-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, E9RZTKKY8GR+tmQmRBBcRkZ+1RorUNN6h0V8+qmLsecjJMIjBSva2AqKD624TfpM iQ1VV0l5rL7t5ZTn+RQxdw== 0000203596-10-000006.txt : 20100126 0000203596-10-000006.hdr.sgml : 20100126 20100126170642 ACCESSION NUMBER: 0000203596-10-000006 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100126 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100126 DATE AS OF CHANGE: 20100126 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WESBANCO INC CENTRAL INDEX KEY: 0000203596 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 550571723 STATE OF INCORPORATION: WV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-08467 FILM NUMBER: 10548314 BUSINESS ADDRESS: STREET 1: 1 BANK PLAZA CITY: WHEELING STATE: WV ZIP: 26003 BUSINESS PHONE: 3042349000 MAIL ADDRESS: STREET 1: ONE BANK PLZ CITY: WHEELING STATE: WV ZIP: 26003 8-K 1 fin8k12610.htm FORM 8-K ON 4TH QTR. 2009 EARNINGS fin8k12610.htm
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC  20549


FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) January 26, 2010

Logo

WesBanco, Inc.
 (Exact name of registrant as specified in its charter)


West Virginia
000-08467
55-0571723
(State or other jurisdiction
(Commission File Number)
(IRS Employer
of incorporation)
 
Identification No.)


1 Bank Plaza, Wheeling, WV
26003
(Address of principal executive offices)
(Zip Code)

 

Registrant's telephone number, including area code       (304) 234-9000

Former name or former address, if changed since last report  Not Applicable


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 
 

Item 2.02 Results of Operations and Financial Condition

WesBanco, Inc. issued a press release today announcing earnings for the three months and year ended December 31, 2009.  The press release is attached as Exhibit 99.1 to this report.



Item 9.01 Financial Statements and Exhibits

 
d)
Exhibits - 99.1 -  Press release dated January 26, 2010 announcing earnings for the three months and
                                            year ended December 31, 2009.




SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


 
WesBanco, Inc.
 
(Registrant)
   
Date:  January 26, 2010
 /s/ Robert H. Young
 
Robert H. Young
 
Executive Vice President and
 
Chief Financial Officer

 
 


EX-99.1 2 ex991.htm EARNINGS RELEASE ex991.htm
NEWS FOR IMMEDIATE RELEASE
 

January 26, 2010                                                                       For Further Information Contact:

Paul M. Limbert
President and Chief Executive Officer

or

Robert H. Young
Executive Vice President and Chief Financial Officer

(304) 234-9000
NASDAQ Symbol: WSBC
Website: www.wesbanco.com

WesBanco Announces Improved Fourth Quarter 2009 Results

Wheeling, WV… Paul M. Limbert, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ: WSBC), a Wheeling, West Virginia based multi-state bank holding company, today announced earnings for the fourth quarter and year ended December 31, 2009.

Net income available to common shareholders for the quarter ended December 31, 2009 was $7.3 million while diluted earnings per common share were $0.27, as compared to $5.5 million or $0.21 per common share for the fourth quarter of 2008, and $2.3 million or $0.09 per common share in the prior quarter ended September 30, 2009.  For all of 2009, net income available to common shareholders was $18.7 million or $0.70 per common share, while for 2008, net income was $37.8 million or $1.42 per common share. Net income for 2009 before preferred stock dividends and the third quarter amortization expense related to the Troubled Asset Relief Program (“TARP”) preferred stock repurchase was $23.9 million as compared to $38.1 million for 2008.

Highlights for the fourth quarter and year ended December 31, 2009 include the following:

·
The provision for credit losses decreased $0.7 million from the fourth quarter of 2008 and $1.8 million from the third quarter of 2009 to $14.4 million in the fourth quarter of 2009.  Lower provision expense for the 2009 fourth quarter reflects a 2.6% decrease in non-performing loans from the third quarter of 2009, and a 5.9% decrease in past due loans while charge-offs decreased slightly.  The allowance for loan losses increased in the final quarter of 2009 to 1.76% of total loans from 1.74% at September 30, 2009 and 1.38% at December 31, 2008.

·
Net interest income increased 0.3% in the fourth quarter as compared to the third quarter of 2009 and 6.4% over the first quarter of 2009 as a result of the acquisition of five former AmTrust Bank branches in the Columbus, Ohio metropolitan area on March 27, 2009.  Net interest income and the net interest margin have increased in each of the last three quarters.  The net interest margin increased 11 basis points to 3.46% in the fourth quarter as compared to the third quarter of 2009 due to lower rates on interest bearing liabilities, particularly for deposits, as a result of decreasing market interest rates, maturities of higher rate certificates of deposit and an increase in lower cost deposits.  In addition, the average balances for higher rate borrowings have decreased by 12.3% from the first quarter through planned reductions due to liquidity obtained from the branch acquisitions.
 
·  
In December, 2008, WesBanco issued a warrant to the U.S. Department of the Treasury to purchase 439,282 shares of the Company’s common stock under the TARP program.  The warrant was repurchased from the Treasury department on December 23, 2009 for a negotiated price of $950,000.  The TARP preferred stock issued to the Treasury department in December, 2008 was repurchased in September, 2009, when the unamortized discount of $2.3 million was expensed.


Page 2
 

Mr. Limbert commented, “substantial improvement in net income available to common shareholders in the fourth quarter of 2009 resulted from a combination of consistent growth in net interest income over the last three quarters, reduction in loan loss provision expense through reduced delinquencies, and elimination of the dividend charge on TARP preferred stock.  The net interest margin has increased in each of the last two quarters from reductions in our cost of funds due to lower market interest rates.  The positive quarter, and the reduction in the size of the balance sheet through the use of the Bank’s liquidity position to eliminate higher cost borrowings, improved regulatory capital ratios above our already strong capital position.  The recession, however, is not over and continues to affect the allowance for loan losses.”  Mr. Limbert further remarked, “trust fees improved again in the fourth quarter as equity markets improved, while deposit fee income grew substantially in the last nine months of 2009 due in part to the branch acquisitions in March and implementation of successful retail strategies.”

Net Interest Income

Net interest income decreased slightly by 0.7% in the fourth quarter of 2009 and 1.3% for all of 2009 as compared to the same periods in 2008.  Average earning assets increased $274.1 million or 6.0% for the quarter and $362.8 million or 7.9% for the year, primarily due to the acquisition of the branches.  However, the net interest margin decreased by 25 and 32 basis points in the 2009 fourth quarter and for the year, respectively, as compared to the same periods in 2008, primarily due to reinvesting proceeds from the branch deposit acquisitions into lower yielding, short duration securities. Also, the continuation of the low interest environment in 2009 has impacted the margin as lower security and loan yields and a reduction of interest income from the increased non-performing loans have not been fully offset by decreases in deposit and borrowing cost of funds. However, the margin has benefited from a 5.3% increase in average non-interest bearing deposit balances in 2009, the result of marketing campaigns focused on checking account products.

