WESBANCO INC (WSBC)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=203596. Latest filing source: 0001193125-26-085463.
Informational only - descriptive public-record data, not investment advice.
Business
Read WSBC's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read WSBC's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 1,271,940,000 | USD | 2025 | 2026-03-02 |
| Net income | 223,105,000 | USD | 2025 | 2026-03-02 |
| Assets | 27,696,333,000 | USD | 2025 | 2026-03-02 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-02. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000203596.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286,097,000 | 332,424,000 | 414,957,000 | 484,253,000 | 541,277,000 | 484,967,000 | 513,656,000 | 711,516,000 | 825,641,000 | 1,271,940,000 |
| Net income | 86,635,000 | 94,482,000 | 143,112,000 | 158,873,000 | 122,044,000 | 242,260,000 | 192,113,000 | 159,032,000 | 151,510,000 | 223,105,000 |
| Diluted EPS | 2.16 | 2.14 | 2.92 | 2.83 | 1.77 | 3.53 | 3.02 | 2.51 | 2.26 | 2.23 |
| Operating cash flow | 123,077,000 | 142,080,000 | 191,891,000 | 163,363,000 | 59,606,000 | 336,297,000 | 204,140,000 | 169,322,000 | 210,999,000 | 290,412,000 |
| Capital expenditures | 2,061,000 | 6,035,000 | 4,669,000 | 12,201,000 | 7,551,000 | 8,535,000 | 7,990,000 | 22,506,000 | 10,328,000 | 10,426,000 |
| Dividends paid | 37,805,000 | 44,864,000 | 53,577,000 | 66,571,000 | 85,253,000 | 86,484,000 | 81,325,000 | 82,290,000 | 87,416,000 | 125,245,000 |
| Assets | 9,790,877,000 | 9,816,178,000 | 12,458,632,000 | 15,720,112,000 | 16,425,610,000 | 16,927,125,000 | 16,931,905,000 | 17,712,374,000 | 18,684,298,000 | 27,696,333,000 |
| Liabilities | 8,449,469,000 | 8,420,857,000 | 10,479,805,000 | 13,126,191,000 | 13,668,873,000 | 14,233,959,000 | 14,505,243,000 | 15,179,312,000 | 15,894,017,000 | 23,664,420,000 |
| Stockholders' equity | 1,341,408,000 | 1,395,321,000 | 1,978,827,000 | 2,593,921,000 | 2,756,737,000 | 2,693,166,000 | 2,426,662,000 | 2,533,062,000 | 2,790,281,000 | 4,031,913,000 |
| Cash and cash equivalents | 128,170,000 | 117,572,000 | 169,186,000 | 234,796,000 | 905,447,000 | 1,251,358,000 | 408,411,000 | 595,383,000 | 568,137,000 | 956,109,000 |
| Free cash flow | 121,016,000 | 136,045,000 | 187,222,000 | 151,162,000 | 52,055,000 | 327,762,000 | 196,150,000 | 146,816,000 | 200,671,000 | 279,986,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 30.28% | 28.42% | 34.49% | 32.81% | 22.55% | 49.95% | 37.40% | 22.35% | 18.35% | 17.54% |
| Return on equity | 6.46% | 6.77% | 7.23% | 6.12% | 4.43% | 9.00% | 7.92% | 6.28% | 5.43% | 5.53% |
| Return on assets | 0.88% | 0.96% | 1.15% | 1.01% | 0.74% | 1.43% | 1.13% | 0.90% | 0.81% | 0.81% |
| Liabilities / equity | 6.30 | 6.04 | 5.30 | 5.06 | 4.96 | 5.29 | 5.98 | 5.99 | 5.70 | 5.87 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001193125-26-085463; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001193125-26-085463; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001193125-26-085463; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-085463; filed 2026-03-02. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-30. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000203596.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | 0.85 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.67 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 0.71 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 183,589,000 | 36,842,000 | 0.58 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 191,318,000 | 34,968,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 195,333,000 | 35,693,000 | 0.56 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 202,993,000 | 28,916,000 | 0.44 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 213,729,000 | 37,272,000 | 0.54 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 213,586,000 | 49,629,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 253,232,000 | -8,992,000 | -0.15 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 336,382,000 | 57,415,000 | 0.57 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 342,886,000 | 83,573,000 | 0.84 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 339,440,000 | 91,110,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 325,624,000 | 88,635,000 | 0.88 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 333,051,000 | 92,677,000 | 0.91 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001193125-26-326145; filed 2026-07-30. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001193125-26-326145; filed 2026-07-30. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001193125-26-326145; filed 2026-07-30. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-326145.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis (“MD&A”) represents an overview of the results of operations and financial condition of Wesbanco for the three and six months ended June 30, 2026. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto.
FORWARD-LOOKING STATEMENTS
Forward-looking statements in this report relating to Wesbanco’s plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The information contained in this report should be read in conjunction with Wesbanco’s Form 10-K for the year ended December 31, 2025 and documents subsequently filed by Wesbanco with the Securities and Exchange Commission (“SEC”) including Wesbanco's Form 10-Q for the quarter ending March 31, 2026, 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 and in Part II, Item 1A of this Form 10-Q. 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, the Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, the Consumer Financial Protection Bureau and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
OVERVIEW
Wesbanco is a multi-state bank holding company operating through 216 branches and 233 ATMs in West Virginia, Ohio, western Pennsylvania, Kentucky, Indiana, Michigan, Maryland, Tennessee, Virginia and Florida offering retail banking, corporate banking, personal and corporate trust services, brokerage services, mortgage banking and insurance. Wesbanco’s businesses are significantly impacted by economic factors such as market interest rates, federal monetary and regulatory policies, local and regional economic conditions and the competitive environment’s effect upon Wesbanco’s business volumes. Wesbanco’s deposit levels are affected by numerous factors including personal savings rates, personal income, and competitive rates on alternative investments, as well as competition from other financial institutions within the markets we serve and liquidity needs of Wesbanco. Loan levels are also subject to various factors including construction demand, business financing needs, consumer spending and interest rates, as well as loan terms offered by competing lenders.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Wesbanco’s critical accounting policies involving the significant judgments and assumptions used in the preparation of the Consolidated Financial Statements as of June 30, 2026 have remained unchanged from the disclosures presented in Wesbanco’s Annual Report on Form 10-K for the year ended December 31, 2025 within the section “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
42
RESULTS OF OPERATIONS
EARNINGS SUMMARY
Wesbanco reported net income available to common shareholders for the second quarter of 2026 of $88.4 million, with diluted earnings per share of $0.91, compared to $54.9 million and $0.57 per diluted share, respectively, for the second quarter of 2025. For the six months ended June 30, 2026, net income was $172.8 million, or $1.79 per diluted share, compared to $43.4 million, or $0.50 per diluted share, for the 2025 period. As noted below, Wesbanco reported $0.92 of earnings per diluted share, in the second quarter, as compared to $0.91 in the prior year period, when excluding after-tax restructuring and merger-related expenses (non-GAAP measures). On a similar basis and excluding the after-tax day one provision for credit losses on acquired loans, Wesbanco reported $1.83 per diluted share, for the six month period, as compared to $1.60 per diluted share last year (non-GAAP measures).
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||||||||
| (unaudited, dollars in thousands, except per share amounts) | Net Income | Diluted Earnings Per Share | Net Income | Diluted Earnings Per Share | Net Income | Diluted Earnings Per Share | Net Income | Diluted Earnings Per Share | |||||||||||||||||||||||
| Net income available to common shareholders (GAAP) | $ | 88,437 | $ | 0.91 | $ | 54,884 | $ | 0.57 | $ | 172,832 | $ | 1.79 | $ | 43,360 | $ | 0.50 | |||||||||||||||
| Add: After-tax day one provision for credit losses on acquired loans | — | — | — | — | — | — | 46,926 | 0.54 | |||||||||||||||||||||||
| Add: After-tax restructuring and merger-related expenses | 792 | 0.01 | 32,434 | 0.34 | 3,726 | 0.04 | 48,242 | 0.56 | |||||||||||||||||||||||
| Adjusted net income available to common shareholders (Non-GAAP)(1) | $ | 89,229 | $ | 0.92 | $ | 87,318 | $ | 0.91 | $ | 176,558 | $ | 1.83 | $ | 138,528 | $ | 1.60 |
(1)
Non-GAAP net income excludes after-tax restructuring and merger-related expenses. The above 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.
Net interest income for the second quarter of 2026 was $222.2 million, an increase of $5.4 million, or 2.5% from the second quarter of 2025, reflecting lower FHLB borrowing and deposit costs along with higher securities yields. For the six months ended June 30, 2026, net interest income of $437.6 million increased $62.3 million, or 16.6%, primarily due to the reasons discussed for the three-month period comparison and higher loan balances. The second quarter margin of 3.63% improved 4 basis points year-over-year primarily due to lower funding costs. Deposit funding costs of 2.35% for the second quarter of 2026 decreased 11 basis points from the second quarter of 2025. When including non-interest bearing deposits, deposit funding costs for the second quarter were 1.78%.
An increase in loan balances as compared to December 31, 2025 resulted in a provision for credit losses of $9.2 million in the second quarter of 2026, as compared to a provision of $3.2 million in the second quarter of 2025. Annualized net loan charge-offs as a percentage of average loans were 0.02% and 0.09% for the second quarters of 2026 and 2025, respectively.
For the second quarter of 2026, non-interest income of $53.6 million increased $9.7 million, or 22.0%, from the second quarter of 2025 due primarily to higher net swap and valuation income, service charges on deposits, and other income. Gross swap fees were $2.8 million in the second quarter, compared to $1.4 million in the prior year period, while the fair value adjustment was a gain of $0.3 million, compared to a loss of $0.7 million in the prior year period. Service charges on deposits increased $1.1 million year-over-year due to increased general spending and higher transaction volumes from our larger customer base, as well as an increase in monthly fees that took effect June 2026. Other income for the second quarter of 2026 included a non-recurring $4.8 million gain related to the freezing of future service for actively employed participants in the pension plan. Mortgage banking income decreased $1.3 million from the prior year period primarily due to more mortgage volume going into portfolio loans.
Non-interest expense, excluding restructuring and merger-related costs, for the three months ended June 30, 2026 was $148.1 million, a $2.6 million, or 1.8%, increase year-over-year primarily due to higher salaries and wages offset by discretionary expense management. Salaries and wages of $66.4 million increased due to recent hiring efforts, primarily in Florida, and bonus accrual adjustments. FDIC insurance expense of $4.2 million decreased due to a lower assessment rate associated with our improved financial ratios. Equipment and software of $2.3 million decreased $1.5 million year-over-year due to the cost of operating two core systems in the prior year related to the PFC acquisition until the conversion to one platform in mid-May 2025. Amortization of intangible assets of $7.1 million decreased $2.1 million year-over-year due to the core deposit intangible asset that was created from the acquisition of PFC in the prior year. Restructuring and merger-related expenses decreased $40.1 million from the prior year period, which included costs associated with the closing of the PFC acquisition.
For the three months ended June 30, 2026, the effective tax rate was 21.1% as compared to 19.1% for the second quarter of 2025, and the provision for income taxes increased to $24.8 million from $13.6 million during the same time period. These changes were the result of increased pretax income in 2026 as compared to 2025 due primarily to the merger-related expenses recorded in the second quarter of 2025.
43
NET INTEREST INCOME
TABLE 1. NET INTEREST INCOME
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (unaudited, dollars in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Net interest income | $ | 222,162 | $ | 216,769 | $ | 437,562 | $ | 375,288 | ||||||||
| Taxable equivalent adjustment to net interest income | 1,285 | 1,227 | 2,567 | 2,431 | ||||||||||||
| Net interest income, fully taxable equivalent | $ | 223,447 | $ | 217,996 | $ | 440,129 | $ | 377,719 | ||||||||
| Net interest spread, non-taxable equivalent | 2.92 | % | 2.85 | % | 2.89 | % | 2.71 | % | ||||||||
| Benefit of net non-interest bearing liabilities | 0.69 | % | 0.72 | % | 0.69 | % | 0.75 | % | ||||||||
| Net interest margin | 3.61 | % | 3.57 | % | 3.58 | % | 3.46 | % | ||||||||
| Taxable equivalent adjustment | 0.02 | % | 0.02 | % | 0.02 | % | 0.02 | % | ||||||||
| Net interest margin, fully taxable equivalent | 3.63 | % | 3.59 | % | 3.60 | % | 3.48 | % |
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis ("MD&A") represents an overview of the results of operations and financial condition of Wesbanco. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto. This section generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of Wesbanco’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC on March 3, 2025.
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-Qs for the prior quarters ended March 31, June 30 and September 30, 2025, respectively, 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 under “Risk Factors” in Part I, Item 1A of this Annual Report on Form 10-K. 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 expected cost savings and any revenue synergies from the merger of Wesbanco and PFC may not be fully realized within the expected timeframes; disruption from the merger of Wesbanco and PFC may make it more difficult to maintain relationships with clients, associates, or suppliers; the effects of changing regional and national economic conditions, changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to Wesbanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the Consumer Financial Protection Bureau, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Wesbanco’s Consolidated Financial Statements are prepared in accordance with U.S. GAAP and follow general practices within the industries in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.
The most significant accounting policies followed by Wesbanco are included in Note 1, “Summary of Significant Accounting Policies,” of the Consolidated Financial Statements. These policies, along with other Notes to the Consolidated Financial Statements and this MD&A, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management has identified the allowance for credit losses, the evaluation of goodwill and other intangible assets for impairment and business combinations to be the accounting estimates that require the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.
Allowance for Credit Losses— The allowance for credit losses specific to loans reduces the loan portfolio to the net amount expected to be collected, representing the lifetime expected credit losses at the initial origination date. Similarly, an allowance for unfunded loan commitments, which is recorded in other liabilities, represents expected losses on unfunded commitments. Fluctuations in the allowance for credit losses specific to loans, the allowance for unfunded loan commitments, and the allowance for held-to-maturity debt securities are recognized in the provision for credit losses on the consolidated statement of operations. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries. Management evaluates the appropriateness of the allowance at least quarterly. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period.
The allowance for credit losses specific to loans reflects the risk of loss in the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes a PD and LGD approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The
25
primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads, as well as modeling adjustments for changes in prepayment speeds, portfolio mix and loan growth. Management relies on macroeconomic forecasts obtained from various reputable third party sources. These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgment of what can be reasonably supported. The model reversion period can range from immediate to up to three years.
After the forecast period, Wesbanco reverts back to historical loss rates for a period of up to three years, adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 5, “Loans and Allowance for Credit Losses” for further detail.
The allowance for credit loss calculation specific to loans is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses, because the Company has a robust policy in place to reverse or write-off accrued interest when the loan is placed on non-accrual, and also made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income. However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.
The allowance for credit losses specific to loans is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include expected extensions, renewals or modifications.
Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.
The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, volume of activity, changes in lending staff, type of collateral and the results of internal loan reviews and examinations by bank regulatory agencies. Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the actual historical loss rates to reflect the impact these factors may have on probable losses in the portfolio.
Commercial loans, including CRE and C&I that have unique characteristics, are tested individually for estimated credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The present value of expected future cash flows are discounted at the loan’s effective interest rate. The effective interest rate on a loan is the rate of return implicit in the loan, the loan’s observable market price, or the fair value of the collateral discounted by the estimated selling expenses, if the loan is collateral dependent. Wesbanco chooses the appropriate measurement method on a loan-by-loan basis for an individually evaluated loan, except for collateral dependent loans for which foreclosure of the collateral is probable. A loan is collateral dependent if repayment of the loan is to be provided solely by the underlying collateral. If the Bank determines that foreclosure of the collateral is probable, ASC 326-20 requires that the expected credit loss be based on the difference between the current fair value of the collateral discounted by the estimated selling expenses and the amortized cost basis of the financial asset. At this point, the loan would either be charged down or adequately reserved.
Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be purchased credit-deteriorated (“PCD”) loans, and are grossed-up on day 1 by the initial credit estimate through the allowance instead of a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include, but are not limited to, loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified. Upon adoption of this standard, acquired loans from prior acquisitions that met the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.
26
Determining the appropriateness of the allowance for credit losses is complex and requires significant management judgment about the effect of matters that are inherently uncertain. Due to those significant management judgments and the factors included in the calculation, significant changes to the allowance for credit losses could occur in future periods.
Goodwill — Wesbanco accounts for business combinations using the acquisition method of accounting. Accordingly, the identifiable assets acquired, the liabilities assumed, and any non-controlling interest of an acquired business are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value recorded as goodwill. Goodwill is not amortized but is evaluated for impairment annually, or more often if events or circumstances indicate it may be impaired.
Wesbanco evaluates goodwill for impairment by determining if the fair value is greater than the carrying value of its reporting units. Wesbanco uses market capitalization, multiples of tangible book value, a discounted cash flow model, and various other market-based methods to estimate the current fair value of its reporting units. In particular, the discounted cash flow model includes various assumptions regarding an investor’s required rate of return on Wesbanco common stock, future loan loss provisions, future market spreads and net interest margins, along with various growth and economic recovery and stabilization assumptions of the economy as a whole. The resulting fair values of each method are then weighted based on the relevance and reliability of each respective method in light of the current economic environment to arrive at a weighted average fair value. The evaluation also considered macroeconomic conditions such as the general economic outlook, regional and national unemployment rates, and recent trends in equity and credit markets. Additionally, industry and market considerations, such as market-dependent multiples and metrics relative to peers, were evaluated. Wesbanco also considered recent trends in credit quality, overall financial performance, stock price appreciation, internal forecasts and various other market-based methods to estimate the current fair value of its reporting units. Since adopting ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350)”, the impairment charge is based on the excess of a reporting unit’s carrying amount over its fair value. Wesbanco completed its annual quantitative goodwill impairment evaluation as of November 30, 2025, and concluded that there were no indications of impairment. In addition, as there were no significant changes in market conditions, consolidated operating results or forecasted future results after November 30, 2025, it was concluded that at December 31, 2025, there were also no indications of impairment.
Business Combinations— Business combinations are accounted for by applying the acquisition method. As of acquisition date, the identifiable assets acquired and liabilities assumed are measured at fair value and recognized separately from goodwill. Results of operations of the acquired entities are included in the consolidated statement of income from the date of acquisition. The calculation of intangible assets including core deposits and the fair value of loans are based on significant judgments. Core deposits intangibles are calculated using a discounted cash flow model based on various factors including discount rate, attrition rate, interest rate, cost of alternative funds and net maintenance costs.
Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses. Acquired loans are classified into two categories; PCD loans and non-PCD loans. PCD loans are defined as a loan or group of loans that have experienced more than insignificant credit deterioration since origination. Non-PCD loans will have an allowance established on acquisition date, which is recognized in the current period provision for credit losses. For PCD loans, an allowance is recognized on day 1 by adding it to the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance is established by grossing-up the amortized cost of the PCD loan. Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans. Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment. Please refer to Note 2, "Mergers and Acquisitions" of the Consolidated Financial Statements for additional information.
27
EXECUTIVE OVERVIEW
On February 28, 2025, Wesbanco completed its acquisition of PFC, a bank holding company headquartered in Defiance, OH. On the acquisition date, PFC had approximately $7.9 billion in assets, excluding goodwill and intangible assets, which included approximately $5.9 billion in portfolio loans and $1.2 billion in investment securities.
Through successful operational execution, Wesbanco generated solid annual net income, while remaining a well-capitalized institution with sound liquidity and credit quality metrics. For the twelve months ended December 31, 2025, net income available to common shareholders was $202.6 million, or $2.23 per diluted share, as compared to $141.4 million, or $2.26 per diluted share, for the twelve months ended December 31, 2024. Net income available to common shareholders excluding after-tax restructuring and merger-related expenses and the day one provision for credit losses on acquired loans (non-GAAP measure) was $309.5 million, or $3.40 per diluted share for the year ended December 31, 2025. The increase in net income was due in large part to the acquisition of PFC. Interest income increased $446.3 million or 54.1% to $1.3 billion in 2025 compared to 2024. Net interest income increased $336.1 million or 70.3% from 2024, reflecting 3 quarters of the PFC acquisition. Non-interest income increased $38.8 million or 30.3% in 2025 compared to 2024, driven by a $11.4 million increase in service charges on deposits, a $6.5 million increase in digital banking income, and a $6.4 million increase in trust fees, mainly driven by the acquisition of PFC. Excluding restructuring and merger-related expenses, non-interest expense increased $153.2 million or 38.7%, driven by increases in salaries and wages, equipment and software, and employee benefits, reflective of the PFC acquisition.
Total assets as of December 31, 2025 were $27.7 billion, an increase of 48.2% as compared to December 31, 2024, primarily due to the acquisition of PFC. As of December 31, 2025, total portfolio loans were $19.2 billion compared to $12.7 billion at December 31, 2024, reflecting a 51.9% increase year-over year. The loan growth funding is reflected within the increase in total deposits of $7.5 billion or 53.3% at December 31, 2025 compared to December 31, 2024, due to the acquired PFC deposits of $6.9 billion and organic growth of $662.0 million. Criticized and classified loan balances increased slightly to 3.15% of total portfolio loans, as compared to 2.80% at December 31, 2024. Annualized net loan charge-offs to average loans for the full year period decreased seven basis points compared to 2024.
Wesbanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. At December 31, 2025, Tier I leverage was 9.42%, Tier I risk-based capital was 11.42%, total risk-based capital was 13.92%, and the common equity Tier 1 capital ratio was 10.37%.
Strong earnings enabled Wesbanco to increase the quarterly dividend to $0.38 per share in the fourth quarter of 2025, the eighteenth increase over the last fifteen years, cumulatively representing a 171% increase over that period.
28
Selected financial ratios for the years ended December 31, 2025, 2024 and 2023 are presented in the table below:
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except shares and per share amounts) | 2025 | 2024 | 2023 | |||||||||
| PER COMMON SHARE INFORMATION | ||||||||||||
| Earnings per common share—basic | $ | 2.23 | $ | 2.26 | $ | 2.51 | ||||||
| Earnings per common share—diluted | 2.23 | 2.26 | 2.51 | |||||||||
| Earnings per common share—diluted, excluding certain items (1)(2) | 3.40 | 2.34 | 2.56 | |||||||||
| Dividends declared per common share | 1.49 | 1.45 | 1.41 | |||||||||
| Book value at year end | 39.64 | 39.54 | 40.23 | |||||||||
| Tangible book value at year end (1) | 22.01 | 22.83 | 21.28 | |||||||||
| Average common shares outstanding—basic | 90,896,991 | 62,589,406 | 59,303,210 | |||||||||
| Average common shares outstanding—diluted | 91,034,094 | 62,653,557 | 59,427,989 | |||||||||
| Period end common shares outstanding | 96,067,559 | 66,919,805 | 59,376,435 | |||||||||
| Period end preferred shares outstanding | 230,000 | 150,000 | 150,000 | |||||||||
| SELECTED RATIOS | ||||||||||||
| Return on average assets | 0.78 | % | 0.78 | % | 0.86 | % | ||||||
| Return on average assets, excluding certain items (1)(2) | 1.19 | 0.81 | 0.88 | |||||||||
| Return on average tangible assets (1) | 0.92 | 0.87 | 0.97 | |||||||||
| Return on average tangible assets, excluding certain items (1)(2) | 1.36 | 0.90 | 0.99 | |||||||||
| Return on average equity | 5.41 | 5.33 | 6.02 | |||||||||
| Return on average equity, excluding certain items (1)(2) | 8.27 | 5.52 | 6.14 | |||||||||
| Return on average tangible equity (1) | 10.45 | 9.66 | 11.59 | |||||||||
| Return on average tangible equity, excluding certain items (1)(2) | 15.40 | 9.99 | 11.82 | |||||||||
| Return on average tangible common equity (1) | 11.46 | 10.66 | 12.99 | |||||||||
| Return on average tangible common equity, excluding certain items (1)(2) | 16.89 | 11.03 | 13.24 | |||||||||
| Net interest margin (3) | 3.53 | 2.96 | 3.14 | |||||||||
| Efficiency ratio (1) | 52.87 | 63.52 | 62.24 | |||||||||
| Average loans to average deposits | 89.24 | 89.48 | 85.71 | |||||||||
| Allowance for credit losses - loans to total loans | 1.14 | 1.10 | 1.12 | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 238.85 | 349.08 | 487.45 | |||||||||
| Non-performing assets to total assets | 0.33 | 0.22 | 0.16 | |||||||||
| Net loan charge-offs to average loans | 0.10 | 0.11 | 0.04 | |||||||||
| Average shareholders’ equity to average assets | 14.41 | 14.64 | 14.34 | |||||||||
| Tangible equity to tangible assets (1) | 8.99 | 9.52 | 8.49 | |||||||||
| Tangible common equity to tangible assets (1) | 8.13 | 8.70 | 7.62 | |||||||||
| Tier 1 leverage ratio | 9.42 | 10.68 | 9.87 | |||||||||
| Tier 1 capital to risk-weighted assets | 11.42 | 13.06 | 12.05 | |||||||||
| Total capital to risk-weighted assets | 13.92 | 15.88 | 14.91 | |||||||||
| Common equity tier 1 capital ratio (CET 1) | 10.37 | 12.07 | 10.99 | |||||||||
| Dividend payout ratio | 66.82 | 64.16 | 56.18 | |||||||||
| Trust assets at market value (4) | $ | 7,885,513 | $ | 5,967,610 | $ | 5,360,657 |
_______
(1)
See "Non-GAAP Measures" for additional information relating to the calculation of this item.
(2)
Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses and the after-tax day one provision for credit losses on acquired loans.
(3)
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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
(4)
Trust assets are held by the Bank, in fiduciary or agency capacities for its customers and therefore are not included as assets on Wesbanco’s Consolidated Balance Sheets.
29
Non-GAAP Measures
The following non-GAAP financial measures used by Wesbanco provide information that Wesbanco believes is useful to investors in understanding Wesbanco’s operating performance and trends, and facilitates 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.
