0000203596-15-000048.txt : 20150428 0000203596-15-000048.hdr.sgml : 20150428 20150428161640 ACCESSION NUMBER: 0000203596-15-000048 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150428 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150428 DATE AS OF CHANGE: 20150428 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: 0224 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-08467 FILM NUMBER: 15798800 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 fin8k042815.htm FORM 8-K ON 1ST QTR 2015 EARNINGS RELEASE fin8k042815.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) April 28, 2015

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 ended March 31, 2015.  The press release is attached as Exhibit 99.1 to this report.

WesBanco, Inc. will host a conference call to discuss the Company's financial results for the first quarter of 2015 on Wednesday, April 29, 2015 at 10:00 a.m. E.D.T.

Callers wishing to participate should access the call by dialing 1-888-347-6607 or 1-412-902-4290 for international callers.  The call may also be listened to live via Webcast through the "Investor Relations" section of the Company's Web site or by registering at http://www.videonewswire.com/event.asp?id=102000. Access to the Webcast will begin approximately 15 minutes prior to the start of the call.

A replay of the call will be available from 1:00 p.m. E.D.T. on the day of the call until 9:00 a.m. E.D.T. on Wednesday, May 6, 2015.  The replay can be accessed by dialing 1-877-344-7529 or 1-412-317-0088 for international callers.  The replay access code is 10063200.  



Item 9.01 Financial Statements and Exhibits

d)  
Exhibits – 99.1 -  Press release dated April 28, 2015 announcing earnings for the three months ended March 31, 2015.





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:  April 28, 2015
 /s/ Robert H. Young
 
Robert H. Young
 
Executive Vice President and
 
Chief Financial Officer

 
 


EX-99.1 2 ex991.htm 1ST QTR 2015 EARNINGS RELEASE ex991.htm


NEWS FOR IMMEDIATE RELEASE

April 28, 2015                                                                           For Further Information Contact:

Todd F. Clossin
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 First Quarter 2015 Net Income

(Wheeling, WV)… Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ Global Market: WSBC), a Wheeling, West Virginia based multi-state bank holding company, today announced net income and related earnings per share for the three months ended March 31, 2015.  Net income for the three months ended March 31, 2015, excluding after-tax merger-related expenses of $6.3 million, was $20.2 million (non-GAAP measure) compared to $16.4 million for the first quarter of 2014, representing an increase of 23.1%.  Diluted earnings per share, excluding after-tax merger-related expenses, were $0.59 (non-GAAP measure), compared to $0.56 per share for the first quarter of 2014. The first quarter included a number of other highlights: (i) loan growth at an annualized rate of 8.7%; (ii) consummation of the ESB Financial Corporation (“ESB”) merger on February 10, 2015; (iii) conversion of ESB’s processing systems to WesBanco’s systems, completed on April 24, 2015; and (iv) enhanced loan production in the new markets by recruiting four experienced commercial lenders to supplement our Pittsburgh-based and ESB commercial teams currently in place.

On a GAAP basis, net income for the three months ended March 31, 2015 was $13.9 million, while diluted earnings per share were $0.40, compared to $16.4 million or $0.56 per share for the first quarter of 2014.  The first quarter after tax merger-related expenses of $6.3 million and temporary extra operating costs of approximately $0.5 million associated with ESB were the reasons for the decrease in net income.


     
For the Three Months Ended March 31,
     
2015
 
2014
(unaudited, dollars in thousands, except per share amounts)
   
Net Income
 
 Diluted Earnings Per Share    
Net Income
 
Diluted Earnings Per Share
Net income, excluding after-tax merger-related expenses (Non-GAAP)(1)
 $     20,213
 
 $      0.59
 
 $ 16,421
 
 $      0.56
Less: After tax merger-related expenses
 
(6,326)
 
        (0.19)
 
            -
 
            -
Net income (GAAP)
 
 $     13,887
 
 $      0.40
 
 $ 16,421
 
 $      0.56
(1) Non-GAAP measures are defined on page 11 under "Non-GAAP Financial Measures."
     

ESB’s results were included in WesBanco’s results from the date of the consummation of the merger.  The merger, which was announced on October 29, 2014, was approved by all appropriate regulatory agencies and the shareholders of both organizations before the end of January, permitting the transaction to be closed in less than three and a half months.  ESB was a Pennsylvania thrift holding company, headquartered in Ellwood City, Lawrence County, just to the northwest of Pittsburgh, PA, with approximately $1.9 billion in assets and 23 offices in four southwestern PA counties, three of which are in the Pittsburgh Metropolitan Statistical Area (“MSA”).  WesBanco now has $8.2 billion in total assets and provides banking services through 142 branch locations and 130 ATMs in three states. The transaction expanded WesBanco's franchise in western Pennsylvania from 16 to 38 offices with approximately $1.7 billion in total deposits.

Mr. Clossin commented, “Certainly a major accomplishment in the first quarter was the successful completion of the ESB acquisition.  The integration and branding of our products, technology systems, customers and branches occurred just this past weekend, two and one half months after ESB’s acquisition and less than six months after the initial merger announcement.  We look forward to the exciting opportunity to accelerate the growth and profitability of the combined organization.  We now reach across the Pittsburgh MSA and have a competitive position in Southwestern Pennsylvania.”

  “Also in the first quarter, we achieved improvement in many financial and operating areas.  Loan growth continues to accelerate as annualized loan growth in the first quarter of 8.7% exceeded growth over the last year, exclusive of ESB, as total originations increased and paydowns of larger commercial real estate credits decreased. Credit quality improvement resulted in a reduced loan loss provision compared to both the fourth and first quarters of 2014. The net interest margin remained relatively stable despite the larger percentage of investment securities to total assets from the ESB acquisition, and the overall increased asset base and loan growth
 
Page 2
 
 
resulted in growth in net interest income totaling 16.1%, as compared to the first quarter of last year.  The Wealth Management division achieved a record quarter in both trust fees and securities brokerage revenue.  Although expenses naturally increased from the acquisition, cost savings will begin to bear fruit in the second quarter, while our efficiency ratio (non-GAAP measure, net of merger-related expenses), in the first quarter improved as a result of revenue growth exceeding expense increases.”