The net interest margin increased 11 basis points to 3.46% in the fourth quarter as compared to the third quarter of 2009 as a result of a 16 basis point decline in the cost of interest bearing liabilities resulting from the lower interest rate environment and re-pricing of higher rate CDs and certain term borrowings.  Net interest income increased by 0.3% from the third to the fourth quarter of 2009 as the benefit of the improved cost of funds was partially offset by a 3.4% decline in average earning assets.  Investment security sales and maturities were used to fund the previously anticipated run off of some of AmTrust’s former higher rate, single service customer CDs and to proactively reduce FHLB and other maturing borrowings that were generally at higher rates.

Provision for Credit Losses

The provision for credit losses was $14.4 million in the fourth quarter of 2009, a decrease of $0.7 million from the fourth quarter of 2008 and a $1.8 million decrease from the third quarter of 2009.  For 2009 the provision was $50.4 million, as compared to $32.6 million in 2008.  Lower provision expense for the 2009 fourth quarter reflects decreases in non-performing assets and past due loans from the third quarter of 2009.  Higher provision expense for 2009 reflects the general deterioration of credit quality across all segments of the loan portfolio due to the prolonged recession, and three specific larger credits, two of which were customer frauds.

Loans past due 30 days or more decreased 5.9% to 0.88% as a percent of total loans from the third quarter of 2009 and 43.6% from year end 2008.  Loans past due 90 days or more and accruing decreased 72.0% from December 31,
 
 
Page 3
 
 
2008 to 0.15% of total loans.  Non-performing loans decreased $2.1 million from the third quarter to $80.3 million at December 31, 2009 or 2.31% of total loans, and increased $44.0 million from December 31, 2008.  The non-performing loan increase in 2009 reflects general deterioration of credit quality which has been most prevalent in the commercial and residential real estate portfolios, but migration into non-accrual status and overall new loan delinquencies have slowed since the first quarter of 2009.  Commercial real estate and residential real estate loans represent approximately 62% and 20%, respectively, of non-performing loans at December 31, 2009.  Commercial real estate has been impacted by rising vacancy rates and declining property values across all classes of property particularly in the metropolitan markets of central and southwestern Ohio.  More residential real estate loans are experiencing extended delinquency that requires them either to be renegotiated to avoid foreclosure whenever possible or placed on non-accrual even if they remain adequately secured.  Although categorized as non-performing loans, loans categorized as renegotiated loans are accruing as they generally continue to perform in accordance with their modified terms.

Net charge-offs for the fourth quarter of 2009 increased $5.3 million compared to the fourth quarter of 2008  and decreased slightly compared to the third quarter of 2009.  Included in net charge-offs in the 2009 fourth quarter were $3.6 million for three specific loans reserved for in prior quarters and $3.4 million relating to one commercial loan involving borrower fraud.  Throughout 2009, worsening economic conditions and declining property values have resulted in higher residential and commercial real estate losses while consumer loan losses have been relatively stable.  The provision for loan losses exceeded net charge-offs by $0.4 million in the fourth quarter of 2009 and $11.4 million for all of 2009, which increased the allowance for loan losses to 1.76% of total loans at December 31, 2009 compared to 1.74% at September 30, 2009 and 1.38% at December 31, 2008.  The allowance provided coverage of 156% of net charge-offs for the trailing twelve months ended December 31, 2009, and 76% of non-performing loans.

Non-Interest Income

Non-interest income in the fourth quarter of 2009 increased 38.4% over the same quarter in 2008, as nearly all major sources of non-interest income experienced increases, including trust fees, security gains, deposit service charges, securities brokerage income, mortgage gain on sale income, and electronic banking fees.  Also contributing to the 2009 fourth quarter increase was a $0.5 million decline in losses recognized on other real estate-owned.

Non-interest income improved by $7.2 million or 12.6%, for the year compared to 2008 due to higher security gains of $4.5 million, growth in securities brokerage income of $1.6 million, a bank owned life insurance claim of $1.0 million, and a combined $1.6 million increase in gains on the sale of mortgage loans, service charges on deposits, and electronic banking fees.  Additionally, losses recognized on other real estate-owned declined $0.9 million.  These improvements in non-interest income were partially offset by lower trust fees of $1.1 million, due to lower average market values of trust assets, and decreased mortgage servicing income of $0.8 million as a result of increased customer refinancing and an impairment charge to mortgage servicing rights during 2009.

Non-Interest Expense

For the year ended December 31, 2009 non-interest expense increased $7.0 million or 4.9% compared to the same period in 2008; however, expenses only increased $1.1 million or 0.8% excluding Federal Deposit Insurance Corporation (“FDIC”) insurance and merger-related expenses.  An increase in FDIC insurance of $8.1 million from 2008 results can be attributed to a $2.6 million special assessment in the second quarter of 2009, an increase in the FDIC base rate, usage of certain assessment credits recognized in prior periods and, to a lesser extent, the increase in deposits resulting from the branch acquisitions.

Salaries and wages declined $1.7 million due to a decrease in full time equivalent employees from December 31, 2008 to December 31, 2009; however, employee benefits increased by $4.0 million due to higher health care
 
 
Page 4
 
 
costs and higher pension expenses resulting from a decline in the value of pension assets experienced in 2008.  Improved efficiencies in marketing, net occupancy and equipment, administrative fees, supplies, and postage represented a $1.9 million cost reduction in 2009 as compared to 2008.  Miscellaneous taxes decreased by $1.1 million primarily due to state franchise tax reductions and the termination of a REIT subsidiary in the fourth quarter of 2008, while amortization of intangibles expense declined $0.7 million.  These cost reductions were partially offset by increased foreclosure expenses, increased costs related to other real estate, higher expenses relating to electronic banking activities and a termination fee related to internet banking software upgrades.

In the fourth quarter of 2009, non-interest expense grew by $3.9 million as compared to the fourth quarter of 2008 due to increases in FDIC insurance, employee health care and pension expenses, restructuring expenses, and other real estate-owned and foreclosure costs, partially offset by a decline in salaries and wages.  Restructuring expenses of $1.2 million in the fourth quarter represented costs associated with personnel reductions and impairment of certain branch fixed assets held for sale.

Investments

Total investments at December 31, 2009 increased $327.7 million or 35.0% from the prior year due to the investment of cash from the branch acquisitions, partially offset by security sales at net gains, which funded the repurchase of the TARP preferred stock as well as planned reductions in CDs, Federal Home Loan Bank (“FHLB”) borrowings and certain other borrowings.  As a result of changes in market interest rates, net unrealized gains on the available-for-sale portfolio increased $3.3 million to $20.8 million at December 31, 2009 from December 31, 2008.

Loans

Total portfolio loans were $3.5 billion at December 31, 2009, down 3.7% from 2008, primarily due to continued strategic reductions in residential mortgage loan balances, while management continues to focus on improving overall credit quality.  Reduced new commercial and consumer loan demand as well as normal pay-downs on both consumer and residential loans contributed to the decreases.  The average loan to deposit ratio was 87% at December 31, 2009 as compared to 102% in the prior year, primarily as a result of the added liquidity provided by the branch deposit acquisitions.

Deposits

Deposits at December 31, 2009 increased $470.3 million or 13.4% compared to December 31, 2008 due to the  branch acquisitions.  This increase has been partially offset by expected run off of the acquired, higher-cost CDs over the last three quarters.  Some of this runoff has contributed to a remix into lower cost money market and checking account deposits.

