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

 

img235408680_0.gif

 

WesBanco Announces First Quarter 2026 Financial Results

Improved net interest margin 22 basis points year-over-year; advanced organic growth with expansion into South Florida

 

 

Wheeling, WVa. (April 21, 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 March 31, 2026. Net income available to common shareholders for the first quarter of 2026 was $84.4 million, with diluted earnings per share of $0.88, compared to a loss of $11.5 million and $(0.15) per diluted share, respectively, for the first quarter of 2025. The first quarter of 2025 includes 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.

 

As noted below, WesBanco reported $0.91 of earnings per diluted share, in the first quarter, as compared to $0.66 in the prior year period, when excluding after-tax restructuring and merger-related expenses and after-tax day one provision for credit losses on acquired loans (non-GAAP measures).

 

 

 

For the Three Months Ended March 31,

 

 

 

 

2026

 

 

2025

 

 

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

 

Net
Income

 

 

Diluted
Earnings
Per Share

 

 

Net
Income

 

 

Diluted
Earnings
Per Share

 

 

Net income (loss) available to common shareholders (GAAP)

$

84,395

 

 

$

0.88

 

 

$

(11,523

)

 

$

(0.15

)

 

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

 

2,933

 

 

 

0.03

 

 

 

15,808

 

 

 

0.21

 

 

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

 

-

 

 

 

-

 

 

 

46,926

 

 

 

0.60

 

 

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

$

87,328

 

 

$

0.91

 

 

$

51,211

 

 

$

0.66

 

 

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

 

Financial and operational highlights for the quarter ended March 31, 2026:

Achieved or exceeded year one financial targets outlined in the PFC acquisition model, including a 1.3% return on average assets, 10.7% CET1 ratio, and tangible book value per share of $22.45 (non-GAAP measures)
Advanced organic growth model with commercial banking expansion into high-growth South Florida markets
Increased net interest margin 22 basis points year-over-year to 3.57%, driven by lower funding costs and higher earning asset yields
Improved efficiency ratio nearly 4 percentage points year-over-year to 52.5%, primarily due to expense synergies from the PFC acquisition and the focus on positive operating leverage
Executed next phase of financial center optimization with planned closure of 10 financial centers in May 2026
Built record commercial loan pipeline totaling $1.6 billion as of March 31, 2026
Increased total deposits 1.8% year-over-year on an organic basis to $21.7 billion; flat compared to the fourth quarter
Increased total loans 2.2% year-over-year as organic growth more than offset higher commercial real estate (“CRE”) payoffs of $340 million
o
CRE payoffs impacted year-over-year loan growth by 1.4%

 

“Our first quarter results demonstrate sound fundamentals and the benefits of our disciplined approach to growth and expense management,” said Jeff Jackson, President and Chief Executive Officer, WesBanco. “We continued to drive organic loan and deposit growth, improved our net interest margin and efficiency ratio year-over-year, and exceeded our year one financial targets for the Premier acquisition – underscoring the strength of our operating model and our ability to deliver on strategic commitments. During the quarter, we took additional steps to position the Company for long-term success – expanding our commercial banking presence to high-growth South Florida markets and further optimizing our financial center network to align with customer behavior and drive operating efficiency. We remain focused on disciplined investment and execution to deliver consistent, sustainable value for our shareholders.”

 

Balance Sheet

WesBanco’s balance sheet, as of March 31, 2026, reflects organic growth and the impact of elevated CRE payoffs. Total assets increased 0.3% year-over-year to $27.5 billion, including total portfolio loans of $19.1 billion and total securities of $4.4 billion. Total portfolio loans increased 2.2% year-over-year due to organic growth of $667 million offset by higher CRE payoffs of $258 million. As anticipated, CRE payoffs continued to remain elevated and totaled approximately $340 million during the first quarter of 2026, consistent with the elevated quarterly levels incurred during the second half of 2025. The


 

commercial loan pipeline has grown 35% since year-end to a record $1.6 billion, as of March 31, 2026, and does not yet include the benefit of the South Florida expansion.

 

Deposits of $21.7 billion increased 1.8% year-over-year due to organic growth that more than offset the decline in higher cost certificates of deposit. On a sequential quarter basis, total deposits were essentially flat. Total demand deposits represented 50% of total deposits, with the non-interest bearing component representing 24%.

 

Credit Quality

As of March 31, 2026, credit quality measures have remained low, from a historical perspective, and favorable to all banks with assets between $20 and $50 billion for at least the last 5 quarters. Criticized and classified loans as a percent of total portfolio loans decreased $49 million, or 24 basis points, from the sequential quarter to 2.91%. Non-performing loans increased $53 million sequentially primarily due to three CRE loans across different markets and property types, none of which were office. Net charge-offs for the first quarter were 0.16% of total loans.

 

The allowance for credit losses to total portfolio loans at March 31, 2026 was 1.10% of total loans, or $210.0 million. The first quarter provision for credit losses was negative primarily due to lower loan balances and higher prepayment speeds. Excluded from the allowance for credit losses and the related coverage ratio is a remaining unaccreted discount on purchased loans from acquisitions representing 1.51% of total portfolio loans.

 

Net Interest Margin and Income

The first quarter margin of 3.57% improved 22 basis points year-over-year through a combination of lower funding costs and higher securities yields but declined 4 basis points sequentially. This decrease resulted from lower net loan growth, as well as modestly higher seasonal deposit contraction in the first two months of the quarter which fully recovered by March 31, 2026. Deposit funding costs of 235 basis points for the first quarter of 2026 decreased 20 basis points from the prior year period. When including non-interest bearing deposits, deposit funding costs for the first quarter were 177 basis points.

 

Net interest income for the first quarter of 2026 was $215.4 million, an increase of $56.9 million, or 35.9% year-over-year, reflecting the impact of the benefits from the PFC acquisition, loan growth, higher securities yields, and lower deposit and FHLB borrowing costs.

 

Non-Interest Income

For the first quarter of 2026, non-interest income of $41.8 million increased $7.2 million, or 20.7%, from the first quarter of 2025 due primarily to the acquisition of PFC on February 28 of last year. Service charges on deposits increased $2.4 million and digital banking fees increased $1.2 million year-over-year due to increased general spending and higher transaction volumes from our larger customer base, as well as organic growth from our treasury management products and services. Reflecting record asset levels, trust fees and net securities brokerage revenue increased $1.7 million and $0.8 million, respectively, due to the addition of PFC wealth clients, market value appreciation, and organic growth. Gross swap fees were $1.2 million in the first quarter, compared to $2.0 million in the prior year period, while fair value adjustments were losses of $0.1 million and $1.0 million, respectively.