Financial Condition

Total assets at March 31, 2015 increased 32.0% or $2.0 billion compared to March 31, 2014 due to the acquisition of ESB and growth exclusive of ESB.  Portfolio loans increased $986.6 million or 25.4% with $699.0 million from the acquisition and $287.6 million or 7.4% from loan growth exclusive of ESB.  Organic loan growth from December 31, 2014, annualized, was 8.7%, primarily achieved through $357 million in loan originations for the first quarter compared to $273 million last year. Loan growth in non-ESB markets occurred in all major loan categories with approximately a third of the growth in commercial and industrial loans.  Loan growth was driven by increased business activity, additional commercial and residential lending personnel in our urban markets, focused marketing efforts and continued improvement in loan origination processes, while paydowns decreased.  Deposits increased $1.2 billion compared to March 31, 2014, primarily due to the acquisition.  Organic non-interest bearing deposits were up 8.3% over the last year. First quarter deposit growth from year-end, exclusive of the ESB acquisition, was an annualized 10.8%, led by non-interest and interest bearing deposit growth.  Excluding certificates of deposit, organic deposits increased $167.3 million or 4.5% from March 31, 2014, with deposits from Marcellus and Utica shale gas customers contributing to the increase.  All organic deposit types increased except certificates of deposit, which decreased $199.1 million due to lower rate offerings for maturing CDs.

WesBanco continues to maintain strong regulatory capital ratios, after the ESB acquisition and implementation of the new BASEL III standards.  At March 31, 2015, Tier I leverage was 10.62%, Tier I Risk-Based capital was 14.09%, and Total Risk-Based capital was 14.92%, all of which improved from March 31, 2014 and year-end.  Both consolidated and bank-level regulatory capital ratios are well above the applicable, revised “well-capitalized” standards promulgated by bank regulators, as well as the recently finalized fully-implemented BASEL III capital standards.  As required by BASEL III, a new ratio, Common Equity Tier 1 capital ratio (CET 1), was 11.49% for the first quarter of 2015, significantly above the initial requirement of 4.5%. Total tangible equity to tangible assets (non-GAAP measure) was 7.78% at March 31, 2015, increasing from 7.49% at March 31, 2014, and down minimally from year-end’s 7.88%.  Strong earnings and improved total capital have enabled WesBanco to increase the quarterly dividend rate, currently at $0.23 per share, eight times over the last five years, cumulatively representing a 64% increase.  The most recent increase was $0.01 per share in the first quarter of 2015.


Credit Quality

Continued improvement in the credit quality of the pre-acquisition legacy portfolio resulted in a provision for credit losses of $1.3 million in the first quarter of 2015 compared to $2.2 million in the same quarter of 2014.  Net charge-offs for the first three months of 2015 were $1.7 million or 0.16% of average portfolio loans compared to $4.1 million or 0.43% in the first quarter of 2014.

Legacy non-performing loans, including TDRs, as well as criticized and classified loans, also improved as a percentage of total portfolio loans from their pre-acquisition levels in the fourth quarter of 2014. Total non-performing loans, including those from the ESB acquisition, were $58.7 million or 1.20% of total loans at March 31, 2015, which represents a 15.3% increase from $50.9 million or 1.31% of total loans at March 31, 2014.  Criticized and classified loans were $93.0 million, or 1.91% of total loans at March 31, 2015, which represents a decrease of 28.1% from $129.3 million or 3.33% of total loans at March 31, 2014.  The ESB acquisition increased non-performing loans, including TDRs, by $10.1 million, and criticized and classified loans by $9.6 million. 

The allowance for loan losses represented 0.91% of total portfolio loans at March 31, 2015.  However, if the credit mark on the acquired ESB loans (which were recorded at fair value at the date of acquisition) were to be included, the allowance would approximate 1.34% of total loans (non-GAAP measure) compared to 1.17% at the end of the first quarter of 2014.  The net loan mark was $15.3 million on the acquired portfolio, or 2.1% of total ESB acquired loans.


Net Interest Income

Net interest income increased $7.6 million or 16.1% in the first quarter of 2015 compared to the first quarter of 2014 due to a 16.9% increase in average earning assets, primarily through the acquisition, and through a 6.4% increase in average loan balances, exclusive of ESB, slightly offset by a 4 basis point decrease in the net interest margin.  Growth in net interest income has been consistent. The first quarter of 2015 is the seventh consecutive quarter that net interest income has increased. The net interest margin decreased to 3.59% in the first quarter compared to 3.63% in the same quarter of 2014. The net interest margin has ranged from 3.64% to 3.58% over the last five quarters as reduced funding costs have generally exceeded the effect of lower rates on newly acquired securities and loans.  In addition, the aforementioned loan growth improves asset yields as the average rate on loans is higher than the
 
 
Page 3


average rate on securities. Funding costs continued to decrease in 2015 as a result of a 14.2% increase in average lower-cost demand, money market and savings account deposits, while higher-cost CDs increased by only 8.6%, entirely due to the acquisition. The average rate on CDs declined by 27 basis points as higher-rate CDs matured. Overall, average deposits increased by 12.6% in the first quarter of 2015 compared to the same quarter of 2014. In addition, a 20.0% reduction in higher-rate average other borrowings improved funding costs through the prepayment of a higher-rate $22.0 million repurchase agreement with another bank in the third quarter of 2014, and through maturities. Increased average FHLB borrowings in the first quarter were generally short to medium-term with an average rate lower than the average CD rate. The increase in other interest income was due to FHLB special dividends received in the first quarter totaling $0.6 million. Excluding accretion of various purchase accounting adjustments relating to recent acquisitions, the net interest margin would have been 3.49% in the first quarter of 2015 compared to 3.58% for the same quarter of 2014. The reduction is primarily due to asset and liability mix shifts post-ESB, with a greater percentage of lower-yielding investment securities and a greater percentage of CDs versus lower-cost deposit types.
 