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2025 | 2024 | 2023 | |||||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Total shareholders’ equity | $ | 4,031,913 | $ | 2,790,281 | $ | 2,533,062 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,693,755 | ) | (1,118,293 | ) | (1,124,811 | ) | ||||||
| Tangible equity | 2,338,158 | 1,671,988 | 1,408,251 | |||||||||
| Less: preferred shareholders' equity | (224,187 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 2,113,971 | 1,527,504 | 1,263,767 | |||||||||
| Total assets | 27,696,333 | 18,684,298 | 17,712,374 | |||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,693,755 | ) | (1,118,293 | ) | (1,124,811 | ) | ||||||
| Tangible assets | $ | 26,002,578 | $ | 17,566,005 | $ | 16,587,563 | ||||||
| Tangible equity to tangible assets | 8.99 | % | 9.52 | % | 8.49 | % | ||||||
| Tangible common equity to tangible assets | 8.13 | % | 8.70 | % | 7.62 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Total shareholders’ equity | $ | 4,031,913 | $ | 2,790,281 | $ | 2,533,062 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,693,755 | ) | (1,118,293 | ) | (1,124,811 | ) | ||||||
| Less: preferred shareholders' equity | (224,187 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 2,113,971 | 1,527,504 | 1,263,767 | |||||||||
| Common shares outstanding | 96,067,559 | 66,919,805 | 59,376,435 | |||||||||
| Tangible book value per share at year end | $ | 22.01 | $ | 22.83 | $ | 21.28 | ||||||
| Return on average tangible equity: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: amortization of intangibles, net of tax | 22,965 | 6,518 | 7,180 | |||||||||
| Net income available to common shareholders before amortization of intangibles | 225,529 | 147,903 | 156,087 | |||||||||
| Average total shareholders’ equity | 3,742,065 | 2,653,174 | 2,474,627 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,583,033 | ) | (1,121,472 | ) | (1,128,277 | ) | ||||||
| Average tangible equity | $ | 2,159,032 | $ | 1,531,702 | $ | 1,346,350 | ||||||
| Return on average tangible equity | 10.45 | % | 9.66 | % | 11.59 | % | ||||||
| Average tangible common equity | $ | 1,968,805 | $ | 1,387,218 | $ | 1,201,866 | ||||||
| Return on average tangible common equity | 11.46 | % | 10.66 | % | 12.99 | % | ||||||
| Return on average tangible assets: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: amortization of intangibles, net of tax | 22,965 | 6,518 | 7,180 | |||||||||
| Net income before amortization of intangibles | 225,529 | 147,903 | 156,087 | |||||||||
| Average total assets | 25,967,670 | 18,122,625 | 17,259,720 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,583,033 | ) | (1,121,472 | ) | (1,128,277 | ) | ||||||
| Average tangible assets | $ | 24,384,637 | $ | 17,001,153 | $ | 16,131,443 | ||||||
| Return on average tangible assets | 0.92 | % | 0.87 | % | 0.97 | % | ||||||
| Efficiency ratio: | ||||||||||||
| Non-interest expense | $ | 624,575 | $ | 401,871 | $ | 390,002 | ||||||
| Less: amortization of intangibles | (29,070 | ) | (8,251 | ) | (9,088 | ) | ||||||
| Less: restructuring and merger-related expense | (75,933 | ) | (6,400 | ) | (3,830 | ) | ||||||
| Non-interest expense excluding restructuring and merger-related expense and amortization of intangibles | 519,572 | 387,220 | 377,084 | |||||||||
| Net interest income on a fully-taxable equivalent basis | 819,271 | 483,016 | 486,343 | |||||||||
| Non-interest income excluding net securities gains (losses) | 163,376 | 126,575 | 119,547 | |||||||||
| Net interest income on a fully-taxable equivalent basis plus non-interest income | $ | 982,647 | $ | 609,591 | $ | 605,890 | ||||||
| Efficiency ratio | 52.87 | % | 63.52 | % | 62.24 | % | ||||||
| Net income per common shareholders, excluding certain items: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 59,987 | 5,056 | 3,026 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 46,926 | — | — | |||||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses | $ | 309,477 | $ | 146,441 | $ | 151,933 |
30
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2025 | 2024 | 2023 | |||||||||
| Net income per common share - diluted, excluding certain items: | ||||||||||||
| Net income per common share - diluted | $ | 2.23 | $ | 2.26 | $ | 2.51 | ||||||
| Add: after-tax restructuring and merger-related expenses per common share - diluted (1) | 0.66 | 0.08 | 0.05 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 0.51 | — | — | |||||||||
| Net income per common share - diluted, excluding certain items | $ | 3.40 | $ | 2.34 | $ | 2.56 | ||||||
| Return on average equity, excluding certain items: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 59,987 | 5,056 | 3,026 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 46,926 | — | — | |||||||||
| Net income available to common shareholders, excluding certain items | 309,477 | 146,441 | 151,933 | |||||||||
| Average total shareholders’ equity | $ | 3,742,065 | $ | 2,653,174 | $ | 2,474,627 | ||||||
| Return on average equity, excluding certain items | 8.27 | % | 5.52 | % | 6.14 | % | ||||||
| Return on average tangible equity, excluding certain items: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 59,987 | 5,056 | 3,026 | |||||||||
| Add: amortization of intangibles, net of tax | 22,965 | 6,518 | 7,180 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 46,926 | — | — | |||||||||
| Net income available to common shareholders before amortization of intangibles and excluding certain items | 332,442 | 152,959 | 159,113 | |||||||||
| Average total shareholders’ equity | 3,742,065 | 2,653,174 | 2,474,627 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,583,033 | ) | (1,121,472 | ) | (1,128,277 | ) | ||||||
| Average tangible equity | $ | 2,159,032 | $ | 1,531,702 | $ | 1,346,350 | ||||||
| Return on average tangible equity, excluding certain items | 15.40 | % | 9.99 | % | 11.82 | % | ||||||
| Average tangible common equity | $ | 1,968,805 | $ | 1,387,218 | $ | 1,201,866 | ||||||
| Return on average tangible common equity, excluding certain items | 16.89 | % | 11.03 | % | 13.24 | % | ||||||
| Return on average assets, excluding certain items: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 59,987 | 5,056 | 3,026 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 46,926 | — | — | |||||||||
| Net income available to common shareholders, excluding certain items | 309,477 | 146,441 | 151,933 | |||||||||
| Average total assets | $ | 25,967,670 | $ | 18,122,625 | $ | 17,259,720 | ||||||
| Return on average tangible assets, excluding certain items | 1.19 | % | 0.81 | % | 0.88 | % | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 202,564 | $ | 141,385 | $ | 148,907 | ||||||
| Add: amortization of intangibles, net of tax | 22,965 | 6,518 | 7,180 | |||||||||
| Add: after-tax restructuring and merger-related expenses (1) | 59,987 | 5,056 | 3,026 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 46,926 | — | — | |||||||||
| Net income available to common shareholders, before amortization of intangibles and excluding certain items | 332,442 | 152,959 | 159,113 | |||||||||
| Average total assets | 25,967,670 | 18,122,625 | 17,259,720 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,583,033 | ) | (1,121,472 | ) | (1,128,277 | ) | ||||||
| Average tangible assets | $ | 24,384,637 | $ | 17,001,153 | $ | 16,131,443 | ||||||
| Return on average tangible assets, excluding certain items | 1.36 | % | 0.90 | % | 0.99 | % | ||||||
| Dividend payout ratio, excluding certain items: | ||||||||||||
| Dividends declared per common share | $ | 1.49 | $ | 1.45 | $ | 1.41 | ||||||
| Net income per common share - diluted | 2.23 | 2.26 | 2.51 | |||||||||
| Add: after-tax restructuring and merger-related expenses per diluted share (1) | 0.66 | 0.08 | 0.05 | |||||||||
| Add: after-tax day one provision for credit losses on acquired loans (1) | 0.51 | — | — | |||||||||
| Net income per common share - diluted, excluding certain items | $ | 3.40 | $ | 2.34 | $ | 2.56 | ||||||
| Dividend payout ratio, excluding certain items | 43.82 | 61.97 | 55.08 |
(1) Tax effected at 21% for all periods presented.
31
| For the years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2025 | 2024 | 2023 | ||||||||
| Pre-tax, pre-provision income, excluding restructuring and merger-related expenses: | |||||||||||
| Income before provision for income taxes | $ | 279,238 | $ | 185,114 | $ | 194,049 | |||||
| Add: provision for credit losses | 77,242 | 19,206 | 17,734 | ||||||||
| Add: restructuring and merger-related expenses | 75,933 | 6,400 | 3,830 | ||||||||
| Pre-tax, pre-provision income | 432,413 | 210,720 | 215,613 | ||||||||
| Pre-tax, pre-provision income per common share - diluted | |||||||||||
| Net income per common share - diluted | $ | 2.23 | $ | 2.26 | $ | 2.51 | |||||
| Add: provision for income taxes | 0.61 | 0.55 | 0.60 | ||||||||
| Add: provision for credit losses | 0.85 | 0.30 | 0.29 | ||||||||
| Add: preferred dividends | 0.23 | 0.16 | 0.17 | ||||||||
| Add: restructuring and merger-related expenses | 0.83 | 0.10 | 0.06 | ||||||||
| Pre-tax, pre-provision income per common share - diluted | $ | 4.75 | $ | 3.36 | $ | 3.63 |
RESULTS OF OPERATIONS
EARNINGS SUMMARY
For the year ended December 31, 2025, net income available to common shareholders was $202.6 million, or $2.23 per diluted share, compared to $141.4 million, or $2.26 per diluted share for the year ended December 31, 2024. Net income available to common shareholders for the year ended December 31, 2025 increased 43.3% compared to 2024, while diluted per share earnings decreased 1.3%.
For the year ended December 31, 2025, net interest income increased $336.1 million or 70.3% from 2024, primarily due to a combination of higher loan and securities yields and lower funding costs. This also resulted in an increase in the net interest margin of 57 basis points to 3.53% in 2025 as compared to 2024. Average loan balances increased 47.3% in 2025, primarily due to the PFC acquisition, while average investment securities increased 22.6% over the same period. Total average deposits increased in 2025 by $6.5 billion or 47.6% compared to 2024, due to customer preferences in the current interest rate environment and deposit gathering initiatives implemented by management.
In 2025, non-interest income increased $38.8 million or 30.3% compared to 2024. This increase was primarily due to the PFC acquisition, resulting in increases to substantially all line items. Non-interest expense, excluding merger-related and restructuring expense, in 2025 increased $153.2 million or 38.7% compared to 2024, due to the addition of the PFC expense base. Additionally, the efficiency ratio (non-GAAP measure) decreased in 2025 to 52.9% from 63.6% in 2024 as income growth following the acquisition increased at a faster pace than that of expense.
The provision for federal and state income taxes increased to $56.1 million in 2025 compared to $33.6 million in 2024, due primarily to higher pre-tax income in 2025. The effective tax rate was 20.1% and 18.2% for the years ended December 31, 2025 and 2024, respectively. Wesbanco recognized $3.9 million and $3.8 million in New Markets Tax Credits for the years ended December 31, 2025 and 2024, respectively.
32
TABLE 1. NET INTEREST INCOME
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Net interest income | $ | 814,300 | $ | 478,208 | $ | 481,338 | ||||||
| Taxable-equivalent adjustments to net interest income | 4,971 | 4,808 | 5,005 | |||||||||
| Net interest income, fully taxable-equivalent | $ | 819,271 | $ | 483,016 | $ | 486,343 | ||||||
| Net interest spread, non-taxable-equivalent | 2.76 | % | 2.00 | % | 2.35 | % | ||||||
| Benefit of net non-interest bearing liabilities | 0.75 | % | 0.93 | % | 0.76 | % | ||||||
| Net interest margin | 3.51 | % | 2.93 | % | 3.11 | % | ||||||
| Taxable-equivalent adjustment | 0.02 | % | 0.03 | % | 0.03 | % | ||||||
| Net interest margin, fully taxable-equivalent | 3.53 | % | 2.96 | % | 3.14 | % |
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings. Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income increased $336.1 million or 70.3% in 2025 compared to 2024, primarily due to the acquisition of PFC, resulting in an increase in earning asset balances. Rates generally remained elevated in 2025, though the federal funds rates decreased 75 basis points in the fourth quarter of 2025. Total average deposits, excluding CDs, increased in 2025 by $5.2 billion or 42.9% compared to 2024, due to the acquisition of PFC and the success of deposit gathering and retention. The cost of interest bearing deposits decreased by 22 basis points and the cost of total liabilities decreased by 35 basis points from 2024 to 2025. The decrease in the cost is primarily due to the effect of the previously mentioned federal funds rate decreases on the rates paid on interest bearing demand deposits, customer repurchase agreements, term Federal Home Loan Bank ("FHLB") borrowings and junior subordinated debentures.
Interest income increased $446.3 million or 54.1% in 2025 compared to 2024 due to the acquisition of PFC. Earning asset yields were influenced positively in 2025 compared to 2024 from the acquired PFC assets at current market rates. Average loan balances increased $5.8 billion or 47.3% in 2025 compared to 2024, due to the acquisition of PFC and strong performance by banking teams across all markets. Loan yields increased by 28 basis points during 2025 to 6.11%. Loans provide the greatest impact on interest income and the yield on earning assets as they have the largest balance and the highest yield within major earning asset categories. In 2025, average loans represented 77.3% of average earning assets, an increase from 74.8% in 2024. Taxable securities yields increased by 68 basis points in 2025 due to higher yields on new purchases and addition of the PFC securities. Tax-exempt securities yields increased by 15 basis points in 2025 from 2024. The average balance of tax-exempt securities, which have the highest yields within securities, decreased from 20.5% of total average securities in 2024 to 16.5% of total average securities in 2025.
Interest expense increased $110.2 million in 2025 as compared to 2024, due to the acquisition of PFC. The cost of interest bearing liabilities decreased by 35 basis points from 2024 to 2.72% in 2025. Average interest bearing deposits increased by $5.3 billion or 54.2% from 2024 to 2025. The rate on interest bearing deposits decreased 22 basis points to 2.50% in 2025 as compared to 2024, primarily from decreases in rates on interest bearing demand deposits, money market accounts and savings deposits. Average non-interest bearing demand deposit balances increased from 2024 to 2025 by $1.2 billion or 31.1%, and were 25.2% of total average deposits at December 31, 2025, compared to 28.4% at December 31, 2024. The average balance of FHLB borrowings increased by $0.2 billion from 2024 to 2025 to maintain liquidity needs. New lower-rate borrowings taken out in 2025 decreased the average rate by 96 basis points to 4.41% from 5.37% in 2024. Subordinated and junior subordinated debt average balances increased $65.5 million from 2024 to 2025, due to the acquired PFC debt, with an average rate of 5.81% in 2025.
33
TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS
| For the years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Due from banks-interest bearing | $ | 719,247 | $ | 33,525 | 4.66 | % | $ | 409,900 | $ | 22,449 | 5.48 | % | $ | 348,109 | $ | 18,918 | 5.43 | % | ||||||||||||||||||
| Loans, net of unearned income (1) | 17,943,698 | 1,097,203 | 6.11 | % | 12,185,386 | 709,802 | 5.83 | % | 11,132,618 | 596,852 | 5.36 | % | ||||||||||||||||||||||||
| Securities: (2) | ||||||||||||||||||||||||||||||||||||
| Taxable | 3,729,244 | 116,342 | 3.12 | % | 2,894,993 | 70,559 | 2.44 | % | 3,150,781 | 73,449 | 2.33 | % | ||||||||||||||||||||||||
| Tax-exempt (3) | 736,998 | 23,673 | 3.21 | % | 748,304 | 22,897 | 3.06 | % | 783,697 | 23,835 | 3.04 | % | ||||||||||||||||||||||||
| Total securities | 4,466,242 | 140,015 | 3.13 | % | 3,643,297 | 93,456 | 2.57 | % | 3,934,478 | 97,284 | 2.47 | % | ||||||||||||||||||||||||
| Other earning assets | 70,891 | 6,168 | 8.70 | % | 57,845 | 4,742 | 8.20 | % | 55,368 | 3,467 | 6.26 | % | ||||||||||||||||||||||||
| Total earning assets (3) | 23,200,078 | 1,276,911 | 5.50 | % | 16,296,428 | 830,449 | 5.10 | % | 15,470,573 | 716,521 | 4.63 | % | ||||||||||||||||||||||||
| Other assets | 2,767,592 | 1,826,197 | 1,789,147 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 25,967,670 | $ | 18,122,625 | $ | 17,259,720 | ||||||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 4,779,261 | $ | 120,953 | 2.53 | % | $ | 3,604,463 | $ | 107,700 | 2.99 | % | $ | 3,243,786 | $ | 72,866 | 2.25 | % | ||||||||||||||||||
| Money market accounts | 4,506,303 | 131,839 | 2.93 | % | 2,259,882 | 72,899 | 3.23 | % | 1,763,921 | 36,616 | 2.08 | % | ||||||||||||||||||||||||
| Savings deposits | 3,008,218 | 35,176 | 1.17 | % | 2,422,859 | 31,066 | 1.28 | % | 2,655,105 | 23,869 | 0.90 | % | ||||||||||||||||||||||||
| Certificates of deposit | 2,748,131 | 87,788 | 3.19 | % | 1,467,738 | 53,236 | 3.63 | % | 1,008,950 | 18,472 | 1.83 | % | ||||||||||||||||||||||||
| Total interest bearing deposits | 15,041,913 | 375,756 | 2.50 | % | 9,754,942 | 264,901 | 2.72 | % | 8,671,762 | 151,823 | 1.75 | % | ||||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 1,325,871 | 58,434 | 4.41 | % | 1,164,344 | 62,489 | 5.37 | % | 1,138,247 | 59,318 | 5.21 | % | ||||||||||||||||||||||||
| Repurchase agreements | 126,726 | 3,433 | 2.71 | % | 125,534 | 3,953 | 3.15 | % | 115,817 | 2,545 | 2.20 | % | ||||||||||||||||||||||||
| Subordinated debt and junior subordinated debt | 344,691 | 20,017 | 5.81 | % | 279,189 | 16,090 | 5.76 | % | 281,788 | 16,492 | 5.85 | % | ||||||||||||||||||||||||
| Total interest bearing liabilities (4) | 16,839,201 | 457,640 | 2.72 | % | 11,324,009 | 347,433 | 3.07 | % | 10,207,614 | 230,178 | 2.25 | % | ||||||||||||||||||||||||
| Non-interest bearing demand deposits | 5,064,560 | 3,863,366 | 4,316,245 | |||||||||||||||||||||||||||||||||
| Other liabilities | 321,844 | 282,076 | 261,234 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 3,742,065 | 2,653,174 | 2,474,627 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 25,967,670 | $ | 18,122,625 | $ | 17,259,720 | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest spread | 2.79 | % | 2.03 | % | 2.38 | % | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest margin (3) | $ | 819,271 | 3.53 | % | $ | 483,016 | 2.96 | % | $ | 486,343 | 3.14 | % |
(1)
Gross of the allowance for credit losses, net of unearned income and includes non-accrual loans and loans held for sale. Loan fees included in interest income on loans were $7.0 million, $2.9 million and $2.7 million for the years ended December 31, 2025, 2024 and 2023, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $55.3 million, $3.1 million and $4.5 million for the years ended December 31, 2025, 2024 and 2023, respectively.
(2)
Average yields on securities available-for-sale have been calculated based on amortized cost.
(3)
Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for all periods presented.
(4)
Accretion on interest bearing liabilities acquired from prior acquisitions was $10.3 million, $0.2 million and $0.5 million for the years ended December 31, 2025, 2024 and 2023, respectively.
34
TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (1)
| 2025 Compared to 2024 | 2024 Compared to 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Volume | Rate | Net Increase (Decrease) | Volume | Rate | Net Increase (Decrease) | ||||||||||||||||||
| Increase (decrease) in interest income: | ||||||||||||||||||||||||
| Due from banks—interest bearing | $ | 14,835 | $ | (3,759 | ) | $ | 11,076 | $ | 3,383 | $ | 148 | $ | 3,531 | |||||||||||
| Loans, net of unearned income | 350,515 | 36,886 | 387,401 | 58,992 | 53,958 | 112,950 | ||||||||||||||||||
| Taxable securities | 23,221 | 22,562 | 45,783 | (6,137 | ) | 3,247 | (2,890 | ) | ||||||||||||||||
| Tax-exempt securities (2) | (350 | ) | 1,126 | 776 | (1,082 | ) | 144 | (938 | ) | |||||||||||||||
| Other earning assets | 1,121 | 305 | 1,426 | 161 | 1,114 | 1,275 | ||||||||||||||||||
| Total interest income change (2) | 389,342 | 57,120 | 446,462 | 55,317 | 58,611 | 113,928 | ||||||||||||||||||
| Increase (decrease) in interest expense: | ||||||||||||||||||||||||
| Interest bearing demand deposits | 31,447 | (18,194 | ) | 13,253 | 8,776 | 26,058 | 34,834 | |||||||||||||||||
| Money market | 66,300 | (7,360 | ) | 58,940 | 12,215 | 24,068 | 36,283 | |||||||||||||||||
| Savings deposits | 7,021 | (2,911 | ) | 4,110 | (2,239 | ) | 9,436 | 7,197 | ||||||||||||||||
| Certificates of deposit | 41,568 | (7,016 | ) | 34,552 | 11,009 | 23,755 | 34,764 | |||||||||||||||||
| Federal Home Loan Bank borrowings | 7,992 | (12,047 | ) | (4,055 | ) | 1,378 | 1,793 | 3,171 | ||||||||||||||||
| Other short-term borrowings | 37 | (557 | ) | (520 | ) | 229 | 1,179 | 1,408 | ||||||||||||||||
| Subordinated debt and junior subordinated debt | 3,803 | 124 | 3,927 | (151 | ) | (251 | ) | (402 | ) | |||||||||||||||
| Total interest expense change | 158,168 | (47,961 | ) | 110,207 | 31,217 | 86,038 | 117,255 | |||||||||||||||||
| Net interest income (decrease) increase (2) | $ | 231,174 | $ | 105,081 | $ | 336,255 | $ | 24,100 | $ | (27,427 | ) | $ | (3,327 | ) |
(1)
Changes to rate/volume are allocated to both rate and volume on a proportionate dollar basis.
(2)
The yield on earning assets and the net interest margin 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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
PROVISION FOR CREDIT LOSSES - LOANS
The provision for credit losses – loans is the amount to be added to the allowance for credit losses – loans after net charge-offs have been deducted to bring the allowance to a level considered appropriate to absorb lifetime expected losses for all portfolio loans. The provision for credit losses – loan commitments is the amount to be added to the allowance for credit losses for loan commitments to bring that allowance to a level considered appropriate to absorb lifetime expected losses on unfunded loan commitments. The provision for credit losses - loans and loan commitments was $77.2 million in 2025 compared to $19.3 million in 2024, primarily due to $59.4 million in initial provision expense recorded for the PFC acquired loans. Additionally, loan growth, changes in macroeconomic conditions over the reasonable and supportable forecast period of one year, and an increase in individually evaluated loans contributed to the increase in provision. Non-performing loans were 0.48% of total loans as of December 31, 2025, and increased from 0.31% of total loans at the end of 2024. Non-performing assets were 0.48% of total loans and other real estate and repossessed assets as of December 31, 2025, increasing from 0.32% at the end of 2024. Criticized and classified loans were 3.15% of total loans, increasing from 2.80% as of December 31, 2024, primarily due to downgrades within the CRE portfolio. Past due loans at December 31, 2025 were 0.67% of total loans, compared to 0.47% at December 31, 2024. (Please see the Credit Quality and Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).
35
TABLE 4. NON-INTEREST INCOME
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | ||||||||||||
| Trust fees | $ | 37,087 | $ | 30,676 | $ | 6,411 | 20.9 | |||||||||
| Service charges on deposits | 41,392 | 29,979 | 11,413 | 38.1 | ||||||||||||
| Digital banking income | 26,475 | 19,953 | 6,522 | 32.7 | ||||||||||||
| Net swap fee and valuation income | 8,896 | 5,941 | 2,955 | 49.7 | ||||||||||||
| Net securities brokerage revenue | 11,846 | 10,238 | 1,608 | 15.7 | ||||||||||||
| Bank-owned life insurance | 15,101 | 9,544 | 5,557 | 58.2 | ||||||||||||
| Mortgage banking income | 6,194 | 4,270 | 1,924 | 45.1 | ||||||||||||
| Net securities gains | 3,379 | 1,408 | 1,971 | 140.0 | ||||||||||||
| Net (losses)/gains on other real estate owned and other assets | (424 | ) | 142 | (566 | ) | (398.6 | ) | |||||||||
| Net insurance services revenue | 3,985 | 3,651 | 334 | 9.1 | ||||||||||||
| Payment processing fees | 3,401 | 3,504 | (103 | ) | (2.9 | ) | ||||||||||
| Other | 9,423 | 8,677 | 746 | 8.6 | ||||||||||||
| Total non-interest income | $ | 166,755 | $ | 127,983 | $ | 38,772 | 30.3 |
Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represented 17.0% and 21.1% of total revenue for 2025 and 2024, respectively. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of Wesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to Wesbanco. Non-interest income increased $38.8 million or 30.3% in 2025 compared to 2024, primarily due to increases in trust fees, service charges on deposits, digital banking income, net swap fee and valuation income, bank-owned life insurance, net securities gains, and mortgage banking income. The increases were slightly offset by a decrease in net gains on other real estate owned and other assets and payment processing fees.
Trust fees increased $6.4 million or 20.9% in 2025 compared to 2024, due to the addition of PFC trust clients, market value appreciation, and organic growth. Trust assets of $7.9 billion at December 31, 2025, increased from $6.0 billion at December 31, 2024. As of December 31, 2025, trust assets include managed assets of $6.2 billion and non-managed (custodial) assets of $1.7 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $0.9 billion as of both December 31, 2025 and December 31, 2024, and are included in managed assets.
Service charges on deposits increased $11.4 million or 38.1% in 2025 compared to 2024, due to the addition of PFC, fee income from new products and services, including treasury management services, and increased general spending.