Borrowings

FHLB borrowings at December 31, 2009 decreased 16.8% from December 31, 2008 to $496.4 million, while other short-term borrowings decreased $109.3 million or 36.7% from 2008.  The shift to a more liquid balance sheet with the recent branch deposit acquisition has provided opportunities to reduce borrowings as they mature.


Page 5


Income Taxes

The provision for income taxes decreased $5.5 million for the year ended 2009 compared to the same period in 2008 due to a decrease in pre-tax income and a decrease in the effective tax rate.  For 2009 the effective tax rate decreased to (4.3%) as compared to 10.5% in 2008, due primarily to a higher percentage of tax-exempt income to total income, and certain filed return adjustments during the year.

Shareholders’ Equity

WesBanco continues to maintain strong regulatory capital ratios of 7.86% tier I leverage capital, 11.12% tier I risk-based capital, and 12.37% total risk-based capital, all of which improved from the third quarter of 2009 and are considerably above the “well capitalized” standards promulgated by bank regulators.  The improvement in regulatory capital ratios occurred despite the repurchase of the warrant in the fourth quarter which reduced common equity by $950,000.  Total tangible common equity to tangible assets (non-GAAP measure) improved to 5.88% at December 31, 2009 from 5.75% in the third quarter, primarily due to balance sheet strategies and improved fourth quarter results, offset somewhat by a decline in other comprehensive income from lower unrealized securities gains and the repurchase of the warrant.

WesBanco is a multi-state bank holding company with total assets of approximately $5.4 billion, operating through 114 branch locations and 138 ATMs in West Virginia, Ohio, and Pennsylvania. WesBanco’s banking subsidiary is WesBanco Bank, Inc., headquartered in Wheeling, West Virginia. WesBanco also operates an insurance brokerage company, WesBanco Insurance Services, Inc., and a full service broker/dealer, WesBanco Securities, Inc.

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, 2008 and documents subsequently filed by WesBanco with the Securities and Exchange Commission (“SEC”), including WesBanco’s Form 10-Q as of March 31, June 30, and September 30, 2009, 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 Part I, Item 1A. Risk Factors.  Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including without limitation, the effects of changing regional and national economic conditions; 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, Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority and other regulatory bodies; potential legislative and federal and state regulatory actions and reform; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; internet hacking; competitive conditions in the financial services industry; rapidly changing technology affecting financial services, greater than expected outflows on recent branch acquisition deposits; 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.


 
WESBANCO, INC.
           
 
       
Consolidated Selected Financial Highlights
                   
Page 6
(unaudited, dollars in thousands, except per share amounts)
                   
                             
       
For the Three Months Ended
 
For the Year Ended
STATEMENT OF INCOME
December 31,      December 31,
Interest and dividend income
2009
 
2008
 
% Change
 
2009
 
2008
 
% Change
 
Loans, including fees
 $         49,804
 
 $           56,320
 
(11.57%)
 
 $       204,317
 
 $         236,923
 
(13.76%)
 
Interest and dividends on securities:
                     
   
Taxable
               9,779
 
                6,940
 
40.91%
 
             38,651
 
              28,129
 
37.41%
   
Tax-exempt
               3,204
 
                3,613
 
(11.32%)
 
             14,010
 
              14,526
 
(3.55%)
     
Total interest and dividends on securities
             12,983
 
              10,553
 
23.03%
 
             52,661
 
              42,655
 
23.46%
 
Other interest income
                     84
 
                   849
 
(90.13%)
 
                  386
 
                2,188
 
(82.38%)
          Total interest and dividend income
             62,871
 
              67,722
 
(7.16%)
 
          257,364
 
            281,766
 
(8.66%)
Interest Expense
                     
 
Interest bearing demand deposits
                  757
 
                   739
 
2.50%
 
               2,921
 
                4,809
 
(39.26%)
 
Money market deposits
               1,834
 
                1,642
 
11.71%
 
               6,687
 
                8,341
 
(19.83%)
 
Savings deposits
                  601
 
                   632
 
(4.96%)
 
               2,385
 
                3,089
 
(22.80%)
 
Certificates of deposit
             11,606
 
              14,549
 
(20.23%)
 
             52,827
 
              68,787
 
(23.20%)
     
Total interest expense on deposits
             14,798
 
              17,562
 
(15.74%)
 
             64,820
 
              85,026
 
(23.76%)
 
Federal Home Loan Bank borrowings
               5,035
 
                5,929
 
(15.08%)
 
             21,849
 
              20,659
 
5.76%
 
Other short-term borrowings
               1,353
 
                1,551
 
(12.79%)
 
               6,971
 
                8,401
 
(17.02%)
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
               1,120
 
                1,833
 
(38.88%)
 
               5,352
 
                7,143
 
(25.07%)
     
Total interest expense
             22,306
 
              26,875
 
(17.00%)
 
             98,992
 
            121,229
 
(18.34%)
Net interest income
             40,565
 
              40,847
 
(0.69%)
 
          158,372
 
            160,537
 
(1.35%)
 
Provision for credit losses
             14,353
 
              15,044
 
(4.59%)
 
             50,372
 
              32,649
 
54.28%
Net interest income after provision for credit losses
             26,212
 
              25,803
 
1.59%
 
          108,000
 
            127,888
 
(15.55%)
Non-interest income
                     
 
Trust fees
3,597
 
3,181
 
13.08%
 
13,746
 
14,883
 
(7.64%)
 
Service charges on deposits
6,430
 
6,083
 
5.71%
 
24,372
 
23,986
 
1.61%
 
Bank-owned life insurance
963
 
1,111
 
(13.35%)
 
4,623
 
3,807
 
21.44%
 
Net securities gains
2,113
 
374
 
464.89%
 
6,046
 
1,556
 
288.55%
 
Net gains on sales of mortgage loans
489
 
535
 
(8.66%)
 
2,094
 
1,594
 
31.39%
 
Other income
3,696
 
1,206
 
206.49%
 
13,708
 
11,520
 
18.99%
     
Total non-interest income
17,288
 
12,490
 
38.41%
 
64,589
 
57,346
 
12.63%
Non-interest expense
                     
 
Salaries and wages
13,314
 
13,698
 
(2.80%)
 
54,399
 
56,120
 
(3.07%)
 
Employee benefits
4,949
 
3,594
 
37.70%
 
19,957
 
16,004
 
24.70%
 
Net occupancy
2,593
 
2,428
 
6.78%
 
10,269
 
10,462
 
(1.85%)
 
Equipment
2,609
 
2,782
 
(6.22%)
 
10,726
 
10,968
 
(2.20%)
 
Marketing
1,132
 
1,210
 
(6.43%)
 
5,094
 
5,668
 
(10.13%)
 
FDIC Insurance
1,713
 
157
 
991.08%
 
8,817
 
731
 
1106.16%
 
Amortization of intangible assets
795
 
939
 
(15.36%)
 
3,110
 
3,810
 
(18.37%)
 
Restructuring and merger-related expenses
               1,192
 
                   701
 
70.11%
 
               1,815
 
                3,945
 
(53.99%)
 
Other operating expenses
9,288
 
8,220
 
12.99%
 
35,461
 
34,916
 
1.56%
     
Total non-interest expense
37,585
 
33,729
 
11.43%
 
149,648
 
142,624
 
4.93%
Income before provision for income taxes
               5,915
 
                4,564
 
29.60%
 
             22,941
 
              42,610
 
(46.16%)
 