 

Non-Interest Expense

Non-interest expense, excluding restructuring and merger-related costs, for the three months ended March 31, 2026 was $143.0 million, a $29.0 million, or 25.5%, increase year-over-year primarily due to the addition of the PFC expense base, which was only in the WesBanco expense base for one month in the prior year period, but were down as compared to the fourth quarter, reflecting expense management. Salaries and wages of $64.0 million and employee benefits expense of $17.6 million increased due to a full quarter of salaries as compared to the prior year. Amortization of intangible assets of $7.2 million increased $2.9 million year-over-year due to the core deposit intangible asset that was created from the acquisition of PFC. Equipment and software of $15.7 million, consistent with the last several quarters, increased $2.6 million due to the acquisition of PFC. Restructuring and merger-related expenses of $3.7 million are primarily related to costs associated with the 10 financial centers that are planned to close during May.

 

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 March 31, 2026, Tier I leverage was 9.63%, Tier I risk-based capital ratio was 11.72%, common equity Tier 1 capital ratio (“CET 1”) was 10.67%, and total risk-based capital was 14.19%. In addition, the tangible common equity to tangible assets ratio was 8.37%.

 

Conference Call and Webcast

WesBanco will host a conference call to discuss the Company's financial results for the first quarter of 2026 at 9:00 a.m. ET on Wednesday, April 22, 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 4494073. The replay will begin at approximately 11:00 a.m. ET on April 22, 2026, and end at 12 a.m. ET on May 6, 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, 2025 and documents subsequently filed by WesBanco with the Securities and Exchange Commission (“SEC”), 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, 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: 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 2025 Annual Report on Form 10-K and documents subsequently filed by WesBanco with the SEC.

 

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 ten-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 $7.8 billion of assets under management and securities account values (including annuities) of $2.6 billion through our broker/dealer, as of March 31, 2026. 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

###

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

STATEMENT OF INCOME

 

March 31,

 

 

 

 

2026

 

 

2025

 

 

% Change

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

280,989

 

 

$

218,409

 

 

 

28.7

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

31,443

 

 

 

22,247

 

 

 

41.3

 

 

Tax-exempt

 

 

4,824

 

 

 

4,529

 

 

 

6.5

 

 

Total interest and dividends on securities

 

 

36,267

 

 

 

26,776

 

 

 

35.4

 

 

Other interest income

 

 

8,368

 

 

 

8,047

 

 

 

4.0

 

 

          Total interest and dividend income

 

 

325,624

 

 

 

253,232

 

 

 

28.6

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

29,368

 

 

 

29,377

 

 

 

(0.0

)

 

Money market deposits

 

 

32,151

 

 

 

21,134

 

 

 

52.1

 

 

Savings deposits

 

 

10,119

 

 

 

7,359

 

 

 

37.5

 

 

Certificates of deposit

 

 

22,591

 

 

 

18,558

 

 

 

21.7

 

 

Total interest expense on deposits

 

 

94,229

 

 

 

76,428

 

 

 

23.3

 

 

Federal Home Loan Bank borrowings

 

 

11,316

 

 

 

13,034

 

 

 

(13.2

)

 

Other short-term borrowings

 

 

598

 

 

 

1,122

 

 

 

(46.7

)

 

Subordinated debt and junior subordinated debt

 

 

4,080

 

 

 

4,129

 

 

 

(1.2

)

 

Total interest expense

 

 

110,223

 

 

 

94,713

 

 

 

16.4

 

 

Net interest income

 

 

215,401

 

 

 

158,519

 

 

 

35.9

 

 

Provision for credit losses

 

 

(897

)

 

 

68,883

 

 

 

(101.3

)

 

Net interest income after provision for credit losses

 

 

216,298

 

 

 

89,636

 

 

 

141.3

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

10,442

 

 

 

8,697

 

 

 

20.1

 

 

Service charges on deposits

 

 

10,961

 

 

 

8,587

 

 

 

27.6

 

 

Digital banking income

 

 

6,599

 

 

 

5,404

 

 

 

22.1

 

 

Net swap fee and valuation income

 

 

1,062

 

 

 

961

 

 

 

10.5

 

 

Net securities brokerage revenue

 

 

3,472

 

 

 

2,701

 

 

 

28.5

 

 

Bank-owned life insurance

 

 

3,811

 

 

 

3,428

 

 

 

11.2

 

 

Mortgage banking income

 

 

919

 

 

 

1,140

 

 

 

(19.4

)

 

Net securities losses

 

 

(13

)

 

 

(318

)

 

 

95.9

 

 

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

 

 

546

 

 

 

(40

)

 

NM

 

 

Other income

 

 

4,032

 

 

 

4,105

 

 

 

(1.8

)

 

Total non-interest income

 

 

41,831

 

 

 

34,665

 

 

 

20.7

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

63,964

 

 

 

48,577

 

 

 

31.7

 

 

Employee benefits

 

 

17,611

 

 

 

12,970

 

 

 

35.8

 

 

Net occupancy

 

 

8,529

 

 

 

7,778

 

 

 

9.7

 

 

Equipment and software

 

 

15,678

 

 

 

13,050

 

 

 

20.1

 

 

Marketing

 

 

1,526

 

 

 

2,382

 

 

 

(35.9

)

 

FDIC insurance

 

 

4,784

 

 

 

4,187

 

 

 

14.3

 

 

Amortization of intangible assets

 

 

7,160

 

 

 

4,223

 

 

 

69.5

 

 

Restructuring and merger-related expense

 

 

3,713

 

 

 

20,010

 

 

 

(81.4

)

 

Other operating expenses

 

 

23,740

 

 

 

20,789

 

 

 

14.2

 

 

Total non-interest expense

 

 

146,705

 

 

 

133,966

 

 

 

9.5

 

 

Income / (loss) before provision for income taxes

 

 

111,424

 

 

 

(9,665

)

 

NM

 

 

 Provision / (benefit) for income taxes

 

 

22,789

 

 

 

(673

)

 

NM

 

 

Net Income / (loss)

 

 

88,635

 

 

 

(8,992

)

 

NM

 

 

Preferred stock dividends

 

 

4,240

 

 

 

2,531

 

 

 

67.5

 

 

Net income /(loss) available to common shareholders

 

$

84,395

 

 

$

(11,523

)

 

 

832.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

216,683

 

 

$

159,723

 

 

 

35.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

Net income /(loss) per common share - basic

 