 
Non-Interest Income

For the first quarter of 2015, non-interest income increased $1.1 million or 6.7% compared to the first quarter of 2014.  Trust fees increased $0.4 million or 7.2% for the quarter as assets under management continued to increase from customer development initiatives and overall market improvements.  Total trust assets were $3.9 billion at March 31, 2015, representing an increase of 2.7% from March 31, 2014.  Net securities brokerage revenues increased $0.2 million or 12.6%, due to production increases from the addition of support and sales staff in several regions, as well as an increase in referrals and production from a licensed retail banker program.  Bank-owned life insurance increased $0.4 million or 43.0%, primarily due to a death claim in the first quarter, and electronic banking fees increased $0.3 million or 10.4%. Mortgage loan sale gains increased slightly, despite the impact of lower mortgage refinancings as well as the early 2014 implemented Qualified Mortgage and Ability-to-Repay rules, somewhat limiting the Bank’s product offerings. In addition, more production was directed towards balance sheet loan growth over the past year. Service charges on deposits decreased $0.2 million or 5.4% compared to the 2014 first quarter due to lower overdraft fees that are affected by customer usage patterns, consistent increases in deposit levels and higher average deposits per account.


Non-Interest Expense

In the first quarter of 2015, net revenue growth of 13.6% outpaced expense growth of 9.0%, excluding merger-related expenses.  As a result, the efficiency ratio (net of merger-related expenses) improved to 58.2% from 60.6% in the first quarter of 2014.  Overall non-interest expense increased $13.3 million in the first quarter due to normal operating expenses from the acquisition and $9.7 million of merger-related expenses.  Excluding merger-related expenses, non-interest expense increased just $3.6 million or 9.0%, primarily due to the acquisition, with approximately $0.7 million (equivalent to one cent per share after taxes) of such increase related to post-merger personnel and IT costs that will be immediately saved as a result of the April 24 weekend systems and branch conversions.  Salaries and wages increased $1.9 million or 11.5%, due to an 8.6% increase in average full-time equivalent employees, routine annual adjustments to compensation, and increased commissions on higher brokerage sales, partially offset by increased deferred loan costs. Employee benefits expense increased $1.6 million or 28.2%, primarily from increased pension, health insurance and other benefit plan costs. Even with the acquisition, net occupancy, marketing and other expenses were down from last year due to efficiencies applied in several of our vendor contracts, lower real estate owned (“REO”) costs, marketing campaign timing and other seasonal factors. The merger of ESB’s information systems into WesBanco’s will result in additional cost savings beyond those noted above over the course of the next 12 – 18 months as per our earlier announced plans.


Income Taxes

The provision for income taxes in the first quarter of 2015 included a credit of $0.5 million relating to the completion of a federal tax examination which closed the 2011 and 2012 tax years.  As a result, the effective tax rate decreased to 24.59% compared to 25.63% for the first quarter of 2014.


Page 4


Financial Results Conference Call

WesBanco will host a conference call to discuss the Company's financial results for the first quarter of 2015 on Wednesday, April 29, 2015 at 10:00 a.m. E.D.T.  Callers wishing to participate should access the call by dialing 1-888-347-6607 or 1-412-902-4290 for international callers.  The call may also be listened to live via Webcast through the "Investor Relations" section of the Company's Web site or by registering at http://www.videonewswire.com/event.asp?id=102000. Access to the Webcast will begin approximately 15 minutes prior to the start of the call.

WesBanco is a multi-state bank holding company with total assets of approximately $8.2 billion, operating through 142 branch locations and 130 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, 2014 and documents subsequently filed by WesBanco which are available at the SEC’s website, www.sec.gov or at WesBanco’s website, www.wesbanco.com.  Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in WesBanco’s most recent Annual report on Form 10-K filed with the SEC under “Risk Factors” in Part I, Item 1A.  Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, that the businesses of WesBanco and ESB may not be integrated successfully or such integration may take longer to accomplish than expected; the expected cost savings and any revenue synergies from the merger of WesBanco and ESB may not be fully realized within the expected timeframes; disruption from the merger of WesBanco and ESB may make it more difficult to maintain relationships with clients, associates, or suppliers; the effects of changing regional and national economic conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to WesBanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the 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; internet hacking; 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.

 


WESBANCO, INC.
         
Consolidated Selected Financial Highlights
       
Page 5
(unaudited, dollars in thousands, except shares and per share amounts)
       
                 
       
For the Three Months Ended
STATEMENT OF INCOME
March 31,
Interest and dividend income
2015
 
2014
 
% Change
 
Loans, including fees
 $         47,713
 
 $           42,746
 
                  11.6
 
Interest and dividends on securities:
         
   
Taxable
               8,498
 
                7,225
 
                  17.6
   
Tax-exempt
               3,533
 
                3,385
 
                    4.4
     
Total interest and dividends on securities
             12,031
 
              10,610
 
                  13.4
 
Other interest income
                  635
 
                   101
 
                528.7
          Total interest and dividend income
             60,379
 
              53,457
 
                  12.9
Interest expense
         
 
Interest bearing demand deposits
                  422
 
                   374
 
                  12.8
 
Money market deposits
                  456
 
                   440
 
                    3.6
 
Savings deposits
                  148
 
                   130
 
                  13.8
 
Certificates of deposit
               2,872
 
                3,630
 
                 (20.9)
     
Total interest expense on deposits
               3,898
 
                4,574
 
                 (14.8)
 
Federal Home Loan Bank borrowings
                  557
 
                   211
 
                164.0
 
Other short-term borrowings
                     75
 
                   557
 
                 (86.5)
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
                  894
 
                   790
 
                  13.2
     
Total interest expense
               5,424
 
                6,132
 
                 (11.5)
Net interest income
             54,955
 
              47,325
 
                  16.1
 
Provision for credit losses
               1,289
 
                2,199
 
                 (41.4)
Net interest income after provision for credit losses
             53,666
 
              45,126
 
                  18.9
Non-interest income
         
 
Trust fees
6,053
 
5,648
 
                    7.2
 
Service charges on deposits
3,652
 
3,860
 
                   (5.4)
 