Digital banking income increased $6.5 million or 32.7% in 2025 compared to 2024, due to higher volumes primarily associated with Wesbanco's larger customer base due to the PFC acquisition and organic growth.
Net swap fee and valuation income, which includes fair value adjustments, increased $3.0 million or 49.7% in 2025 compared to 2024, mostly due to an increase in swap fee income from the execution of new swaps. In 2025, new swaps totaled $916.1 million in notional principal resulting in $10.0 million in fee income, compared to new swaps totaling $494.8 million in notional principal resulting in $4.9 million in fee income in 2024. Fair market value adjustments on swaps in 2025 totaled a negative $1.1 million as compared to a positive $1.0 million in 2024.
Bank-owned life insurance increased $5.6 million or 58.2% in 2025 compared to 2024, due to the addition of PFC.
Net securities gains include both gains and losses on investment security transactions as well as market value adjustments on Wesbanco’s deferred compensation plan. For 2025, net securities gains increased $2.0 million or 140.0% compared to 2024, mostly due to a $1.7 million increase in market adjustments on the deferred compensation plan in 2025 compared to 2024.
Mortgage banking income increased $1.9 million or 45.1% in 2025 compared to 2024, due to a 39.3% year-over-year increase in salable residential mortgage originations primarily related to the larger customer base. In 2025, $428.8 million in mortgages were sold into the secondary market as compared to $307.8 million in 2024. Included in mortgage banking income are losses of $0.5 million and $0.1 million from the fair value adjustments on mortgage loan commitments and related derivatives for 2025 and 2024, respectively.
Net gains on other real estate owned and other assets decreased $0.6 million in 2025 compared to 2024, due to a $1.0 million loss on the sale of assets this year compared to a $0.1 million gain in 2024. This is offset by an increase of $0.6 million in the sale of OREO and repossessed assets.
36
TABLE 5. NON-INTEREST EXPENSE
| For the years ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | |||||||||||
| Salaries and wages | $ | 230,977 | $ | 177,516 | $ | 53,461 | 30.1 | ||||||||
| Employee benefits | 67,015 | 46,141 | 20,874 | 45.2 | |||||||||||
| Net occupancy | 33,237 | 25,157 | 8,080 | 32.1 | |||||||||||
| Equipment and software | 62,612 | 41,303 | 21,309 | 51.6 | |||||||||||
| Marketing | 9,861 | 9,764 | 97 | 1.0 | |||||||||||
| FDIC insurance | 20,897 | 14,215 | 6,682 | 47.0 | |||||||||||
| Amortization of intangible assets | 29,070 | 8,251 | 20,819 | 252.3 | |||||||||||
| Restructuring and merger-related expenses | 75,933 | 6,400 | 69,533 | 1,086.5 | |||||||||||
| Professional fees | 26,047 | 19,020 | 7,027 | 36.9 | |||||||||||
| Franchise and other miscellaneous taxes | 19,151 | 12,986 | 6,165 | 47.5 | |||||||||||
| ATM and electronic banking interchange expenses | 6,924 | 6,019 | 905 | 15.0 | |||||||||||
| Communications | 5,917 | 4,718 | 1,199 | 25.4 | |||||||||||
| Other real estate owned and foreclosure expenses | 434 | 266 | 168 | 63.2 | |||||||||||
| Postage, supplies and other | 36,500 | 30,115 | 6,385 | 21.2 | |||||||||||
| Total non-interest expense | $ | 624,575 | $ | 401,871 | $ | 222,704 | 55.4 |
Non-interest expense in 2025, excluding restructuring and merger-related expenses, increased $153.2 million or 38.7% compared to 2024. The primary drivers of this increase were higher salaries and wages, employee benefits, net occupancy, equipment and software costs, amortization of intangible assets, FDIC insurance, professional fees, franchise and other miscellaneous tax, and postage, supplies and other. Restructuring and merger related expenses of $75.9 million in 2025 and $6.4 million in 2024 were attributable to the PFC acquisition and continued branch optimization.
Salaries and wages increased $53.5 million or 30.1% in 2025 compared to 2024, mostly due to the addition of approximately 900 PFC employees.
Employee benefits increased $20.9 million or 45.2% in 2025 compared to 2024 due to higher staffing levels and higher health insurance costs.
Net occupancy increased $8.1 million or 32.1% in 2025 compared to 2024 due to an increase in general building maintenance, lease payments, utilities, and depreciation primarily from the acquisition of PFC which added 73 branches.
Equipment and software costs increased $21.3 million or 51.6% in 2025 compared to 2024, due primarily to an increase in volume-based costs attributable to the addition of PFC including the additional cost of operating two core systems until the conversion to one platform in mid-May.
FDIC insurance increased $6.7 million or 47.0% in 2025 compared to 2024, due to our larger assessment base from the PFC acquisition.
Amortization of intangible assets increased $20.8 million in 2025 compared to 2024 due to the core deposit intangible asset and the trust relationship intangible asset that was created from the acquisition of PFC.
Restructuring and merger-related expenses increased $69.5 million in 2025 compared to 2024, primarily due to expenses incurred for the acquisition of PFC and costs associated with the financial center optimization.
Professional fees increased $7.0 million or 36.9% in 2025 compared to 2024, due to an increase in other professional fees, consultants fees, retail and consumer loan origination fees, and legal fees primarily due to the acquisition of PFC. These are partially offset by a decrease in home equity origination fees.
Franchise and other miscellaneous taxes increased $6.2 million or 47.5% in 2025 compared to 2024, due to PFC's large footprint in Ohio, which led to higher Ohio franchise tax. Other local taxes also increased as our expanded market size resulted in falling under additional local tax jurisdictions.
Supplies, postage and other operating expense increased $6.4 million or 21.2% in 2025 as compared to 2024, primarily due to an increase in travel & entertainment, external statements printing, shipping costs, and other miscellaneous expenses.
37
INCOME TAXES
The provision for federal and state income taxes increased to $56.1 million in 2025 compared to $33.6 million in 2024, due primarily to higher pre-tax income in 2025. The effective tax rate was 20.1% and 18.2% for the years ended December 31, 2025 and 2024, respectively. The effective income tax rate increased due to the lower proportion of tax-exempt interest income on loans and securities in 2025 compared to 2024 as well as higher non-deductible expenses.
FINANCIAL CONDITION
Total assets, deposits and shareholders' equity increased 48.2%, 53.3% and 44.5%, respectively, at December 31, 2025 compared to December 31, 2024. Total securities increased $1.0 billion or 30.4% from December 31, 2024 to December 31, 2025, due primarily to the acquired PFC investment portfolio. Total portfolio loans increased $6.6 billion or 51.9% in 2025 due to the acquired PFC loan portfolio as well as organic loan growth resulting from the strong performance from our commercial and residential lending teams. Total deposits increased $7.5 billion or 53.3% from year end 2024 reflecting the benefit of the acquired PFC deposit portfolio as well as organic growth resulting from the deposit gathering and retention efforts by our retail and commercial teams. Reflecting the impact of an elevated federal funds rate, there continued to be some mix shift in the composition of total deposits; however, total demand deposits continue to represent 49% of total deposits, with the non-interest bearing component representing 25%, which remains consistent with the percentage range since early 2020.
Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets. The increase in certificates of deposit of $1.1 billion is primarily due to the acquired PFC CD portfolio and customers' preferences during the current interest rate environment. Total borrowings increased 10.0% or $147.8 million during 2025, as deposit growth increased and required less funding generated through FHLB borrowings.
Total shareholders’ equity increased $1.2 billion or 44.5%, compared to December 31, 2024, primarily due to the purchase of PFC and the common stock issued, net income of $202.6 million for the year ended December 31, 2025, and a $85.3 million other comprehensive gain exceeding the declaration of common and preferred shareholder dividends totaling $141.8 million and $15.0 million, respectively.
38
SECURITIES
TABLE 6. COMPOSITION OF SECURITIES (1)
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | ||||||||||||
| Equity securities (at fair value) | $ | 30,809 | $ | 13,427 | $ | 17,382 | 129.5 | |||||||||
| Available-for-sale debt securities (at fair value) | ||||||||||||||||
| U.S. Treasury | 196,857 | 146,113 | 50,744 | 34.7 | ||||||||||||
| U.S. Government sponsored entities and agencies | 222,997 | 194,242 | 28,755 | 14.8 | ||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 2,610,448 | 1,593,441 | 1,017,007 | 63.8 | ||||||||||||
| Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 63,615 | 231,782 | (168,167 | ) | (72.6 | ) | ||||||||||
| Asset backed securities | 68,935 | — | 68,935 | 100.0 | ||||||||||||
| Obligations of states and political subdivisions | 73,188 | 68,620 | 4,568 | 6.7 | ||||||||||||
| Corporate debt securities | 52,292 | 11,874 | 40,418 | 340.4 | ||||||||||||
| Total available-for-sale debt securities | $ | 3,288,332 | $ | 2,246,072 | $ | 1,042,260 | 46.4 | |||||||||
| Held-to-maturity debt securities (at amortized cost) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | $ | 2,341 | $ | 2,988 | $ | (647 | ) | (21.7 | ) | |||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 27,014 | 32,803 | (5,789 | ) | (17.6 | ) | ||||||||||
| Obligations of states and political subdivisions | 1,100,788 | 1,098,957 | 1,831 | 0.2 | ||||||||||||
| Corporate debt securities | 1,971 | 18,158 | (16,187 | ) | (89.1 | ) | ||||||||||
| Total held-to-maturity debt securities (2) | $ | 1,132,114 | $ | 1,152,906 | $ | (20,792 | ) | (1.8 | ) | |||||||
| Total securities | $ | 4,451,255 | $ | 3,412,405 | $ | 1,038,850 | 30.4 | |||||||||
| Available-for-sale and equity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 3.36 | % | 2.54 | % | ||||||||||||
| As a % of total securities | 74.6 | % | 66.2 | % | ||||||||||||
| Weighted average life (in years) | 5.7 | 6.2 | ||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 3.05 | % | 2.96 | % | ||||||||||||
| As a % of total securities | 25.4 | % | 33.8 | % | ||||||||||||
| Weighted average life (in years) | 7.3 | 8.4 | ||||||||||||||
| Total securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 3.28 | % | 2.67 | % | ||||||||||||
| As a % of total securities | 100.0 | % | 100.0 | % | ||||||||||||
| Weighted average life (in years) | 6.1 | 6.9 |
(1)
At December 31, 2025 and December 31, 2024, there were no holdings of any one issuer, other than U.S. government sponsored entities and its agencies, in an amount greater than 10% of Wesbanco’s shareholders’ equity.
(2)
Total held-to-maturity debt securities are presented on the Consolidated Balance Sheets net of their allowance for credit losses totaling $0.2 million and $0.1 million at December 31, 2025 and December 31, 2024, respectively.
(3)
Weighted average yields have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Total investment securities, which are a source of liquidity for Wesbanco as well as a contributor to interest income, increased by $1.0 billion or 30.4% from December 31, 2024 to December 31, 2025. Throughout the year, the available-for-sale portfolio increased by $1.0 billion or 46.4%, primarily due to the PFC acquisition of $1.1 billion and $1.4 billion in purchases, offset by $961.6 million in sales, $429.9 million in paydowns, $209.0 million in maturities and calls and a decrease of $110.6 million in unrealized losses. The held-to-maturity portfolio decreased by $20.8 million or 1.8% due primarily to maturities and calls of corporate debt securities. The weighted average yield of the portfolio increased 61 basis points from 2.67% at December 31, 2024 to 3.28% at December 31, 2025, primarily due to the assets acquired in the PFC acquisition at current market rates.
Total gross unrealized securities losses decreased $141.5 million, from $441.7 million as of December 31, 2024 to $300.2 million at December 31, 2025. The decrease in unrealized losses from December 31, 2024 was due to a decrease in market rates throughout 2025 causing market prices to increase on the investment portfolio. Wesbanco believes that none of the unrealized losses on
39
available-for-sale debt securities at December 31, 2025 require an allowance for credit losses. Please refer to Note 4, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in private mortgage-backed securities or those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to collateralized debt obligations or government-sponsored enterprise preferred stocks.
Net unrealized losses on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of December 31, 2025, and December 31, 2024 were $139.5 million and $223.8 million, respectively. These net unrealized pre-tax losses represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after-tax basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity. Net unrealized pre-tax losses in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were $96.2 million at December 31, 2025, compared to $146.1 million at December 31, 2024. With approximately 25% of the investment portfolio in the held-to-maturity category, the recent volatility in interest rates does not have as much of an impact on other comprehensive income as if the entire portfolio were included in the available-for-sale category.
Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to, comparison to secondary pricing services, corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices, review of pricing by personnel familiar with market liquidity and other market-related conditions, review of pricing service methodologies, review of independent auditor reports received from the pricing service regarding its internal controls, and through review of inputs and assumptions used in pricing certain securities thinly-traded or with limited observable data points. The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair value of Wesbanco’s securities. For additional disclosure relating to fair value measurement, refer to Note 17, “Fair Value Measurement” in the Consolidated Financial Statements.
The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted. Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historic default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset. The losses are recorded on the income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $8.2 million and $8.4 million as of December 31, 2025 and 2024, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could affect this assumption. Wesbanco recorded an allowance on held-to-maturity debt securities of $0.2 and $0.1 million as of December 31, 2025 and 2024, respectively.
Equity securities, of which a portion consists of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.
Cost-method investments consist primarily of FHLB of Pittsburgh and Cincinnati stock totaling $58.5 million and $48.2 million at December 31, 2025 and 2024, respectively, and are included in other assets in the Consolidated Balance Sheets.
40
TABLE 7. MATURITY DISTRIBUTION AND YIELD ANALYSIS OF SECURITIES
The following table presents the tax-equivalent yields of held-to-maturity debt securities by contractual maturity at December 31, 2025. In some instances, the issuers may have the right to call or prepay obligations without penalty prior to the contractual maturity date.
| One Year or Less | One to Five Years | Five to Ten Years | Over Ten Years | Mortgage-backed securities | Total | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted-average yield (1): | ||||||||||||||||||||||||
| U.S. Government sponsored entities and agencies | — | — | — | — | 2.01 | % | 2.01 | % | ||||||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies (2) | — | — | — | — | 2.74 | % | 2.74 | % | ||||||||||||||||
| Obligations of states and political subdivisions (3) | 4.23 | % | 3.64 | % | 2.96 | % | 2.84 | % | — | 3.04 | % | |||||||||||||
| Corporate debt securities | — | 6.07 | % | — | — | — | 6.07 | % | ||||||||||||||||
| Total weighted average yield | 4.23 | % | 3.67 | % | 2.96 | % | 2.84 | % | 2.68 | % | 3.05 | % |
(1)
Yields are determined based on the lower of the yield-to-call or yield-to-maturity.
(2)
Certain U.S. Government sponsored agency, mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
(3)
Average yields on obligations of states and political subdivisions have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Wesbanco’s municipal portfolio comprises 26.4% of the overall securities portfolio as of December 31, 2025 compared to 34.2% as of December 31, 2024, which carries different risks that are not as prevalent in other security types contained in the portfolio. The following table presents the allocation of the individual bonds in the municipal bond portfolio based on the combined ratings of two major bond credit rating agencies (at fair value):
TABLE 8. MUNICIPAL BOND RATINGS
| December 31, 2025 | December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bonds (at fair value) (1): | |||||||||||||||
| Investment Grade - Prime | $ | 120,871 | 11.2 | $ | 103,033 | 10.0 | |||||||||
| Investment Grade - High | 853,961 | 79.1 | 823,832 | 80.4 | |||||||||||
| Investment Grade - Upper Medium | 98,169 | 9.1 | 90,993 | 8.9 | |||||||||||
| Investment Grade - Lower Medium | 280 | - | 2,771 | 0.3 | |||||||||||
| Not rated | 6,145 | 0.6 | 3,982 | 0.4 | |||||||||||
| Total municipal bond portfolio | $ | 1,079,426 | 100.0 | $ | 1,024,611 | 100.0 |
(1)
The lowest available rating was used when placing the bond into a category in the table.
Wesbanco’s municipal bond portfolio at December 31, 2025, consists of $383.9 million of taxable and $695.6 million of tax-exempt general obligation and revenue bonds. The following table presents additional information regarding the municipal bond type and issuer (at fair value):
TABLE 9. COMPOSITION OF MUNICIPAL SECURITIES
| December 31, 2025 | December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bond type: | |||||||||||||||
| General Obligation | $ | 778,263 | 72.1 | $ | 747,825 | 73.0 | |||||||||
| Revenue | 301,163 | 27.9 | 276,786 | 27.0 | |||||||||||
| Total municipal bond portfolio | $ | 1,079,426 | 100.0 | $ | 1,024,611 | 100.0 | |||||||||
| Municipal bond issuer: | |||||||||||||||
| State Issued | $ | 81,539 | 7.6 | $ | 60,841 | 5.9 | |||||||||
| Local Issued | 997,887 | 92.4 | 963,770 | 94.1 | |||||||||||
| Total municipal bond portfolio | $ | 1,079,426 | 100.0 | $ | 1,024,611 | 100.0 |
41
Wesbanco’s municipal bond portfolio is broadly spread across the United States. The following table presents the top five states of municipal bond concentration based on total fair value at December 31, 2025:
TABLE 10. CONCENTRATION OF MUNICIPAL SECURITIES
| December 31, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | % of Total | |||||
| California (1) | $ | 209,359 | 19.3 | ||||
| Pennsylvania | 199,351 | 18.5 | |||||
| Ohio | 90,476 | 8.4 | |||||
| Texas | 87,108 | 8.1 | |||||
| Illinois (2) | 40,230 | 3.7 | |||||
| All other states (3) | 452,902 | 42.0 | |||||
| Total municipal bond portfolio | $ | 1,079,426 | 100.0 |
(1) California state issued municipal obligations comprise less than 1% of Wesbanco's total California bond holdings.
(2) Contains no state issued Illinois municipal obligations.
(3) Contains obligations in the state of West Virginia totaling $34.4 million or 3.2% of the total municipal portfolio.
42
LOANS AND LOAN COMMITMENTS
Loans represent Wesbanco’s largest balance sheet asset classification and the largest source of interest income. Commercial loans include CRE, which is further differentiated between land and construction, and improved property loans; as well as C&I loans that may or may not be secured by real estate. Retail loans include residential real estate mortgage loans, home equity lines of credit (“HELOC”), and loans for other consumer purposes.
Loan commitments, which are not reported on the balance sheet, represent available balances on commercial and consumer lines of credit, commercial letters of credit, deposit account overdraft protection limits, certain loan guarantee contracts, and approved commitments to extend credit. Approved commitments, which have been accepted by the customer, are included net of any Wesbanco loan balances that are to be refinanced by the new commitment. However, typically not all approved commitments will ultimately be funded.
Loans and loan commitments are summarized in Table 11.
TABLE 11. LOANS AND COMMITMENTS
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||||||||
| (dollars in thousands) | Balance | Commitments | Exposure | Balance | Commitments | Exposure | |||||||||||||
| LOANS | |||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||
| Land and construction | $ | 1,783,637 | $ | 1,094,527 | $ | 2,878,164 | $ | 1,352,083 | $ | 1,110,206 | $ | 2,462,289 | |||||||
| Improved property | 9,155,197 | 360,869 | 9,516,066 | 5,974,598 | 226,649 | 6,201,247 | |||||||||||||
| Total commercial real estate | 10,938,834 | 1,455,396 | 12,394,230 | 7,326,681 | 1,336,855 | 8,663,536 | |||||||||||||
| Commercial and industrial | 2,863,893 | 2,574,332 | 5,438,225 | 1,787,277 | 1,697,998 | 3,485,275 | |||||||||||||
| Total commercial loans | 13,802,727 | 4,029,728 | 17,832,455 | 9,113,958 | 3,034,853 | 12,148,811 | |||||||||||||
| Residential real estate | 3,938,585 | 191,217 | 4,129,802 | 2,520,086 | 164,976 | 2,685,062 | |||||||||||||
| Home equity lines of credit | 1,129,394 | 1,447,579 | 2,576,973 | 821,110 | 1,135,731 | 1,956,841 | |||||||||||||
| Consumer | 355,726 | 68,070 | 423,796 | 201,275 | 37,988 | 239,263 | |||||||||||||
| Total retail loans | 5,423,705 | 1,706,866 | 7,130,571 | 3,542,471 | 1,338,695 | 4,881,166 | |||||||||||||
| Total portfolio loans | 19,226,432 | 5,736,594 | 24,963,026 | 12,656,429 | 4,373,548 | 17,029,977 | |||||||||||||
| Loans held for sale | 87,454 | 56,653 | 144,107 | 18,695 | 16,619 | 35,314 | |||||||||||||
| Deposit overdraft limits | — | 556,063 | 556,063 | — | 387,591 | 387,591 | |||||||||||||
| Total loans | $ | 19,313,886 | $ | 6,349,310 | $ | 25,663,196 | $ | 12,675,124 | $ | 4,777,758 | $ | 17,452,882 | |||||||
| Letters of credit included above | $ | 56,030 | $ | 47,879 |
Total portfolio loans increased $6.6 billion or 51.9% from December 31, 2024 to December 31, 2025, due primarily to the PFC acquisition. Commercial real estate loans increased $3.6 billion or 49.3%, as improved property increased 53.2% and land and construction loans increased 31.9%. Commercial and industrial loans increased $1.1 billion or 60.2%. Retail loans also increased throughout the year, as residential real estate loans increased $1.4 billion or 56.3% and home equity loans increased $308.3 million or 37.5%, while consumer loans increased $154.5 million or 76.7%. Portfolio loans are presented in the Consolidated Balance Sheets net of deferred loan fees and costs and discounts on purchased loans. The net deferred loan costs were $13.9 million and $11.9 million as of December 31, 2025 and 2024, respectively. Wesbanco conducts a deferred loan cost study to determine the allowable costs to be deferred over the life of the loan. Wesbanco’s deferred costs have continued to increase at a faster rate than the related customer deferred fee income causing the balance of the deferred loan costs to outweigh the deferred loan fees, primarily from home equity lines of credit, which have little fee income. Purchased loan discounts from acquisitions included in the portfolio loan balances were $302.4 million and $10.5 million as of December 31, 2025 and 2024, respectively. Loan accretion included in interest income on loans acquired from prior acquisitions was $55.3 million and $3.1 million for the years ended December 31, 2025 and 2024, respectively.
CRE loans at December 31, 2025 represent a significant component of the loan portfolio at 56.9%, a decrease of 1.0% as compared to CRE balances at December 31, 2024. CRE—land and construction loan balances increased $431.6 million or 31.9% from December 31, 2024 to December 31, 2025, while CRE—improved property loans increased $3.2 billion or 53.2% during the same period.
C&I loans increased $1.1 billion or 60.2% from December 31, 2024 to December 31, 2025. The availability under lines of credit within C&I loans decreased slightly from 65.1% at December 31, 2024 to 62.2% of total C&I revolving lines of credit exposure as of December 31, 2025.
Residential real estate mortgage loans increased $1.4 billion from December 31, 2024 to December 31, 2025. Wesbanco retained approximately 49% of mortgages by dollar volume originated in 2025 for the portfolio compared to 50% in 2024. Percentages of loans sold remain essentially the same from last year, as interest rates and margins on fixed rate mortgage loans changed little between the two periods.
HELOC loans increased $308.3 million or 37.5% from December 31, 2024 to December 31, 2025. Consumer loans increased $154.5 million or 76.7% from December 31, 2024 to December 31, 2025.
43
Total loan commitments increased $1.6 billion or 32.9% from December 31, 2024 to December 31, 2025, due to the PFC acquisition. Commitments in the C&I portfolio increased $876.3 million or 51.6%, CRE improved property increased $134.2 million or 59.2%, while CRE land and construction decreased $15.7 million or 1.4%. On the retail side, HELOC commitments increased $311.8 million or 27.5%, consumer increased $30.1 million or 79.2%, and residential real estate increased $26.2 million or 15.9%.
Geographic Distribution —Wesbanco extends credit primarily within the market areas where it has branch offices, markets adjacent thereto, or markets that have a loan production office. Loans outside of these markets are generally only made to established customers that have other business relationships with Wesbanco in its markets. Loans outside of Wesbanco’s markets represented approximately 7% of total loans at December 31, 2025 and 6% at December 31, 2024. These loans consist primarily of C&I, CRE-improved property and land and construction loans, residential real estate loans for second residences or vacation homes, consumer purpose lines of credit to wealth management customers, and automobile loans to family members of local customers.
The geographic distribution of the loan portfolio, excluding deposit overdraft limits and loans held for sale, is summarized in Table 12.