$

0.88

 

 

$

(0.15

)

 

 

686.7

 

 

Net income /(loss) per common share - diluted

 

 

0.88

 

 

 

(0.15

)

 

 

686.7

 

 

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

 

 

0.91

 

 

 

0.66

 

 

 

37.9

 

 

Dividends declared

 

 

0.38

 

 

 

0.37

 

 

 

2.7

 

 

Book value (period end)

 

 

40.01

 

 

 

38.02

 

 

 

5.2

 

 

Tangible book value (period end) (1)

 

 

22.45

 

 

 

20.06

 

 

 

11.9

 

 

Average common shares outstanding - basic

 

 

96,103,497

 

 

 

76,830,460

 

 

 

25.1

 

 

Average common shares outstanding - diluted

 

 

96,309,352

 

 

 

77,020,592

 

 

 

25.0

 

 

Period end common shares outstanding

 

 

96,134,158

 

 

 

95,672,204

 

 

 

0.5

 

 

Period end preferred shares outstanding

 

 

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

 

 


 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, unless otherwise noted)

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

March 31,

 

 

 

 

2026

 

 

2025

 

 

% Change

 

 

 

Return on average assets

 

1.24

 

%

 

(0.22

)

%

 

663.64

 

%

 

Return on average assets, excluding certain items (1)

 

1.29

 

 

 

0.96

 

 

 

34.38

 

 

 

Return on average equity

 

8.38

 

 

 

(1.45

)

 

 

677.93

 

 

 

Return on average equity, excluding certain items (1)

 

8.67

 

 

 

6.45

 

 

 

34.42

 

 

 

Return on average tangible equity (1)

 

15.25

 

 

 

(1.74

)

 

 

976.44

 

 

 

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

 

15.74

 

 

 

11.61

 

 

 

35.57

 

 

 

Return on average tangible common equity (1)

 

16.82

 

 

 

(1.89

)

 

 

989.95

 

 

 

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

 

17.37

 

 

 

12.56

 

 

 

38.30

 

 

 

Yield on earning assets (2)

 

5.38

 

 

 

5.33

 

 

 

0.94

 

 

 

Cost of interest bearing liabilities

 

2.50

 

 

 

2.78

 

 

 

(10.07

)

 

 

Net interest spread (2)

 

2.88

 

 

 

2.55

 

 

 

12.94

 

 

 

Net interest margin (2)

 

3.57

 

 

 

3.35

 

 

 

6.57

 

 

 

Efficiency (1) (2)

 

52.54

 

 

 

56.36

 

 

 

(6.78

)

 

 

Average loans to average deposits

 

89.05

 

 

 

89.32

 

 

 

(0.30

)

 

 

Annualized net loan charge-offs/average loans

 

0.16

 

 

 

0.08

 

 

 

100.00

 

 

 

Effective income tax rate

 

20.45

 

 

 

(6.96

)

 

 

393.82

 

 

 

 

For the Three Months Ended

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

Return on average assets

 

1.24

 

%

 

1.13

 

%

 

1.17

 

%

 

0.81

 

%

 

(0.22

)

%

Return on average assets, excluding certain items (1)

 

1.29

 

 

 

1.17

 

 

 

1.30

 

 

 

1.28

 

 

 

0.96

 

 

Return on average equity

 

8.38

 

 

 

7.58

 

 

 

8.25

 

 

 

5.76

 

 

 

(1.45

)

 

Return on average equity, excluding certain items (1)

 

8.67

 

 

 

7.85

 

 

 

9.16

 

 

 

9.17

 

 

 

6.45

 

 

Return on average tangible equity (1)

 

15.25

 

 

 

13.93

 

 

 

15.86

 

 

 

11.27

 

 

 

(1.74

)

 

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

 

15.74

 

 

 

14.39

 

 

 

17.48

 

 

 

17.16

 

 

 

11.61

 

 

Return on average tangible common equity (1)

 

16.82

 

 

 

15.87

 

 

 

17.26

 

 

 

12.06

 

 

 

(1.89

)

 

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

 

17.37

 

 

 

16.39

 

 

 

19.03

 

 

 

18.36

 

 

 

12.56

 

 

Yield on earning assets (2)

 

5.38

 

 

 

5.51

 

 

 

5.58

 

 

 

5.56

 

 

 

5.33

 

 

Cost of interest bearing liabilities

 

2.50

 

 

 

2.62

 

 

 

2.79

 

 

 

2.69

 

 

 

2.78

 

 

Net interest spread (2)

 

2.88

 

 

 

2.88

 

 

 

2.79

 

 

 

2.87

 

 

 

2.55

 

 

Net interest margin (2)

 

3.57

 

 

 

3.61

 

 

 

3.53

 

 

 

3.59

 

 

 

3.35

 

 

Efficiency (1) (2)

 

52.54

 

 

 

51.62

 

 

 

52.13

 

 

 

52.30

 

 

 

56.36

 

 

Average loans to average deposits

 

89.05

 

 

 

88.78

 

 

 

89.41

 

 

 

89.47

 

 

 

89.32

 

 

Annualized net loan charge-offs and recoveries /average loans

 

0.16

 

 

 

0.06

 

 

 

0.19

 

 

 

0.09

 

 

 

0.08

 

 

Effective income tax rate

 

20.45

 

 

 

20.51

 

 

 

19.10

 

 

 

19.10

 

 

 

(6.96

)

 

Trust and Investment Services assets under management (3)

$

7,810

 

 

$

7,886

 

 

$

7,688

 

 

$

7,205

 

 

$

6,951

 

 

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

$

2,574

 

 

$

2,481

 

 

$

2,588

 

 

$

2,554

 

 

$

2,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

March 31,

 

 

 

 

December 31,

 

March 31, 2026

 

 

Balance sheets

 

2026

 

 

2025

 

 

% Change

 

2025

 

to Dec. 31, 2025

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

214,453

 

 

$

245,897

 

 

 

(12.8

)

$

204,860

 

 

4.7

 

 

Due from banks - interest bearing

 

 

745,957

 

 

 

845,818

 

 

 

(11.8

)

 

751,249

 

 

(0.7

)

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

30,256

 

 

 

28,217

 

 

 

7.2

 

 

30,809

 

 

(1.8

)

 

Available-for-sale debt securities, at fair value

 

 

3,298,237

 

 

 

3,149,043

 

 

 

4.7

 

 

3,288,332

 

 

0.3

 

 

Held-to-maturity debt securities (fair values of $1,011,303, $1,002,796 and $1,035,957 respectively)