Electronic banking fees
3,325
 
3,013
 
                  10.4
 
Net securities brokerage revenue
2,059
 
1,829
 
                  12.6
 
Bank-owned life insurance
1,251
 
875
 
                  43.0
 
Net gains on sales of mortgage loans
272
 
154
 
                  76.6
 
Net securities gains
22
 
10
 
                120.0
 
Net gain on other real estate owned and other assets
122
 
113
 
                    8.0
 
Other income
               1,434
 
1,547
 
                   (7.3)
     
Total non-interest income
18,190
 
17,049
 
                    6.7
Non-interest expense
         
 
Salaries and wages
18,357
 
16,467
 
                  11.5
 
Employee benefits
7,316
 
5,708
 
                  28.2
 
Net occupancy
3,490
 
3,491
 
                   (0.0)
 
Equipment
2,973
 
2,783
 
                    6.8
 
Marketing
965
 
1,003
 
                   (3.8)
 
FDIC insurance
910
 
877
 
                    3.8
 
Amortization of intangible assets
566
 
495
 
                  14.3
 
Restructuring and merger-related expense
               9,733
 
                      -
 
                100.0
 
Other operating expenses
               9,131
 
9,271
 
                   (1.5)
     
Total non-interest expense
53,441
 
40,095
 
                  33.3
Income before provision for income taxes
             18,415
 
              22,080
 
                 (16.6)
 
Provision for income taxes
               4,528
 
                5,659
 
                 (20.0)
Net Income
 $         13,887
 
 $           16,421
 
                 (15.4)
                 
Taxable equivalent net interest income
 $         56,857
 
 $         49,148
 
                  15.7
                 
Per common share data
         
Net income per common share - basic
 $              0.40
 
 $               0.56
 
                 (28.6)
Net income per common share - diluted
                 0.40
 
                  0.56
 
                 (28.6)
Dividends declared
                 0.23
 
                  0.22
 
                    4.5
Book value (period end)
               28.38
 
                26.05
 
                    8.9
Tangible book value (period end) (1)
               15.67
 
                15.17
 
                    3.3
Average common shares outstanding - basic
34,393,137
 
29,182,183
 
                  17.9
Average common shares outstanding - diluted
34,478,335
 
       29,262,680
 
                  17.8
Period end common shares outstanding
     38,449,812
 
       29,212,110
 
                  31.6
                 
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.


WESBANCO, INC.
                         
Consolidated Selected Financial Highlights
                     
Page 6
(unaudited, dollars in thousands)
                       
                             
Selected ratios
                           
       
For the Three Months Ended
         
       
March 31,
           
       
2015
 
2014
 
% Change
           
                             
Return on average assets
   
                 0.75
%
                 1.08
%
             (30.56)
%
         
Return on average equity
   
                 5.89
 
                 8.78
 
             (32.92)
           
Return on average tangible equity (1)
 
10.62
 
15.40
 
             (31.04)
           
Yield on earning assets (2)
   
                 3.93
 
                 4.08
 
               (3.68)
           
Cost of interest bearing liabilities
 
                 0.43
 
                 0.56
 
             (23.21)
           
Net interest spread (2)
   
                 3.50
 
                 3.52
 
               (0.57)
           
Net interest margin (2)
   
                 3.59
 
                 3.63
 
               (1.10)
           
Efficiency (1) (2)
     
               58.24
 
               60.57
 
               (3.85)
           
Average loans to average deposits
 
               77.98
 
               75.52
 
                 3.26
           
Annualized net loan charge-offs/average loans
 
                 0.16
 
                 0.43
 
             (62.79)
           
Effective income tax rate
   
               24.59
 
               25.63
 
               (4.06)
           
                             
                             
                             
                             
       
For the Quarter Ended
   
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
   
       
2015
 
2014
 
2014
 
2014
 
2014
   
                             
Return on average assets
   
0.75
%
1.04
%
1.14
%
1.22
%
1.08
%
 
Return on average equity
   
5.89
 
8.17
 
9.15
 
9.79
 
8.78
   
Return on average tangible equity (1)
 
10.62
 
13.77
 
15.59
 
16.90
 
15.40
   
Yield on earning assets (2)
 
3.93
 
3.96
 
3.98
 
4.06
 
4.08
   
Cost of interest bearing liabilities
 
0.43
 
0.47
 
0.51
 
0.52
 
0.56
   
Net interest spread (2)
   
3.50
 
3.49
 
3.47
 
3.54
 
3.52
   
Net interest margin (2)
   
3.59
 
3.60
 
3.58
 
3.64
 
3.63
   
Efficiency (1) (2)
     
58.24
 
60.37
 
58.51
 
58.93
 
60.57
   
Average loans to average deposits
 
77.98
 
79.07
 
77.52
 
75.40
 
75.52
   
Annualized net loan charge-offs/average loans
0.16
 
0.23
 
0.22
 
0.06
 
0.43
   
Effective income tax rate
   
24.59
 
23.89
 
25.93
 
25.67
 
25.63
   
Trust assets, market value at period end
 
 $     3,852,165
 
 $     3,840,540
 
 $     3,783,774
 
 $     3,844,116
 
 $     3,752,142
   
                             
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.
           
(2) The yield on earning assets, net interest margin, net interest spread and efficiency ratios are presented on a fully
       
    taxable-equivalent (FTE) and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt
   
   loans and investments.  WesBanco believes this measure to be the preferred industry measurement of net interest income and
   provides a relevant comparison between taxable and non-taxable amounts.



WESBANCO, INC.
             
