statement of Income

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

293,208

 

 

$

295,482

 

 

$

290,104

 

 

$

218,409

 

 

$

183,251

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

31,546

 

 

 

31,483

 

 

 

31,066

 

 

 

22,247

 

 

 

18,575

 

 

Tax-exempt

 

 

4,865

 

 

 

4,692

 

 

 

4,616

 

 

 

4,529

 

 

 

4,449

 

 

Total interest and dividends on securities

 

 

36,411

 

 

 

36,175

 

 

 

35,682

 

 

 

26,776

 

 

 

23,024

 

 

Other interest income

 

 

9,821

 

 

 

11,229

 

 

 

10,596

 

 

 

8,047

 

 

 

7,310

 

 

Total interest and dividend income

 

 

339,440

 

 

 

342,886

 

 

 

336,382

 

 

 

253,232

 

 

 

213,585

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

29,821

 

 

 

31,351

 

 

 

30,405

 

 

 

29,377

 

 

 

27,044

 

 

Money market deposits

 

 

36,166

 

 

 

38,249

 

 

 

36,287

 

 

 

21,134

 

 

 

18,734

 

 

Savings deposits

 

 

9,570

 

 

 

9,577

 

 

 

8,670

 

 

 

7,359

 

 

 

7,271

 

 

Certificates of deposit

 

 

24,235

 

 

 

23,554

 

 

 

21,442

 

 

 

18,558

 

 

 

16,723

 

 

Total interest expense on deposits

 

 

99,792

 

 

 

102,731

 

 

 

96,804

 

 

 

76,428

 

 

 

69,772

 

 

Federal Home Loan Bank borrowings

 

 

11,378

 

 

 

17,337

 

 

 

16,683

 

 

 

13,034

 

 

 

12,114

 

 

Other short-term borrowings

 

 

730

 

 

 

766

 

 

 

816

 

 

 

1,122

 

 

 

1,291

 

 

Subordinated debt and junior subordinated debt

 

 

5,243

 

 

 

5,336

 

 

 

5,310

 

 

 

4,129

 

 

 

3,902

 

 

Total interest expense

 

 

117,143

 

 

 

126,170

 

 

 

119,613

 

 

 

94,713

 

 

 

87,079

 

 

Net interest income

 

 

222,297

 

 

 

216,716

 

 

 

216,769

 

 

 

158,519

 

 

 

126,506

 

 

Provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

Net interest income after provision for credit losses

 

 

219,238

 

 

 

214,634

 

 

 

213,551

 

 

 

89,636

 

 

 

126,653

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

9,745

 

 

 

8,987

 

 

 

9,657

 

 

 

8,697

 

 

 

7,775

 

 

Service charges on deposits

 

 

11,159

 

 

 

11,163

 

 

 

10,484

 

 

 

8,587

 

 

 

8,138

 

 

Digital banking income

 

 

6,422

 

 

 

7,324

 

 

 

7,325

 

 

 

5,404

 

 

 

5,125

 

 

Net swap fee and valuation income

 

 

3,959

 

 

 

3,231

 

 

 

746

 

 

 

961

 

 

 

3,230

 

 

Net securities brokerage revenue

 

 

2,836

 

 

 

2,961

 

 

 

3,348

 

 

 

2,701

 

 

 

2,430

 

 

Bank-owned life insurance

 

 

4,458

 

 

 

3,765

 

 

 

3,450

 

 

 

3,428

 

 

 

2,512

 

 

Mortgage banking income

 

 

791

 

 

 

1,898

 

 

 

2,364

 

 

 

1,140

 

 

 

1,229

 

 

Net securities gains / (losses)

 

 

1,077

 

 

 

1,210

 

 

 

1,410

 

 

 

(318

)

 

 

61

 

 

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

 

 

(824

)

 

 

329

 

 

 

111

 

 

 

(40

)

 

 

193

 

 

Other income

 

 

3,647

 

 

 

3,996

 

 

 

5,062

 

 

 

4,105

 

 

 

5,695

 

 

Total non-interest income

 

 

43,270

 

 

 

44,864

 

 

 

43,957

 

 

 

34,665

 

 

 

36,388

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

61,664

 

 

 

60,583

 

 

 

60,153

 

 

 

48,577

 

 

 

45,638

 

 