 

 

1,120,597

 

 

 

1,143,376

 

 

 

(2.0

)

 

1,132,114

 

 

(1.0

)

 

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

 

 

(151

)

 

 

(137

)

 

 

(10.2

)

 

(168

)

 

10.1

 

 

Net held-to-maturity debt securities

 

 

1,120,446

 

 

 

1,143,239

 

 

 

(2.0

)

 

1,131,946

 

 

(1.0

)

 

Total securities

 

 

4,448,939

 

 

 

4,320,499

 

 

 

3.0

 

 

4,451,087

 

 

(0.0

)

 

Loans held for sale

 

 

59,281

 

 

 

243,281

 

 

 

(75.6

)

 

87,454

 

 

(32.2

)

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

10,902,275

 

 

 

10,501,846

 

 

 

3.8

 

 

10,938,834

 

 

(0.3

)

 

Commercial and industrial

 

 

2,785,440

 

 

 

2,781,728

 

 

 

0.1

 

 

2,863,893

 

 

(2.7

)

 

Residential real estate

 

 

3,920,209

 

 

 

3,930,667

 

 

 

(0.3

)

 

3,938,585

 

 

(0.5

)

 

Home equity

 

 

1,149,878

 

 

 

1,020,929

 

 

 

12.6

 

 

1,129,394

 

 

1.8

 

 

Consumer

 

 

324,879

 

 

 

438,578

 

 

 

(25.9

)

 

355,726

 

 

(8.7

)

 

Total portfolio loans, net of unearned income

 

 

19,082,681

 

 

 

18,673,748

 

 

 

2.2

 

 

19,226,432

 

 

(0.7

)

 

Allowance for credit losses - loans

 

 

(210,023

)

 

 

(233,617

)

 

 

10.1

 

 

(218,749

)

 

4.0

 

 

Net portfolio loans

 

 

18,872,658

 

 

 

18,440,131

 

 

 

2.3

 

 

19,007,683

 

 

(0.7

)

 

Premises and equipment, net

 

 

251,325

 

 

 

281,493

 

 

 

(10.7

)

 

263,240

 

 

(4.5

)

 

Accrued interest receivable

 

 

105,288

 

 

 

108,778

 

 

 

(3.2

)

 

106,651

 

 

(1.3

)

 

Goodwill and other intangible assets, net

 

 

1,716,225

 

 

 

1,754,703

 

 

 

(2.2

)

 

1,723,385

 

 

(0.4

)

 

Bank-owned life insurance

 

 

560,773

 

 

 

548,601

 

 

 

2.2

 

 

557,512

 

 

0.6

 

 

Other assets

 

 

507,556

 

 

 

623,182

 

 

 

(18.6

)

 

543,212

 

 

(6.6

)

 

Total Assets

 

$

27,482,455

 

 

$

27,412,383

 

 

 

0.3

 

$

27,696,333

 

 

(0.8

)

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

5,223,034

 

 

$

5,318,619

 

 

 

(1.8

)

$

5,376,767

 

 

(2.9

)

 

Interest bearing demand

 

 

5,505,382

 

 

 

5,000,881

 

 

 

10.1

 

 

5,186,880

 

 

6.1

 

 

Money market

 

 

4,904,510

 

 

 

4,875,384

 

 

 

0.6

 

 

5,072,039

 

 

(3.3

)

 

Savings deposits

 

 

3,306,044

 

 

 

3,068,618

 

 

 

7.7

 

 

3,157,782

 

 

4.7

 

 

Certificates of deposit

 

 

2,729,304

 

 

 

3,028,893

 

 

 

(9.9

)

 

2,875,372

 

 

(5.1

)

 

Total deposits

 

 

21,668,274

 

 

 

21,292,395

 

 

 

1.8

 

 

21,668,840

 

 

(0.0

)

 

Federal Home Loan Bank borrowings

 

 

975,000

 

 

 

1,476,511

 

 

 

(34.0

)

 

1,200,000

 

 

(18.8

)

 

Other short-term borrowings

 

 

114,068

 

 

 

147,804

 

 

 

(22.8

)

 

110,679

 

 

3.1

 

 

Subordinated debt and junior subordinated debt

 

 

308,683

 

 

 

360,156

 

 

 

(14.3

)

 

308,529

 

 

0.0

 

 

Total borrowings

 

 

1,397,751

 

 

 

1,984,471

 

 

 

(29.6

)

 

1,619,208

 

 

(13.7

)

 

Accrued interest payable

 

 

19,917

 

 

 

26,570

 

 

 

(25.0

)

 

19,150

 

 

4.0

 

 

Other liabilities

 

 

325,905

 

 

 

327,368

 

 

 

(0.4

)

 

357,222

 

 

(8.8

)

 

Total Liabilities

 

 

23,411,847

 

 

 

23,630,804

 

 

 

(0.9

)

 

23,664,420

 

 

(1.1

)

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

144,484

 

 

 

(100.0

)

 

-

 

 

(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

 

 

224,187

 

 

-

 

 

Common stock, $2.0833 par value; 200,000,000, 200,000,000, and 200,000,000 shares authorized; 96,134,158, 95,672,204 and 96,067,559 shares issued; 96,134,158, 95,672,204 and 96,067,559 shares outstanding, respectively

 

 

200,276

 

 

 

199,313

 

 

 

0.5

 

 

200,137

 

 

0.1

 

 

Capital surplus

 

 

2,495,091

 

 

 

2,485,223

 

 

 

0.4

 

 

2,490,440

 

 

0.2

 

 

Retained earnings

 

 

1,300,628

 

 

 

1,145,396

 

 

 

13.6

 

 

1,252,765

 

 

3.8

 

 

Accumulated other comprehensive loss

 

 

(147,195

)

 

 

(190,710

)

 

 

22.8

 

 

(133,320

)

 

(10.4

)

 

Deferred benefits for directors

 

 

(2,379

)

 

 

(2,127

)

 

 

(11.8

)

 

(2,296

)

 

(3.6

)

 

Total Shareholders' Equity

 

 

4,070,608

 

 

 

3,781,579

 

 

 

7.6

 

 

4,031,913

 

 

1.0

 

 

Total Liabilities and Shareholders' Equity

 

$

27,482,455

 

 

$

27,412,383

 

 

 

0.3

 

$

27,696,333

 

 

(0.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31,

 

 

 

 

 

2026

 

 

 

2025

 

 

 

Average balance sheet and

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

net interest margin analysis

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks - interest bearing

 

$

745,711

 

 