Consolidated Selected Financial Highlights
           
Page 7
(unaudited, dollars in thousands, except shares)
           
% Change
Balance sheets
March 31,
   
December 31,
December 31, 2014
Assets
 
2015
 
2014
 
% Change
2014
to March 31, 2015
Cash and due from banks
 $        75,103
 
 $      143,315
 
        (47.6)
 $              85,597
                          (12.3)
Due from banks - interest bearing
           17,871
 
           31,881
 
        (43.9)
                   8,405
                          112.6
Securities:
             
 
Available-for-sale, at fair value
      1,654,264
 
         959,775
 
         72.4
               917,424
                            80.3
 
Held-to-maturity (fair values of $772,843; $607,886 and $619,617, respectively)
         743,925
 
         597,624
 
         24.5
               593,670
                            25.3
   
Total securities
      2,398,189
 
      1,557,399
 
         54.0
            1,511,094
                            58.7
Loans held for sale
             6,064
 
             6,300
 
          (3.7)
                   5,865
                              3.4
Portfolio loans:
             
 
Commercial real estate
      2,196,944
 
      1,915,578
 
         14.7
            1,945,460
                            12.9
 
Commercial and industrial
         709,621
 
         560,511
 
         26.6
               638,410
                            11.2
 
Residential real estate
      1,239,163
 
         888,666
 
         39.4
               928,770
                            33.4
 
Home equity
         362,163
 
         284,879
 
         27.1
               330,031
                              9.7
 
Consumer
         365,830
 
         237,468
 
         54.1
               244,095
                            49.9
Total portfolio loans, net of unearned income
      4,873,721
 
      3,887,102
 
         25.4
            4,086,766
                            19.3
Allowance for loan losses
          (44,173)
 
         (45,483)
 
           2.9
               (44,654)
                              1.1
   
Net portfolio loans
      4,829,548
 
      3,841,619
 
         25.7
            4,042,112
                            19.5
Premises and equipment, net
         110,900
 
           92,814
 
         19.5
                 93,135
                            19.1
Accrued interest receivable
           25,232
 
           20,149
 
         25.2
                 18,481
                            36.5
Goodwill and other intangible assets, net
         493,176
 
         320,931
 
         53.7
               319,506
                            54.4
Bank-owned life insurance
         153,991
 
         122,265
 
         25.9
               123,298
                            24.9
Other assets
         123,205
 
         100,904
 
         22.1
                 89,072
                            38.3
Total Assets
 $   8,233,279
 
 $   6,237,577
 
         32.0
 $         6,296,565
                            30.8
                     
Liabilities
             
Deposits:
               
 
Non-interest bearing demand
 $   1,249,521
 
 $   1,022,119
 
         22.2
 $         1,061,075
                            17.8
 
Interest bearing demand
      1,199,801
 
         918,629
 
         30.6
               885,037
                            35.6
 
Money market
      1,018,184
 
         980,890
 
           3.8
               954,957
                              6.6
 
Savings deposits
      1,064,808
 
         824,276
 
         29.2
               842,818
                            26.3
 
Certificates of deposit
      1,883,888
 
      1,469,804
 
         28.2
            1,305,096
                            44.3
   
Total deposits
      6,416,202
 
      5,215,718
 
         23.0
            5,048,983
                            27.1
Federal Home Loan Bank borrowings
         432,456
 
           23,282
 
    1,757.5
               223,126
                            93.8
Other short-term borrowings
           76,630
 
           92,737
 
        (17.4)
                 80,690
                            (5.0)
Junior subordinated debt owed to unconsolidated subsidiary trusts
         142,269
 
         106,146
 
         34.0
               106,176
                            34.0
   
Total borrowings
         651,355
 
         222,165
 
       193.2
               409,992
                            58.9
Accrued interest payable
             2,297
 
             2,250
 
           2.1
                   1,620
                            41.8
Other liabilities
           72,041
 
           36,327
 
         98.3
                 47,780
                            50.8
Total Liabilities
      7,141,895
 
      5,476,460
 
         30.4
            5,508,375
                            29.7
                     
Shareholders' Equity
             
Preferred stock, no par value; 1,000,000 shares authorized;
             
 
none outstanding
 -
 
                   -
 
             -
 -
                                -
Common stock, $2.0833 par value; 50,000,000 shares authorized;
             
 
issued: 38,546,042; 29,367,511 and 29,367,511, respectively;
             
 
outstanding: 38,449,812 shares; 29,212,110 shares and 29,298,188, respectively
           80,304
 
           61,182
 
         31.3
                 61,182
                            31.3
Capital surplus
         520,596
 
         245,085
 
       112.4
               244,661
                          112.8
Retained earnings
         509,622
 
         470,352
 
           8.3
               504,578
                              1.0
Treasury stock (96,230; 155,401 and 69,323 shares - at cost, respectively)
            (3,061)
 
           (4,822)
 
         36.5
                 (2,151)
                          (42.3)
Accumulated other comprehensive loss
          (13,624)
 
           (9,461)
 
        (44.0)
               (18,825)
                            27.6
Deferred benefits for directors
            (2,453)
 
           (1,219)
 
      (101.2)
                 (1,255)
                          (95.5)
Total Shareholders' Equity
      1,091,384
 
         761,117
 
         43.4
               788,190
                            38.5
Total Liabilities and Shareholders' Equity
 $   8,233,279
 
 $   6,237,577
 
         32.0
 $         6,296,565
                            30.8




WESBANCO, INC.
                   
Consolidated Selected Financial Highlights
         
Page 8
   
(unaudited, dollars in thousands)
                 
Average balance sheet and
                   
net interest margin analysis
 
Three Months Ended March 31,
 
       
2015
   
2014
   
       
Average
Average
   
Average
Average
   
Assets
     
Balance
Rate
   
Balance
Rate
   
Due from banks - interest bearing
 
 $               29,585
           0.14
 %
 $              51,149
           0.17
%
 
Loans, net of unearned income (1)
 
             4,502,920
           4.30
   
            3,873,789
           4.48
   
Securities: (2)
                     
    Taxable
     
1,410,138
           2.41
   
1,140,982
           2.53
   
    Tax-exempt (3)
     
441,923
           4.92
   
399,794
           5.21
   
        Total securities
   
1,852,061
           3.01
   
1,540,776
           3.23
   
Other earning assets (4)
   
                  17,817
         14.03
   
                 11,568
           2.73
   
         Total earning assets (3)
 