TABLE 12. GEOGRAPHIC DISTRIBUTION OF LOANS
| December 31, 2025 (1) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | ||||||||||||||||||||||||||||
| (percentage of outstandings, rounded to nearest whole percent) | Land and Construction | Improved Property | Commercial and Industrial | Residential Real Estate | Home Equity Lines | Consumer | Total | |||||||||||||||||||||
| Columbus OH MSA | 12 | % | 14 | % | 9 | % | 10 | % | 10 | % | 3 | % | 12 | % | ||||||||||||||
| Other Ohio Locations | 5 | 5 | 15 | 9 | 11 | 19 | 8 | |||||||||||||||||||||
| Washington-Arlington-Alexandria, DC-VA-MD-WV MSA | 7 | 9 | 5 | 10 | 5 | 2 | 8 | |||||||||||||||||||||
| Pittsburgh PA MSA | 2 | 6 | 6 | 11 | 14 | 4 | 7 | |||||||||||||||||||||
| Louisville-Jefferson KY IN MSA | 6 | 7 | 5 | 2 | 5 | 1 | 6 | |||||||||||||||||||||
| Western Ohio MSAs | 8 | 6 | 5 | 7 | 7 | 2 | 6 | |||||||||||||||||||||
| Baltimore-Columbia-Towson MD MSA | 3 | 7 | 1 | 8 | 4 | 1 | 5 | |||||||||||||||||||||
| Cleveland OH MSA | 5 | 5 | 9 | 6 | 1 | 2 | 5 | |||||||||||||||||||||
| Toledo OH MSA | 3 | 4 | 5 | 2 | 3 | 4 | 4 | |||||||||||||||||||||
| Lexington – Fayette KY MSA | 3 | 4 | 1 | 2 | 3 | 1 | 3 | |||||||||||||||||||||
| Other Indiana Locations | 8 | 3 | 2 | 3 | 1 | 1 | 3 | |||||||||||||||||||||
| Other Kentucky Locations | 2 | 3 | 2 | 2 | 6 | 2 | 3 | |||||||||||||||||||||
| Other West Virginia Locations | 3 | 2 | 4 | 3 | 5 | 6 | 3 | |||||||||||||||||||||
| Upper Ohio Valley MSAs | — | 2 | 7 | 3 | 7 | 10 | 3 | |||||||||||||||||||||
| Youngstown-Warren OH MSA | 2 | 2 | 3 | 3 | 4 | 19 | 3 | |||||||||||||||||||||
| Fort Wayne IN MSA | 2 | 2 | 2 | 1 | — | 1 | 2 | |||||||||||||||||||||
| Huntington Ashland WV OH MSA | 1 | 2 | 1 | 1 | 2 | 2 | 2 | |||||||||||||||||||||
| Morgantown WV MSA | — | 2 | 1 | 4 | 3 | 1 | 2 | |||||||||||||||||||||
| Tennessee Locations | 10 | 1 | 2 | 1 | — | — | 2 | |||||||||||||||||||||
| Ann Arbor MI MSA | 2 | — | — | 1 | — | — | 1 | |||||||||||||||||||||
| California-Lexington Park MD MSA | — | 1 | 2 | — | 1 | — | 1 | |||||||||||||||||||||
| Canton-Massillon, OH MSA | 1 | 1 | 2 | 1 | 1 | 1 | 1 | |||||||||||||||||||||
| Lima OH MSA | — | 1 | 2 | 1 | 1 | 1 | 1 | |||||||||||||||||||||
| Other Pennsylvania Locations | 2 | 1 | 1 | 1 | 1 | 3 | 1 | |||||||||||||||||||||
| Parkersburg-Marietta-Vienna, WV-OH MSA | 1 | 1 | 1 | 1 | 2 | 4 | 1 | |||||||||||||||||||||
| Frederick-Gaithersburg-Rockville MD MSA | — | — | 1 | — | — | — | — | |||||||||||||||||||||
| Other Maryland Locations | — | — | — | 2 | — | — | — | |||||||||||||||||||||
| Other Michigan Locations | 1 | — | — | — | 1 | 1 | — | |||||||||||||||||||||
| Sandusky OH MSA | — | — | — | 1 | 1 | 1 | — | |||||||||||||||||||||
| Adjacent States & Outside of Market | 11 | 9 | 6 | 4 | 1 | 8 | 7 | |||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1)
Real estate secured loans are categorized based on the address of the collateral. All other loans are categorized based on the borrower’s address.
The Upper Ohio Valley Metropolitan Statistical Areas (“MSAs”) include the Wheeling, West Virginia and Weirton, West Virginia-Steubenville, Ohio MSAs. Other West Virginia locations include the Fairmont-Clarksburg and Charleston MSAs as well as communities that are not located within an MSA primarily in the northern, central and eastern parts of the state. The PFC acquisition
44
greatly expanded Wesbanco’s footprint in Ohio and added Michigan locations, including the Ann Arbor MSA. Ohio MSAs including Cleveland, Toledo, Youngstown-Warren, and Lima have all been added through the PFC merger. The western Ohio MSAs include the Dayton-Springfield and the Cincinnati-Middletown MSAs. Other Ohio locations include communities in Ohio that are not located within an MSA, the majority of which are located in southeastern Ohio. Other Indiana locations include communities in Indiana that are not located within an MSA, the majority of which are located in southern Indiana. Tennessee locations are comprised of loan production offices in various cities, including Chattanooga and Knoxville. Other Kentucky locations include the Elizabethtown KY MSA along with other Kentucky locations that are not located within an MSA. Through the acquisition of OLBK, Wesbanco added the Baltimore-Columbia-Towson, MD MSA and the Washington DC-Arlington-Alexandria, VA MSA as well as other Maryland locations. Adjacent states include parts of Delaware and Virginia that are within close proximity to Wesbanco’s markets. Outside-of-market loans consist of loans in all other locations not included in any of the other defined areas and have remained relatively unchanged over the past few years.
CREDIT RISK
The risk that borrowers will be unable or unwilling to repay their obligations is inherent in all lending activities. Repayment risk can be impacted by external events such as adverse economic conditions, social and political influences that impact entire industries or major employers, individual loss of employment or other personal calamities and changes in interest rates. This inherent risk may be further exacerbated by the terms and structure of each loan as well as potential concentrations of risk. The primary goal of managing credit risk is to minimize the impact of all of these factors on the quality of the loan portfolio.
Credit risk is managed through the initial underwriting process as well as through ongoing monitoring and administration of the portfolio. Credit policies establish standard underwriting guidelines for each type of loan and require an appropriate evaluation of the credit characteristics of each borrower. This evaluation focuses on the sufficiency and sustainability of the primary source of repayment, the adequacy of collateral, if any, as a secondary source of repayment, potential for guarantor support, as a tertiary source of repayment and other factors unique to each type of loan that may increase or mitigate their risk. The manner and degree of monitoring and administration of the portfolio varies by type and size of loan.
Credit risk is also managed by closely monitoring delinquency levels, trends and initiating collection efforts at the earliest stage of delinquency. Wesbanco also monitors general economic conditions, including unemployment, housing activity and real estate values in its markets. Underwriting standards are modified when appropriate based on market conditions, the performance of one or more loan categories, and other external factors. An independent loan review function also performs periodic reviews of the portfolio to assess the adequacy and effectiveness of underwriting, loan documentation and portfolio administration.
Each category of loans contains distinct elements of risk that impact the manner in which those loans are underwritten, structured, documented, administered and monitored. Customary terms and underwriting practices, together with specific risks associated with each category of loans and Wesbanco’s processes for managing those risks are discussed in the remainder of this section.
Commercial Loans —The commercial portfolio consists of loans to a wide range of business enterprises of varying size. Many commercial loans often involve multiple loans to one borrower or a group of related borrowers, therefore the potential for loss on any single transaction can be significantly greater for commercial loans than for retail loans. Commercial loan risk is mitigated by limiting total credit exposure to individual borrowers or groups of borrowers, industries and geographic markets and by requiring appropriate collateral or guarantors.
Commercial loans are monitored for potential concentrations of loans to any one borrower or group of related borrowers. At December 31, 2025 Wesbanco’s legal lending limit to any single borrower or their related interests approximated $420 million. The ten largest commercial relationships combined ranged from $842.6 million to $1.1 billion during 2025. There were 26 relationships that exceeded $50 million at December 31, 2025. These large relationships generally consist of more than one loan to a borrower or their related entities and often have different primary repayment sources. The single largest relationship exposure approximated $151 million at December 31, 2025 and consists of multiple loans to a business relationship for multi-family apartment projects and land development in the real estate investment sector. The exposure is composed of a number of separate projects in various Ohio markets that are at differing stages of development.
Commercial loans, including renewals and extensions of maturity, are approved within a framework of individual lending authorities based on the total credit exposure of the borrower. Loans with credit exposure up to $300 thousand are based on scoring system. Loans with credit exposure greater than $300 thousand require the approval of a commercial banking executive or credit officer, and credit exposures greater than $5.0 million require approval of a credit officer that is not responsible for loan origination. Credit exposures greater than $40 million require approval of a centralized credit committee comprised of senior and executive management, credit officers and directors. Underwriters and credit officers do not receive incentive compensation based on loan origination volume. Commercial banking executives receive incentive compensation based on multiple factors that include loan origination, net growth in outstanding loan balances, fees, credit quality and portfolio administration requirements.
45
CRE – land and construction consists of loans to finance land for development, investment, use in a commercial business enterprise, agricultural or minerals extraction, construction of residential dwellings for resale, multi-family apartments and other commercial buildings that may be owner-occupied or income-generating investments for the owner. Construction loans generally are made only when Wesbanco also commits to the permanent financing of the project, has a takeout commitment from another lender for the permanent loan or the loan is expected to be repaid from the sale of subdivided property. However, even if Wesbanco has a takeout commitment, construction loans are underwritten as if Wesbanco will retain the loan upon completion of construction. In recent years, many construction loans that did or did not have a takeout commitment when the loan originated have been sold or refinanced in the secondary market immediately upon completion of construction, at times, resulting in significant unscheduled loan payoffs.
CRE – land and construction loans require payment of interest-only during the construction period, with initial terms ranging from six months up to three years for larger, multiple-phase projects, such as residential housing developments and large scale commercial projects. Interest rates are often fully-floating based on an appropriate index, but may be structured in the same manner as the interest rate that will apply to the permanent loan upon completion of construction. Interest during the construction period is typically included in the project costs and therefore is often funded by loan advances. Advances are monitored to ensure that the project is at the appropriate stage of completion with each advance and that interest reserves are not exhausted prior to completion of the project. In the event a project is not completed within the initial term, the loan is re -underwritten at maturity, but interest beyond the initial term must be paid by the borrower and in some instances an additional interest reserve is required as a condition of extending the maturity. Upon completion of construction, the loan is converted to permanent financing and reclassified to CRE—improved property.
CRE – improved property loans consist of loans to purchase or refinance owner-occupied and investment properties. Owner-occupied CRE consists of loans to borrowers in a diverse range of industries and property types. Investment properties include multi-family apartment buildings, 1-to-4 family rental units, lodging and various types of commercial buildings that are rented or leased to unrelated parties of the owner.
CRE – improved property loans generally require monthly principal and interest payments based on amortization periods ranging from ten to thirty years depending on the type, age and condition of the property. Loans with amortization periods exceeding twenty years typically also have a maturity date or call option of ten years or less. Interest rates are generally adjustable after a fixed period ranging from one to five years based on an appropriate index of comparable duration. Interest rates may also be fixed for longer than five years and certain loans from acquisitions may have longer initial fixed rate terms. For certain larger loans, the borrower may be required to enter into an interest rate derivative contract that converts Wesbanco’s rate to an adjustable rate.
C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million.
C&I term loans secured by equipment and other types of collateral generally require monthly principal and interest payments based on amortization periods up to ten years depending on the estimated useful life of the collateral, with interest rates that may be fixed for the term of the loan (potentially via an interest rate derivative contract) or adjustable after a fixed period ranging from one to seven years based on an appropriate index.
Commercial lines and letters of credit are generally categorized as C&I but may also be categorized as CRE—improved property loans or CRE—land and construction if they are secured primarily by real estate. Lines of credit typically require payment of interest-only with principal due on demand or at maturity. Interest rates on lines of credit are generally fully-adjustable based on an appropriate short-term index. Letters of credit typically require a periodic fee with principal and interest due on demand in the event the beneficiary of the letter requests an advance on the commitment. Lines of credit may also include a fee based on the amount of the line that is not advanced. Lines and letters of credit are generally renewable or may be cancelled annually by Wesbanco, but may also be committed for up to three years in some circumstances. Letters of credit may also require Wesbanco to notify the beneficiary within a specified time in the event Wesbanco does not intend to renew or extend the commitment.
46
Table 13 summarizes the distribution of maturities by rate type for all commercial loans.
TABLE 13. MATURITIES OF COMMERCIAL LOANS
| December 31, 2025 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||
| Land and construction | $ | 11,958 | $ | 49,365 | $ | 70,384 | $ | 5,665 | $ | 137,372 | $ | 464,429 | $ | 777,146 | $ | 374,560 | $ | 30,130 | $ | 1,646,265 | |||||||||||||||||||
| Improved property | 313,742 | 1,309,485 | 679,190 | 15,774 | 2,318,191 | 890,641 | 3,174,561 | 2,505,273 | 266,531 | 6,837,006 | |||||||||||||||||||||||||||||
| Commercial and industrial | 81,654 | 491,591 | 248,489 | 56,103 | 877,837 | 838,821 | 598,283 | 500,078 | 48,874 | 1,986,056 | |||||||||||||||||||||||||||||
| Total commercial loans | $ | 407,354 | $ | 1,850,441 | $ | 998,063 | $ | 77,542 | $ | 3,333,400 | $ | 2,193,891 | $ | 4,549,990 | $ | 3,379,911 | $ | 345,535 | $ | 10,469,327 |
The primary factors considered in underwriting CRE—land and construction loans are the overall viability of each project, the experience and financial capacity of the developer or builder to successfully complete the project, market absorption rates and property values. These loans also have the unique risk that the developer or builder may not complete the project, or not complete it on time or within budget. Risk is generally mitigated by extending credit to developers and builders with established reputations who operate in Wesbanco’s markets and have the liquidity or other resources to absorb unanticipated increases in the cost of a project or longer than anticipated absorption, periodically inspecting construction in progress, and disbursing the loan at specified stages of completion. Certification of completed construction by a licensed architect or engineer and performance and payment bonds may also be required for certain types of projects. Since speculative projects are inherently riskier, Wesbanco may require a specified percentage of pre-sales for land and residential development or pre-lease commitments for investment property before construction can begin.
The primary factors that are considered in underwriting investment real estate are the debt service coverage calculation, the net rental income generated by the property, the composition of the tenants occupying the property, and the terms of leases, all of which may vary depending on the specific type of property. Other factors that are considered include the overall financial capacity of the investors and their experience owning and managing investment property.
Repayment of owner-occupied loans must come from the cash flow generated by the occupant’s commercial business. Therefore, the primary factors that are considered in underwriting owner-occupied CRE and C&I loans are the debt service coverage calculation, the historical and projected earnings, cash flow, capital resources, liquidity and leverage of the business. Other factors that are considered for their potential impact on repayment capacity include the borrower’s industry, competitive advantages and disadvantages, demand for the business’ products and services, business model viability, quality, experience and depth of management, and external influences that may impact the business such as general economic conditions and social or political changes.
The type, age, condition and location of real estate as well as any environmental risks associated with the property are considered for both owner-occupied and investment CRE. Overall risk is mitigated by requiring borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations based on the amount financed prior to the loan being made. New appraisals or evaluations may be obtained throughout the life of each loan to more accurately assess current market value when the initial term of a loan is being extended, market conditions indicate that the property value may have declined, and/or the primary source of repayment is no longer adequate to repay the loan under its original terms. Environmental risk is further mitigated by requiring assessments performed by qualified inspectors whenever the current or previous uses of the property or any adjacent properties are likely to have resulted in contamination of the property financed.
CRE loan-to-value (“LTV”) ratios are generally limited to the maximum percentages prescribed by Wesbanco credit policy or banking regulations, which range from 65% for unimproved land to 85% for improved commercial property. Regulatory guidelines also limit the aggregate of CRE loans that exceed prescribed LTV ratios to 30% of the Bank’s total risk-based capital. The aggregate of all CRE loans and loan commitments that exceeded the regulatory guidelines approximated $391 million or 14% of the Bank’s total risk-based capital at December 31, 2025, compared to $237 million or 12% at December 31, 2024. Regardless of credit policy or regulatory guidelines, lower LTV ratios may be required for certain types of properties or when other factors exist that increase the risk of volatility in market values such as single or special-use properties that cannot be easily converted to other uses or may have limited marketability. Conversely, higher LTV ratios may be acceptable when there are other factors to adequately mitigate the risk.
The type and amount of collateral for C&I loans varies depending on the overall financial strength of the borrower, the amount and terms of the loan, and available collateral or guarantors. The level of pledged collateral can vary from unsecured to fully secured with various types of collateral. Unsecured credit is only extended to those borrowers and/or guarantors that exhibit consistently strong repayment capacity and the financial condition to withstand a temporary decline in their operating cash flows. Unsecured loans totaled $206 million and $195 million at December 31, 2025 and December 31, 2024, respectively. Loans can be secured by bank deposit
47
accounts, marketable securities, working capital assets (accounts receivable and inventory), equipment or owner occupied real estate. Bank deposits and marketable securities represent the lowest risk. Marketable securities are subject to changes in market value and are monitored regularly by the bank to ensure they remain appropriately margined. Collateral other than equipment or real estate that fluctuates with business activity, such as accounts receivable and inventory, may also be subject to regular reporting and certification by the borrower and, in some instances, independent inspection and verification by Wesbanco. Loans secured by equipment or real estate may be subject to receipt of third party appraisals. Although loans can be collateral type-specific, they can also be secured by multiple property types and/or a blanket lien may be placed on all of a borrower’s assets.
Most commercial loans are originated directly by Wesbanco. Participation in loans originated by other financial institutions represents $1.3 billion or 7.2% of total commercial loan exposure at December 31, 2025, compared to $860 million or 7.1% at December 31, 2024. Included in this total are Shared National Credits of approximately $248 million at December 31, 2025 and $116 million at December 31, 2024. Shared National Credits are defined as loans in excess of $100 million that are financed by three or more lending institutions. Wesbanco performs its own customary credit evaluation and underwriting before purchasing loan participations. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from the limited ability to control the actions of the lead, agent or servicing institution.
The commercial portfolio is monitored for potential concentrations of credit risk including by market, CRE – property type, C&I industry, loan type and loans affected by similar external factors. The breakdown of CRE – improved property includes 30% owner-occupied and 70% non-owner occupied.
Beginning in 2001 and revised in 2013, banks of a certain size are required to track C&I loan transactions designated as Highly Leveraged Transactions (“HLTs”). Loans that meet the criteria must be of a certain size, for the purpose of a buyout, acquisition or capital distributions and meet certain leverage ratios. As of December 31, 2025, Wesbanco had $135.3 million or 0.8% of total commercial loan exposure designated as HLTs, as compared to $123.5 million or 1.0% as of December 31, 2024.
The bank is monitoring the office building portfolio, as remote work has continued to result in diminished need for dedicated office space. As of December 31, 2025, total exposure specific to land development and new development related to office buildings, improvements and renovation of existing structures, purchase of existing buildings and other related activities approximated $507 million or 2.8% of the total commercial loan exposure, as compared to $414 million or 3.4% of the total commercial loan exposure at December 31, 2024. There is a potential risk for office loan losses to materialize as lease agreements begin to expire and companies reduce their footprint.
48
TABLE 14. COMMERCIAL EXPOSURE BY INDUSTRY
| December 31, 2025 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land and Construction | Improved Property | Commercial and Industrial | ||||||||||||||||||||||||||||
| (in thousands) | Balance | Commitment | Balance | Commitment | Balance | Commitment | Total Loan Balance | Total Exposure | % of Capital (1) | |||||||||||||||||||||
| Agriculture and farming | $ | 70,044 | $ | 4,006 | $ | 8,766 | $ | 619 | $ | 53,272 | $ | 34,262 | $ | 132,082 | $ | 170,969 | 6.1 | |||||||||||||
| Energy | 3,417 | 2,000 | 25,178 | 998 | 92,616 | 88,322 | 121,211 | 212,531 | 7.6 | |||||||||||||||||||||
| Construction | 312,918 | 190,745 | 209,839 | 33,541 | 304,736 | 504,945 | 827,493 | 1,556,724 | 55.6 | |||||||||||||||||||||
| Manufacturing | 35,302 | 14,011 | 424,575 | 31,873 | 368,570 | 305,086 | 828,447 | 1,179,417 | 42.1 | |||||||||||||||||||||
| Wholesale and distribution | 4,835 | 282 | 138,969 | 18,295 | 209,310 | 191,407 | 353,114 | 563,098 | 20.1 | |||||||||||||||||||||
| Retail | 44,268 | 54,471 | 524,489 | 43,706 | 206,244 | 132,994 | 775,001 | 1,006,172 | 36.0 | |||||||||||||||||||||
| Transportation and warehousing | 16,448 | 514 | 171,048 | 3,499 | 128,169 | 65,672 | 315,665 | 385,350 | 13.8 | |||||||||||||||||||||
| Information and communications | 24,030 | 1,720 | 45,585 | 369 | 24,721 | 7,550 | 94,336 | 103,975 | 3.7 | |||||||||||||||||||||
| Finance and insurance | 2,492 | 77 | 47,292 | 5,243 | 76,317 | 118,459 | 126,101 | 249,880 | 8.9 | |||||||||||||||||||||
| Equipment leasing | 76 | — | 24,181 | 441 | 175,647 | 64,227 | 199,904 | 264,572 | 9.5 | |||||||||||||||||||||
| Real estate - 1-4 family | 2,756 | 1,944 | 206,102 | 8,453 | 106,094 | 5,708 | 314,952 | 331,057 | 11.8 | |||||||||||||||||||||
| Real estate - multi-family | 483,777 | 283,842 | 1,446,816 | 22,194 | 1,771 | 3,369 | 1,932,364 | 2,241,769 | 80.1 | |||||||||||||||||||||
| Real estate - other retail | 7,430 | 6,843 | 176,069 | 158 | 3,882 | — | 187,381 | 194,382 | 6.9 | |||||||||||||||||||||
| Real estate - shopping center | 68,724 | 30,328 | 1,015,603 | 3,505 | — | — | 1,084,327 | 1,118,160 | 40.0 | |||||||||||||||||||||
| Real estate - office building | 1,525 | 2,055 | 495,851 | 6,140 | 890 | 260 | 498,266 | 506,721 | 18.1 | |||||||||||||||||||||
| Real estate - commercial/manufacturing | 82,302 | 14,815 | 512,501 | 12,926 | 1,378 | 1,100 | 596,181 | 625,022 | 22.3 | |||||||||||||||||||||
| Real estate - residential buildings | 105,281 | 87,011 | 204,098 | 27,929 | 33,900 | 23,163 | 343,279 | 481,382 | 17.2 | |||||||||||||||||||||
| Real estate - other | 207,754 | 92,500 | 777,514 | 39,378 | 52,572 | 34,398 | 1,037,840 | 1,204,116 | 43.0 | |||||||||||||||||||||
| Services | 19,356 | 13,616 | 473,006 | 26,942 | 275,721 | 259,264 | 768,083 | 1,067,905 | 38.2 | |||||||||||||||||||||
| Schools and education services | 9,467 | 21,133 | 77,648 | 17,712 | 99,693 | 28,373 | 186,808 | 254,026 | 9.1 | |||||||||||||||||||||
| Healthcare | 183,350 | 98,570 | 913,046 | 34,288 | 208,847 | 128,313 | 1,305,243 | 1,566,414 | 56.0 | |||||||||||||||||||||
| Entertainment and recreation | 9,107 | 12,365 | 75,292 | 400 | 14,351 | 8,991 | 98,750 | 120,506 | 4.3 | |||||||||||||||||||||
| Hotels | 37,078 | 113,779 | 794,840 | 3,739 | 5,443 | 3,829 | 837,361 | 958,708 | 34.3 | |||||||||||||||||||||
| Other accommodations | 26,767 | 171 | 80,961 | 217 | 199 | 381 | 107,927 | 108,696 | 3.9 | |||||||||||||||||||||
| Restaurants | 21,535 | 1,603 | 161,607 | 3,586 | 128,027 | 36,694 | 311,169 | 353,052 | 12.6 | |||||||||||||||||||||
| Religious organizations | 3,338 | 9,246 | 85,414 | 4,119 | 44,661 | 31,282 | 133,413 | 178,060 | 6.4 | |||||||||||||||||||||
| Government | 260 | 711 | 38,907 | 890 | 175,456 | 9,328 | 214,623 | 225,552 | 8.1 | |||||||||||||||||||||
| Unclassified | — | 36,169 | - | 9,709 | 71,406 | 486,955 | 71,406 | 604,239 | 21.6 | |||||||||||||||||||||
| Total commercial loans | $ | 1,783,637 | $ | 1,094,527 | $ | 9,155,197 | $ | 360,869 | $ | 2,863,893 | $ | 2,574,332 | $ | 13,802,727 | $ | 17,832,455 | 637.3 |
(1)
Represents Bank’s total risk-based capital.
Multi-family apartments represent the single largest category of commercial loans. Multi-family apartment exposure increased 35.9% from $1.7 billion at December 31, 2024 to $2.2 billion at December 31, 2025. This exposure represents 80.1% of total risk-based capital at December 31, 2025, down from 83.9% at December 31, 2024.
Healthcare represents the second largest category of commercial exposure with total exposure of $1.6 billion. Healthcare exposure increased 57.0% from December 31, 2024 to December 31, 2025. This category represents 56.0% of risk-based capital, compared to 50.7% at December 31, 2024.
Construction represents the third largest category of commercial exposure with total exposure of $1.6 billion. Construction exposure increased 50.5% from December 31, 2024 to December 31, 2025. This category represents 55.6% of risk-based capital, compared to 52.6% at December 31, 2024. Construction-coded loans are broken down between 1-4 family homes built for sale, lot development and general trade.
Real estate—other represents the fourth largest category of commercial exposure with total exposure of $1.2 billion. Real estate—other exposure increased 61.3% from December 31, 2024 to December 31, 2025. This category represents 43.0% of risk-based capital, compared to 38.0% at December 31, 2024.
Manufacturing represents the fifth largest category of commercial loan exposure with total exposure of $1.2 billion. Manufacturing exposure increased 70.5% from December 31, 2024 to December 31, 2025. This represents 42.1% of total risk-based capital, compared to 35.2% at December 31, 2024.
Real estate—shopping center represents the sixth largest category of commercial exposure with total exposure of $1.1 billion. Real estate—shopping center increased 45.3% from December 31, 2024 to December 31, 2025. This category represents 40.0% of risk-based capital, compared to 39.1% at December 31, 2024.
In addition to the methods in which Wesbanco monitors the CRE portfolio for possible concentrations of risk, the regulatory agencies use a two-tiered assessment to determine whether a bank has an overall concentration of CRE lending as a percentage of bank tier 1 risk-based capital plus the allowance for credit losses on loans. Loan balances used to determine compliance are based upon Call Report instructions and therefore do not necessarily match the balances displayed in Table 14. The first tier measures loans for land, land development, residential and commercial construction. This tier totals $1.9 billion or 73.3% of total risk-based capital at December 31, 2025, compared to $1.4 billion or 72.2% at December 31, 2024. The regulatory guidance for the first tier is 100% of tier 1 risk-based capital plus the allowance for credit losses on loans. The second tier measures loans included in the first tier plus multi-family apartments and other commercial investment property. This tier totals $7.9 billion or 300.3% of tier 1 risk-based capital plus the allowance for credit losses on loans at December 31, 2025, compared to $5.6 billion or 283.8% at December 31, 2024. The regulatory
49
guidance for the second tier is 300% of tier 1 risk-based capital plus the allowance for credit losses on loans. The regulatory agencies also consider whether a bank’s CRE portfolio has increased by 50% or more within the prior thirty-six months of the assessment date. Total CRE exposure increased $3.2 billion or 66.9% for the thirty-six month period ended December 31, 2025.