Provision for income taxes
             (1,382)
 
               (1,257)
 
(9.94%)
 
                 (992)
 
                4,493
 
(122.08%)
Net income
 $            7,297
 
 $             5,821
 
25.35%
 
 $         23,933
 
 $           38,117
 
(37.21%)
Preferred dividends and expenses associated with unamortized
                   
discount and issuance costs
                      -
 
                   293
 
(100.00%)
 
               5,233
 
                   293
 
1686.14%
Net Income available to Common Shareholders
 $            7,297
 
 $             5,528
 
32.00%
 
 $         18,700
 
 $           37,824
 
(50.56%)
                             
Taxable equivalent net interest income
 $         42,291
 
 $         42,792
 
(1.17%)
 
 $      165,916
 
 $      168,359
 
(1.45%)
                             
Per common share data
                     
Net income available per common share - basic
 $              0.27
 
 $               0.21
 
28.57%
 
 $              0.70
 
 $               1.42
 
(50.70%)
Net income available per common share - diluted
 $              0.27
 
 $               0.21
 
28.57%
 
 $              0.70
 
 $               1.42
 
(50.70%)
Dividends declared
 $              0.14
 
 $               0.28
 
(50.00%)
 
 $              0.84
 
 $               1.12
 
(25.00%)
Book value (period end)
           
 $            22.16
 
 $             24.82
 
(10.72%)
Tangible book value (period end) (1)
           
 $            11.31
 
 $             14.74
 
(23.28%)
Tangible common book value (period end) (1)
           
 $            11.31
 
 $             12.02
 
(5.92%)
Average common shares outstanding - basic
26,567,653
 
26,560,889
 
0.03%
 
26,566,133
 
26,551,467
 
0.06%
Average common shares outstanding - diluted
26,567,653
 
       26,579,724
 
(0.05%)
 
26,567,291
 
       26,563,320
 
0.01%
Period end common shares outstanding
     26,567,653
 
       26,560,889
 
0.03%
 
     26,567,653
 
       26,560,889
 
0.03%
Period end preferred shares outstanding
                      -
 
              75,000
 
(100.00%)
 
                      -
 
              75,000
 
(100.00%)
                             
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
         
 


WESBANCO, INC.
                     
Consolidated Selected Financial Highlights
               
Page 7
(unaudited, dollars in thousands)
                   
                         
Selected ratios
                       
            For the Three Months Ended
 
For the Year Ended
 
         
December 31,
 
December 31,
 
         
2009
2008
% Change
 
2009
2008
% Change
 
                         
Return on average assets
     
0.53%
0.45%
17.11%
 
0.43%
0.73%
(41.10%)
 
Return on average equity
     
4.85%
3.77%
28.68%
 
3.73%
6.42%
(41.89%)
 
Return on average tangible equity (2)
   
10.06%
7.42%
35.51%
 
7.26%
12.58%
(42.32%)
 
Yield on earning assets (1)
   
5.28%
6.04%
(12.64%)
 
5.36%
6.32%
(15.21%)
 
Cost of interest bearing liabilities
   
2.05%
2.65%
(22.66%)
 
2.28%
2.96%
(23.09%)
 
Net interest spread (1)
     
3.23%
3.39%
(4.80%)
 
3.08%
3.36%
(8.28%)
 
Net interest margin (1)
     
3.46%
3.71%
(6.79%)
 
3.36%
3.68%
(8.80%)
 
Efficiency (1)
       
63.09%
61.01%
3.40%
 
64.92%
63.19%
2.74%
 
Average loans to average deposits
   
87.22%
101.75%
(14.28%)
 
89.42%
99.52%
(10.14%)
 
Annualized net loan charge-offs/average loans
1.59%
0.96%
65.29%
 
1.10%
0.58%
90.48%
 
Effective income tax rate
     
(23.36%)
(27.54%)
15.17%
 
(4.33%)
10.54%
(141.04%)
 
Trust Assets, market value at period end
 
 $   2,668,610
   $  2,400,211
11.18%
         
                         
                         
                         
           
For the Quarter Ending
   
           
Dec. 31,
Sept. 30,
June 30,
Mar. 31,
Dec. 31,
   
           
2009
2009
2009
2009
2008
   
                         
Return on average assets
       
0.53%
0.38%
0.39%
0.42%
0.45%
   
Return on average equity
       
4.85%
3.35%
3.48%
3.33%
3.77%
   
Return on average tangible equity (2)
     
10.06%
6.68%
6.74%
6.05%
7.42%
   
Yield on earning assets (1)
     
5.28%
5.30%
5.24%
5.65%
6.04%
   
Cost of interest bearing liabilities
     
2.05%
2.21%
2.34%
2.52%
2.65%
   
Net interest spread (1)
       
3.23%
3.09%
2.90%
3.13%
3.39%
   
Net interest margin (1)
       
3.46%
3.35%
3.17%
3.47%
3.71%
   
Efficiency (1)
         
63.09%
61.89%
68.71%
66.37%
61.01%
   
Average loans to average deposits
     
87.22%
87.21%
84.80%
99.94%
101.75%
   
Annualized net loan charge-offs/average loans
1.59%
1.58%
0.68%
0.57%
0.96%
   
Effective income tax rate
       
(23.36%)
(7.15%)
0.03%
12.13%
(27.54%)
   
Trust Assets, market value at period end
   
 $  2,668,610
 $  2,579,384
 $  2,368,578
 $  2,259,987
 $  2,400,211
   
                         
(1) 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.
(2) See non-GAAP financial measures for additional information relating to the calculation of this item.
       



WESBANCO, INC.
                   
Consolidated Selected Financial Highlights
               
Page 8
 
(unaudited, dollars in thousands)
               
% Change
 
Balance sheets
 
December 31,
     
 
September 30,
December 31, 2009
 
Assets
     
2009
2008
 
% Change
   
2009
to Sept. 30, 2009
 
Cash and due from banks
 
 $        72,054
 $        76,025
 
        (5.22)
%
 
 $              75,257
                         (4.26)
%
Due from banks - interest bearing
 
           10,813
           65,145
 
      (83.40)
   
                 11,999
                         (9.88)
 
Securities:
                     
 
Available-for-sale, at fair value
 
      1,261,804
         934,138
 
       35.08
   
            1,417,687
                       (11.00)
 
 
Held-to-maturity (fair values of 1,443; 1,214 and 1,372, respectively)
             1,450
             1,450
 
             -
   
                   1,450
                              -
 
   
Total securities
 
      1,263,254
         935,588
 
       35.02
   
            1,419,137
                       (10.98)
 
Loans held for sale
 
             9,441
             3,874
 
     143.71
   
                   6,860
                         37.63
 
Portfolio Loans:
                   
 
Commercial
 
         451,688
         510,902
 
      (11.59)
   
               463,948
                         (2.64)
 
 
Commercial real estate
 
      1,780,221
      1,699,023
 
         4.78
   
            1,764,791
                           0.87
 
 
Residential real estate
 
         708,397
         856,999
 
      (17.34)
   
               739,151
                         (4.16)
 