             6,402,383
           3.93
 %
            5,477,282
           4.08
%
 
Other assets
     
1,128,712
     
709,216
     
Total Assets
     
 $          7,531,095
     
 $         6,186,498
     
                       
Liabilities and Shareholders' Equity
               
Interest bearing demand deposits
 
 $          1,041,608
           0.16
 %
 $            887,518
           0.17
%
 
Money market accounts
   
978,086
           0.19
   
945,412
           0.19
   
Savings deposits
     
962,987
           0.06
   
808,710
           0.07
   
Certificates of deposit
   
1,633,854
           0.71
   
1,504,605
           0.98
   
    Total interest bearing deposits
 
4,616,535
           0.34
   
            4,146,245
           0.45
   
Federal Home Loan Bank borrowings
 
331,703
           0.68
   
                 35,028
           2.44
   
Other borrowings
     
92,307
           0.33
   
115,326
           1.96
   
Junior subordinated debt
   
125,826
           2.88
   
               106,141
           3.02
   
      Total interest bearing liabilities
 
5,166,371
           0.43
 %
4,402,740
           0.56
%
 
Non-interest bearing demand deposits
 
1,158,228
     
983,096
     
Other liabilities
     
249,660
     
41,821
     
Shareholders' equity
   
956,836
     
758,841
     
Total Liabilities and Shareholders' Equity
 $          7,531,095
     
 $         6,186,498
     
Taxable equivalent net interest spread
   
           3.50
 %
 
           3.52
%
 
Taxable equivalent net interest margin
   
           3.59
 %
 
           3.63
%
 
                       
(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 $1.1 million and $0.9 million for the three months ended March 31, 2015 and 2014, respectively.
     Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $0.8 million and $0.4 million for the three months
     ended March 31, 2015 and 2014, respectively, while accretion on  interest bearing liabilities
     
     acquired from prior acquisitions was $0.8 and $0.2 million for the three months ended March 31, 2015 and 2014, 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 35% for each period presented.
   
(4) Interest income on other earning assets includes $0.6 million from a special dividend from FHLB Pittsburgh for the three months ended March 31, 2015.




WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
               
 Page 9
(unaudited, dollars in thousands, except shares and per share amounts)
               
       
Quarter Ended
Statement of Income
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
Interest income
2015
 
2014
 
2014
 
2014
 
2014
 
Loans, including fees
 $          47,713
 
 $                 43,491
 
 $              43,399
 
 $                42,546
 
 $              42,746
 
Interest and dividends on securities:
                 
   
Taxable
                        8,498
 
                        7,181
 
                    7,375
 
                      7,452
 
                    7,225
   
Tax-exempt
                        3,533
 
                      3,356
 
                     3,413
 
                      3,435
 
                    3,385
     
Total interest and dividends on securities
                       12,031
 
                     10,537
 
                   10,788
 
                     10,887
 
                    10,610
 
Other interest income
                           635
 
                           157
 
                          116
 
                            611
 
                          101
          Total interest and dividend income
                      60,379
 
                     54,185
 
                  54,303
 
                    54,044
 
                  53,457
Interest expense
                 
 
Interest bearing demand deposits
                           422
 
                          400
 
                        399
 
                          395
 
                        374
 
Money market deposits
                           456
 
                          483
 
                        487
 
                          466
 
                        440
 
Savings deposits
                           148
 
                           134
 
                         135
 
                           133
 
                         130
 
Certificates of deposit
                        2,872
 
                      2,980
 
                    3,254
 
                      3,422
 
                    3,630
     
Total interest expense on deposits
                        3,898
 
                      3,997
 
                    4,275
 
                       4,416
 
                    4,574
 
Federal Home Loan Bank borrowings
                           557
 
                           318
 
                        264
 
                           175
 
                          211
 
Other short-term borrowings
                             75
 
                            78
 
                        348
 
                          350
 
                        557
 
Junior subordinated debt owed to unconsolidated subsidiary trusts
                           894
 
                          806
 
                        805
 
                          796
 
                        790
     
Total interest expense
                        5,424
 
                       5,199
 
                    5,692
 
                      5,737
 
                     6,132
Net interest income
                      54,955
 
                    48,986
 
                    48,611
 
                    48,307
 
                  47,325
 
Provision for credit losses
                        1,289
 
                       1,880
 
                     1,478
 
                          849
 
                     2,199
Net interest income after provision for credit losses
                      53,666
 
                     47,106
 
                   47,133
 
                    47,458
 
                   45,126
Non-interest income
                 
 
Trust fees
6,053
 
5,115
 
5,096
 
5,210
 
5,648
 
Service charges on deposits
3,652
 
4,028
 
4,170
 
4,078
 
3,860
 
Electronic banking fees
3,325
 
3,159
 
3,268
 
3,267
 
3,013
 
Net securities brokerage revenue
2,059
 
1,389
 
1,701
 
2,003
 
1,829
 
Bank-owned life insurance
1,251
 
1,037
 
882
 
1,821
 
875
 
Net gains on sales of mortgage loans
272
 
426
 
550
 
475
 
154
 
Net securities gains
22
 
147
 
581
 
165
 
10
 
Net gain / (loss) on other real estate owned and other assets
122
 
212
 
(1,167)
 
(165)
 
113
 
Other income
1,434
 
1,047
 
1,573
 
1,387
 
1,547
     
Total non-interest income
18,190
 
16,560
 
16,654
 
18,241
 
17,049
Non-interest expense
                 
 
Salaries and wages
18,357
 
16,707
 
17,331
 
16,904
 
16,467
 
Employee benefits
7,316
 
5,229
 
5,051
 
5,529
 
5,708
 
Net occupancy
3,490
 
2,857
 
2,916
 
2,857
 
3,491
 
Equipment
2,973
 
3,008
 
2,837
 
2,914
 
2,783
 
Marketing
965
 
1,250
 
1,276
 
1,713
 
1,003
 
FDIC insurance
910
 
833
 
786
 
880
 
877
 
Amortization of intangible assets
566
 
466
 
477
 
482
 
495
 
Restructuring and merger-related expense
                        9,733
 
                       1,309
 
                            -
 
                              -
 
                            -
 
Other operating expenses
9,131
 
10,313
 
8,589
 
9,025
 
9,271
     
Total non-interest expense
53,441
 
41,972
 
39,263
 
40,304
 
40,095
Income before provision for income taxes
                       18,415
 
                     21,694
 
                  24,524
 
                    25,395
 
                  22,080
 
Provision for income taxes
                        4,528
 
                       5,182
 
                    6,358
 
                      6,520
 
                    5,659
Net Income
 $                   13,887
 
 $                  16,512
 
 $                18,166
 
 $                 18,875
 
 $                16,421
                         
Taxable equivalent net interest income
 $                 56,857
 
 $             50,793
 
 $           50,449
 
 $              50,157
 
 $            49,148
                         
Per common share data
                 
Net income per common share - basic
 $             0.40
 
 $                     0.56
 
 $                   0.62
 
 $                     0.65
 
 $                   0.56
Net income per common share - diluted
 $             0.40
 