3.91

 

%

 

$

602,708

 

 

4.73

 

%

 

Loans, net of unearned income (1)

 

 

19,188,906

 

 

5.94

 

 

 

 

14,720,749

 

 

6.02

 

 

 

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,904,167

 

 

3.27

 

 

 

 

3,237,372

 

 

2.79

 

 

 

Tax-exempt (3)

 

 

739,469

 

 

3.35

 

 

 

 

733,105

 

 

3.17

 

 

 

Total securities

 

 

4,643,636

 

 

3.28

 

 

 

 

3,970,477

 

 

2.86

 

 

 

Other earning assets

 

 

62,274

 

 

7.69

 

 

 

 

61,393

 

 

6.69

 

%

 

Total earning assets (3)

 

 

24,640,527

 

 

5.38

 

%

 

 

19,355,327

 

 

5.33

 

%

 

Other assets

 

 

2,890,093

 

 

 

 

 

 

2,303,025

 

 

 

 

 

Total Assets

 

$

27,530,620

 

 

 

 

 

$

21,658,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

5,327,178

 

 

2.24

 

%

 

$

4,166,005

 

 

2.86

 

%

 

Money market accounts

 

 

4,901,058

 

 

2.66

 

 

 

 

3,219,335

 

 

2.66

 

 

 

Savings deposits

 

 

3,237,453

 

 

1.27

 

 

 

 

2,605,145

 

 

1.15

 

 

 

Certificates of deposit

 

 

2,827,655

 

 

3.24

 

 

 

 

2,185,662

 

 

3.44

 

 

 

Total interest bearing deposits

 

 

16,293,344

 

 

2.35

 

 

 

 

12,176,147

 

 

2.55

 

 

 

Federal Home Loan Bank borrowings

 

 

1,155,278

 

 

3.97

 

 

 

 

1,168,981

 

 

4.52

 

 

 

Repurchase agreements

 

 

107,383

 

 

2.26

 

 

 

 

162,912

 

 

2.79

 

 

 

Subordinated debt and junior subordinated debt

 

 

308,585

 

 

5.36

 

 

 

 

305,309

 

 

5.48

 

 

 

Total interest bearing liabilities (4)

 

 

17,864,590

 

 

2.50

 

%

 

 

13,813,349

 

 

2.78

 

%

 

Non-interest bearing demand deposits

 

 

5,255,480

 

 

 

 

 

 

4,303,915

 

 

 

 

 

Other liabilities

 

 

323,933

 

 

 

 

 

 

322,449

 

 

 

 

 

Shareholders' equity

 

 

4,086,617

 

 

 

 

 

 

3,218,639

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

27,530,620

 

 

 

 

 

$

21,658,352

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

2.88

 

%

 

 

 

 

2.55

 

%

 

Taxable equivalent net interest margin

 

 

 

 

3.57

 

%

 

 

 

 

3.35

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $1.8 million and $1.6 million for the three months ended March 31, 2026 and 2025, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $13.3 million and $6.9 million for the three months ended March 31, 2026 and 2025, 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 $0.3 million and $2.3 million for the three months ended March 31, 2026 and 2025, respectively.

 

 


 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

Statement of Income

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

280,989

 

 

$

293,208

 

 

$

295,482

 

 

$

290,104

 

 

$

218,409

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

31,443

 

 

 

31,546

 

 

 

31,483

 

 

 

31,066

 

 

 

22,247

 

 

Tax-exempt

 

 

4,824

 

 

 

4,865

 

 

 

4,692

 

 

 

4,616

 

 

 

4,529

 

 

Total interest and dividends on securities

 

 

36,267

 

 

 

36,411

 

 

 

36,175

 

 

 

35,682

 

 

 

26,776

 

 

Other interest income

 

 

8,368

 

 

 

9,821

 

 

 

11,229

 

 

 

10,596

 

 

 

8,047

 

 

Total interest and dividend income

 

 

325,624

 

 

 

339,440

 

 

 

342,886

 

 

 

336,382

 

 

 

253,232

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

29,368

 

 

 

29,821

 

 

 

31,351

 

 

 

30,405

 

 

 

29,377

 

 

Money market deposits

 

 

32,151

 

 

 

36,166

 

 

 

38,249

 

 

 

36,287

 

 

 

21,134

 

 

Savings deposits

 

 

10,119

 

 

 

9,570

 

 

 

9,577

 

 

 

8,670

 

 

 

7,359

 

 

Certificates of deposit

 

 

22,591

 

 

 

24,235

 

 

 

23,554

 

 

 

21,442

 

 

 

18,558

 

 

Total interest expense on deposits

 

 

94,229

 

 

 

99,792

 

 

 

102,731

 

 

 

96,804

 

 

 

76,428

 

 

Federal Home Loan Bank borrowings

 

 

11,316

 

 

 

11,378

 

 

 

17,337

 

 

 

16,683

 

 

 

13,034

 

 

Other short-term borrowings

 

 

598

 

 

 

730

 

 

 

766

 

 

 

816

 

 

 

1,122

 

 

Subordinated debt and junior subordinated debt

 

 

4,080

 

 

 

5,243

 

 

 

5,336

 

 

 

5,310

 

 

 

4,129

 

 

Total interest expense

 

 

110,223

 

 

 

117,143

 

 

 

126,170

 

 

 

119,613

 

 

 

94,713

 

 

Net interest income

 

 

215,401

 

 

 

222,297

 

 

 

216,716

 

 

 

216,769

 

 

 

158,519

 

 

Provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

Net interest income after provision for credit losses

 

 

216,298

 

 

 

219,238

 

 

 

214,634

 

 

 

213,551

 

 

 

89,636

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

10,442

 

 

 

9,745

 

 

 

8,987

 

 

 

9,657

 

 

 

8,697

 

 

Service charges on deposits

 

 

10,961

 

 

 

11,159

 

 

 

11,163

 

 

 

10,484

 

 

 

8,587

 

 

Digital banking income

 

 

6,599

 

 

 

6,422

 

 

 

7,324

 

 

 

7,325

 

 

 

5,404

 

 

Net swap fee and valuation income

 

 

1,062

 

 

 

3,959

 

 

 

3,231

 

 

 

746

 

 

 

961

 

 

Net securities brokerage revenue

 

 

3,472

 

 

 

2,836

 

 

 

2,961

 

 

 

3,348

 

 

 

2,701

 

 

Bank-owned life insurance

 

 

3,811

 

 

 

4,458

 

 

 

3,765

 

 

 

3,450

 

 

 