 
Home equity
 
         239,784
         217,436
 
       10.28
   
               235,427
                           1.85
 
 
Consumer
 
         290,856
         319,949
 
        (9.09)
   
               298,305
                         (2.50)
 
Total portfolio loans, net of unearned income
 
      3,470,946
      3,604,309
 
        (3.70)
   
            3,501,622
                         (0.88)
 
Allowance for loan losses
 
          (61,160)
         (49,803)
 
       22.80
   
               (60,755)
                           0.67
 
   
Net portfolio loans
 
      3,409,786
      3,554,506
 
        (4.07)
   
            3,440,867
                         (0.90)
 
Premises and equipment, net
 
           89,603
           93,693
 
        (4.37)
   
                 91,411
                         (1.98)
 
Accrued interest receivable
 
           20,048
           19,966
 
         0.41
   
                 22,091
                         (9.25)
 
Goodwill and other intangible assets, net
 
         288,292
         267,883
 
         7.62
   
               289,087
                         (0.28)
 
Bank-owned life insurance
 
         103,637
         101,229
 
         2.38
   
               102,670
                           0.94
 
Other assets
 
         130,424
         104,132
 
       25.25
   
               101,712
                         28.23
 
Total Assets
 
 $   5,397,352
 $   5,222,041
 
         3.36
%
 
 $         5,561,091
                         (2.94)
 %
                           
Liabilities
                     
Deposits:
                     
 
Non-interest bearing demand
 
 $      545,019
 $      486,752
 
       11.97
%
 
 $            514,726
                           5.89
 %
 
Interest bearing demand
 
         450,697
         429,414
 
         4.96
   
               467,085
                         (3.51)
 
 
Money market
 
         714,926
         479,256
 
       49.17
   
               678,099
                           5.43
 
 
Savings deposits
 
         486,055
         423,830
 
       14.68
   
               479,342
                           1.40
 
 
Certificates of deposit
 
      1,777,536
      1,684,664
 
         5.51
   
            1,866,256
                         (4.75)
 
   
Total deposits
 
      3,974,233
      3,503,916
 
       13.42
   
            4,005,508
                         (0.78)
 
Federal Home Loan Bank borrowings
 
         496,393
         596,890
 
      (16.84)
   
               567,939
                       (12.60)
 
Other short-term borrowings
 
         188,522
         297,805
 
      (36.70)
   
               236,884
                       (20.42)
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
  111,176 111,110   0.06     111,175   -    
   
Total borrowings
 
         796,091
      1,005,805
 
      (20.85)
   
               915,998
                       (13.09)
 
Accrued interest payable
 
             9,208
           10,492
 
      (12.24)
   
                 10,664
                       (13.65)
 
Other liabilities
 
           29,104
           42,457
 
      (31.45)
   
                 36,586
                       (20.45)
 
Total liabilities
 
      4,808,636
      4,562,670
 
         5.39
   
            4,968,756
                         (3.22)
 
                           
Shareholders' Equity
                   
Fixed Rate Cumulative Perpetual Preferred Stock, Series A,
                   
 
no par value; 1,000,000 shares authorized; 0 shares,
                   
 
and 75,000 shares issued and outstanding, respectively
 
                   -
           72,332
 
    (100.00)
   
                        -
                              -
 
Common stock, $2.0833 par value; 50,000,000 shares authorized;
                   
 
26,633,848 shares issued; 26,567,653 shares, 26,560,889
                   
 
shares and 26,567,653 shares outstanding, respectively
 
           55,487
           55,487
 
             -
   
                 55,487
                              -
 
Capital surplus
 
         192,268
         193,221
 
        (0.49)
   
               193,211
                         (0.49)
 
Retained earnings
 
         340,788
         344,403
 
        (1.05)
   
               337,211
                           1.06
 
Treasury stock (66,195; 72,959 and 66,195 shares - at cost,
                   
 
respectively)
 
            (1,498)
           (1,661)
 
         9.78
   
                 (1,498)
                              -
 
Accumulated other comprehensive income
 
             2,949
           (3,182)
 
     192.69
   
                   9,195
                       (67.92)
 
Deferred benefits for directors
 
            (1,278)
           (1,229)
 
        (3.97)
   
                 (1,271)
                           0.53
 
Total Shareholder's Equity
 
         588,716
         659,371
 
      (10.72)
   
               592,335
                         (0.61)
 
Total Liabilities and Shareholders' Equity
 
 $   5,397,352
 $   5,222,041
 
         3.36
%
 
 $         5,561,091
                         (2.94)
 %
 

 
WESBANCO, INC.
                           
Consolidated Selected Financial Highlights
                   
Page 9
(unaudited, dollars in thousands)
                         
Average balance sheet and
                         
net interest margin analysis
   
Three months ended December 31,
 
For the year ended December 31,
         
2009
 
2008
 
2009
 
2008
         
Average
Average
 
Average
Average
 
Average
Average
 
Average
Average
Assets
       
Balance
Rate
 
Balance
Rate
 
Balance
Rate
 
Balance
Rate
Due from banks - interest bearing
   
 $          47,412
0.20%
 
 $          40,819
2.36%
 
 $          44,565
0.19%
 
 $          35,702
2.71%
Loans, net of unearned income (1)
   
        3,498,133
5.65%
 
        3,601,413
6.22%
 
        3,547,122
5.76%
 
        3,648,968
6.49%
Securities: (2)
                             
    Taxable
       
990,989
3.95%
 
562,479
4.94%
 
991,434
3.90%
 
522,523
5.38%
    Tax-exempt (3)
     
298,251
6.61%
 
337,436
6.59%
 
326,735
6.60%
 
328,755
6.80%
        Total securities
     
1,289,240
4.56%
 
899,915
5.56%
 
1,318,169
4.57%
 
851,278
5.93%
Federal funds sold
     
                    -
0.00%
 
             14,121
0.82%
 
               2,060
0.24%
 
             13,512
2.21%
Other earning assets
     
             31,238
0.77%
 
             35,646
0.82%
 
             31,849
0.92%
 
             31,464
2.93%
         Total earning assets (3)
   