 $                     0.56
 
 $                   0.62
 
 $                     0.64
 
 $                   0.56
Dividends declared
 $             0.23
 
 $                     0.22
 
 $                   0.22
 
 $                     0.22
 
 $                   0.22
Book value (period end)
 $           28.38
 
 $                  26.90
 
 $                26.94
 
 $                  26.59
 
 $                26.05
Tangible book value (period end) (1)
 $           15.67
 
 $                   16.09
 
 $                  16.10
 
 $                   15.75
 
 $                  15.17
Average common shares outstanding - basic
      34,393,137
 
29,291,440
 
29,280,648
 
29,242,180
 
29,182,183
Average common shares outstanding - diluted
     34,478,335
 
29,383,506
 
29,360,880
 
29,321,927
 
29,262,680
Period end common shares outstanding
      38,449,812
 
            29,298,188
 
         29,283,675
 
           29,278,925
 
            29,212,110
Full time equivalent employees
                         1,713
 
                       1,448
 
                     1,435
 
                       1,456
 
                     1,442
                         
                         
(1) See non-GAAP financial measures for additional information relating to the calculation of this item.




                           
WESBANCO, INC.
                     
Consolidated Selected Financial Highlights
               
 Page 10
 
(unaudited, dollars in thousands)
                     
       
Quarter Ended
 
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Asset quality data
 
2015
 
2014
 
2014
 
2014
 
2014
 
Non-performing assets:
                     
 
Troubled debt restructurings - accruing
 $         17,330
 
 $         12,066
 
 $         12,222
 
 $         13,513
 
 $         14,535
 
 
Non-accrual loans:
                     
   
Troubled debt restructurings
 
              9,224
 
              5,420
 
              5,496
 
              6,281
 
              7,406
 
   
Other non-accrual loans
 
            32,150
 
            33,398
 
            31,275
 
            29,837
 
            28,967
 
   
    Total non-accrual loans
 
            41,374
 
            38,818
 
            36,771
 
            36,118
 
            36,373
 
   
    Total non-performing loans
 
            58,704
 
            50,884
 
            48,993
 
            49,631
 
            50,908
 
 
Other real estate and repossessed assets
              6,226
 
              5,082
 
              4,695
 
              5,106
 
              5,382
 
   
Total non-performing assets
 
 $         64,930
 
 $         55,966
 
 $         53,688
 
 $         54,737
 
 $         56,290
 
                           
Past due loans (1):
                     
 
Loans past due 30-89 days
 
 $         12,026
 
 $           9,347
 
 $         10,745
 
 $         10,138
 
 $         14,650
 
 
Loans past due 90 days or more
 
              1,031
 
              2,288
 
              3,147
 
              2,947
 
              1,833
 
   
Total past due loans
 
 $         13,057
 
 $         11,635
 
 $         13,892
 
 $         13,085
 
 $         16,483
 
                           
Criticized and classified loans (2):
                     
 
Criticized loans
 
 $         40,659
 
 $         34,288
 
 $         39,553
 
 $         68,707
 
 $         73,925
 
 
Classified loans
 
            52,295
 
            46,851
 
            48,004
 
            52,760
 
            55,341
 
   
Total criticized and classified loans
 $         92,954
 
 $         81,139
 
 $         87,557
 
 $       121,467
 
 $       129,266
 
                           
Loans past due 30-89 days / total portfolio loans
                0.25
%
                0.23
%
                0.27
%
                0.26
%
                0.38
%
Loans past due 90 days or more / total portfolio loans
                0.02
 
                0.06
 
                0.08
 
                0.07
 
                0.05
 
Non-performing loans / total portfolio loans
                1.20
 
                1.25
 
                1.22
 
                1.26
 
                1.31
 
Non-performing assets/total portfolio loans, other
                   
 
real estate and repossessed assets
 
                1.33
 
                1.37
 
                1.33
 
                1.39
 
                1.45
 
Non-performing assets / total assets
 
                0.79
 
                0.89
 
                0.86
 
                0.87
 
                0.90
 
Criticized and classified loans / total portfolio loans
                1.91
 
                1.99
 
                2.17
 
                3.08
 
                3.33
 
                           
Allowance for loan losses
                     
Allowance for loan losses
 
 $         44,173
 
 $         44,654
 
 $         45,029
 
 $         45,741
 
 $         45,483
 
Provision for credit losses
 
              1,289
 
              1,880
 
              1,478
 
                 849
 
              2,199
 
Net loan and deposit account overdraft charge-offs
              1,747
 
              2,332
 
              2,193
 
                 600
 
              4,141
 
                           
Annualized net loan charge-offs /average loans
                0.16
 %
                0.23
 %
                0.22
 %
                0.06
 %
                0.43
 %
Allowance for loan losses / total portfolio loans
                0.91
 %
                1.09
 %
                1.12
 %
                1.16
 %
                1.17
 %
Allowance for loan losses / non-performing loans
                0.75
x
                0.88
x
                0.92
x
                0.92
x
                0.89
x
Allowance for loan losses / non-performing loans and
                   
 
loans past due
 
                0.62
x
                0.71
x
                0.72
x
                0.73
x
                0.67
x
                           
                           
       
Quarter Ended
 
       
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
       
2015
 
2014
 
2014
 
2014
 
2014
 
Capital ratios
                     
Tier 1 leverage capital
 
              10.62
%
                9.88
%
                9.70
%
                9.64
%
                9.45
%
Tier 1 risk-based capital
 
              14.09
 
              13.76
 
              13.56
 
              13.46
 
              13.30
 
Total risk-based capital
 
              14.92
 
              14.81
 
              14.62
 
              14.56
 
              14.40
 
Common equity tier 1 capital ratio (CET 1)
              11.49
                 
Average shareholders' equity to average assets
              12.71
 
              12.73
 
              12.49
 
              12.43
 
              12.27
 
Tangible equity to tangible assets (3)
 
                7.78
 
                7.88
 
                7.91
 
                7.74
 
                7.49
 
                           
                           
(1) Excludes non-performing loans.
                     