Employee benefits

 

 

17,148

 

 

 

18,040

 

 

 

18,857

 

 

 

12,970

 

 

 

11,856

 

 

Net occupancy

 

 

8,522

 

 

 

8,819

 

 

 

8,119

 

 

 

7,778

 

 

 

5,999

 

 

Equipment and software

 

 

16,110

 

 

 

16,310

 

 

 

17,140

 

 

 

13,050

 

 

 

10,681

 

 

Marketing

 

 

2,636

 

 

 

2,979

 

 

 

1,864

 

 

 

2,382

 

 

 

2,531

 

 

FDIC insurance

 

 

5,411

 

 

 

5,820

 

 

 

5,479

 

 

 

4,187

 

 

 

3,640

 

 

Amortization of intangible assets

 

 

7,217

 

 

 

8,425

 

 

 

9,204

 

 

 

4,223

 

 

 

2,034

 

 

Restructuring and merger-related expense

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

Other operating expenses

 

 

25,697

 

 

 

23,829

 

 

 

24,663

 

 

 

20,789

 

 

 

18,079

 

 

Total non-interest expense

 

 

147,888

 

 

 

156,188

 

 

 

186,535

 

 

 

133,966

 

 

 

101,104

 

 

Income before provision for income taxes

 

 

114,620

 

 

 

103,310

 

 

 

70,973

 

 

 

(9,665

)

 

 

61,937

 

 

Provision for income taxes

 

 

23,510

 

 

 

19,737

 

 

 

13,558

 

 

 

(673

)

 

 

12,308

 

 

Net Income

 

 

91,110

 

 

 

83,573

 

 

 

57,415

 

 

 

(8,992

)

 

 

49,629

 

 

Preferred stock dividends

 

 

12,948

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

Net income available to common shareholders

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

223,590

 

 

$

217,963

 

 

$

217,996

 

 

$

159,723

 

 

$

127,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.81

 

 

$

0.84

 

 

$

0.57

 

 

$

(0.15

)

 

$

0.70

 

 

Net income per common share - diluted

 

 

0.81

 

 

 

0.84

 

 

 

0.57

 

 

 

(0.15

)

 

 

0.70

 

 

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

 

 

0.84

 

 

 

0.94

 

 

 

0.91

 

 

 

0.66

 

 

 

0.71

 

 

Dividends declared

 

 

0.38

 

 

 

0.37

 

 

 

0.37

 

 

 

0.37

 

 

 

0.37

 

 

Book value (period end)

 

 

39.64

 

 

 

39.02

 

 

 

38.28

 

 

 

38.02

 

 

 

39.54

 

 

Tangible book value (period end) (1)

 

 

22.01

 

 

 

21.29

 

 

 

20.48

 

 

 

20.06

 

 

 

22.83

 

 

Average common shares outstanding - basic

 

 

96,053,336

 

 

 

95,995,174

 

 

 

95,744,980

 

 

 

76,830,460

 

 

 

66,895,834

 

 

Average common shares outstanding - diluted

 

 

96,226,845

 

 

 

96,116,617

 

 

 

95,808,310

 

 

 

77,020,592

 

 

 

66,992,009

 

 

Period end common shares outstanding

 

 

96,067,559

 

 

 

96,044,222

 

 

 

95,986,023

 

 

 

95,672,204

 

 

 

66,919,805

 

 

Period end preferred shares outstanding

 

 

230,000

 

 

 

380,000

 

 

 

150,000

 

 

 

150,000

 

 

 

150,000

 

 

Full time equivalent employees

 

 

3,030

 

 

 

3,064

 

 

 

3,253

 

 

 

3,205

 

 

 

2,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 


10

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

Quarter Ended

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

Asset quality data

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans

 

$

91,584

 

 

$

94,463

 

 

$

84,319

 

 

$

81,489

 

 

$

39,752

 

 

 

Other real estate and repossessed assets

 

 

907

 

 

 

997

 

 

 

958

 

 

 

1,854

 

 

 

852

 

 

 

Total non-performing assets

 

$

92,491

 

 

$

95,460

 

 

$

85,277

 

 

$

83,343

 

 

$

40,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days

 

$

91,199

 

 

$

80,333

 

 

$

65,401

 

 

$

69,755

 

 

$

45,926

 

 

 