3,428

 

 

Mortgage banking income

 

 

919

 

 

 

791

 

 

 

1,898

 

 

 

2,364

 

 

 

1,140

 

 

Net securities (losses) / gains

 

 

(13

)

 

 

1,077

 

 

 

1,210

 

 

 

1,410

 

 

 

(318

)

 

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

 

 

546

 

 

 

(824

)

 

 

329

 

 

 

111

 

 

 

(40

)

 

Other income

 

 

4,032

 

 

 

3,647

 

 

 

3,996

 

 

 

5,062

 

 

 

4,105

 

 

Total non-interest income

 

 

41,831

 

 

 

43,270

 

 

 

44,864

 

 

 

43,957

 

 

 

34,665

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

63,964

 

 

 

61,664

 

 

 

60,583

 

 

 

60,153

 

 

 

48,577

 

 

Employee benefits

 

 

17,611

 

 

 

17,148

 

 

 

18,040

 

 

 

18,857

 

 

 

12,970

 

 

Net occupancy

 

 

8,529

 

 

 

8,522

 

 

 

8,819

 

 

 

8,119

 

 

 

7,778

 

 

Equipment and software

 

 

15,678

 

 

 

16,110

 

 

 

16,310

 

 

 

17,140

 

 

 

13,050

 

 

Marketing

 

 

1,526

 

 

 

2,636

 

 

 

2,979

 

 

 

1,864

 

 

 

2,382

 

 

FDIC insurance

 

 

4,784

 

 

 

5,411

 

 

 

5,820

 

 

 

5,479

 

 

 

4,187

 

 

Amortization of intangible assets

 

 

7,160

 

 

 

7,217

 

 

 

8,425

 

 

 

9,204

 

 

 

4,223

 

 

Restructuring and merger-related expense

 

 

3,713

 

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

Other operating expenses

 

 

23,740

 

 

 

25,697

 

 

 

23,829

 

 

 

24,663

 

 

 

20,789

 

 

Total non-interest expense

 

 

146,705

 

 

 

147,888

 

 

 

156,188

 

 

 

186,535

 

 

 

133,966

 

 

Income / (loss) before provision for income taxes

 

 

111,424

 

 

 

114,620

 

 

 

103,310

 

 

 

70,973

 

 

 

(9,665

)

 

Provision / (benefit) for income taxes

 

 

22,789

 

 

 

23,510

 

 

 

19,737

 

 

 

13,558

 

 

 

(673

)

 

Net Income /(loss)

 

 

88,635

 

 

 

91,110

 

 

 

83,573

 

 

 

57,415

 

 

 

(8,992

)

 

Preferred stock dividends

 

 

4,240

 

 

 

12,948

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

Net income / (loss) available to common shareholders

 

$

84,395

 

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

216,683

 

 

$

223,590

 

 

$

217,963

 

 

$

217,996

 

 

$

159,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) per common share - basic

 

$

0.88

 

 

$

0.81

 

 

$

0.84

 

 

$

0.57

 

 

$

(0.15

)

 

Net income / (loss) per common share - diluted

 

 

0.88

 

 

 

0.81

 

 

 

0.84

 

 

 

0.57

 

 

 

(0.15

)

 

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

 

 

0.91

 

 

 

0.84

 

 

 

0.94

 

 

 

0.91

 

 

 

0.66

 

 

Dividends declared

 

 

0.38

 

 

 

0.38

 

 

 

0.37

 

 

 

0.37

 

 

 

0.37

 

 

Book value (period end)

 

 

40.01

 

 

 

39.64

 

 

 

39.02

 

 

 

38.28

 

 

 

38.02

 

 

Tangible book value (period end) (1)

 

 

22.45

 

 

 

22.01

 

 

 

21.29

 

 

 

20.48

 

 

 

20.06

 

 

Average common shares outstanding - basic

 

 

96,103,497

 

 

 

96,053,336

 

 

 

95,995,174

 

 

 

95,744,980

 

 

 

76,830,460

 

 

Average common shares outstanding - diluted

 

 

96,309,352

 

 

 

96,226,845

 

 

 

96,116,617

 

 

 

95,808,310

 

 

 

77,020,592

 

 

Period end common shares outstanding

 

 

96,134,158

 

 

 

96,067,559

 

 

 

96,044,222

 

 

 

95,986,023

 

 

 

95,672,204

 

 

Period end preferred shares outstanding

 

 

230,000

 

 

 

230,000

 

 

 

380,000

 

 

 

150,000

 

 

 

150,000

 

 

Full time equivalent employees

 

 

2,973

 

 

 

3,030

 

 

 

3,064

 

 

 

3,253

 

 

 

3,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 


 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

Quarter Ended

 

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

Asset quality data

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans

 

$

145,008

 

 

$

91,584

 

 

$

94,463

 

 

$

84,319

 

 

$

81,489

 

 

 

Other real estate and repossessed assets

 

 

1,323

 

 

 

907

 

 

 

997

 

 

 

958

 

 

 

1,854

 

 

 

Total non-performing assets

 

$

146,331

 

 

$

92,491

 

 

$

95,460

 

 

$

85,277

 

 

$

83,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days

 

$

89,877

 

 

$

91,199

 

 

$

80,333

 

 

$

65,401

 

 

$

69,755

 

 

 

Loans past due 90 days or more

 

 

16,210

 

 

 

37,783

 

 

 

19,430

 

 

 

20,890

 

 

 

10,734

 

 

 

Total past due loans

 

$

106,087

 

 

$

128,982

 

 

$

99,763

 

 

$

86,291

 

 

$

80,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized and classified loans (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized loans

 

$

326,853

 

 

$

413,068

 

 

$

433,320

 

 

$

531,415

 

 

$

470,619

 

 

 

Classified loans

 

 

228,606

 

 

 

191,860

 

 

 

175,648

 

 

 

151,849

 

 

 

149,452

 

 

 

Total criticized and classified loans

 

$

555,459

 

 

$

604,928

 

 

$

608,968

 

 

$

683,264

 

 

$

620,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days / total portfolio loans

 

 

0.47

 

%

 

0.47

 

%

 

0.42

 

%

 

0.35

 

%

 

0.37

 

%

 

Loans past due 90 days or more / total portfolio loans

 

 

0.08

 

 

 

0.20

 

 

 

0.10

 

 

 

0.11

 

 

 

0.06

 

 

 

Non-performing loans / total portfolio loans

 

 

0.76

 

 

 

0.48

 

 

 

0.50

 

 

 

0.45

 

 

 