Basel III requires banks to identify High Volatility Commercial Real Estate (“HVCRE”) loans in their portfolios. These loans are subject to 150% weighting in the risk-based capital calculation, effective January 1, 2015. These regulations require, among other things, that investment CRE loans for acquisition, development or construction that are not in permanent amortizing loan status, meet the statutory LTV guidelines, have a minimum contributed equity of 15% in cash, marketable securities or contributed land at appraised value, and the loan documentation must contain a requirement that the initial capital injection remain in the project until the loan has converted to permanent financing or is paid in full. Changes to the law in May 2018 eliminated certain CRE loan categories from being subject to the regulation, such as owner-occupied, changed contributed land value from cost to appraised value for the equity component and required only the initial capital to meet the 15% threshold remain in the project. The bank has approximately $181 million in HVCRE exposure representing 1.5% of total CRE exposure and 6.5% of total risk-based capital at December 31, 2025. This compares to $160 million in HVCRE exposure representing 1.8% of total CRE exposure and 8.1% of total risk-based capital at December 31, 2024.
Retail Loans —Retail loans are a homogenous group, generally consisting of standardized products that are smaller in amount and distributed over a larger number of individual borrowers. This group is comprised of residential real estate loans, home equity lines of credit and consumer loans.
Residential real estate consists of loans to purchase, construct or refinance the borrower’s primary dwelling, second residence or vacation home. Residential real estate also includes approximately $15 million of 1-to-4 family rental properties at December 31, 2025, a slight decrease from approximately $16 million at December 31, 2024. Wesbanco originates residential real estate loans for its portfolio as well as for sale in the secondary market. Portfolio loans also include loans to finance vacant land upon which the owner intends to construct a dwelling at a future date. The majority of portfolio loans require monthly principal and interest payments to amortize the loan with terms up to thirty years. Construction loans may only require interest payments during the construction period, which typically range from six to twelve months (but may be longer for larger residences) and will convert to principal and interest upon completion of construction. Loans for vacant land are generally five-year balloons based on a 20-year amortization and are refinanced when the owner begins construction of a dwelling. Interest rates on portfolio loans may be fixed for up to 30 years. Adjustable rate loans are based primarily on the Treasury Constant Maturity index and can adjust annually or in increments up to 15 years. Currently most 30-year and a portion of 15-year fixed-rate originations are sold into the secondary market.
HELOC loans are secured by first or second liens on a borrower’s primary residence or second home. HELOCs are generally limited to an amount which when combined with the first mortgage on the property, if any, does not exceed 90% of the market value. Maximum LTV ratios are also tiered based on the amount of the line and the borrower’s credit history. Most HELOCs originated prior to 2005 are available for draws by the borrower for up to fifteen years, at which time the outstanding balance is converted to a term loan requiring monthly principal and interest payments sufficient to repay the loan in not more than seven years. Most HELOCs originated from 2005 through 2013 are available to the borrower for an indefinite period as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Generally, lines originated since 2013 have a 15 year draw period, a ten-year repayment period and also give borrowers the option to convert portions of the balance of their line into an installment loan requiring monthly principal and interest payments, with availability to draw on the line restored as the installment portions are repaid.
Consumer loans consist of installment loans originated directly by Wesbanco and indirectly through dealers to finance purchases of automobiles, trucks, motorcycles, boats, and other recreational vehicles; home equity installment loans, unsecured home improvement loans, and revolving lines of credit that can be secured or unsecured. The maximum term for installment loans is generally eighty-four months for automobiles, trucks, motorcycles and boats; one hundred eighty months for travel trailers; one hundred twenty months for home equity/improvement loans; and sixty months if the loan is unsecured. Maximum terms may be less depending on age of collateral. In January 2018, the bank decided to no longer underwrite indirect loans for motorcycles, recreational vehicles, trailers, boats or off-road vehicles to reduce the overall risk profile of the portfolio. Revolving lines of credit are generally available for an indefinite period of time as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Interest rates on installment obligations are generally fixed for the term of the loan, while lines of credit are adjustable daily based on the Prime Rate.
50
TABLE 15. MATURITIES OF RETAIL LOANS
| December 31, 2025 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Residential real estate | $ | 5,993 | $ | 53,697 | $ | 169,405 | $ | 1,382,436 | $ | 1,611,531 | $ | 277 | $ | 4,464 | $ | 44,109 | $ | 2,278,204 | $ | 2,327,054 | |||||||||||||||||||
| Home equity lines of credit | 221 | 9,889 | 49,625 | 701 | 60,436 | 25,776 | 19,062 | 126,094 | 898,026 | 1,068,958 | |||||||||||||||||||||||||||||
| Consumer | 5,277 | 170,350 | 137,026 | 2,974 | 315,627 | 3,031 | 14,447 | 14,875 | 7,746 | 40,099 | |||||||||||||||||||||||||||||
| Total retail loans | $ | 11,491 | $ | 233,936 | $ | 356,056 | $ | 1,386,111 | $ | 1,987,594 | $ | 29,084 | $ | 37,973 | $ | 185,078 | $ | 3,183,976 | $ | 3,436,111 |
The primary factors that are considered in underwriting retail loans are the borrower’s credit history and their current and reasonably anticipated ability to repay their obligations as measured by their total debt-to-income ratio. Portfolio residential real estate loans are generally underwritten to secondary market lending standards using automated underwriting systems developed for the secondary market that rely on empirical data to evaluate each loan application and assess credit risk. The amount of the borrower’s down payment is an important consideration for residential real estate, as is the borrower’s equity in the property for HELOCs. It is common practice to finance the total amount of the purchase price of motor vehicles and other consumer products plus certain allowable additions for tax, title, service contracts and credit insurance.
Risk is further mitigated by requiring residential real estate borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations, based on the amount financed prior to the loan being made. New appraisals or evaluations are not obtained unless the borrower requests a modification or refinance of the loan, or there is increased dependence on the value of the collateral because the borrower is in default.
Wesbanco does not maintain current information about the industry in which retail borrowers are employed. While such information is obtained when each loan is underwritten, it often becomes inaccurate with the passage of time as borrowers change employment. Instead, Wesbanco estimates potential exposure based on consumer demographics, market share, and other available information when there is a significant risk of loss of employment within an industry or a significant employer in Wesbanco’s markets. To management’s knowledge, there are no concentrations of employment that would have a material adverse impact on the retail portfolio.
Most retail loans are originated directly by Wesbanco except for indirect consumer loans originated by automobile dealers and other sellers of consumer goods. Wesbanco performs its own customary credit evaluation and underwriting before purchasing indirect loans. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from Wesbanco’s limited ability to control a dealer’s compliance with applicable consumer lending laws. Indirect consumer loans represented $179 million or 50% of consumer loans at December 31, 2025 compared to $102 million or 52% at December 31, 2024.
Loans Held For Sale —Loans held for sale consist of residential real estate loans originated for sale in the secondary market. Credit risk associated with such loans is mitigated by entering into sales commitments with third party investors to purchase the loans when they are originated. This practice has the effect of minimizing the amount of such loans that are unsold and the interest rate risk at any point in time. Wesbanco generally does not service these loans after they are sold. While most loans are sold without recourse, Wesbanco may be required to repurchase loans under certain circumstances for contractual periods of generally up to one year or less. The number and principal balance of loans that Wesbanco has been required to repurchase has not been material and therefore reserves established for this exposure are not material.
Banks that have been acquired by Wesbanco serviced some of the residential real estate loans that were sold to the secondary market prior to being acquired. Although these loans are not carried as an asset on the balance sheet, Wesbanco continues to service these loans. As of December 31, 2025 and 2024, Wesbanco serviced loans for others aggregating approximately $23 million and $26 million, respectively. There was no remaining unamortized balance of mortgage servicing rights related to these loans at either December 31, 2025 or 2024.
51
CREDIT QUALITY
The quality of the loan portfolio is measured by various factors, including the amount of loans that are past due, required to be reported as non-performing, or are adversely graded in accordance with internal risk classifications that are consistent with regulatory adverse risk classifications. Non-performing loans consist of non-accrual loans. Non-performing assets also include other real estate owned (“OREO”) and repossessed assets. Net charge-offs are also an important measure of credit quality. Wesbanco seeks to develop individual strategies for all assets that have adverse risk characteristics in order to minimize potential loss. However, there is no assurance such strategies will be successful and loans may ultimately proceed to foreclosure or other course of liquidation that does not fully repay the amount of the loan.
Past Due Loans —Loans that are past due but not reported as non-performing generally consist of loans that are between 30 and 89 days contractually past due. Certain loans that are 90 days or more past due also continue to accrue interest because they are deemed to be well-secured and in the process of collection. Earlier stage delinquency requires routine collection efforts to prevent them from becoming more seriously delinquent. Early stage delinquency represents potential future non-performing loans if routine collection efforts are unsuccessful. Table 16 summarizes loans that are contractually past due 30 days or more, excluding non-accrual loans.
TABLE 16. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUAL AND TDR LOANS
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||
| (dollars in thousands) | Amount | % of Loan Balance | Amount | % of Loan Balance | |||||||||
| 90 days or more: | |||||||||||||
| Commercial real estate - land and construction | $ | — | — | $ | — | — | |||||||
| Commercial real estate - improved property | 20,507 | 0.22 | 5,561 | 0.09 | |||||||||
| Commercial and industrial | 777 | 0.03 | 3,498 | 0.20 | |||||||||
| Residential real estate | 12,479 | 0.32 | 2,489 | 0.10 | |||||||||
| Home equity lines of credit | 2,882 | 0.26 | 1,150 | 0.14 | |||||||||
| Consumer | 1,138 | 0.32 | 857 | 0.43 | |||||||||
| Total 90 days or more | 37,783 | 0.20 | 13,555 | 0.11 | |||||||||
| 30 to 89 days: | |||||||||||||
| Commercial real estate - land and construction | 27,492 | 1.54 | 832 | 0.06 | |||||||||
| Commercial real estate - improved property | 20,698 | 0.23 | 15,648 | 0.26 | |||||||||
| Commercial and industrial | 9,385 | 0.33 | 9,695 | 0.54 | |||||||||
| Residential real estate | 12,674 | 0.32 | 4,394 | 0.17 | |||||||||
| Home equity lines of credit | 13,035 | 1.15 | 10,062 | 1.23 | |||||||||
| Consumer | 7,915 | 2.23 | 5,296 | 2.63 | |||||||||
| Total 30 to 89 days | 91,199 | 0.47 | 45,927 | 0.36 | |||||||||
| Total 30 days or more | $ | 128,982 | 0.67 | $ | 59,482 | 0.47 |
Loans past due 30 days or more and accruing interest increased $129.0 million, representing 0.67% of total loans at December 31, 2025, as compared to 0.47% at December 31, 2024. While delinquent loans have increased somewhat following the PFC acquisition, management has continued to focus on sound initial underwriting and timely collection of loans at their earliest stage of delinquency.
Non-Performing Assets —Non-performing assets consist of non-accrual loans, OREO and repossessed assets.
Loans are generally placed on non-accrual when they become past due 90 days or more unless they are both well-secured and in the process of collection. Non-accrual loans also include consumer loans that were recently discharged in Chapter 7 bankruptcy but for which the borrower has continued to make payments for less than six consecutive months after the discharge.
OREO consists primarily of property acquired through or in lieu of foreclosure but may also include bank premises held for sale. Repossessed assets primarily consist of automobiles and other types of collateral acquired to satisfy defaulted consumer loans.
52
Table 17 summarizes non-performing assets.
TABLE 17. NON-PERFORMING ASSETS
| December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||||
| Non-accrual loans: | |||||||||
| Commercial real estate—land and construction | $ | 832 | $ | — | |||||
| Commercial real estate—improved property | 29,754 | 19,036 | |||||||
| Commercial and industrial | 16,092 | 1,897 | |||||||
| Residential real estate | 34,332 | 12,524 | |||||||
| Home equity lines of credit | 9,248 | 6,208 | |||||||
| Consumer | 1,326 | 87 | |||||||
| Total non-accrual loans | 91,584 | 39,752 | |||||||
| Total non-performing loans | 91,584 | 39,752 | |||||||
| Real estate owned and repossessed assets | 907 | 852 | |||||||
| Total non-performing assets | $ | 92,491 | $ | 40,604 | |||||
| Total portfolio loans | $ | 19,226,432 | $ | 12,656,429 | |||||
| Non-performing loans as a percentage of total portfolio loans | 0.48 | % | 0.31 | % | |||||
| Non-accrual loans as a percentage of total portfolio loans | 0.48 | 0.31 | |||||||
| Non-performing assets as a percentage of total assets | 0.33 | 0.22 | |||||||
| Non-performing assets as a percentage of total portfolio loans, real estate owned and repossessed assets | 0.48 | 0.32 |
Non-accrual loans increased $51.8 million or 130.4% from December 31, 2024 to December 31, 2025.
OREO and repossessed assets totaled $0.9 million at December 31, 2025, unchanged from $0.9 million at December 31, 2024. Wesbanco seeks to minimize the period for which it holds OREO and repossessed assets while also attempting to obtain a fair value from their disposition. Therefore, the sales price of these assets is dependent on current market conditions that affect the value of real estate, used automobiles, and other collateral. Repossessed assets are generally sold at auction within 60 days after repossession. Expenses associated with owning OREO and repossessed assets charged to other expenses were $0.4 million in 2025 and $0.3 million in 2024. Net gains on the disposition of OREO and repossessed assets are credited or charged to non-interest income and were $0.6 million in 2025 and $0.1 million in 2024.
Criticized and Classified Loans —Please refer to Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a description of internally-assigned risk grades for commercial loans and a summary of loans by grade. Wesbanco’s criticized loans are currently protected, but have weaknesses, which if not corrected, may be inadequately protected at some future date. Classified loan grades are equivalent to the classifications used by banking regulators to identify those loans that have significant adverse characteristics. A classified loan grade is assigned to all non-accrual commercial loans. Criticized and classified loans totaled $604.9 million or 4.4% of total commercial loans at December 31, 2025, compared to $354.7 million or 3.9% at December 31, 2024.
Charge-offs and Recoveries — Gross charge-offs increased $6.0 million or 30.0% to $25.8 million, while gross recoveries increased $1.0 million to $7.2 million, resulting in an increase of $5.0 million in net charge-offs for 2025 compared to 2024. The year-over-year increase is primarily due to the larger portfolio from the PFC acquisition. Despite this increase, the net loan charge-off rates actually decreased slightly to 0.10% of total average loans at December 31, 2025 as compared to 0.11% at December 31, 2024, and are consistent with continued overall low levels of non-performing loans. Table 18 summarizes charge-offs and recoveries as well as net charge-offs as a percentage of average loans for each category of the loan portfolio.
53
TABLE 18. CHARGE-OFFS AND RECOVERIES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | ||||||||||
| Commercial real estate - land and construction | |||||||||||||
| Net charge-offs / (recoveries) | $ | (21 | ) | $ | 527 | $ | (65 | ) | |||||
| Average balance outstanding | 1,675,230 | 1,152,128 | 887,977 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.00 | ) | % | 0.05 | % | (0.01 | ) | % | |||||
| Commercial real estate - improved property | |||||||||||||
| Net charge-offs / (recoveries) | $ | 4,012 | $ | 39 | $ | 1,030 | |||||||
| Average balance outstanding | 8,680,210 | 5,834,795 | 5,403,653 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.05 | % | 0.00 | % | 0.02 | % | |||||||
| Commercial and industrial | |||||||||||||
| Net charge-offs / (recoveries) | $ | 4,896 | $ | 8,533 | $ | 1,064 | |||||||
| Average balance outstanding | 2,398,565 | 1,701,479 | 1,569,476 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.20 | % | 0.50 | % | 0.07 | % | |||||||
| Residential real estate | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,047 | $ | 59 | $ | (720 | ) | ||||||
| Average balance outstanding | 3,692,887 | 2,492,062 | 2,317,910 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.03 | % | 0.00 | % | (0.03 | ) | % | ||||||
| Home equity | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,020 | $ | 312 | $ | 316 | |||||||
| Average balance outstanding | 1,048,340 | 771,005 | 706,365 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.10 | % | 0.04 | % | 0.04 | % | |||||||
| Consumer | |||||||||||||
| Net charge-offs / (recoveries) | $ | 5,804 | $ | 2,706 | $ | 1,678 | |||||||
| Average balance outstanding | 348,862 | 217,196 | 230,069 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 1.66 | % | 1.25 | % | 0.73 | % | |||||||
| Loans held for sale | |||||||||||||
| Net charge-offs / (recoveries) | $ | — | $ | — | $ | — | |||||||
| Average balance outstanding | 99,604 | 16,721 | 17,168 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | — | % | — | % | — | % | |||||||
| Deposit Account Overdrafts | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,875 | $ | 1,467 | $ | 1,339 | |||||||
| Total loans | |||||||||||||
| Net charge-offs / (recoveries) | $ | 18,633 | $ | 13,643 | $ | 4,642 | |||||||
| Average balance outstanding | 17,943,698 | 12,185,386 | 11,132,618 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.10 | % | 0.11 | % | 0.04 | % |
ALLOWANCE FOR CREDIT LOSSES
As of December 31, 2025, the total allowance for credit losses – loans and commitments was $225.7 million, of which $218.7 million relates to loans and $7.0 million relates to loan commitments. The allowance for credit losses – loans was 1.14% of total portfolio loans as of December 31, 2025, compared to 1.10% as of December 31, 2024.
The allowance for credit losses - loans individually-evaluated increased $10.1 million from December 31, 2024 to December 31, 2025 due to an individually-evaluated loan analysis completed on certain classified commercial real estate loans. The allowance for credit losses-loans collectively-evaluated increased from December 31, 2024 to December 31, 2025 by $70.0 million, primarily due to the total allowance for credit losses related to the PFC acquisition.
The allowance for credit losses - loan commitments was $7.0 million at December 31, 2025 as compared to $6.1 million as of December 31, 2024, and is included in other liabilities on the Consolidated Balance Sheets.
The allowance for credit losses by loan category, presented in Note 5, “Loans and the Allowance for Credit Losses” of the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for credit losses in each segment of the portfolio. The allowance for credit losses under CECL is calculated utilizing a PD and LGD approach, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. At December 31, 2025, the primary driver of the change in the allowance model calculation from December 31, 2024 was the initial allowance on the loans acquired in the PFC acquisition. In addition to the PFC
54
acquisition, loan growth, fluctuations in the macroeconomic factors, increases to specific reserves for individually-evaluated loans, and changes in the level of criticized and classified loans were other drivers of the allowance at December 31, 2025. The forecast was based upon a probability weighted approach which is designed to incorporate economic forecasts from a baseline, upside and downside economy in the loss projection. At year-end, Wesbanco applied a one-year forecast and immediately reverted to historical losses. The national unemployment rate was projected to be 4.8% as of December 31, 2025 and subsequently increase to an average of 5.4% over the remainder of the one-year forecast period.
Table 19 summarizes the allowance together with selected relationships of the allowance and provision for credit losses to total loans and certain categories of loans.
TABLE 19. ALLOWANCE FOR CREDIT LOSSES
| December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Balance at beginning of year: | ||||||||||||
| Allowance for credit losses - loans | $ | 138,766 | $ | 130,675 | $ | 117,790 | ||||||
| Allowance for credit losses - loan commitments | 6,120 | 8,604 | 8,368 | |||||||||
| Total beginning allowance for credit losses - loans and loan commitments | 144,886 | 139,279 | 126,158 | |||||||||
| Provision for credit losses: | ||||||||||||
| Provision for loan losses | 76,390 | 21,734 | 17,527 | |||||||||
| Provision for loan commitments | 830 | (2,484 | ) | 236 | ||||||||
| Total provision for credit losses - loans and loan commitments | 77,220 | 19,250 | 17,763 | |||||||||
| Net charge-offs: | ||||||||||||
| Total charge-offs | (25,847 | ) | (19,875 | ) | (11,177 | ) | ||||||
| Total recoveries | 7,214 | 6,232 | 6,535 | |||||||||
| Net charge-offs | (18,633 | ) | (13,643 | ) | (4,642 | ) | ||||||
| Balance at end of year: | ||||||||||||
| Allowance for credit losses - loans | 218,749 | 138,766 | 130,675 | |||||||||
| Allowance for credit losses - loan commitments | 6,950 | 6,120 | 8,604 | |||||||||
| Total ending allowance for credit losses - loans and loan commitments | $ | 225,699 | $ | 144,886 | $ | 139,279 | ||||||
| Allowance for credit losses - loans as a percentage of total portfolio loans | 1.14 | % | 1.10 | % | 1.12 | % | ||||||
| Allowance for credit losses - loans to non-accrual loans | 2.39x | 3.49x | 4.87x | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 2.39x | 3.49x | 4.87x | |||||||||
| Allowance for credit losses - loans to total non-performing loans and loans past due 90 days or more | 1.69x | 2.60x | 3.59x |
The allowance consists of specific reserves for certain individually-evaluated loans, if any, and a general reserve for all other loans. Commercial loans, including CRE and C&I, that have other unique characteristics are tested individually for potential credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, the results of internal loan reviews and examinations by bank regulatory agencies pertaining to the allowance for credit losses. The allowance for collectively-evaluated loans is comprised of factors based on both historical loss experience and other qualitative factors. The allowance for collectively-evaluated loans increased $70.0 million from December 31, 2024 to December 31, 2025, primarily due to the total allowance for credit losses related to the PFC acquisition. Additionally, the allowance for collectively-evaluated loans increased due to changes in macroeconomic factors, changes in portfolio mix, and changes in qualitative adjustments. The allowance for individually-evaluated loans was $27.9 million at December 31, 2025, an increase of $10.1 million from December 31, 2024. The allowance for loan commitments increased $0.8 million from December 31, 2024 to December 31, 2025.
55
Table 20 summarizes the allocation of the allowance for credit losses to each category of loans.
TABLE 20. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||
| (dollars in thousands) | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | |||||||||
| Allowance for credit losses - loans: | |||||||||||||
| Commercial real estate—land and construction | $ | 10,707 | 9.3 | $ | 8,411 | 10.7 | |||||||
| Commercial real estate—improved property | 96,714 | 47.5 | 59,828 | 47.2 | |||||||||
| Commercial and industrial | 64,932 | 14.9 | 42,398 | 14.1 | |||||||||
| Residential real estate | 33,416 | 20.5 | 21,790 | 19.9 | |||||||||
| Home equity lines of credit | 2,383 | 5.9 | 1,235 | 6.5 | |||||||||
| Consumer | 8,742 | 1.9 | 3,391 | 1.6 | |||||||||
| Deposit account overdrafts | 1,855 | — | 1,713 | — | |||||||||
| Total allowance for credit losses - loans | 218,749 | 100.0 | 138,766 | 100.0 | |||||||||
| Allowance for credit losses - loan commitments: | |||||||||||||
| Commercial real estate—land and construction | 5,499 | 19.1 | 5,105 | 25.4 | |||||||||
| Commercial real estate—improved property | — | 6.3 | — | 5.2 | |||||||||
| Commercial and industrial | 552 | 44.9 | — | 38.7 | |||||||||
| Residential real estate | 890 | 3.3 | 1,015 | 3.8 | |||||||||
| Home equity lines of credit | — | 25.2 | — | 26.0 | |||||||||
| Consumer | 9 | 1.2 | — | 0.9 | |||||||||
| Total allowance for credit losses - loan commitments | 6,950 | 100.0 | 6,120 | 100.0 | |||||||||
| Total allowance for credit losses | $ | 225,699 | $ | 144,886 |
Please refer to Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a summary of changes in the allowance for credit losses applicable to each category of loans. Changes in the allowance for all categories of loans also reflect the net effect of changes in historical loss rates, loan balances, specific reserves and management’s judgment with respect to the impact of qualitative factors on each category of loans. A decrease in the allowance for a particular loan category generally reflects either lower loan balances, historical loss rate changes or reductions in non-performing and/or classified commercial loans. Although the allowance for credit losses is allocated as described in Table 20, the total allowance is available to absorb losses in any category of loans. However, differences between management’s estimation of expected future losses and actual incurred losses in subsequent periods may necessitate future adjustments to the provision for credit losses. Management believes the allowance for credit losses is appropriate to absorb expected future losses at December 31, 2025.
56
DEPOSITS
TABLE 21. DEPOSITS
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | |||||||||
| Deposits | |||||||||||||
| Non-interest bearing demand | $ | 5,376,767 | $ | 3,842,758 | $ | 1,534,009 | 39.9 | ||||||
| Interest bearing demand | 5,186,880 | 3,771,314 | 1,415,566 | 37.5 | |||||||||
| Money market | 5,072,039 | 2,429,977 | 2,642,062 | 108.7 | |||||||||
| Savings deposits | 3,157,782 | 2,362,736 | 795,046 | 33.6 | |||||||||
| Certificates of deposit | 2,875,372 | 1,726,932 | 1,148,440 | 66.5 | |||||||||
| Total deposits | $ | 21,668,840 | $ | 14,133,717 | $ | 7,535,123 | 53.3 |
Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 251 financial centers, as of December 31, 2025, in West Virginia, Ohio, western Pennsylvania, Maryland, Kentucky, Michigan and Indiana. The FDIC insures all deposits up to $250,000 per account.