Loans past due 90 days or more

 

 

37,783

 

 

 

19,430

 

 

 

20,890

 

 

 

10,734

 

 

 

13,553

 

 

 

Total past due loans

 

$

128,982

 

 

$

99,763

 

 

$

86,291

 

 

$

80,489

 

 

$

59,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized and classified loans (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized loans

 

$

413,068

 

 

$

433,320

 

 

$

531,415

 

 

$

470,619

 

 

$

242,000

 

 

 

Classified loans

 

 

191,860

 

 

 

175,648

 

 

 

151,849

 

 

 

149,452

 

 

 

112,669

 

 

 

Total criticized and classified loans

 

$

604,928

 

 

$

608,968

 

 

$

683,264

 

 

$

620,071

 

 

$

354,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days / total portfolio loans

 

 

0.47

 

%

 

0.42

 

%

 

0.35

 

%

 

0.37

 

%

 

0.36

 

%

 

Loans past due 90 days or more / total portfolio loans

 

 

0.20

 

 

 

0.10

 

 

 

0.11

 

 

 

0.06

 

 

 

0.11

 

 

 

Non-performing loans / total portfolio loans

 

 

0.48

 

 

 

0.50

 

 

 

0.45

 

 

 

0.44

 

 

 

0.31

 

 

 

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

 

 

0.48

 

 

 

0.50

 

 

 

0.45

 

 

 

0.45

 

 

 

0.32

 

 

 

Non-performing assets / total assets

 

 

0.33

 

 

 

0.35

 

 

 

0.31

 

 

 

0.30

 

 

 

0.22

 

 

 

Criticized and classified loans / total portfolio loans

 

 

3.15

 

 

 

3.22

 

 

 

3.63

 

 

 

3.32

 

 

 

2.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

218,749

 

 

$

217,666

 

 

$

223,866

 

 

$

233,617

 

 

$

138,766

 

 

 

Allowance for credit losses - loan commitments

 

 

6,950

 

 

 

7,628

 

 

 

6,168

 

 

 

6,459

 

 

 

6,120

 

 

 

Provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

Net loan and deposit account overdraft charge-offs and recoveries

 

 

2,666

 

 

 

8,867

 

 

 

4,329

 

 

 

2,771

 

 

 

4,066

 

 

 

Annualized net loan charge-offs and recoveries / average loans

 

 

0.06

 

%

 

0.19

 

%

 

0.09

 

%

 

0.08

 

%

 

0.13

 

%

 

Allowance for credit losses - loans / total portfolio loans

 

 

1.14

 

%

 

1.15

 

%

 

1.19

 

%

 

1.25

 

%

 

1.10

 

%

 

Allowance for credit losses - loans / non-performing loans

 

 

2.39

 

x

 

2.30

 

x

 

2.65

 

x

 

2.87

 

x

 

3.49

 

x

 

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

 

 

0.99

 

x

 

1.12

 

x

 

1.31

 

x

 

1.44

 

x

 

1.40

 

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

Capital ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I leverage capital

 

 

9.42

 

%

 

9.72

 

%

 

8.66

 

%

 

11.01

 

%

 

10.68

 

%

 

Tier I risk-based capital

 

 

11.38

 

 

 

11.83

 

 

 

10.59

 

 

 

10.69

 

 

 

13.06

 

 

 

Total risk-based capital

 

 

13.88

 

 

 

14.58

 

 

 

13.40

 

 

 

13.59

 

 

 

15.88

 

 

 

Common equity tier 1 capital ratio (CET 1)

 

 

10.34

 

 

 

10.10

 

 

 

9.90

 

 

 

9.99

 

 

 

12.07

 

 

 

Average shareholders' equity to average assets

 

 

14.88

 

 

 

14.22

 

 

 

13.99

 

 

 

14.86

 

 

 

15.09

 

 

 

Tangible equity to tangible assets (3)

 

 

8.99

 

 

 

9.35

 

 

 

8.16

 

 

 

8.03

 

 

 

9.52

 

 

 

Tangible common equity to tangible assets (3)

 

 

8.13

 

 

 

7.92

 

 

 

7.60

 

 

 

7.47

 

 

 

8.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 


11

NON-GAAP FINANCIAL MEASURES

 

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco’s operating performance and trends, and facilitate comparisons with the performance of WesBanco’s peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco’s financial statements.