(2) Criticized and classified loans may include loans that are also reported as non-performing or past due.
 
(3) See non-GAAP financial measures for additional information relating to the calculation of this ratio.




NON-GAAP FINANCIAL MEASURES
               
Page 11
 
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)
2015
 
2014
 
2014
 
2014
 
2014
 
Return on average tangible equity:
                   
 
Net income (annualized)
 $               56,319
 
 $             65,510
 
 $             72,072
 
 $             75,708
 
 $             66,596
 
 
Plus: amortization of intangibles (annualized) (1)
                    1,491
 
                  1,202
 
                  1,230
 
                  1,256
 
                  1,305
 
 
Net income before amortization of intangibles (annualized)
                  57,810
 
                66,712
 
                73,302
 
                76,964
 
                67,901
 
                       
 
Average total shareholders' equity
                956,836
 
              801,579
 
              787,672
 
              773,052
 
              758,841
 
 
Less: average goodwill and other intangibles, net of def. tax liability
              (412,454)
 
            (317,061)
 
            (317,368)
 
            (317,679)
 
            (317,996)
 
 
Average tangible equity
                544,382
 
              484,518
 
              470,304
 
              455,373
 
              440,845
 
Return on average tangible equity
10.62%
 
13.77%
 
15.59%
 
16.90%
 
15.40%
 
                       
Efficiency ratio:
                   
 
Non-interest expense
 $               53,441
 
 $             41,972
 
 $             39,263
 
 $             40,304
 
 $             40,095
 
 
Less: restructuring and merger-related expense
                  (9,733)
 
                (1,309)
 
                        -
 
                        -
 
                        -
 
 
Non-interest expense excluding restructuring and merger-related expense
                  43,708
 
                40,663
 
                39,263
 
                40,304
 
                40,095
 
                       
 
Net interest income on a fully taxable equivalent basis
                  56,857
 
                50,793
 
                50,449
 
                50,157
 
                49,148
 
 
Non-interest income
                  18,190
 
                16,560
 
                16,654
 
                18,241
 
                17,049
 
 
Net interest income on a fully taxable equivalent basis plus non-interest income
                  75,047
 
                67,353
 
                67,103
 
                68,398
 
                66,197
 
Efficiency Ratio
58.24%
 
60.37%
 
58.51%
 
58.93%
 
60.57%
 
                       
   
Period End
 
   
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
   
2015
 
2014
 
2014
 
2014
 
2014
 
Tangible book value:
                   
 
Total shareholders' equity
 $          1,091,384
 
 $           788,190
 
 $           788,784
 
 $           778,625
 
 $           761,117
 
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (488,911)
 
            (316,914)
 
            (317,217)
 
            (317,527)
 
            (317,840)
 
 
Tangible equity
                602,473
 
              471,276
 
              471,567
 
              461,098
 
              443,277
 
                       
 
Common shares outstanding
           38,449,812
 
         29,298,188
 
         29,283,675
 
         29,278,925
 
         29,212,110
 
Tangible book value
 $                 15.67
 
 $               16.09
 
 $               16.10
 
 $               15.75
 
 $               15.17
 
                       
Tangible equity to tangible assets:
                   
 
Total shareholders' equity
 $          1,091,384
 
 $           788,190
 
 $           788,784
 
 $           778,625
 
 $           761,117
 
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (488,911)
 
            (316,914)
 
            (317,217)
 
            (317,527)
 
            (317,840)
 
 
Tangible equity
                602,473
 
              471,276
 
              471,567
 
              461,098
 
              443,277
 
                       
 
Total assets
             8,233,279
 
           6,296,565
 
           6,278,494
 
           6,277,020
 
           6,237,577
 
 
Less:  goodwill and other intangible assets, net of def. tax liability
              (488,911)
 
            (316,914)
 
            (317,217)
 
            (317,527)
 
            (317,840)
 
 
Tangible assets
             7,744,368
 
           5,979,651
 
           5,961,277
 
           5,959,493
 
           5,919,737
 
Tangible equity to tangible assets
7.78%
 
7.88%
 
7.91%
 
7.74%
 
7.49%
 
                       
Net Income, excluding after-tax merger-related expenses:
                   
 
Net income
 $               13,887
 
 $             16,512
 
 $             18,166
 
 $             18,875
 
 $             16,421
 
 
Add: After-tax merger-related expenses (1)
                    6,326
 
                     851
 
                        -
 
                        -
 
                        -
 
Net income, excluding after-tax merger-related expenses
 $               20,213
 
 $             17,363
 
 $             18,166
 
 $             18,875
 
 $             16,421
 
                       
Net Income, excluding after-tax merger-related expenses per diluted share:
           
 
Net income per diluted share
 $                   0.40
 
 $                 0.56
 
 $                 0.62
 
 $                 0.64
 
 $                 0.56
 
 
Add: After-tax merger-related expenses per diluted share (1)
                      0.19
 
                    0.03
 
                        -
 
                        -
 
                        -
 
Net income, excluding after-tax merger-related expenses per diluted share
 $                   0.59
 
 $                 0.59
 
 $                 0.62
 
 $                 0.64
 
 $                 0.56
 
                       
Allowance, adjusted for ESB credit mark, as a % of total loans:
                 
 
Allowance for loan losses
 $               44,173
                 
 
Add: Credit mark on ESB loans
                  21,317
                 
 
Adjusted allowance
                  65,490
                 
                       
 
Total loans
             4,873,721
                 
Allowance, adjusted for ESB credit mark, as a % of total loans
1.34%
                 
                       
(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