Total deposits increased $7.5 billion or 53.3% in 2025 attributable to the acquired PFC deposits totaling $6.9 billion and reflects the benefit of deposit gathering and retention efforts by the retail and commercial teams. Money market, demand deposits, and savings deposits increased 108.7%, 38.7%, and 33.6%, respectively. Money market deposits were influenced through Wesbanco’s increased participation in the Insured Cash Sweep (ICS®) money market deposits program. ICS®reciprocal balances totaled $2.2 billion at December 31, 2025 as compared to $1.3 billion at December 31, 2024. ICS®one-way buys totaled $100.2 million and $200.6 million at December 31, 2025 and December 31, 2024, respectively.
Certificates of deposit increased $1.1 billion due primarily to the PFC acquisition. Wesbanco does not generally solicit brokered or other deposits out-of-market or over the internet but does participate in the Certificate of Deposit Account Registry Services (“CDARS®”) program. CDARS® balances totaled $73.1 million in outstanding balances at December 31, 2025, of which $0.9 million represented one-way buys, compared to $49.8 million in total outstanding balances at December 31, 2024, none of which represented one-way buys. Certificates of deposit greater than $250,000 were approximately $842.3 million at December 31, 2025 compared to $442.8 million at December 31, 2024. Certificates of deposit of $100,000 or more were approximately $1.7 billion at December 31, 2025 compared to $1.0 billion at December 31, 2024. Certificates of deposit totaling approximately $2.7 billion at December 31, 2025 with a cost of 3.53% are scheduled to mature within the next year. The average rate on certificates of deposit decreased 44 basis points to 3.19% for the year ended December 31, 2025 from 3.63% in 2024, with a similar increase experienced for jumbo certificates of deposit. Wesbanco will continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits, which includes offering special promotions on certain certificates of deposit maturities and savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.
TABLE 22. UNINSURED DEPOSITS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | ||||||||||||
| Portion of certificates of deposit in excess of FDIC insurance limits | $ | 394,415 | $ | 245,057 | $ | 149,358 | 60.9 | |||||||||
| Certificates of deposit otherwise uninsured with a maturity of: | ||||||||||||||||
| Three months or less | $ | 172,632 | $ | 96,268 | $ | 76,364 | 79.3 | |||||||||
| Over three through six months | 148,859 | 86,192 | 62,667 | 72.7 | ||||||||||||
| Over six through twelve months | 48,012 | 59,930 | (11,918 | ) | (19.9 | ) | ||||||||||
| Over twelve months | 24,912 | 2,667 | 22,245 | 834.1 | ||||||||||||
| Total uninsured certificates of deposit | $ | 394,415 | $ | 245,057 | $ | 149,358 | 60.9 | |||||||||
| Total uninsured deposits (1) | $ | 7,043,654 | $ | 4,619,799 | $ | 2,423,855 | 52.5 |
(1) Uninsured deposits include public funds deposits that are collateralized by investment securities totaling $2.4 billion and $1.5 billion at December 31, 2025 and 2024, respectively.
57
BORROWINGS
TABLE 23. BORROWINGS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | $ Change | % Change | ||||||||||||
| Federal Home Loan Bank Borrowings | $ | 1,200,000 | $ | 1,000,000 | $ | 200,000 | 20.0 | |||||||||
| Other short-term borrowings | 110,679 | 192,073 | (81,394 | ) | (42.4 | ) | ||||||||||
| Subordinated debt and junior subordinated debt | 308,529 | 279,308 | 29,221 | 10.5 | ||||||||||||
| Total | $ | 1,619,208 | $ | 1,471,381 | $ | 147,827 | 10.0 |
Borrowings are a significant source of funding for Wesbanco in addition to deposits. During 2025, FHLB borrowings increased $200.0 million from December 31, 2024, as $1.2 billion in new advances and $500.0 million in advances from the PFC acquisition were partially offset by $1.5 billion in maturities. The average cost in 2025 of maturing and paid-off FHLB borrowings was 4.62%, compared to the average cost of 4.59% for new borrowings in 2025.
Wesbanco is a member of the FHLB system. The FHLB system functions as a borrowing source for regulated financial institutions that are engaged in residential and commercial real estate lending along with securities investing. Wesbanco uses term FHLB borrowings as a general funding source and to more appropriately match interest maturities for certain assets. FHLB borrowings are secured by blanket liens on certain residential and other mortgage loans with a market value in excess of the outstanding borrowing balances. The terms of the security agreement with the FHLB include a specific assignment of collateral that requires the maintenance of qualifying mortgage and other types of loans as pledged collateral with unpaid principal amounts in excess of the FHLB advances, when discounted at certain pre-established percentages of the loans’ unpaid balances. FHLB stock, which is recorded at cost of $58.5 million at December 31, 2025, is also pledged as collateral for these advances. Wesbanco’s remaining maximum borrowing capacity, subject to the collateral requirements noted, with the FHLB at December 31, 2025 and 2024 was estimated to be approximately $6.8 billion and $3.7 billion, respectively. Wesbanco can also use a portion of its maximum borrowing capacity to acquire FHLB letters of credit, which in some jurisdictions can be used to collateralize Wesbanco's public fund deposits.
Other short-term borrowings, which may consist of federal funds purchased, callable repurchase agreements or overnight sweep checking accounts decreased $81.4 million to $110.7 million at December 31, 2025, compared to $192.1 million at December 31, 2024 due to moving certain customer relationships to interest-bearing demand deposits. At December 31, 2025 and 2024, there were no outstanding federal funds purchased.
Subordinated debt and junior subordinated debt increased $29.2 million to $308.5 million at December 31, 2025, primarily as a result of subordinated debentures totaling $49.1 million and junior subordinated debt totaling $31.7 million from the PFC acquisition. Subordinated debentures and junior subordinated debt consist of $162.9 million of junior subordinated debt issued through thirteen capital trusts, which are all wholly owned trust subsidiaries formed for the purpose of issuing trust preferred securities ("Trust Preferred Securities") and lending the proceeds to Wesbanco. Subordinated debentures totaling $145.6 million (net of issuance costs) and issued in March 2022, have a fixed rate of 3.75% for the first five years and a floating rate for the next five years at Three Month SOFR plus a spread of 1.787%. Wesbanco cancelled $3.0 million of these subordinated debentures in 2025. In addition, Wesbanco redeemed the subordinated debentures acquired in the PFC acquisition.
CAPITAL RESOURCES
Shareholders’ equity increased to $4.0 billion at December 31, 2025 from $2.8 billion at December 31, 2024. The increase resulted primarily from $1.0 billion in common stock issued in the PFC acquisition. Additionally, the increase resulted from net income totaling $223.1 million for the year ended December 31, 2025 and an $85.3 million increase in other comprehensive income. This increase in other comprehensive income consisted of an $83.9 million unrealized gain in the securities portfolio coupled with a $1.4 million gain in the defined benefits pension plan and other postretirement benefits for the year ended December 31, 2025. Shareholders' equity was negatively impacted by the declaration of common and preferred shareholder dividends totaling $141.8 million and $15.0 million, respectively for the year ended December 31, 2025.
For 2025, common dividends increased to $1.49 per share, or 2.8% on an annualized basis, compared to $1.45 per share in 2024. The common dividend per share payout ratio increased to 68.2% in 2025 from 64.2% in 2024, which is primarily attributable to a decrease in earnings year-over-year. A board-approved policy generally targets dividends as a percentage of net income in a range of 40% to 75%, subject to capital levels, earnings history and prospects, regulatory concerns, and other factors.
Wesbanco did not purchase any of its common stock on the open market during the year ended December 31, 2025 under current share repurchase authorizations. At December 31, 2025, the remaining shares authorized to be purchased under the last approved repurchase plan totaled 911,118 shares.
Wesbanco is subject to risk-based capital guidelines that measure capital relative to risk-weighted assets and off-balance sheet instruments. Wesbanco and its banking subsidiary Wesbanco Bank maintain Tier 1 risk-based, Total risk-based and Tier 1 leverage
58
capital ratios significantly above minimum regulatory levels. The Bank paid $111.0 million in dividends to Wesbanco during 2025, or 44% of the Bank’s net income. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2025, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $331.3 million from the Bank. The Bank’s policy is generally to declare dividends up to 90% of its earnings to the parent annually, subject to change, with Board approval.
Wesbanco currently has $308.5 million in subordinated debt and junior subordinated debt on its Consolidated Balance Sheet, which are accounted for as Tier 2 capital in accordance with current regulatory reporting requirements. Wesbanco issued $230.0 million of Series B Preferred stock in September 2025, considered Tier 1 capital, which is listed on the Nasdaq Global Select Market under the symbol "WSBCO". Wesbanco used $150.0 million of the proceeds to redeem in full the outstanding Series A Preferred stock in December 2025 and another $50.0 million to redeem the outstanding fixed-to-floating subordinated notes acquired in the PFC acquisition.
Please refer to Note 22, “Regulatory Matters,” of the Consolidated Financial Statements for more information on capital amounts, ratios and minimum regulatory requirements. Also refer to “Item 1. Business” within this Annual Report on Form 10-K for more information on the Dodd-Frank Wall Street Reform and Consumer Protection Act and Basel III Capital Standards.
LIQUIDITY RISK
Liquidity is defined as a financial institution’s capacity to meet its cash and collateral obligations at a reasonable cost. Liquidity risk is the risk that an institution’s financial condition or overall safety and soundness is adversely affected by an inability, or perceived inability, to meet its obligations. An institution’s obligations, and the funding sources to meet them, depend significantly on its business mix, balance sheet structure, and the cash flows of its on- and off-balance sheet obligations. Institutions confront various internal and external situations that can give rise to increased liquidity risk including funding mismatches, market constraints on funding sources, contingent liquidity events, changes in economic conditions, and exposure to credit, market, operation, legal and reputation risk. Wesbanco actively manages liquidity risk through its ability to provide adequate funds to meet changes in loan demand, unexpected outflows in deposits and other borrowings as well as to take advantage of market opportunities and meet operating cash needs. This is accomplished by maintaining liquid assets in the form of securities, sufficient borrowing capacity and a stable core deposit base. Liquidity is centrally monitored by Wesbanco’s ALCO with direct oversight from the Board of Directors ("BOD").
Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to potential funding needs to meet unexpected deposit losses and/or loan demands. The ability to quickly convert assets to cash at a minimal loss is a primary function of managing Wesbanco’s investment portfolio. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources adequately meet its liquidity requirements. Wesbanco’s net loans-to-assets ratio was 68.6% and deposit balances funded 78.2% of total assets at December 31, 2025.
The following table lists the sources of liquidity from assets at December 31, 2025 expected within the next year:
| (in thousands) | |||
|---|---|---|---|
| Cash and cash equivalents | $ | 956,109 | |
| Securities with a maturity date within the next year and callable securities | 684,846 | ||
| Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1) | 474,257 | ||
| Loans held for sale | 87,454 | ||
| Accruing loans scheduled to mature | 2,727,332 | ||
| Normal loan repayments | 2,434,771 | ||
| Total sources of liquidity expected within the next year | $ | 7,364,769 |
(1) Projected prepayments are based on current prepayment speeds.
Deposit cash flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $21.7 billion at December 31, 2025. Deposit cash flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $2.7 billion at December 31, 2025, with a weighted average cost of 3.53%, which includes jumbo regular certificates of deposit totaling $1.6 billion with a weighted-average cost of 3.70%, and jumbo CDARS® certificates of deposit of $68.4 million with a weighted-average cost of 3.76%.
Uninsured deposits, as reported for regulatory purposes, totaled $7.0 billion at December 31, 2025, or 33% of total deposits. Uninsured deposits include $2.3 billion of public funds deposits that are over the FDIC-insured limit. Wesbanco secures these public funds deposits by pledging investment securities with a market value at or above the deposit balance. Excluding these public funds, at December 31, 2025, uninsured deposits were $4.7 billion, or 22% of total deposits.
Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB approximated $6.8 billion and $3.7 billion at December 31, 2025 and December 31, 2024, respectively. The FHLB requires securities to be specifically
59
pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation. Wesbanco has elected not to specifically pledge to the FHLB unpledged securities. Wesbanco can also use this line of credit for pledging collateral to cover public funds deposits, as an alternative to pledging securities from the investment portfolio. At December 31, 2025, the Bank had unpledged available-for-sale securities with an estimated fair value of $863.5 million, or 26.6% of the total available-for-sale portfolio. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings. Approximately 61% of the total market value of the investment portfolio is pledged to public deposit customers, as public deposit balances have increased significantly through the several acquisitions made since 2015. As a result of this growth, Wesbanco is monitoring exposure to public funds deposits in relation to pledging requirements and providing insured cash sweep ("ICS") deposits via IntraFi® as a solution for a portion of new and existing public fund depositors. In addition, at December 31, 2025, the Bank had unpledged held-to-maturity securities with an estimated fair value of $625.2 million. Approximately 99%, or $621.3 million of these securities are municipal securities, which can only be pledged in limited circumstances. Generally, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to Wesbanco for a period of time.
Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”) whereby Wesbanco pledges certain consumer loans as collateral for borrowings. Wesbanco did not have any BIC borrowings outstanding at December 31, 2025. Alternative funding sources may include the utilization of existing overnight lines of credit with third party banks totaling $265.0 million, none of which was outstanding at December 31, 2025, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans.
Other short-term borrowings of $110.7 million at December 31, 2025 consisted of repurchase agreements or overnight sweep checking accounts for large commercial customers. Other short-term borrowings may also include federal funds purchased using the Federal Reserve's discount window or Lines of Credit with third party banks noted above. The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.
The principal sources of parent company liquidity are dividends from the Bank and $161.4 million in cash on hand. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2025, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $331.3 million from the Bank. Management believes these are appropriate levels of cash for the parent company given the current environment. Management continuously monitors the adequacy of parent company cash levels and sources of liquidity through the use of metrics that relate current cash levels to historical and forecasted cash inflows and outflows.
Wesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $6.3 billion and $4.5 billion at December 31, 2025 and December 31, 2024, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 19, “Commitments and Contingent Liabilities” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.
Federal financial regulatory agencies have previously issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others and that Wesbanco’s current liquidity risk management policies and procedures, as periodically reviewed and adjusted, adequately address this guidance.
60
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000950170-25-030795.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis ("MD&A") represents an overview of the results of operations and financial condition of Wesbanco. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto. This section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of Wesbanco’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as filed with the SEC on February 27, 2023.
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-Qs for the prior quarters ended March 31, June 30 and September 30, 2024, respectively, 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 under “Risk Factors” in Part I, Item 1A of this Annual Report on Form 10-K. 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 Premier 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 Premier may not be fully realized within the expected timeframes; disruption from the merger of Wesbanco and Premier may make it more difficult to maintain relationships with clients, associates, or suppliers; the effects of changing regional and national economic conditions, changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to Wesbanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the Consumer Financial Protection Bureau, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
ACQUISITION
On February 28, 2025, Wesbanco completed its acquisition of Premier Financial Corp. ("Premier"). For additional information regarding the Merger, see Note 2, “Mergers and Acquisitions”. In addition, the Merger Agreement is filed as an exhibit to this Annual Report on Form 10-K.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Wesbanco’s Consolidated Financial Statements are prepared in accordance with U.S. GAAP and follow general practices within the industries in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.
The most significant accounting policies followed by Wesbanco are included in Note 1, “Summary of Significant Accounting Policies,” of the Consolidated Financial Statements. These policies, along with other Notes to the Consolidated Financial Statements and this MD&A, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management has identified the allowance for credit losses, the evaluation of goodwill and other intangible assets for impairment and business combinations to be the accounting estimates that require the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.
Allowance for Credit Losses— The allowance for credit losses specific to loans reduces the loan portfolio to the net amount expected to be collected, representing the lifetime expected credit losses at the initial origination date. Similarly, an allowance for unfunded loan commitments, which is recorded in other liabilities, represents expected losses on unfunded commitments. Fluctuations in the allowance for credit losses specific to loans, the allowance for unfunded loan commitments, and the allowance for held-to-maturity debt securities are recognized in the provision for credit losses on the consolidated statement of operations. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is
28
increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries. Management evaluates the appropriateness of the allowance at least quarterly. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period.
The allowance for credit losses specific to loans reflects the risk of loss in the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes the PD / LGD approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads, as well as modeling adjustments for changes in prepayment speeds, portfolio mix and loan growth. Management relies on macroeconomic forecasts obtained from various reputable third party sources. These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgment of what can be reasonably supported. The model reversion period can range from immediate to up to three years.
After the forecast period, Wesbanco reverts back to historical loss rates for a period of up to three years, adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 5, “Loans and Allowance for Credit Losses” for further detail.
The allowance for credit loss calculation specific to loans is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses, because the Company has a robust policy in place to reverse or write-off accrued interest when the loan is placed on non-accrual, and also made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income. However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.
The allowance for credit losses specific to loans is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include expected extensions, renewals or modifications.
Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.
The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, volume of activity, changes in lending staff, type of collateral and the results of internal loan reviews and examinations by bank regulatory agencies. Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the actual historical loss rates to reflect the impact these factors may have on probable losses in the portfolio.
Commercial loans, including CRE and C&I that have unique characteristics, are tested individually for estimated credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The present value of expected future cash flows are discounted at the loan’s effective interest rate. The effective interest rate on a loan is the rate of return implicit in the loan, the loan’s observable market price, or the fair value of the collateral discounted by the estimated selling expenses, if the loan is collateral dependent. Wesbanco chooses the appropriate measurement method on a loan-by-loan basis for an individually evaluated loan, except for collateral dependent loans for which foreclosure of the collateral is probable. A loan is collateral dependent if repayment of the loan is to be provided solely by the underlying collateral. If the Bank determines that foreclosure of the collateral is probable, ASC 326-20 requires that the expected credit loss be based on the difference between the current fair value of the collateral discounted by the estimated selling expenses and the amortized cost basis of the financial asset. At this point, the loan would either be charged down or adequately reserved.
Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be purchased credit-deteriorated (“PCD”) loans, and are grossed-up on day 1 by the initial credit estimate through the allowance as opposed to a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include, but are not limited to, loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified. Upon adoption of this standard, acquired loans from prior acquisitions that met the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark
29
as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.
Determining the appropriateness of the allowance for credit losses is complex and requires significant management judgment about the effect of matters that are inherently uncertain. Due to those significant management judgments and the factors included in the calculation, significant changes to the allowance for credit losses could occur in future periods.
Goodwill — Wesbanco accounts for business combinations using the acquisition method of accounting. Accordingly, the identifiable assets acquired, the liabilities assumed, and any non-controlling interest of an acquired business are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value recorded as goodwill. Goodwill is not amortized but is evaluated for impairment annually, or more often if events or circumstances indicate it may be impaired.
Wesbanco evaluates goodwill for impairment by determining if the fair value is greater than the carrying value of its reporting units. Wesbanco uses market capitalization, multiples of tangible book value, a discounted cash flow model, and various other market-based methods to estimate the current fair value of its reporting units. In particular, the discounted cash flow model includes various assumptions regarding an investor’s required rate of return on Wesbanco common stock, future loan loss provisions, future market spreads and net interest margins, along with various growth and economic recovery and stabilization assumptions of the economy as a whole. The resulting fair values of each method are then weighted based on the relevance and reliability of each respective method in light of the current economic environment to arrive at a weighted average fair value. The evaluation also considered macroeconomic conditions such as the general economic outlook, regional and national unemployment rates, and recent trends in equity and credit markets. Additionally, industry and market considerations, such as market-dependent multiples and metrics relative to peers, were evaluated. Wesbanco also considered recent trends in credit quality, overall financial performance, stock price appreciation, internal forecasts and various other market-based methods to estimate the current fair value of its reporting units. Since adopting ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350)”, the impairment charge is based on the excess of a reporting unit’s carrying amount over its fair value. Wesbanco completed its annual quantitative goodwill impairment evaluation as of November 30, 2024, and concluded that there were no indications of impairment. In addition, as there were no significant changes in market conditions, consolidated operating results or forecasted future results after November 30, 2024, it was concluded that at December 31, 2024, there were also no indications of impairment.
Business Combinations— Business combinations are accounted for by applying the acquisition method. As of acquisition date, the identifiable assets acquired and liabilities assumed are measured at fair value and recognized separately from goodwill. Results of operations of the acquired entities are included in the consolidated statement of income from the date of acquisition. The calculation of intangible assets including core deposits and the fair value of loans are based on significant judgments. Core deposits intangibles are calculated using a discounted cash flow model based on various factors including discount rate, attrition rate, interest rate, cost of alternative funds and net maintenance costs.
Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses. Acquired loans are classified into two categories; PCD loans and non-PCD loans. PCD loans are defined as a loan or group of loans that have experienced more than insignificant credit deterioration since origination. Non-PCD loans will have an allowance established on acquisition date, which is recognized in the current period provision for credit losses. For PCD loans, an allowance is recognized on day 1 by adding it to the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance is established by grossing-up the amortized cost of the PCD loan. Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest. Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment.
30
EXECUTIVE OVERVIEW
Through successful operational execution, Wesbanco generated solid annual net income, while remaining a well-capitalized institution with sound liquidity and credit quality metrics. For the twelve months ended December 31, 2024, net income available to common shareholders was $141.4 million, or $2.26 per diluted share, as compared to $148.9 million, or $2.51 per diluted share, for the twelve months ended December 31, 2023. Net income available to common shareholders excluding after-tax restructuring and merger-related expenses (non-GAAP measure) was $146.4 million, or $2.34 per diluted share for the year ended December 31, 2024. These decreases were due in large part to the higher funding costs for both deposits and borrowings, inflationary cost pressures, and the recording of a larger provision expense as compared to the prior year. Interest income increased $114.1 million or 16.0% to $825.6 million in 2024 compared to 2023. Net interest income decreased $3.1 million or 0.7% from 2023, primarily due to higher funding costs. Non-interest income increased $7.5 million or 6.3% in 2024 compared to 2023, driven by a $3.9 million increase in service charges on deposits, a $2.5 million increase in trust fees and a $1.6 million increase in mortgage banking income. Excluding restructuring and merger-related expenses, non-interest expense increased $9.3 million or 2.4%, driven by increases in other operating, equipment and software, FDIC insurance, salaries and wages expense.
Total assets as of December 31, 2024 were $18.7 billion, an increase of 5.5% as compared to December 31, 2023. As of December 31, 2024, total portfolio loans were $12.7 billion compared to $11.6 billion at December 31, 2023, reflecting an 8.7% increase year-over year. The loan growth funding is reflected within the increase in total deposits of $965.0 million or 7.3% at December 31, 2024 compared to December 31, 2023. Criticized and classified loan balances increased to 2.80% of total portfolio loans, as compared to 2.22% at December 31, 2023. Annualized net loan charge-offs to average loans for the full year period increased seven basis points compared to 2023.
Wesbanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. At December 31, 2024, Tier I leverage was 10.68%, Tier I risk-based capital was 13.06%, total risk-based capital was 15.88%, and the common equity Tier 1 capital ratio was 12.07%.
Strong earnings enabled Wesbanco to increase the quarterly dividend to $0.37 per share in the fourth quarter of 2024, the eighteenth increase over the last fourteen years, cumulatively representing a 164% increase over that period.
31
Selected financial ratios for the years ended December 31, 2024, 2023 and 2022 are presented in the table below:
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except shares and per share amounts) | 2024 | 2023 | 2022 | |||||||||
| PER COMMON SHARE INFORMATION | ||||||||||||
| Earnings per common share—basic | $ | 2.26 | $ | 2.51 | $ | 3.03 | ||||||
| Earnings per common share—diluted | 2.26 | 2.51 | 3.02 | |||||||||
| Earnings per common share—diluted, excluding certain items (1)(2) | 2.34 | 2.56 | 3.04 | |||||||||
| Dividends declared per common share | 1.45 | 1.41 | 1.37 | |||||||||
| Book value at year end | 39.54 | 40.23 | 38.55 | |||||||||
| Tangible book value at year end (1) | 22.83 | 21.28 | 19.43 | |||||||||
| Average common shares outstanding—basic | 62,589,406 | 59,303,210 | 60,047,177 | |||||||||
| Average common shares outstanding—diluted | 62,653,557 | 59,427,989 | 60,215,374 | |||||||||
| Period end common shares outstanding | 66,919,805 | 59,376,435 | 59,198,963 | |||||||||
| Period end preferred shares outstanding | 150,000 | 150,000 | 150,000 | |||||||||
| SELECTED RATIOS | ||||||||||||
| Return on average assets | 0.78 | % | 0.86 | % | 1.08 | % | ||||||
| Return on average assets, excluding certain items (1)(2) | 0.81 | 0.88 | 1.09 | |||||||||
| Return on average tangible assets (1) | 0.87 | 0.97 | 1.21 | |||||||||
| Return on average tangible assets, excluding certain items (1)(2) | 0.90 | 0.99 | 1.22 | |||||||||
| Return on average equity | 5.33 | 6.02 | 7.23 | |||||||||
| Return on average equity, excluding certain items (1)(2) | 5.52 | 6.14 | 7.29 | |||||||||
| Return on average tangible equity (1) | 9.66 | 11.59 | 13.78 | |||||||||
| Return on average tangible equity, excluding certain items (1)(2) | 9.99 | 11.82 | 13.88 | |||||||||
| Return on average tangible common equity (1) | 10.66 | 12.99 | 15.39 | |||||||||
| Return on average tangible common equity, excluding certain items (1)(2) | 11.03 | 13.24 | 15.50 | |||||||||
| Net interest margin (3) | 2.96 | 3.14 | 3.20 | |||||||||
| Efficiency ratio (1) | 64.73 | 63.64 | 59.53 | |||||||||
| Average loans to average deposits | 89.48 | 85.71 | 74.21 | |||||||||
| Allowance for credit losses - loans to total loans | 1.10 | 1.12 | 1.10 | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 349.08 | 487.45 | 284.41 | |||||||||
| Non-performing assets to total assets | 0.22 | 0.16 | 0.25 | |||||||||
| Net loan charge-offs to average loans | 0.11 | 0.04 | 0.02 | |||||||||
| Average shareholders’ equity to average assets | 14.64 | 14.34 | 14.90 | |||||||||
| Tangible equity to tangible assets (1) | 9.52 | 8.49 | 8.19 | |||||||||
| Tangible common equity to tangible assets (1) | 8.70 | 7.62 | 7.28 | |||||||||
| Tier 1 leverage ratio | 10.68 | 9.87 | 9.90 | |||||||||
| Tier 1 capital to risk-weighted assets | 13.06 | 12.05 | 12.33 | |||||||||
| Total capital to risk-weighted assets | 15.88 | 14.91 | 15.11 | |||||||||
| Common equity tier 1 capital ratio (CET 1) | 12.07 | 10.99 | 11.20 | |||||||||
| Dividend payout ratio | 64.16 | 56.18 | 45.36 | |||||||||
| Trust assets at market value (4) | $ | 5,967,610 | $ | 5,360,657 | $ | 4,878,479 |
_______
(1)
See "Non-GAAP Measures" for additional information relating to the calculation of this item.