 

 

 

 

 

Three Months Ended

 

 

Year to Date

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Dec. 31,

 

 

 

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

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

2024

 

 

 

Return on average assets, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

202,564

 

$

141,385

 

 

 

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

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

59,987

 

 

5,056

 

 

 

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

 

 

80,914

 

 

 

90,035

 

 

 

87,318

 

 

 

51,211

 

 

 

47,608

 

 

 

309,477

 

 

146,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

27,481,963

 

 

$

27,419,726

 

 

$

27,304,700

 

 

$

21,658,352

 

 

$

18,593,265

 

 

$

25,967,670

 

$

18,122,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.17

%

 

 

1.30

%

 

 

1.28

%

 

 

0.96

%

 

 

1.02

%

 

 

1.19

%

 

0.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

202,564

 

$

141,385

 

 

 

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

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

59,987

 

 

5,056

 

 

 

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

 

 

80,914

 

 

 

90,035

 

 

 

87,318

 

 

 

51,211

 

 

 

47,608

 

 

 

309,477

 

 

146,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

3,742,065

 

 

2,653,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

7.85

%

 

 

9.16

%

 

 

9.17

%

 

 

6.45

%

 

 

6.75

%

 

 

8.27

%

 

5.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

202,564

 

$

141,385

 

 

 

Plus: amortization of intangibles (1)

 

 

5,701

 

 

 

6,656

 

 

 

7,271

 

 

 

3,336

 

 

 

1,607

 

 

 

22,965

 

 

6,518

 

 

 

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

 

 

83,863

 

 

 

87,698

 

 

 

62,155

 

 

 

(8,187

)

 

 

48,705

 

 

 

225,529

 

 

147,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

3,742,065

 

 

2,653,174

 

 

 

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

 

 

(1,700,188

)

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

(1,119,060

)

 

 

(1,583,033

)

 

(1,121,472

)

 

 

Average tangible equity

 

$

2,388,268

 

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

$

1,687,019

 

 

$

2,159,032

 

$

1,531,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized) (2)

 

 

13.93

%

 

 

15.86

%

 

 

11.27

%

 

 

-1.74

%

 

 

11.49

%

 

 

10.45

%

 

9.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,096,528

 

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

$

1,542,535

 

 

$

1,968,805

 

$

1,387,218

 

 

 

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

 

 

15.87

%

 

 

17.26

%

 

 

12.06

%

 

 

-1.89

%

 

 

12.56

%

 

 

11.46

%

 

10.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

202,564

 

$

141,385

 

 

 

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

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

59,987

 

 

5,056

 

 

 

Plus: amortization of intangibles (1)

 

 

5,701

 

 

 

6,656

 

 

 

7,271

 

 

 

3,336

 

 

 

1,607

 

 

 

22,965

 

 

6,518

 

 

 

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 certain items

 

 

86,615

 

 

 

96,691

 

 

 

94,589

 

 

 

54,547

 

 

 

49,215

 

 

 

332,442

 

 

152,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

3,742,065

 

 

2,653,174

 

 

 

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

 

 

(1,700,188

)

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

(1,119,060

)

 

 

(1,583,033

)

 

(1,121,472

)

 

 

Average tangible equity

 

$

2,388,268

 

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

$

1,687,019

 

 

$

2,159,032

 

$

1,531,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

14.39

%

 

 

17.48

%

 

 

17.16

%

 

 

11.61

%

 

 

11.61

%

 

 

15.40

%

 

9.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,096,528

 

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

$

1,542,535

 

 

$

1,968,805

 

$

1,387,218

 

 

 

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

 

 

16.39

%

 

 

19.03

%

 

 

18.36

%

 

 

12.56

%

 

 

12.69

%

 

 

16.89

%

 

11.03

%

 

 


12

 

 

Three Months Ended

 

 

Year to Date

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Dec. 31,

 

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

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

147,888

 

 

$

156,188

 

 

$

186,535

 

 

$

133,966

 

 

$

101,104

 

 

$

624,575

 

$

401,871

 

Less: amortization of intangibles

 

 

(7,217

)

 

 

(8,425

)

 

 

(9,204

)

 

 

(4,223

)

 

 

(2,034

)

 

 

(29,070

)

 