        4,866,023
5.28%
 
        4,591,914
6.04%
 
        4,943,765
5.36%
 
        4,580,924
6.32%
Other assets
       
627,422
   
595,932
   
622,418
   
643,518
 
Total Assets
       
 $     5,493,445
   
 $     5,187,846
   
 $     5,566,183
   
 $     5,224,442
 
                               
Liabilities and Shareholders' Equity
                         
Interest bearing demand deposits
   
 $        462,023
0.65%
 
 $        445,687
0.66%
 
 $        455,151
0.64%
 
 $        433,661
1.11%
Money market accounts
     
703,065
1.04%
 
492,289
1.33%
 
629,520
1.06%
 
472,634
1.76%
Savings deposits
       
482,364
0.49%
 
425,248
0.59%
 
470,737
0.51%
 
504,335
0.61%
Certificates of deposit
     
1,830,379
2.52%
 
1,675,054
3.46%
 
1,887,051
2.80%
 
1,758,124
3.91%
    Total interest bearing deposits
   
3,477,831
1.69%
 
        3,038,278
2.30%
 
3,442,459
1.88%
 
        3,168,754
2.68%
Federal Home Loan Bank borrowings
   
528,971
3.78%
 
           605,953
3.89%
 
570,008
3.83%
 
           520,636
3.97%
Other borrowings
     
199,920
2.68%
 
277,316
2.23%
 
224,649
3.10%
 
289,541
2.90%
Junior subordinated debt
     
111,179
4.00%
 
           111,100
6.56%
 
111,152
4.82%
 
           111,063
6.43%
      Total interest bearing liabilities
   
4,317,901
2.05%
 
4,032,647
2.65%
 
4,348,268
2.28%
 
4,089,994
2.96%
Non-interest bearing demand deposits
533,097
   
501,087
   
524,167
   
497,681
 
Other liabilities
       
45,700
   
40,952
   
52,211
   
42,766
 
Shareholders' equity
     
596,747
   
613,160
   
641,537
   
594,001
 
Total Liabilities and Shareholders' Equity
 
 $     5,493,445
   
 $     5,187,846
   
 $     5,566,183
   
 $     5,224,442
 
Taxable equivalent net interest spread
3.23%
   
3.39%
   
3.08%
   
3.36%
Taxable equivalent net interest margin
3.46%
   
3.71%
   
3.36%
   
3.68%
                               
(1) Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale.  Loan fees included in interest income on loans are not material.
(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 35% for each period presented.
       



WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
               
 Page 10
(unaudited, dollars in thousands, except per share amounts)
                 
       
Quarter Ended
Statement of Income
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
Interest income
2009
 
2009
 
2009
 
2009
 
2008
 
Loans, including fees
 $       49,804
 
 $                50,970
 
 $               51,482
 
 $                52,059
 
 $              56,320
 
Interest and dividends on securities:
                 
   
Taxable
                  9,779
 
                     10,563
 
                    10,791
 
                       7,518
 
                    6,940
   
Tax-exempt
                  3,204
 
                      3,595
 
                    3,698
 
                       3,514
 
                     3,613
     
Total interest and dividends on securities
                 12,983
 
                      14,158
 
                   14,489
 
                      11,032
 
                   10,553
 
Other interest income
                       84
 
                            84
 
                         108
 
                            110
 
                        849
          Total interest and dividend income
                 62,871
 
                     65,212
 
                  66,079
 
                     63,201
 
                  67,722
Interest Expense
               
                            -
 
Interest bearing demand deposits
                     757
 
                          787
 
                        727
 
                          650
 
                        739
 
Money market deposits
                   1,834
 
                       1,758
 
                     1,848
 
                       1,246
 
                     1,642
 
Savings deposits
                      601
 
                          606
 
                        644
 
                          534
 
                        632
 
Certificates of deposit
                  11,606
 
                     13,062
 
                   14,755
 
                     13,404
 
                   14,549
     
Total interest expense on deposits
                 14,798
 
                      16,213
 
                   17,974
 
                     15,834
 
                   17,562
 
Federal Home Loan Bank borrowings
                  5,035
 
                      5,568
 
                     5,614
 
                      5,632
 
                    5,929
 
Other short-term borrowings
                   1,353
 
                       1,780
 
                     1,770
 
                      2,069
 
                      1,551
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
                    1,120
 
                       1,222
 
                     1,470
 
                       1,539
 
                     1,833
     
Total interest expense
                22,306
 
                    24,783
 
                  26,828
 
                    25,074
 
                  26,875
Net interest income
                40,565
 
                    40,429
 
                   39,251
 
                     38,127
 
                  40,847
 
Provision for credit losses
                 14,353
 
                     16,200
 
                   10,269
 
                      9,550
 
                   15,044
Net interest income after provision for credit losses
                 26,212
 
                    24,229
 
                  28,982
 
                    28,577
 
                  25,803
Non-interest income
                 
 
Trust fees
3,597
 
3,508
 
3,288
 
3,353
 
3,181
 
Service charges on deposits
6,430
 
6,648
 
6,076
 
5,217
 
6,083
 
Bank-owned life insurance
963
 
1,873
 
897
 
892
 
1,111
 
Net securities gains/(losses)
2,113
 
1,329
 
2,462
 
142
 
374
 
Net gains on sales of mortgage loans
489
 
820
 
297
 
488
 
535
 
Other income
3,696
 
4,377
 
3,289
 
2,344
 
1,206
     
Total non-interest income
17,288
 
18,555
 
16,309
 
12,436
 
12,490
Non-interest expense
                 
 
Salaries and wages
13,314
 
13,920
 
13,998
 
13,167
 
13,698
 
Employee benefits
4,949
 
5,240
 
5,061
 
4,707
 
3,594
 
Net occupancy
2,593
 
2,572
 
2,361
 
2,744
 
2,428
 
Equipment
2,609
 
2,888
 
2,687
 
2,542
 
2,782
 
Marketing
1,132
 
1,486
 
1,720
 
756
 
1,210
 
FDIC Insurance
1,713
 
1,528
 
4,322
 
1,254
 
157
 
Amortization of intangible assets
795
 
806
 
812
 
698
 
939
 
Restructuring and merger-related expenses
                    1,192
 
                               2
 
                         192
 
                          429
 
                         701
 
Other operating expenses
9,288
 
9,263
 
8,392
 
8,515
 
8,220
     
Total non-interest expense
37,585
 
37,705
 
39,545
 
34,812
 
33,729
Income before provision for income taxes
                   5,915
 
                      5,079
 
                    5,746
 
                       6,201
 
                    4,564
 
Provision for income taxes
                 (1,382)
 
                        (363)
 
                             2
 
                          752
 
                   (1,257)
Net income
 $               7,297
 
 $                  5,442
 
 $                5,744
 
 $                  5,449
 
 $                 5,821
Preferred dividends
                        -
 
                        3,121
 
                     1,057
 
                       1,055
 
                        293
Net Income available to Common Shareholders
 $               7,297
 
 $                   2,321
 
 $                4,687
 
 $                  4,394
 
 $                5,528
                       
                            -
Taxable equivalent net interest income
 $            42,291
 
 $             42,365
 
 $            41,242
 
 $              40,019
 
 $           42,792
                         
Per common share data
                 
Net income available per common share - basic
 $                   0.27
 
 $                     0.09
 
 $                  0.18
 
 $                      0.17
 
 $                    0.21
Net income available per common share - diluted
 $                   0.27
 
 $                     0.09
 
$                  0.18
 
 $                      0.17
 
 $                    0.21
Dividends declared
 $                   0.14
 
 $                     0.14
 
 $                  0.28
 
 $                      0.28
 
 $                    0.28
Book value (period end)
 $                 22.16
 
 $                   22.30
 
 $                24.61
 
 $                    24.85
 
 $                  24.82
Tangible book value (period end) (1)
 $                 11.31
 
 $                   11.41
 
 $                13.69
 
 $                    14.00
 
 $                  14.74
Tangible common book value (period end) (1)
 $                 11.31
 
 $                   11.41
 
 $                10.96
 
 $                    11.27
 
 $                  12.02
Average common shares outstanding - basic
26,567,653
 
26,567,653
 
26,567,653
 
26,561,490
 
26,560,889
Average common shares outstanding - diluted
26,567,653
 
26,568,081
 
26,568,752
 
26,563,945
 
26,579,724
Period end common shares outstanding
26,567,653
 
           26,567,653
 
         26,567,653
 
           26,567,653
 
         26,560,889
Period end preferred shares outstanding
                                       -
 
                              -
 
                  75,000
 
                    75,000
 
                  75,000
Full time equivalent employees (2)
                   1,393
 
                       1,428
 
                     1,473
 
                       1,448
 
                      1,501
                         
                         
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
           
(2) The quarter ended March 31, 2009 excludes AmTrust employees which were acquired on March 27, 2009.
     