(2)
Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses.
(3)
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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
(4)
Trust assets are held by the Bank, in fiduciary or agency capacities for its customers and therefore are not included as assets on Wesbanco’s Consolidated Balance Sheets.
32
Non-GAAP Measures
The following non-GAAP financial measures used by Wesbanco provide information that Wesbanco believes is useful to investors in understanding Wesbanco’s operating performance and trends, and facilitates 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.
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2024 | 2023 | 2022 | |||||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Total shareholders’ equity | $ | 2,790,281 | $ | 2,533,062 | $ | 2,426,662 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,118,293 | ) | (1,124,811 | ) | (1,131,990 | ) | ||||||
| Tangible equity | 1,671,988 | 1,408,251 | 1,294,672 | |||||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 1,527,504 | 1,263,767 | 1,150,188 | |||||||||
| Total assets | 18,684,298 | 17,712,374 | 16,931,905 | |||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,118,293 | ) | (1,124,811 | ) | (1,131,990 | ) | ||||||
| Tangible assets | $ | 17,566,005 | $ | 16,587,563 | $ | 15,799,915 | ||||||
| Tangible equity to tangible assets | 9.52 | % | 8.49 | % | 8.19 | % | ||||||
| Tangible common equity to tangible assets | 8.70 | % | 7.62 | % | 7.28 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Total shareholders’ equity | $ | 2,790,281 | $ | 2,533,062 | $ | 2,426,662 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,118,293 | ) | (1,124,811 | ) | (1,131,990 | ) | ||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 1,527,504 | 1,263,767 | 1,150,188 | |||||||||
| Common shares outstanding | 66,919,805 | 59,376,435 | 59,198,963 | |||||||||
| Tangible book value per share at year end | $ | 22.83 | $ | 21.28 | $ | 19.43 | ||||||
| Return on average tangible equity: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: amortization of intangibles, net of tax | 6,518 | 7,180 | 8,120 | |||||||||
| Net income available to common shareholders before amortization of intangibles | 147,903 | 156,087 | 190,108 | |||||||||
| Average total shareholders’ equity | 2,653,174 | 2,474,627 | 2,515,509 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,121,472 | ) | (1,128,277 | ) | (1,136,062 | ) | ||||||
| Average tangible equity | $ | 1,531,702 | $ | 1,346,350 | $ | 1,379,447 | ||||||
| Return on average tangible equity | 9.66 | % | 11.59 | % | 13.78 | % | ||||||
| Average tangible common equity | $ | 1,387,218 | $ | 1,201,866 | $ | 1,234,963 | ||||||
| Return on average tangible common equity | 10.66 | % | 12.99 | % | 15.39 | % | ||||||
| Return on average tangible assets: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: amortization of intangibles, net of tax | 6,518 | 7,180 | 8,120 | |||||||||
| Net income before amortization of intangibles | 147,903 | 156,087 | 190,108 | |||||||||
| Average total assets | 18,122,625 | 17,259,720 | 16,879,541 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,121,472 | ) | (1,128,277 | ) | (1,136,062 | ) | ||||||
| Average tangible assets | $ | 17,001,153 | $ | 16,131,443 | $ | 15,743,479 | ||||||
| Return on average tangible assets | 0.87 | % | 0.97 | % | 1.21 | % | ||||||
| Efficiency ratio: | ||||||||||||
| Non-interest expense | $ | 401,871 | $ | 390,002 | $ | 356,966 | ||||||
| Less: restructuring and merger-related expense | (6,400 | ) | (3,830 | ) | (1,723 | ) | ||||||
| Non-interest expense excluding restructuring and merger-related expense | 395,471 | 386,172 | 355,243 | |||||||||
| Net interest income on a fully-taxable equivalent basis | 483,016 | 486,343 | 479,315 | |||||||||
| Non-interest income | 127,983 | 120,447 | 117,391 | |||||||||
| Net interest income on a fully-taxable equivalent basis plus non-interest income | $ | 610,999 | $ | 606,790 | $ | 596,706 | ||||||
| Efficiency ratio | 64.73 | % | 63.64 | % | 59.53 | % | ||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,056 | 3,026 | 1,361 | |||||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses | $ | 146,441 | $ | 151,933 | $ | 183,349 |
33
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2024 | 2023 | 2022 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income per common share - diluted | $ | 2.26 | $ | 2.51 | $ | 3.02 | ||||||
| Add: after-tax restructuring and merger-related expenses per common share - diluted (1) | 0.08 | 0.05 | 0.02 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 2.34 | $ | 2.56 | $ | 3.04 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,056 | 3,026 | 1,361 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 146,441 | 151,933 | 183,349 | |||||||||
| Average total shareholders’ equity | $ | 2,653,174 | $ | 2,474,627 | $ | 2,515,509 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses | 5.52 | % | 6.14 | % | 7.29 | % | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,056 | 3,026 | 1,361 | |||||||||
| Add: amortization of intangibles, net of tax | 6,518 | 7,180 | 8,120 | |||||||||
| Net income available to common shareholders before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 152,959 | 159,113 | 191,469 | |||||||||
| Average total shareholders’ equity | 2,653,174 | 2,474,627 | 2,515,509 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,121,472 | ) | (1,128,277 | ) | (1,136,062 | ) | ||||||
| Average tangible equity | $ | 1,531,702 | $ | 1,346,350 | $ | 1,379,447 | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses | 9.99 | % | 11.82 | % | 13.88 | % | ||||||
| Average tangible common equity | $ | 1,387,218 | $ | 1,201,866 | $ | 1,234,963 | ||||||
| Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses | 11.03 | % | 13.24 | % | 15.50 | % | ||||||
| Return on average assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,056 | 3,026 | 1,361 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 146,441 | 151,933 | 183,349 | |||||||||
| Average total assets | $ | 18,122,625 | $ | 17,259,720 | $ | 16,879,541 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 0.81 | % | 0.88 | % | 1.09 | % | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 141,385 | $ | 148,907 | $ | 181,988 | ||||||
| Add: amortization of intangibles, net of tax | 6,518 | 7,180 | 8,120 | |||||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,056 | 3,026 | 1,361 | |||||||||
| Net income available to common shareholders, before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 152,959 | 159,113 | 191,469 | |||||||||
| Average total assets | 18,122,625 | 17,259,720 | 16,879,541 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,121,472 | ) | (1,128,277 | ) | (1,136,062 | ) | ||||||
| Average tangible assets | $ | 17,001,153 | $ | 16,131,443 | $ | 15,743,479 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 0.90 | % | 0.99 | % | 1.22 | % | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses: | ||||||||||||
| Dividends declared per common share | $ | 1.45 | $ | 1.41 | $ | 1.37 | ||||||
| Net income per common share - diluted | 2.26 | 2.51 | 3.02 | |||||||||
| Add: after-tax restructuring and merger-related expenses per diluted share (1) | 0.08 | 0.05 | 0.02 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 2.34 | $ | 2.56 | $ | 3.04 | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses | 61.97 | 55.08 | 45.07 |
(1) Tax effected at 21% for all periods presented.
34
RESULTS OF OPERATIONS
EARNINGS SUMMARY
For the year ended December 31, 2024, net income available to common shareholders was $141.4 million, or $2.26 per diluted share, compared to $148.9 million, or $2.51 per diluted share for the year ended December 31, 2023. Net income available to common shareholders for the year ended December 31, 2024 decreased 5.1% compared to 2023, while diluted per share earnings decreased 10.0%.
For the year ended December 31, 2024, net interest income decreased $3.1 million or 0.7%, primarily due to higher funding costs offsetting the impact of loan growth and higher earning asset yields year-to-date. This also resulted in a decrease in the net interest margin of 18 basis points to 2.96% in 2024 as compared to 2023 due to the overall higher rate environment and its effect on the rate paid on interest bearing liabilities. Average loan balances increased 9.5% in 2024, mostly due to a lower level of commercial real estate payoffs and continued strong performance by the commercial and residential lending teams, while average investment securities decreased 7.4% over the same period. Total average deposits increased in 2024 by $630.3 million or 4.9% compared to 2023, due to customer preferences in the higher interest rate environment and deposit gathering initiatives implemented by management.
For 2024, non-interest income increased $7.5 million or 6.3% compared to 2023. This increase was primarily due to increases in trust fees, service charges on deposits, mortgage banking income and other income, which was positively influenced by a $2.3 million settlement gain on the transfer of future pension accumulated benefit obligations to a third-party annuity company. These increases were offset somewhat by decreases in net swap fee and valuation income, bank-owned life insurance and net gains on other real estate owned and other assets.
The following comments on non-interest expense exclude restructuring and merger-related expenses in both years. Non-interest expense in 2024 increased $9.3 million or 2.4% compared to 2023, while the efficiency ratio increased in 2024 to 64.7% from 63.6% in 2023. The primary drivers of this increase were a $5.3 million increase in other operating expenses, a $4.6 million increase in equipment and software expenses and a $2.0 million increase in FDIC insurance expense. These increases were slightly offset by decreases in marketing expense, employee benefits expense and lower amortization expense on intangible assets.
The provision for federal and state income taxes decreased to $33.6 million in 2024 compared to $35.0 million in 2023, due primarily to lower pre-tax income in 2024. The effective tax rate was 18.2% and 18.1% for the years ended December 31, 2024 and 2023, respectively. Wesbanco recognized $3.8 million and $3.7 million in New Markets Tax Credits for the years ended December 31, 2024 and 2023, respectively.
35
TABLE 1. NET INTEREST INCOME
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Net interest income | $ | 478,208 | $ | 481,338 | $ | 474,313 | ||||||
| Taxable-equivalent adjustments to net interest income | 4,808 | 5,005 | 5,002 | |||||||||
| Net interest income, fully taxable-equivalent | $ | 483,016 | $ | 486,343 | $ | 479,315 | ||||||
| Net interest spread, non-taxable-equivalent | 2.00 | % | 2.35 | % | 3.02 | % | ||||||
| Benefit of net non-interest bearing liabilities | 0.93 | % | 0.76 | % | 0.15 | % | ||||||
| Net interest margin | 2.93 | % | 3.11 | % | 3.17 | % | ||||||
| Taxable-equivalent adjustment | 0.03 | % | 0.03 | % | 0.03 | % | ||||||
| Net interest margin, fully taxable-equivalent | 2.96 | % | 3.14 | % | 3.20 | % |
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings. Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income decreased $3.1 million or 0.7% in 2024 compared to 2023, primarily due to higher funding costs offsetting the impact of loan growth and higher earning assets year-to-date. Rates were impacted from the 525 basis point increase in the federal funds rate since the first quarter of 2022, while federal funds rates did see a 100 basis point cut late in 2024, the interest rate environment generally remained elevated. Total average deposits, excluding CDs, increased in 2024 by $171.5 million or 1.4% compared to 2023, due to the success of deposit gathering and retention. The cost of interest bearing deposits increased by 97 basis points and the cost of total liabilities increased by 82 basis points from 2023 to 2024. The increase in the cost is primarily due to the effect of the previously mentioned federal funds rate increases on the rates paid on interest bearing demand deposits, customer repurchase agreements, term Federal Home Loan Bank borrowings and junior subordinated debentures.
Interest income increased $114.1 million or 16.0% in 2024 compared to 2023 due to higher yields in most of the major earning asset categories. Earning asset yields were influenced positively in 2024 compared to 2023 from the previously mentioned increases in the Federal Reserve’s federal funds rate of 525 basis points since the first quarter of 2022. Average loan balances increased $1.1 billion or 9.5% in 2024 compared to 2023, due to strong performance by banking teams across all markets. Loan yields increased by 47 basis points during 2024 to 5.83% due to the previously mentioned higher rate environment and its effect on the repricing of portfolio loans, as well as higher offered rates on new loans. Loans provide the greatest impact on interest income and the yield on earning assets as they have the largest balance and the highest yield within major earning asset categories. In 2024, average loans represented 74.8% of average earning assets, an increase from 72.0% in 2023. Taxable securities yields increased by 11 basis points in 2024 due to higher yields on new purchases. Decreased prepayments on mortgage-backed securities in the higher rate environment also further benefited the taxable securities yields due to reduced amortization on securities purchased at a premium. Tax-exempt securities yields increased by two basis points in 2024 from 2023. The average balance of tax-exempt securities, which have the highest yields within securities, increased from 19.9% of total average securities in 2023 to 20.5% of total average securities in 2024.
Interest expense increased $117.3 million in 2024 as compared to 2023, due to increases in the cost of most interest bearing liability categories in the higher rate environment. The cost of interest bearing liabilities increased by 82 basis points from 2023 to 3.07% in 2024. Average interest bearing deposits increased by $1.1 billion or 12.5% from 2023 to 2024. The rate on interest bearing deposits increased 97 basis points to 2.72% in 2024 as compared to 2023, primarily from increases in rates on interest bearing demand deposits, money market accounts and savings deposits in response to competitive pressures from higher market rates. Average non-interest bearing demand deposit balances decreased from 2023 to 2024 by $452.9 million or 10.5%, and were 28.4% of total average deposits at December 31, 2024, compared to 33.2% at December 31, 2023. The average balance of FHLB borrowings increased by $26.1 million from 2023 to 2024 to maintain liquidity needs. New higher-rate borrowings taken out in 2024 increased the average rate by 16 basis points to 5.37% from 5.21% in 2023. Average repurchase agreements balances increased $9.7 million or 8.4% from 2023 to 2024, while their average rate paid increased by 95 basis points due to the impact from the higher rate environment. Subordinated and junior subordinated debt balances and average rates remained relatively flat from 2023 to 2024.
36
TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS
| For the years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Due from banks-interest bearing | $ | 409,900 | $ | 22,449 | 5.48 | % | $ | 348,109 | $ | 18,918 | 5.43 | % | $ | 611,482 | $ | 5,755 | 0.94 | % | ||||||||||||||||||
| Loans, net of unearned income (1) | 12,185,386 | 709,802 | 5.83 | % | 11,132,618 | 596,852 | 5.36 | % | 10,083,925 | 422,401 | 4.19 | % | ||||||||||||||||||||||||
| Securities: (2) | ||||||||||||||||||||||||||||||||||||
| Taxable | 2,894,993 | 70,559 | 2.44 | % | 3,150,781 | 73,449 | 2.33 | % | 3,461,414 | 66,123 | 1.91 | % | ||||||||||||||||||||||||
| Tax-exempt (3) | 748,304 | 22,897 | 3.06 | % | 783,697 | 23,835 | 3.04 | % | 789,564 | 23,820 | 3.02 | % | ||||||||||||||||||||||||
| Total securities | 3,643,297 | 93,456 | 2.57 | % | 3,934,478 | 97,284 | 2.47 | % | 4,250,978 | 89,943 | 2.12 | % | ||||||||||||||||||||||||
| Other earning assets | 57,845 | 4,742 | 8.20 | % | 55,368 | 3,467 | 6.26 | % | 15,265 | 559 | 3.66 | % | ||||||||||||||||||||||||
| Total earning assets (3) | 16,296,428 | 830,449 | 5.10 | % | 15,470,573 | 716,521 | 4.63 | % | 14,961,650 | 518,658 | 3.47 | % | ||||||||||||||||||||||||
| Other assets | 1,826,197 | 1,789,147 | 1,917,891 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 18,122,625 | $ | 17,259,720 | $ | 16,879,541 | ||||||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 3,604,463 | $ | 107,700 | 2.99 | % | $ | 3,243,786 | $ | 72,866 | 2.25 | % | $ | 3,314,384 | $ | 12,181 | 0.37 | % | ||||||||||||||||||
| Money market accounts | 2,259,882 | 72,899 | 3.23 | % | 1,763,921 | 36,616 | 2.08 | % | 1,774,152 | 3,562 | 0.20 | % | ||||||||||||||||||||||||
| Savings deposits | 2,422,859 | 31,066 | 1.28 | % | 2,655,105 | 23,869 | 0.90 | % | 2,692,568 | 4,115 | 0.15 | % | ||||||||||||||||||||||||
| Certificates of deposit | 1,467,738 | 53,236 | 3.63 | % | 1,008,950 | 18,472 | 1.83 | % | 1,098,614 | 4,089 | 0.37 | % | ||||||||||||||||||||||||
| Total interest bearing deposits | 9,754,942 | 264,901 | 2.72 | % | 8,671,762 | 151,823 | 1.75 | % | 8,879,718 | 23,947 | 0.27 | % | ||||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 1,164,344 | 62,489 | 5.37 | % | 1,138,247 | 59,318 | 5.21 | % | 175,104 | 3,968 | 2.27 | % | ||||||||||||||||||||||||
| Repurchase agreements | 125,534 | 3,953 | 3.15 | % | 115,817 | 2,545 | 2.20 | % | 146,590 | 568 | 0.39 | % | ||||||||||||||||||||||||
| Subordinated debt and junior subordinated debt | 279,189 | 16,090 | 5.76 | % | 281,788 | 16,492 | 5.85 | % | 248,192 | 10,860 | 4.38 | % | ||||||||||||||||||||||||
| Total interest bearing liabilities (4) | 11,324,009 | 347,433 | 3.07 | % | 10,207,614 | 230,178 | 2.25 | % | 9,449,604 | 39,343 | 0.42 | % | ||||||||||||||||||||||||
| Non-interest bearing demand deposits | 3,863,366 | 4,316,245 | 4,708,758 | |||||||||||||||||||||||||||||||||
| Other liabilities | 282,076 | 261,234 | 205,670 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 2,653,174 | 2,474,627 | 2,515,509 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 18,122,625 | $ | 17,259,720 | $ | 16,879,541 | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest spread | 2.03 | % | 2.38 | % | 3.05 | % | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest margin (3) | $ | 483,016 | 2.96 | % | $ | 486,343 | 3.14 | % | $ | 479,315 | 3.20 | % |
(1)
Gross of the allowance for credit losses, net of unearned income and includes non-accrual loans and loans held for sale. Loan fees included in interest income on loans were $2.9 million, $2.7 million and $8.8 million for the years ended December 31, 2024, 2023 and 2022, respectively. As part of loan fees, PPP loan fees were $0.2 million and $5.9 million for the years ended December 31, 2023 and 2022, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $3.1 million, $4.5 million and $8.0 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(2)
Average yields on securities available-for-sale have been calculated based on amortized cost.
(3)
Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for all periods presented.
(4)
Accretion on interest bearing liabilities acquired from prior acquisitions was $0.2 million, $0.5 million and $1.1 million for the years ended December 31, 2024, 2023 and 2022, respectively.
37
TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (1)
| 2024 Compared to 2023 | 2023 Compared to 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Volume | Rate | Net Increase (Decrease) | Volume | Rate | Net Increase (Decrease) | |||||||||||||||||
| Increase (decrease) in interest income: | |||||||||||||||||||||||
| Due from banks—interest bearing | $ | 3,383 | $ | 148 | $ | 3,531 | $ | (3,458 | ) | $ | 16,621 | $ | 13,163 | ||||||||||
| Loans, net of unearned income | 58,992 | 53,958 | 112,950 | 47,259 | 127,192 | 174,451 | |||||||||||||||||
| Taxable securities | (6,137 | ) | 3,247 | (2,890 | ) | (6,312 | ) | 13,638 | 7,326 | ||||||||||||||
| Tax-exempt securities (2) | (1,082 | ) | 144 | (938 | ) | (178 | ) | 193 | 15 | ||||||||||||||
| Other earning assets | 161 | 1,114 | 1,275 | 2,289 | 619 | 2,908 | |||||||||||||||||
| Total interest income change (2) | 55,317 | 58,611 | 113,928 | 39,600 | 158,263 | 197,863 | |||||||||||||||||
| Increase (decrease) in interest expense: | |||||||||||||||||||||||
| Interest bearing demand deposits | 8,776 | 26,058 | 34,834 | (265 | ) | 60,950 | 60,685 | ||||||||||||||||
| Money market | 12,215 | 24,068 | 36,283 | (21 | ) | 33,075 | 33,054 | ||||||||||||||||
| Savings deposits | (2,239 | ) | 9,436 | 7,197 | (58 | ) | 19,812 | 19,754 | |||||||||||||||
| Certificates of deposit | 11,009 | 23,755 | 34,764 | (360 | ) | 14,743 | 14,383 | ||||||||||||||||
| Federal Home Loan Bank borrowings | 1,378 | 1,793 | 3,171 | 44,771 | 10,579 | 55,350 | |||||||||||||||||
| Other short-term borrowings | 229 | 1,179 | 1,408 | (143 | ) | 2,120 | 1,977 | ||||||||||||||||
| Subordinated debt and junior subordinated debt | (151 | ) | (251 | ) | (402 | ) | 1,612 | 4,020 | 5,632 | ||||||||||||||
| Total interest expense change | 31,217 | 86,038 | 117,255 | 45,536 | 145,299 | 190,835 | |||||||||||||||||
| Net interest income (decrease) increase (2) | $ | 24,100 | $ | (27,427 | ) | $ | (3,327 | ) | $ | (5,936 | ) | $ | 12,964 | $ | 7,028 |
(1)
Changes to rate/volume are allocated to both rate and volume on a proportionate dollar basis.
(2)
The yield on earning assets and the net interest margin 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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
PROVISION FOR CREDIT LOSSES - LOANS
The provision for credit losses – loans is the amount to be added to the allowance for credit losses – loans after net charge-offs have been deducted to bring the allowance to a level considered appropriate to absorb lifetime expected losses for all portfolio loans. The provision for credit losses – loan commitments is the amount to be added to the allowance for credit losses for loan commitments to bring that allowance to a level considered appropriate to absorb lifetime expected losses on unfunded loan commitments. The provision for credit losses - loans and loan commitments was $19.3 million in 2024 compared to $17.8 million in 2023 as a result of loan growth as well as changes in macroeconomic conditions over the reasonable and supportable forecast period of one year, primarily increasing the allowance for loan losses. Furthermore, the increase to the provision was driven by an increase in individually evaluated loans, specifically within the CRE portfolio. Non-performing loans were 0.31% of total loans as of December 31, 2024, and increased from 0.23% of total loans at the end of 2023. Non-performing assets were 0.32% of total loans and other real estate and repossessed assets as of December 31, 2024, increasing from 0.24% at the end of 2023. Criticized and classified loans were 2.80% of total loans, increasing from 2.22% as of December 31, 2023, primarily due to downgrades within the CRE portfolio. Past due loans at December 31, 2024 were 0.47% of total loans, compared to 0.28% at December 31, 2023. (Please see the Credit Quality and Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).
38
TABLE 4. NON-INTEREST INCOME
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Trust fees | $ | 30,676 | $ | 28,135 | $ | 2,541 | 9.0 | |||||||||
| Service charges on deposits | 29,979 | 26,116 | 3,863 | 14.8 | ||||||||||||
| Digital banking income | 19,953 | 19,454 | 499 | 2.6 | ||||||||||||
| Net swap fee and valuation income | 5,941 | 6,912 | (971 | ) | (14.0 | ) | ||||||||||
| Net securities brokerage revenue | 10,238 | 10,055 | 183 | 1.8 | ||||||||||||
| Bank-owned life insurance | 9,544 | 11,002 | (1,458 | ) | (13.3 | ) | ||||||||||
| Mortgage banking income | 4,270 | 2,652 | 1,618 | 61.0 | ||||||||||||
| Net securities gains (losses) | 1,408 | 900 | 508 | 56.4 | ||||||||||||
| Net gains on other real estate owned and other assets | 142 | 1,520 | (1,378 | ) | (90.7 | ) | ||||||||||
| Net insurance services revenue | 3,651 | 3,555 | 96 | 2.7 | ||||||||||||
| Payment processing fees | 3,504 | 3,652 | (148 | ) | (4.1 | ) | ||||||||||
| Other | 8,677 | 6,494 | 2,183 | 33.6 | ||||||||||||
| Total non-interest income | $ | 127,983 | $ | 120,447 | $ | 7,536 | 6.3 |
Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represented 21.1% and 20.0% of total revenue for 2024 and 2023, respectively. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of Wesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to Wesbanco. Non-interest income increased $7.5 million or 6.3% in 2024 compared to 2023, primarily due to increases in trust fees, service charges on deposits, mortgage banking income, and other income. The increases were slightly offset by decreases in net swap fee and valuation income, bank-owned life insurance and net gains on other real estate owned and other assets.
Trust fees increased $2.5 million or 9.0% in 2024 compared to 2023. Trust assets of $6.0 billion at December 31, 2024, increased from $5.4 billion at December 31, 2023. As of December 31, 2024, trust assets include managed assets of $4.8 billion and non-managed (custodial) assets of $1.1 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $0.9 billion as of December 31, 2024 and $0.8 billion as of December 31, 2023, and are included in managed assets.
Service charges on deposits increased $3.9 million or 14.8% in 2024 compared to 2023, due to an increase in transactional fee income from new products and services, including treasury management, as well as increased general consumer spending.
Net swap fee and valuation income, which includes fair value adjustments, decreased $1.0 million or 14.0% in 2024 as compared to 2023. The decrease was specifically due to a decrease in the amount of new swaps originated and their associated swap fee income and was partially offset by positive fair value adjustments. In 2024, new swaps totaled $494.8 million in notional principal resulting in $4.9 million in fee income, compared to new swaps totaling $728.7 million in notional principal resulting in $9.0 million in fee income in 2023. Fair market value adjustments on swaps in 2024 totaled a positive $1.0 million as compared to a negative $2.1 million in 2023.