0.44

 

 

 

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

 

 

0.77

 

 

 

0.48

 

 

 

0.50

 

 

 

0.45

 

 

 

0.45

 

 

 

Non-performing assets / total assets

 

 

0.53

 

 

 

0.33

 

 

 

0.35

 

 

 

0.31

 

 

 

0.30

 

 

 

Criticized and classified loans / total portfolio loans

 

 

2.91

 

 

 

3.15

 

 

 

3.22

 

 

 

3.63

 

 

 

3.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

210,023

 

 

$

218,749

 

 

$

217,666

 

 

$

223,866

 

 

$

233,617

 

 

 

Allowance for credit losses - loan commitments

 

 

7,212

 

 

 

6,950

 

 

 

7,628

 

 

 

6,168

 

 

 

6,459

 

 

 

Provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

Net loan and deposit account overdraft charge-offs and recoveries

 

 

7,584

 

 

 

2,666

 

 

 

8,867

 

 

 

4,329

 

 

 

2,771

 

 

 

Annualized net loan charge-offs and recoveries / average loans

 

 

0.16

 

%

 

0.06

 

%

 

0.19

 

%

 

0.09

 

%

 

0.08

 

%

 

Allowance for credit losses - loans / total portfolio loans

 

 

1.10

 

%

 

1.14

 

%

 

1.15

 

%

 

1.19

 

%

 

1.25

 

%

 

Allowance for credit losses - loans / non-performing loans

 

 

1.45

 

x

 

2.39

 

x

 

2.30

 

x

 

2.65

 

x

 

2.87

 

x

 

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

 

 

0.84

 

x

 

0.99

 

x

 

1.12

 

x

 

1.31

 

x

 

1.44

 

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

 

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

 

Capital ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I leverage capital

 

 

9.63

 

%

 

9.42

 

%

 

9.72

 

%

 

8.66

 

%

 

11.01

 

%

 

Tier I risk-based capital

 

 

11.72

 

 

 

11.42

 

 

 

11.83

 

 

 

10.59

 

 

 

10.69

 

 

 

Total risk-based capital

 

 

14.19

 

 

 

13.92

 

 

 

14.58

 

 

 

13.40

 

 

 

13.59

 

 

 

Common equity tier 1 capital ratio (CET 1)

 

 

10.67

 

 

 

10.37

 

 

 

10.10

 

 

 

9.90

 

 

 

9.99

 

 

 

Average shareholders' equity to average assets

 

 

14.84

 

 

 

14.88

 

 

 

14.22

 

 

 

13.99

 

 

 

14.86

 

 

 

Tangible equity to tangible assets (3)

 

 

9.24

 

 

 

8.99

 

 

 

9.35

 

 

 

8.16

 

 

 

8.03

 

 

 

Tangible common equity to tangible assets (3)

 

 

8.37

 

 

 

8.13

 

 

 

7.92

 

 

 

7.60

 

 

 

7.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes non-performing loans.

 

 

 

(2) Criticized and classified commercial loans 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.

 

 

 


 

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

 

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

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

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

 

Return on average assets, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

84,395

 

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

 

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

 

 

2,933

 

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

Net income available to common shareholders, excluding certain items

 

 

87,328

 

 

 

80,914

 

 

 

90,035

 

 

 

87,318

 

 

 

51,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

27,530,620

 

 

$

27,481,963

 

 

$

27,419,726

 

 

$

27,304,700

 

 

$

21,658,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.29

%

 

 

1.17

%

 

 

1.30

%

 

 

1.28

%

 

 

0.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

84,395

 

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

 

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

 

 

2,933

 

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

Net income available to common shareholders excluding certain items

 

 

87,328

 

 

 

80,914

 

 

 

90,035

 

 

 

87,318

 

 

 

51,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,086,617

 

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

8.67

%

 

 

7.85

%

 

 

9.16

%

 

 

9.17

%

 

 

6.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

84,395

 

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

 

Plus: amortization of intangibles (1)

 

 

5,656

 

 

 

5,701

 

 

 

6,656

 

 

 

7,271

 

 

 

3,336

 

 

 

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

 

 

90,051

 

 

 

83,863

 

 

 

87,698

 

 

 

62,155

 

 

 

(8,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,086,617

 

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

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

 

 

(1,691,156

)

 

 

(1,700,188

)

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

Average tangible equity

 

$

2,395,461

 

 

$

2,388,268

 

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized) (2)

 

 

15.25

%

 

 

13.93

%

 

 

15.86

%

 

 

11.27

%

 

 

-1.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,171,274

 

 

$

2,096,528

 

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

 

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

 

 

16.82

%

 

 

15.87

%

 

 

17.26

%

 

 

12.06

%

 

 

-1.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

84,395

 

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

 

 

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

 

 

2,933

 

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

 

 

Plus: amortization of intangibles (1)

 

 

5,656

 

 

 

5,701

 

 

 

6,656

 

 

 

7,271

 

 

 

3,336

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,926

 

 

 

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

 

 

92,984

 

 

 

86,615

 

 

 

96,691

 

 

 

94,589

 

 

 

54,547

 

 

 

Average total shareholders' equity

 

 

4,086,617

 

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

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

 

 

(1,691,156

)

 

 

(1,700,188

)

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

Average tangible equity

 

$

2,395,461

 

 

$

2,388,268

 

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

15.74

%

 

 

14.39

%

 

 

17.48

%

 

 

17.16

%

 

 

11.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,171,274

 

 

$

2,096,528

 

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

 

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

 

 

17.37

%

 

 

16.39

%

 

 

19.03

%

 

 

18.36

%

 

 

12.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

Three Months Ended

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

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

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

146,705

 

 

$

147,888

 

 

$

156,188

 

 

$

186,535

 

 

$

133,966

 

Less: amortization of intangibles

 

 

(7,160

)

 

 

(7,217

)

 

 

(8,245

)

 

 

(9,204

)

 

 

(4,223

)

Less: restructuring and merger-related expense

 

 

(3,713

)

 

 

(3,483

)

 

 

(11,383

)

 

 

(41,056

)

 

 

(20,010

)

Non-interest expense excluding restructuring and merger-related expense

 

 

135,832

 

 

 

137,188

 

 

 

136,380

 

 

 

136,275

 

 

 

109,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

216,683

 

 

 

223,590

 

 

 

217,963

 

 

 

217,996

 

 

 

159,723

 

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

 

 

41,844

 

 

 

42,193

 

 

 

43,654

 

 

 

42,547

 

 

 

34,983

 