WESBANCO, INC.
                     
Consolidated Selected Financial Highlights
               
 Page 11
 
(unaudited, dollars in thousands)
                     
       
Quarter Ended
 
       
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Asset quality data
 
2009
 
2009
 
2009
 
2009
 
2008
 
Non-performing assets:
                     
 
Non-accrual loans
 
 $         65,273
 
 $         67,355
 
 $         70,021
 
 $         55,959
 
 $         31,737
 
 
Renegotiated loans
 
            14,988
 
            15,013
 
            11,586
 
            14,580
 
              4,559
 
   
Total non-performing loans
 
            80,261
 
            82,368
 
            81,607
 
            70,539
 
            36,296
 
 
Other real estate and repossessed assets
              8,691
 
              8,665
 
              2,892
 
              2,754
 
              2,554
 
   
Total non-performing assets
 
 $         88,952
 
 $         91,033
 
 $         84,499
 
 $         73,293
 
 $         38,850
 
Loans past due 90 days or more and accruing
              5,275
 
              7,767
 
            10,163
 
              5,655
 
            18,810
 
   
Total non-performing assets and loans past due
                   
   
   90 days or more
 
 $         94,227
 
 $         98,800
 
 $         94,662
 
 $         78,948
 
 $         57,660
 
Loans past due 30-89 days
 
 $         25,396
 
 $         24,833
 
 $         26,371
 
 $         37,178
 
 $         35,606
 
                           
Loans past due 90 days or more and
                     
 
accruing / total loans
 
                0.15
%
                0.22
%
                0.29
%
                0.16
%
                0.52
%
Non-performing loans/total loans
 
                2.31
%
                2.35
%
                2.30
%
                1.97
%
                1.01
%
Non-performing loans and loans past due 90
                   
 
days or more/total loans
 
                2.46
%
                2.57
%
                2.59
%
                2.13
%
                1.53
%
                           
Non-performing assets/total loans, other
                     
 
real estate and repossessed assets
 
                2.56
%
                2.59
%
                2.38
%
                2.05
%
                1.08
%
Loans past due 30-89 days/total loans
 
                0.73
%
                0.71
%
                0.74
%
                1.04
%
                0.99
%
                           
Allowance for loan losses
                     
Allowance for loan losses
 
 $         61,160
 
 $         60,755
 
 $         58,572
 
 $         54,252
 
 $         49,803
 
Provision for loan losses
 
            14,395
 
            16,200
 
            10,400
 
              9,550
 
            15,000
 
Net loan charge-offs
 
            13,990
 
            14,017
 
              6,079
 
              5,102
 
              8,652
 
Annualized net loan charge-offs /average loans
                1.59
 %
                1.58
 %
                0.68
 %
                0.57
 %
                0.96
 %
Allowance for loan losses/total loans
 
                1.76
 %
                1.74
 %
                1.65
 %
                1.52
 %
                1.38
 %
Allowance for loan losses/non-performing loans
                0.76
x
                0.74
x
                0.72
x
                0.77
x
                1.37
x
Allowance for loan losses/non-performing loans and
                   
 
past due 90 days or more
 
                0.72
x
                0.67
x
                0.64
x
                0.71
x
                0.90
x
                           
                           
       
Quarter Ended
 
       
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
       
2009
 
2009
 
2009
 
2009
 
2008
 
Capital ratios
                     
Tier I leverage capital
 
                7.86
%
                7.55
%
                8.61
%
                9.72
%
              10.27
%
Tier I risk-based capital
 
              11.12
%
              10.95
%
              12.18
%
              12.70
%
              13.21
%
Total risk-based capital
 
              12.37
%
              12.21
%
              13.43
%
              13.95
%
              14.46
%
Shareholders' equity to assets
 
              10.86
%
              11.37
%
              11.32
%
              12.64
%
              11.82
%
Tangible equity to tangible assets (1)
 
                5.88
%
                5.75
%
                6.68
%
                6.58
%
                7.90
%
Tangible common equity to tangible assets (1)
                5.88
%
                5.75
%
                5.35
%
                5.30
%
                6.44
%
                           
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
         





NON-GAAP FINANCIAL MEASURES
                       
Page 12
The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco’s operating performance and trends, and facilitate comparisons with the performance of WesBanco’s peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco’s financial statements.
       
Three Months Ended
 
Year Ended
       
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Dec. 31,
(unaudited, dollars in thousands)
2009
 
2009
 
2009
 
2009
 
2008
 
2009
 
2008
Return on average tangible equity:
                         
 
Net income (annualized)
 $        28,949
 
 $       21,591
 
 $       23,039
 
 $       22,099
 
 $       23,157
 
 $       23,933
 
 $       38,117
 
Plus: amortization of intangibles (annualized) (1)
             2,050
 
            2,079
 
            2,116
 
            1,839
 
            2,427
 
            2,022
 
            2,477
 
Net income before amortization of intangibles (annualized)
           30,999
 
          23,670
 
          25,155
 
          23,938
 
          25,584
 
          25,955
 
          40,594
                                 
 
Average total shareholder's equity
         596,747
 
        643,700
 
        662,162
 
        664,277
 
        613,160
 
        641,537
 
        594,001
 
Less: average goodwill and other intangibles
       (288,661)
 
      (289,470)
 
      (288,780)
 
      (268,662)
 
      (268,592)
 
      (283,963)
 
      (271,396)
 
Average tangible equity
         308,086
 
        354,230
 
        373,382
 
        395,615
 
        344,568
 
        357,574
 
        322,605
                                 
Return on average tangible equity
10.06%
 
6.68%
 
6.74%
 
6.05%
 
7.42%
 
7.26%
 
12.58%
                                 
                                 
       
Period End
       
       
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
       
       
2009
 
2009
 
2009
 
2009
 
2008
       
Tangible book value:
                           
 
Total shareholders' equity
 $      588,716
 
 $     592,335
 
 $     653,720
 
 $     660,201
 
 $     659,371
       
 
Less:  goodwill and other intangible assets
       (288,292)
 
      (289,087)
 
      (289,893)
 
      (288,332)
 
      (267,883)
       
 
Tangible equity
 
         300,424
 
        303,248
 
        363,827
 
        371,869
 
        391,488
       
                                 
 
Common shares outstanding
    26,567,653
 
   26,567,653
 
   26,567,653
 
   26,567,653
 
   26,560,889
       
                                 
Tangible book value
 
 $          11.31
 
 $         11.41
 
 $         13.69
 
 $         14.00
 
 $         14.74
       
                                 
                                 
Tangible equity to tangible assets:
                         
 
Total shareholders' equity
 $      588,716
 
 $     592,335
 
 $     653,720
 
 $     660,201
 
 $     659,371
       
 
Less:  goodwill and other intangible assets
       (288,292)
 