(8,251

)

Less: restructuring and merger-related expense

 

 

(3,483

)

 

 

(11,383

)

 

 

(41,056

)

 

 

(20,010

)

 

 

(646

)

 

 

(75,933

)

 

(6,400

)

Non-interest expense excluding restructuring and merger-related expense

 

 

137,188

 

 

 

136,380

 

 

 

136,275

 

 

 

109,733

 

 

 

98,424

 

 

 

519,572

 

 

387,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

223,590

 

 

 

217,963

 

 

 

217,996

 

 

 

159,723

 

 

 

127,689

 

 

 

819,271

 

 

483,016

 

Non-interest income, excluding net securities gains (losses)

 

 

42,193

 

 

 

43,654

 

 

 

42,547

 

 

 

34,983

 

 

 

36,327

 

 

 

163,376

 

 

126,575

 

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

 

$

265,783

 

 

$

261,617

 

 

$

260,543

 

 

$

194,706

 

 

$

164,016

 

 

$

982,647

 

$

609,591

 

Efficiency Ratio

 

 

51.62

%

 

 

52.13

%

 

 

52.30

%

 

 

56.36

%

 

 

60.01

%

 

 

52.87

%

 

63.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

$

47,098

 

 

$

202,564

 

$

141,385

 

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

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

510

 

 

 

59,987

 

 

5,056

 

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:

 

$

80,914

 

 

$

90,035

 

 

$

87,318

 

 

$

51,211

 

 

$

47,608

 

 

$

309,477

 

$

146,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - diluted

 

$

0.81

 

 

$

0.84

 

 

$

0.57

 

 

$

(0.15

)

 

$

0.70

 

 

$

2.23

 

$

2.26

 

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

 

 

0.03

 

 

 

0.10

 

 

 

0.34

 

 

 

0.21

 

 

 

0.01

 

 

 

0.66

 

 

0.08

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.60

 

 

 

-

 

 

 

0.51

 

 

-

 

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

 

$

0.84

 

 

$

0.94

 

 

$

0.91

 

 

$

0.66

 

 

$

0.71

 

 

$

3.40

 

$

2.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End

 

 

 

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

 

 

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

 

 

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

4,031,913

 

 

$

4,116,527

 

 

$

3,819,220

 

 

$

3,781,579

 

 

$

2,790,281

 

 

 

 

 

 

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

 

 

(1,693,755

)

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

 

 

(1,118,293

)

 

 

 

 

 

Less: preferred shareholders' equity

 

 

(224,187

)

 

 

(368,867

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

 

 

 

Tangible common equity

 

 

2,113,971

 

 

 

2,044,744

 

 

 

1,965,735

 

 

 

1,919,047

 

 

 

1,527,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

96,067,559

 

 

 

96,044,222

 

 

 

95,986,023

 

 

 

95,672,204

 

 

 

66,919,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

22.01

 

 

$

21.29

 

 

$

20.48

 

 

$

20.06

 

 

$

22.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

4,031,913

 

 

$

4,116,527

 

 

$

3,819,220

 

 

$

3,781,579

 

 

$

2,790,281

 

 

 

 

 

 

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

 

 

(1,693,755

)

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

 

 

(1,118,293

)

 

 

 

 

 

Tangible equity

 

 

2,338,158

 

 

 

2,413,611

 

 

 

2,110,219

 

 

 

2,063,531

 

 

 

1,671,988

 

 

 

 

 

 

Less: preferred shareholders' equity

 

 

(224,187

)

 

 

(368,867

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

 

 

 

Tangible common equity

 

 

2,113,971

 

 

 

2,044,744

 

 

 

1,965,735

 

 

 

1,919,047

 

 

 

1,527,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

27,696,333

 

 

 

27,518,042

 

 

 

27,571,576

 

 

 

27,412,383

 

 

 

18,684,298

 

 

 

 

 

 

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

 

 

(1,693,755

)

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

 

 

(1,118,293

)

 

 

 

 

 

Tangible assets

 

$

26,002,578

 

 

$

25,815,126

 

 

$

25,862,575

 

 

$

25,694,335

 

 

$

17,566,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

 

8.99

%

 

 

9.35

%

 

 

8.16

%

 

 

8.03

%

 

 

9.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

 

8.13

%

 

 

7.92

%

 

 

7.60

%

 

 

7.47

%

 

 

8.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 


13

ADDITIONAL NON-GAAP FINANCIAL MEASURES

 

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco’s operating performance and trends, and facilitate comparisons with the performance of WesBanco’s peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco’s financial statements.