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

 

$

258,527

 

 

$

265,783

 

 

$

261,617

 

 

$

260,543

 

 

$

194,706

 

Efficiency ratio

 

 

52.54

%

 

 

51.62

%

 

 

52.13

%

 

 

52.30

%

 

 

56.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) available to common shareholders

 

$

84,395

 

 

$

78,162

 

 

$

81,042

 

 

$

54,884

 

 

$

(11,523

)

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

 

 

2,933

 

 

 

2,752

 

 

 

8,993

 

 

 

32,434

 

 

 

15,808

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,926

 

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

 

$

87,328

 

 

$

80,914

 

 

$

90,035

 

 

$

87,318

 

 

$

51,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income / (loss) per common share - diluted

 

$

0.88

 

 

$

0.81

 

 

$

0.84

 

 

$

0.57

 

 

$

(0.15

)

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

 

 

0.03

 

 

 

0.03

 

 

 

0.10

 

 

 

0.34

 

 

 

0.21

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.60

 

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

 

$

0.91

 

 

$

0.84

 

 

$

0.94

 

 

$

0.91

 

 

$

0.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

4,070,608

 

 

$

4,031,913

 

 

$

4,116,527

 

 

$

3,819,220

 

 

$

3,781,579

 

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

 

 

(1,688,098

)

 

 

(1,693,755

)

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

Less: preferred shareholder's equity

 

 

(224,187

)

 

 

(224,187

)

 

 

(368,867

)

 

 

(144,484

)

 

 

(144,484

)

Tangible common equity

 

 

2,158,323

 

 

 

2,113,971

 

 

 

2,044,744

 

 

 

1,965,735

 

 

 

1,919,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

96,134,158

 

 

 

96,067,559

 

 

 

96,044,222

 

 

 

95,986,023

 

 

 

95,672,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

22.45

 

 

$

22.01

 

 

$

21.29

 

 

$

20.48

 

 

$

20.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

4,070,608

 

 

$

4,031,913

 

 

$

4,116,527

 

 

$

3,819,220

 

 

$

3,781,579

 

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

 

 

(1,688,098

)

 

 

(1,693,755

)

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

Tangible equity

 

 

2,382,510

 

 

 

2,338,158

 

 

 

2,413,611

 

 

 

2,110,219

 

 

 

2,063,531

 

Less: preferred shareholders' equity

 

 

(224,187

)

 

 

(224,187

)

 

 

(368,867

)

 

 

(144,484

)

 

 

(144,484

)

Tangible common equity

 

 

2,158,323

 

 

 

2,113,971

 

 

 

2,044,744

 

 

 

1,965,735

 

 

 

1,919,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

27,482,455

 

 

 

27,696,333

 

 

 

27,518,042

 

 

 

27,571,576

 

 

 

27,412,383

 

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

 

 

(1,688,098

)

 

 

(1,693,755

)

 

 

(1,702,916

)

 

 

(1,709,001

)

 

 

(1,718,048

)

Tangible assets

 

$

25,794,357

 

 

$

26,002,578

 

 

$

25,815,126

 

 

$

25,862,575

 

 

$

25,694,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

 

9.24

%

 

 

8.99

%

 

 

9.35

%

 

 

8.16

%

 

 

8.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

 

8.37

%

 

 

8.13

%

 

 

7.92

%

 

 

7.60

%

 

 

7.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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

 

 


 

ADDITIONAL NON-GAAP FINANCIAL MEASURES

 

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

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Mar. 31,

 

 

 

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

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

 

Pre-tax, pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

111,424

 

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

 

Add: provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

Pre-tax, pre-provision income

 

$

110,527

 

 

$

117,679

 

 

$

105,392

 

 

$

74,191

 

 

$

59,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

111,424

 

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

 

Add: provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

Add: restructuring and merger-related expenses

 

 

3,713

 

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

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

 

$

114,240

 

 

$

121,162

 

 

$

116,775

 

 

$

115,247

 

 

$

79,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

111,424

 

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

 

Add: provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

Add: restructuring and merger-related expenses

 

 

3,713

 

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

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

 

 

114,240

 

 

 

121,162

 

 

 

116,775

 

 

 

115,247

 

 

 

79,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

27,530,620

 

 

$

27,481,963

 

 

$

27,419,726

 

 

$

27,304,700

 

 

$

21,658,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.68

%

 

 

1.75

%

 

 

1.69

%

 

 

1.69

%

 

 

1.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

111,424

 

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

 

Add: provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

Add: restructuring and merger-related expenses

 

 

3,713

 

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

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

 

 

114,240

 

 

 

121,162

 

 

 

116,775

 

 

 

115,247

 

 

 

79,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

4,086,617

 

 

$

4,088,456

 

 

$

3,898,142

 

 

$

3,819,513

 

 

$

3,218,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

11.34

%

 

 

11.76

%

 

 

11.88

%

 

 

12.10

%

 

 

9.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

111,424

 

 

$

114,620

 

 

$

103,310

 

 

$

70,973

 

 

$

(9,665

)

 

 

Add: provision for credit losses

 

 

(897

)

 

 

3,059

 

 

 

2,082

 

 

 

3,218

 

 

 

68,883

 

 

 

Add: amortization of intangibles

 

 

7,160

 

 

 

7,217

 

 

 

8,425

 

 

 

9,204

 

 

 

4,223

 

 

 

Add: restructuring and merger-related expenses

 

 

3,713

 

 

 

3,483

 

 

 

11,383

 

 

 

41,056

 

 

 

20,010

 

 

 

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

 

 

121,400

 

 

 

128,379

 

 

 

125,200

 

 

 

124,451

 

 

 

83,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

4,086,617

 

 

 

4,088,456

 

 

 

3,898,142

 

 

 

3,819,513

 

 

 

3,218,639

 

 

 

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

 

 

(1,691,156

)

 

 

(1,700,188

)

 

 

(1,704,105

)

 

 

(1,608,358

)

 

 

(1,312,855

)

 

 

Average tangible equity

 

$

2,395,461

 

 

$

2,388,268

 

 

$

2,194,037

 

 

$

2,211,155

 

 

$

1,905,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

20.55

%

 

 

21.33

%

 

 

22.64

%

 

 

22.58

%

 

 

17.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

2,171,274

 

 

$

2,096,528

 

 

$

2,015,329

 

 

$

2,066,671

 

 

$

1,761,300

 

 

 

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

 

 

22.68

%

 

 

24.29

%

 

 

24.65

%

 

 

24.15

%

 

 

19.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.