      (289,087)
 
      (289,893)
 
      (288,332)
 
      (267,883)
       
 
Tangible equity
 
         300,424
 
        303,248
 
        363,827
 
        371,869
 
        391,488
       
                                 
 
Total assets
 
      5,397,352
 
     5,561,091
 
     5,736,941
 
     5,940,073
 
     5,222,041
       
 
Less:  goodwill and other intangible assets
       (288,292)
 
      (289,087)
 
      (289,893)
 
      (288,332)
 
      (267,883)
       
 
Tangible assets
 
      5,109,060
 
     5,272,004
 
     5,447,048
 
     5,651,741
 
     4,954,158
       
                                 
Tangible equity to tangible assets
5.88%
 
5.75%
 
6.68%
 
6.58%
 
7.90%
       
                                 
                                 
Tangible common equity to tangible assets:
                         
 
Total shareholders' equity
 $      588,716
 
 $     592,335
 
 $     653,720
 
 $     660,201
 
 $     659,371
       
 
Less:  goodwill and other intangible assets
       (288,292)
 
      (289,087)
 
      (289,893)
 
      (288,332)
 
      (267,883)
       
 
Less:  preferred shareholders' equity
                   -
 
                  -
 
        (72,560)
 
        (72,441)
 
        (72,332)
       
 
Tangible common equity
         300,424
 
        303,248
 
        291,267
 
        299,428
 
        319,156
       
                                 
 
Total assets
 
      5,397,352
 
     5,561,091
 
     5,736,941
 
     5,940,073
 
     5,222,041
       
 
Less:  goodwill and other intangible assets
       (288,292)
 
      (289,087)
 
      (289,893)
 
      (288,332)
 
      (267,883)
       
 
Tangible assets
 
      5,109,060
 
     5,272,004
 
     5,447,048
 
     5,651,741
 
     4,954,158
       
                                 
Tangible common equity to tangible assets
5.88%
 
5.75%
 
5.35%
 
5.30%
 
6.44%
       
                                 
                                 
Tangible common book value:
                         
 
Total shareholders' equity
 $      588,716
 
 $     592,335
 
 $     653,720
 
 $     660,201
 
 $     659,371
       
 
Less:  goodwill and other intangible assets
       (288,292)
 
      (289,087)
 
      (289,893)
 
      (288,332)
 
      (267,883)
       
 
Less:  preferred shareholders' equity
                   -
 
                  -
 
        (72,560)
 
        (72,441)
 
        (72,332)
       
 
Tangible common equity
    300,424
 
    303,248
 
   291,267
 
  299,428
 
    319,156
       
                                 
 
Common shares outstanding
    26,567,653
 
   26,567,653
 
   26,567,653
 
   26,567,653
 
   26,560,889
       
                                 
Tangible common book value
 $          11.31
 
 $         11.41
 
 $         10.96
 
 $         11.27
 
 $         12.02
       
                                 
(1) Tax effected at 35%.
                         





GRAPHIC 3 logo.jpg LOGO begin 644 logo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`*`!D`P$1``(1`0,1`?_$`(H```(#`0$!`0`````` M```````&!`4'`P@!`@$!``,!`0$```````````````$"!`,&!1```0,#`P," M!0,#!0```````@$#!!$%!@`A$C$3!T$482(R0@A1<161(Q:!4F(S=!$!``(! M`@0%!0$```````````$"`Q$A\#%1!$%AT3(3<9&Q$B(%_]H`#`,!``(1`Q$` M/P#U330%-`4T!30%-`4T$&]7>WV:VO7*X&K4./Q[SJ(J\4,T#DJ)Z(I;ZB9T MC5SRY*TK^UN26RZR\T#S)BXTX*$VX"H0D*I5%14V5%U*\3$QK"AMF=XM<\BE MX_"FB[.]YI$_U"ROE[M=CMCMRN M;Z,1&:GQIMT7;4KP8::)%-`:`T!H#0&@-`J^4TB+@%Y29W/:JR*.JU3F@]P?F M%%V7CUIZZYY?;+'W^GPVUY,"MV89Y9;.>)6Q[W46Y46V2VJD2,E7G[ M\,Q,\C1X3URF"R;%O3N]HC?>1@8Z%7EW.X7'ETKZ:#1[?_(>R9_D>U[[@GN/ M;\D:Y^O#G4J?OH)!?Y+A,"UV?^1QQI]U9#KDD6 MY'9,00!1*J"GW$W6M-!>^*/)MJ\RXC=XESM:PGHQ)%N<-'.8*CB*0&VY02^Q M>J;*GKJ)C6-%,N.+UFMN4L_O/B[.[/?4Q>TD7R]AFI?XZ[UMX\I:P+Q=D>3W=)V9"ZU;K89,I M%=3MF\X"U)$043Y%+!>A`8J))_JBZ#R!XQASX<_,O!$AQQMR MZ7(6VGQ2O&(VA%+*A`8( MHK-?_>XI4_XZ!GPJQ^2Y%SD&LQGN$C\>1%1GL@(T MH(HM!1-M!!@9/,QW/7K9Y+A3V)5SO+0^N@X879[Q=_R0\E0;5>';)*=8EBDQEIIXJ$\R-*.HM-UK4:+\=`O8GFD" MV^-LNPD)3.$W2US6@F7R%[A]Z>O=-EQL4YD]W2[>W$N/&OT[Z!K@7.Z0/)F0 M8_:?Y3'+-)Q1RX!;G9"I(;D,-H;28Z@"AS3$E4$7YB6M>157XTVT&EV.X.^3L[RK'+Y+,$M-FA!98P M..,@$B7&$WYJBT0(LSOSEWM]BMCTN0K+SS* MSI#A(;3;[@D+IBPR:<15?2JUT#-XCN%WL7F#-/'*S'YN/6YEJX6A)+IOG&%U M&R5A'#4BX_W]D5?M_?0;=H"N@3X?C*P1?)D[R"VI_P`M.A!"<:6G;'CQ174I MOR(&Q%?VT'YQOQ=C=AR'*KVP*O/9:X+D]EQ!X`*"2&V%/M<(R(JZ!+Q[\8<6 ML=Y-Z->[J6/$^DE<95]1AF8K44>XT[H(OH77HJKH+U?#(.@%LF9%.FXJU,2X M-6*0W&)!>%[O@"24;1[M"[OPKTVK301+7X)"TY;=,MMN4W&-?KR+@7"0C4,@ M(72$RX-DRHAN"4705=Q_%7QW)Q9ZS,/S69\B6$]Z^&X+LLW@0Q^>HB"BO=+9 M$3??06"_C_;_`/(5OZ9-=SN;UK*TS)+YLOF\!IP,R5QLD2H;<11$]?UJ'TOQ M\LA>-A\>+>I_\`$GW2+QC]^O/N<.?;IQ[B\NE?3IH(N1_C=9;M=+?>H>07.S MW^'';AR+K!(&G9#3((T"GP0.)HV*!R'943=-!*NWX[8J\MGFV2XS['D-DY=B M_,."[*>5PB)PI2N(O=(E,JJOZT^G;0-&!^-K5B3]RN/NY%VO]Y,7+M>9JBK[ 2RMHJ`*("```*+L(IH&^N@__9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----