 

 

 

 

 

Three Months Ended

 

 

Year to Date

 

 

 

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Dec. 31,

 

 

 

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

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

2024

 

 

 

Pre-tax, pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (loss) before provision / (benefit) for income taxes

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

279,238

 

$

185,114

 

 

 

Add: provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

77,242

 

 

19,206

 

 

 

Pre-tax, pre-provision income

 

$

117,679

 

 

$

105,392

 

 

$

74,191

 

 

$

59,218

 

 

$

61,790

 

 

$

356,480

 

$

204,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (loss) before provision / (benefit) for income taxes

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

279,238

 

$

185,114

 

 

 

Add: provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

77,242

 

 

19,206

 

 

 

Add: restructuring and merger-related expenses

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

75,933

 

 

6,400

 

 

 

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

 

$

121,162

 

 

$

116,775

 

 

$

115,247

 

 

$

79,228

 

 

$

62,436

 

 

$

432,413

 

$

210,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (loss) before provision / (benefit) for income taxes

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

279,238

 

$

185,114

 

 

 

Add: provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

77,242

 

 

19,206

 

 

 

Add: restructuring and merger-related expenses

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

75,933

 

 

6,400

 

 

 

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

 

 

121,162

 

 

 

116,775

 

 

 

115,247

 

 

 

79,228

 

 

 

62,436

 

 

 

432,413

 

 

210,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

27,481,963

 

 

$

27,419,726

 

 

$

27,304,700

 

 

$

21,658,352

 

 

$

18,593,265

 

 

$

25,967,670

 

$

18,122,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.75

%

 

 

1.69

%

 

 

1.69

%

 

 

1.48

%

 

 

1.34

%

 

 

1.67

%

 

1.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (loss) before provision / (benefit) for income taxes

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

279,238

 

$

185,114

 

 

 

Add: provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

77,242

 

 

19,206

 

 

 

Add: restructuring and merger-related expenses

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

75,933

 

 

6,400

 

 

 

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

 

 

121,162

 

 

 

116,775

 

 

 

115,247

 

 

 

79,228

 

 

 

62,436

 

 

 

432,413

 

 

210,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

4,088,456

 

 

$

3,898,142

 

 

$

3,819,513

 

 

$

3,218,639

 

 

$

2,806,079

 

 

$

3,742,065

 

$

2,653,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

11.76

%

 

 

11.88

%

 

 

12.10

%

 

 

9.98

%

 

 

8.85

%

 

 

11.56

%

 

7.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income / (loss) before provision / (benefit) for income taxes

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

$

61,937

 

 

$

279,238

 

$

185,114

 

 

 

Add: provision for credit losses

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

(147

)

 

 

77,242

 

 

19,206

 

 

 

Add: amortization of intangibles

 

 

7,217

 

 

 

8,425

 

 

 

9,204

 

 

 

4,223

 

 

 

2,034

 

 

 

29,070

 

 

8,251

 

 

 

Add: restructuring and merger-related expenses

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

646

 

 

 

75,933

 

 

6,400

 

 

 

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

 

 

128,379

 

 

 

125,200

 

 

 

124,451

 

 

 

83,451

 

 

 

64,470

 

 

 

461,483

 

 

218,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

2,806,079

 

 

 

3,742,065

 

 

2,653,174

 

 

 

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

 

 

(1,700,188

)

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

(1,119,060

)

 

 

(1,583,033

)

 

(1,121,472

)

 

 

Average tangible equity

 

$

2,388,268

 

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

$

1,687,019

 

 

$

2,159,032

 

$

1,531,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

21.33

%

 

 

22.64

%

 

 

22.58

%

 

 

17.76

%

 

 

15.20

%

 

 

21.37

%

 

14.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,096,528

 

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

$

1,542,535

 

 

$

1,968,805

 

$

1,387,218

 

 

 

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

 

 

24.29

%

 

 

24.65

%

 

 

24.15

%

 

 

19.22

%

 

 

16.63

%

 

 

23.44

%

 

15.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.