Bank-owned life insurance decreased $1.5 million or 13.3% in 2024 compared to 2023, due to a decrease in mortality benefits received.
Mortgage banking income increased $1.6 million or 61.0% in 2024 compared to 2023, due to more residential mortgages sold in the secondary market, as well as an associated wider gain-on-sale margin. In 2024, total mortgage production was $0.6 billion, which was a decrease of 13.0% from total production in 2023. In 2024, $307.8 million in mortgages were sold into the secondary market as compared to $293.4 million in 2023. Included in mortgage banking income is a loss of $0.1 million and a gain of $0.8 million from the fair value adjustments on mortgage loan commitments and related derivatives for 2024 and 2023, respectively.
Net gains on other real estate owned and other assets decreased $1.4 million in 2024 as compared to 2023, due primarily to a $1.1 million gain recognized in 2023, from an asset previously written off in a prior year.
Other income increased $2.2 million or 33.6% in 2024 compared to 2023, due specifically to a $2.3 million gain from the transfer of certain liabilities for future pension payments to a third-party insurance company. Please refer to Footnote 13, “Employee Benefit Plans” for additional information.
39
TABLE 5. NON-INTEREST EXPENSE
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Salaries and wages | $ | 177,516 | $ | 176,938 | $ | 578 | 0.3 | |||||||||
| Employee benefits | 46,141 | 46,901 | (760 | ) | (1.6 | ) | ||||||||||
| Net occupancy | 25,157 | 25,338 | (181 | ) | (0.7 | ) | ||||||||||
| Equipment and software | 41,303 | 36,666 | 4,637 | 12.6 | ||||||||||||
| Marketing | 9,764 | 11,178 | (1,414 | ) | (12.6 | ) | ||||||||||
| FDIC insurance | 14,215 | 12,249 | 1,966 | 16.1 | ||||||||||||
| Amortization of intangible assets | 8,251 | 9,088 | (837 | ) | (9.2 | ) | ||||||||||
| Restructuring and merger-related expenses | 6,400 | 3,830 | 2,570 | 67.1 | ||||||||||||
| Professional fees | 19,020 | 15,734 | 3,286 | 20.9 | ||||||||||||
| Franchise and other miscellaneous taxes | 12,986 | 11,686 | 1,300 | 11.1 | ||||||||||||
| ATM and electronic banking interchange expenses | 6,019 | 7,091 | (1,072 | ) | (15.1 | ) | ||||||||||
| Communications | 4,718 | 5,325 | (607 | ) | (11.4 | ) | ||||||||||
| Other real estate owned and foreclosure expenses | 266 | 349 | (83 | ) | (23.8 | ) | ||||||||||
| Postage, supplies and other | 30,115 | 27,629 | 2,486 | 9.0 | ||||||||||||
| Total non-interest expense | $ | 401,871 | $ | 390,002 | $ | 11,869 | 3.0 |
Non-interest expense in 2024, excluding restructuring and merger-related expenses, increased $9.3 million or 2.4% compared to 2023. The primary drivers of this increase were higher equipment and software costs, FDIC insurance, professional fees, and postage, supplies and other expenses. These increases were slightly offset by decreases in employee benefits, marketing, amortization of intangible assets, and ATM and electronic banking and interchange expenses. Restructuring and merger-related expenses were $6.4 million in 2024 and $3.8 million in 2023, and are described in more detail below.
Salaries and wages increased by $0.6 million or 0.3% in 2024 as compared to 2023, due to increased bonus expense, mid-year merit increases and lower deferred contra loan origination costs, and were slightly offset by lower salaries expense, stock compensation expense and commission expense. Full time equivalent employees decreased due to efficiency improvements associated with the branch staffing models as well as the continuation of the branch optimization plans.
Employee benefits expense decreased by $0.8 million or 1.6% in 2024 as compared to 2023, due to decreases in health insurance expense and other benefit expenses, which were driven by lower staffing levels, and were slightly offset by increases in deferred compensation expense.
Equipment and software costs increased $4.6 million or 12.6% in 2024 compared to 2023, due to continuous improvements in technology and communication infrastructure, including the prior year ATM upgrades, which were phased in throughout 2023, general inflationary cost increases for existing service agreements and increased usage of digital banking services.
FDIC insurance increased $2.0 million or 16.1% in 2024 compared to 2023, due to an increase in both Wesbanco’s assessment rate and assessment base. The assessment rate increased from 7.8 basis points to 8.5 basis points throughout 2024. The assessment base increase is due to increases in Wesbanco’s balance sheet.
Marketing expenses decreased $1.4 million or 12.7% in 2024 compared to 2023, due to the reclassification of investor relations expense into professional fees for 2024 as well as the timing of marketing efforts causing a decrease in direct marketing and customer marketing incentives.
Restructuring and merger-related expenses in 2024 totaled $6.4 million, an increase from $3.8 million incurred in 2023. The $6.4 million of expenses in 2024 consisted of $3.5 million for the restructuring due to branch optimization and $2.9 million related to the Premier acquisition. The restructuring and merger-related expenses in 2023 totaling $3.8 million consisted of fixed asset writedowns, lease termination expenses and severance expenses associated with the closure of branches, back-office buildings and a restructuring of the residential mortgage department.
Professional fees increased $3.3 million or 20.9% in 2024 as compared to 2023. The lead drivers of the increase were legal fees, increased consumer loan, retail loan, and HELOC origination fees resulting from increases in loan volume, and higher other professional fees.
ATM and electronic banking interchange expenses decreased $1.1 million or 15.1% in 2024 as compared to 2023, due to cost savings resulting from the consolidation of third party card service providers, and were slightly offset by an increase in transaction volume.
Supplies, postage, and other operating expense increased $2.5 million or 9.0% in 2024 as compared to 2023, due to higher costs and fees in support of loan growth and higher other miscellaneous expenses.
40
INCOME TAXES
The provision for income taxes was $33.6 million for 2024, which is a $1.4 million decrease as compared to $35.0 million in 2023. The decrease in the provision for income taxes is due to a decrease in pre-tax income from 2023 to 2024, and is slightly offset by an increase in the effective tax rate from 18.1% in 2023 to 18.2% in 2024. The decrease in pre-tax income is primarily driven by lower net interest income and higher non-interest expense in 2024 as compared to 2023.
FINANCIAL CONDITION
Total assets, deposits and shareholders' equity increased 5.5%, 7.3% and 10.2%, respectively, at December 31, 2024 compared to December 31, 2023. Total securities increased $6.3 million or 0.2% from December 31, 2023 to December 31, 2024, as investment runoff was reinvested in the purchase of new securities. Total portfolio loans increased $1.0 billion or 8.7% in 2024 driven by strong performance from our commercial and residential lending teams. Total deposits increased $1.0 billion or 7.3% from year end 2023 reflecting the benefit of deposit gathering and retention efforts by our retail and commercial teams. Reflecting the impact of a higher federal funds rate, there continued to be some mix shift in the composition of total deposits; however, total demand deposits continue to represent 54% of total deposits, with the non-interest bearing component representing 27%, which remains consistent with the percentage range since early 2020.
Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets. The increase in certificates of deposit of $495.2 million is primarily due to customers' preferences during the higher interest rate environment. Total borrowings decreased 15.2% or $263.6 million during 2024, as deposit growth increased and required less funding generated through FHLB borrowings.
Total shareholders’ equity increased $257.2 million or 10.2%, compared to December 31, 2023, primarily due to the capital raise of $191.0 million, net income of $151.5 million for the year ended December 31, 2024, and a $8.1 million other comprehensive gain exceeding the declaration of common and preferred shareholder dividends totaling $90.8 million and $10.1 million, respectively.
41
SECURITIES
TABLE 6. COMPOSITION OF SECURITIES (1)
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Equity securities (at fair value) | $ | 13,427 | $ | 12,320 | $ | 1,107 | 9.0 | |||||||||
| Available-for-sale debt securities (at fair value) | ||||||||||||||||
| U.S. Treasury | 146,113 | — | 146,113 | 100.0 | ||||||||||||
| U.S. Government sponsored entities and agencies | 194,242 | 208,366 | (14,124 | ) | (6.8 | ) | ||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 1,593,441 | 1,629,684 | (36,243 | ) | (2.2 | ) | ||||||||||
| Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 231,782 | 268,307 | (36,525 | ) | (13.6 | ) | ||||||||||
| Obligations of states and political subdivisions | 68,620 | 76,125 | (7,505 | ) | (9.9 | ) | ||||||||||
| Corporate debt securities | 11,874 | 11,847 | 27 | 0.2 | ||||||||||||
| Total available-for-sale debt securities | $ | 2,246,072 | $ | 2,194,329 | $ | 51,743 | 2.4 | |||||||||
| Held-to-maturity debt securities (at amortized cost) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | $ | 2,988 | $ | 3,587 | $ | (599 | ) | (16.7 | ) | |||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 32,803 | 38,893 | (6,090 | ) | (15.7 | ) | ||||||||||
| Obligations of states and political subdivisions | 1,098,957 | 1,136,779 | (37,822 | ) | (3.3 | ) | ||||||||||
| Corporate debt securities | 18,158 | 20,268 | (2,110 | ) | (10.4 | ) | ||||||||||
| Total held-to-maturity debt securities (2) | $ | 1,152,906 | $ | 1,199,527 | $ | (46,621 | ) | (3.9 | ) | |||||||
| Total securities | $ | 3,412,405 | $ | 3,406,176 | $ | 6,229 | 0.2 | |||||||||
| Available-for-sale and equity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 2.54 | % | 2.31 | % | ||||||||||||
| As a % of total securities | 66.2 | % | 64.8 | % | ||||||||||||
| Weighted average life (in years) | 6.2 | 6.8 | ||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 2.96 | % | 2.97 | % | ||||||||||||
| As a % of total securities | 33.8 | % | 35.2 | % | ||||||||||||
| Weighted average life (in years) | 8.4 | 8.7 | ||||||||||||||
| Total securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 2.67 | % | 2.52 | % | ||||||||||||
| As a % of total securities | 100.0 | % | 100.0 | % | ||||||||||||
| Weighted average life (in years) | 6.9 | 7.4 |
(1)
At December 31, 2024 and December 31, 2023, there were no holdings of any one issuer, other than U.S. government sponsored entities and its agencies, in an amount greater than 10% of Wesbanco’s shareholders’ equity.
(2)
Total held-to-maturity debt securities are presented on the Consolidated Balance Sheets net of their allowance for credit losses totaling $0.1 million and $0.2 million at December 31, 2024 and December 31, 2023, respectively.
(3)
Weighted average yields have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Total investment securities, which are a source of liquidity for Wesbanco as well as a contributor to interest income, decreased by $6.2 million or 0.2% from December 31, 2023 to December 31, 2024. Throughout the year, the available-for-sale portfolio increased by $51.7 million or 2.4%, primarily due to $383.4 million in purchases and an $11.8 million decrease in unrealized losses, which were partially offset by $275.0 million in paydowns and $65.6 million in maturities and calls. The held-to-maturity portfolio decreased by $46.6 million or 1.0% due to maturities and calls of municipal securities. The weighted average yield of the portfolio increased 15 basis points from 2.52% at December 31, 2023 to 2.67% at December 31, 2024, primarily due to higher yields on purchased securities.
Total gross unrealized securities losses increased $3.4 million, from $438.3 million as of December 31, 2023 to $441.7 million at December 31, 2024. The increase in unrealized losses from December 31, 2023 was due to an increase in market rates throughout 2024 causing market prices to decrease on the investment portfolio. Wesbanco believes that none of the unrealized losses on available-for-sale debt securities at December 31, 2024 require an allowance for credit losses. Please refer to Note 4, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in private mortgage-backed securities or
42
those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to collateralized debt obligations or government-sponsored enterprise preferred stocks.
Net unrealized losses on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of December 31, 2024 and December 31, 2023 were $223.8 million and $233.2 million, respectively. These net unrealized pre-tax losses represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after-tax basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity. Net unrealized pre-tax losses in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were $146.1 million at December 31, 2024, compared to $130.4 million as of December 31, 2023. With approximately 34% of the investment portfolio in the held-to-maturity category, the recent movement in interest rates does not have as much of an impact on other comprehensive income as that of the available-for-sale category.
Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to: (1) comparison to secondary pricing services; (2) corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices; (3) review of pricing by personnel familiar with market liquidity and other market-related conditions; (4) review of pricing service methodologies; (5) review of independent auditor reports received from the pricing service regarding its internal controls; and (6) through review of inputs and assumptions used in pricing certain securities thinly-traded or with limited observable data points. The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair value of Wesbanco’s securities. For additional disclosure relating to fair value measurement, refer to Note 17, “Fair Value Measurement” in the Consolidated Financial Statements.
The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted. Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historic default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset. The losses are recorded on the income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $8.4 million and $8.8 million as of December 31, 2024 and 2023, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could impact this assumption. Wesbanco recorded an allowance on held-to-maturity debt securities of $0.1 million and $0.2 million as of December 31, 2024 and 2023, respectively.
Equity securities, of which a portion consists of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.
Cost-method investments consist primarily of FHLB of Pittsburgh stock totaling $48.2 million and $62.0 million at December 31, 2024 and 2023, respectively, and are included in other assets in the Consolidated Balance Sheets.
43
TABLE 7. MATURITY DISTRIBUTION AND YIELD ANALYSIS OF SECURITIES
The following table presents the tax-equivalent yields of held-to-maturity debt securities by contractual maturity at December 31, 2024. In some instances, the issuers may have the right to call or prepay obligations without penalty prior to the contractual maturity date.
| One Year or Less | One to Five Years | Five to Ten Years | Over Ten Years | Mortgage-backed securities | Total | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted-average yield (1): | ||||||||||||||||||||||||
| U.S. Government sponsored entities and agencies | — | — | — | — | 2.16 | % | 2.16 | % | ||||||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies (2) | — | — | — | — | 2.83 | % | 2.83 | % | ||||||||||||||||
| Obligations of states and political subdivisions (3) | 4.42 | % | 3.76 | % | 3.05 | % | 2.55 | % | — | 3.31 | % | |||||||||||||
| Corporate debt securities | 3.56 | % | — | — | — | — | 3.56 | % | ||||||||||||||||
| Total weighted average yield | 3.98 | % | 2.73 | % | 3.05 | % | 2.55 | % | 2.77 | % | 2.96 | % |
(1)
Yields are determined based on the lower of the yield-to-call or yield-to-maturity.
(2)
Certain U.S. Government sponsored agency, mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
(3)
Average yields on obligations of states and political subdivisions have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Wesbanco’s municipal portfolio comprises 34.2% of the overall securities portfolio as of December 31, 2024 compared to 35.6% as of December 31, 2023, which carries different risks that are not as prevalent in other security types contained in the portfolio. The following table presents the allocation of the individual bonds in the municipal bond portfolio based on the combined ratings of two major bond credit rating agencies (at fair value):
TABLE 8. MUNICIPAL BOND RATINGS
| December 31, 2024 | December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bonds (at fair value) (1): | |||||||||||||||
| Investment Grade - Prime | $ | 103,033 | 10.0 | $ | 115,566 | 10.6 | |||||||||
| Investment Grade - High | 823,832 | 80.4 | 850,020 | 78.3 | |||||||||||
| Investment Grade - Upper Medium | 90,993 | 8.9 | 114,271 | 10.5 | |||||||||||
| Investment Grade - Lower Medium | 2,771 | 0.3 | 2,532 | 0.2 | |||||||||||
| Not rated | 3,982 | 0.4 | 3,849 | 0.4 | |||||||||||
| Total municipal bond portfolio | $ | 1,024,611 | 100.0 | $ | 1,086,238 | 100.0 |
(1)
The lowest available rating was used when placing the bond into a category in the table.
Wesbanco’s municipal bond portfolio at December 31, 2024, consists of $371.3 million of taxable and $653.3 million of tax-exempt general obligation and revenue bonds. The following table presents additional information regarding the municipal bond type and issuer (at fair value):
TABLE 9. COMPOSITION OF MUNICIPAL SECURITIES
| December 31, 2024 | December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bond type: | |||||||||||||||
| General Obligation | $ | 747,825 | 73.0 | $ | 796,448 | 73.3 | |||||||||
| Revenue | 276,786 | 27.0 | 289,790 | 26.7 | |||||||||||
| Total municipal bond portfolio | $ | 1,024,611 | 100.0 | $ | 1,086,238 | 100.0 | |||||||||
| Municipal bond issuer: | |||||||||||||||
| State Issued | $ | 60,841 | 5.9 | $ | 67,268 | 6.2 | |||||||||
| Local Issued | 963,770 | 94.1 | 1,018,970 | 93.8 | |||||||||||
| Total municipal bond portfolio | $ | 1,024,611 | 100.0 | $ | 1,086,238 | 100.0 |
44
Wesbanco’s municipal bond portfolio is broadly spread across the United States. The following table presents the top five states of municipal bond concentration based on total fair value at December 31, 2024:
TABLE 10. CONCENTRATION OF MUNICIPAL SECURITIES
| December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | % of Total | |||||
| California (1) | $ | 200,526 | 19.5 | ||||
| Pennsylvania | 190,450 | 18.6 | |||||
| Ohio | 86,836 | 8.5 | |||||
| Texas | 76,506 | 7.5 | |||||
| Illinois (2) | 39,471 | 3.9 | |||||
| All other states (3) | 430,822 | 42.0 | |||||
| Total municipal bond portfolio | $ | 1,024,611 | 100.0 |
(1) California state issued municipal obligations comprise less than 1% of Wesbanco's total California bond holdings.
(2) Contains no state issued Illinois municipal obligations.
(3) Contains obligations in the state of West Virginia totaling $28.5 million or 2.8% of the total municipal portfolio.
45
LOANS AND LOAN COMMITMENTS
Loans represent Wesbanco’s largest balance sheet asset classification and the largest source of interest income. Commercial loans include CRE, which is further differentiated between land and construction, and improved property loans; as well as C&I loans that may or may not be secured by real estate. Retail loans include residential real estate mortgage loans, home equity lines of credit (“HELOC”), and loans for other consumer purposes.
Loan commitments, which are not reported on the balance sheet, represent available balances on commercial and consumer lines of credit, commercial letters of credit, deposit account overdraft protection limits, certain loan guarantee contracts, and approved commitments to extend credit. Approved commitments, which have been accepted by the customer, are included net of any Wesbanco loan balances that are to be refinanced by the new commitment. However, typically not all approved commitments will ultimately be funded.
Loans and loan commitments are summarized in Table 11.
TABLE 11. LOANS AND COMMITMENTS
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||||||||||||||
| (dollars in thousands) | Balance | Commitments | Exposure | Balance | Commitments | Exposure | |||||||||||||
| LOANS | |||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||
| Land and construction | $ | 1,352,083 | $ | 1,110,206 | $ | 2,462,289 | $ | 1,055,865 | $ | 1,238,440 | $ | 2,294,305 | |||||||
| Improved property | 5,974,598 | 226,649 | 6,201,247 | 5,509,583 | 222,561 | 5,732,144 | |||||||||||||
| Total commercial real estate | 7,326,681 | 1,336,855 | 8,663,536 | 6,565,448 | 1,461,001 | 8,026,449 | |||||||||||||
| Commercial and industrial | 1,787,277 | 1,697,998 | 3,485,275 | 1,670,659 | 1,578,557 | 3,249,216 | |||||||||||||
| Total commercial loans | 9,113,958 | 3,034,853 | 12,148,811 | 8,236,107 | 3,039,558 | 11,275,665 | |||||||||||||
| Residential real estate | 2,520,086 | 164,976 | 2,685,062 | 2,438,574 | 185,330 | 2,623,904 | |||||||||||||
| Home equity lines of credit | 821,110 | 1,135,731 | 1,956,841 | 734,219 | 1,071,785 | 1,806,004 | |||||||||||||
| Consumer | 201,275 | 37,988 | 239,263 | 229,561 | 29,850 | 259,411 | |||||||||||||
| Total retail loans | 3,542,471 | 1,338,695 | 4,881,166 | 3,402,354 | 1,286,965 | 4,689,319 | |||||||||||||
| Total portfolio loans | 12,656,429 | 4,373,548 | 17,029,977 | 11,638,461 | 4,326,523 | 15,964,984 | |||||||||||||
| Loans held for sale | 18,695 | 16,619 | 35,314 | 16,354 | 20,055 | 36,409 | |||||||||||||
| Deposit overdraft limits | — | 387,591 | 387,591 | — | 391,598 | 391,598 | |||||||||||||
| Total loans | $ | 12,675,124 | $ | 4,777,758 | $ | 17,452,882 | $ | 11,654,815 | $ | 4,738,176 | $ | 16,392,991 | |||||||
| Letters of credit included above | $ | 47,879 | $ | 38,929 |
Total portfolio loans increased $1.0 billion or 8.7% from December 31, 2023 to December 31, 2024, due to strong growth throughout the year in both the commercial real estate and residential real estate portfolios. Commercial real estate loans increased $761.2 million or 11.6%, as improved property increased 8.4% and land and construction loans increased 28.1%. Commercial and industrial loans increased $116.6 million or 7.0%. Retail loans also improved throughout the year, as residential real estate loans increased $81.5 million or 3.3% and home equity loans increased $86.9 million or 11.8%, while consumer loans decreased $28.3 million or 12.3%. Portfolio loans are presented in the Consolidated Balance Sheets net of deferred loan fees and costs and discounts on purchased loans. The net deferred loan costs were $11.9 million and $11.5 million as of December 31, 2024 and 2023, respectively. Wesbanco conducts a deferred loan cost study to determine the allowable costs to be deferred over the life of the loan. Wesbanco’s deferred costs have continued to increase at a faster rate than the related customer deferred fee income causing the balance of the deferred loan costs to outweigh the deferred loan fees, primarily from home equity lines of credit, which have little fee income. Purchased loan discounts from acquisitions included in the portfolio loan balances were $10.5 million and $13.5 million as of December 31, 2024 and 2023, respectively. Loan accretion included in interest income on loans acquired from prior acquisitions was $3.1 million and $4.5 million for the years ended December 31, 2024 and 2023, respectively.
CRE loans at December 31, 2024 represent a significant component of the loan portfolio at 57.9%, an increase of 1.5% as compared to CRE balances at December 31, 2023. CRE—land and construction loan balances increased $296.2 million or 28.1% from December 31, 2023 to December 31, 2024, while CRE—improved property loans increased $465.0 million or 8.4% during the same period.
C&I loans increased $116.6 million or 7.0% from December 31, 2023 to December 31, 2024. The availability under lines of credit within C&I loans decreased slightly from 67.6% at December 31, 2023 to 65.1% of total C&I revolving lines of credit exposure as of December 31, 2024.
Residential real estate mortgage loans increased $81.5 million from December 31, 2023 to December 31, 2024. Wesbanco retained approximately 50% of mortgages by dollar volume originated in 2024 for the portfolio compared to 57% in 2023. Wesbanco sold more loans in 2024 as compared to 2023 as margins were reduced on fixed rate mortgage loans due to competitive pressures in the marketplace during the higher interest rate environment.
46
HELOC loans increased $86.9 million or 11.8% from December 31, 2023 to December 31, 2024. Consumer loans decreased $28.3 million or 12.3% from December 31, 2023 to December 31, 2024.
Total loan commitments increased $39.6 million or 0.8% from December 31, 2023 to December 31, 2024. Commitments in the C&I portfolio increased $119.4 million or 7.6% and $63.9 million or 6.0% in the HELOC portfolio, while CRE commitments decreased $124.1 million or 8.5% and residential real estate commitments decreased $20.4 million or 11.0%.
Geographic Distribution —Wesbanco extends credit primarily within the market areas where it has branch offices, markets adjacent thereto, or markets that have a loan production office. Loans outside of these markets are generally only made to established customers that have other business relationships with Wesbanco in its markets. Loans outside of Wesbanco’s markets represented approximately 6% of total loans at December 31, 2024 and 4% at December 31, 2023. These loans consist primarily of C&I, CRE-improved property and land and construction loans, residential real estate loans for second residences or vacation homes, consumer purpose lines of credit to wealth management customers, and automobile loans to family members of local customers.
The geographic distribution of the loan portfolio, excluding deposit overdraft limits and loans held for sale, is summarized in Table 12.
TABLE 12. GEOGRAPHIC DISTRIBUTION OF LOANS
| December 31, 2024 (1) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | ||||||||||||||||||||||||||||
| (percentage of outstandings, rounded to nearest whole percent) | Land and Construction | Improved Property | Commercial and Industrial | Residential Real Estate | Home Equity Lines | Consumer | Total | |||||||||||||||||||||
| Washington-Arlington-Alexandria DC-VA-MD-WV MSA | 6 | % | 15 | % | 7 | % | 16 | % | 6 | % | 2 | % | 12 | % | ||||||||||||||
| Columbus, OH MSA | 18 | 10 | 11 | 11 | 8 | 6 | 11 | |||||||||||||||||||||
| Pittsburgh, PA MSA | 15 | 9 | 8 | 10 | 8 | 3 | 10 | |||||||||||||||||||||
| Baltimore-Columbia-Towson MD MSA | 6 | 9 | 12 | 10 | 15 | 6 | 9 | |||||||||||||||||||||
| Western Ohio MSAs | 7 | 8 | 2 | 12 | 5 | 1 | 8 | |||||||||||||||||||||
| Louisville, KY—Jefferson County MSA | 11 | 9 | 8 | 3 | 6 | 4 | 8 | |||||||||||||||||||||
| Other Ohio Locations | 5 | 5 | 13 | 4 | 8 | 14 | 7 | |||||||||||||||||||||
| Upper Ohio Valley MSAs | 1 | 3 | 12 | 4 | 9 | 22 | 5 | |||||||||||||||||||||
| Other Kentucky Locations | 4 | 5 | 3 | 4 | 9 | 5 | 4 | |||||||||||||||||||||
| Other West Virginia Locations | 2 | 4 | 4 | 4 | 8 | 14 | 4 | |||||||||||||||||||||
| Lexington, KY—Fayette County MSA | 4 | 4 | 2 | 4 | 3 | 1 | 4 | |||||||||||||||||||||
| Morgantown, WV MSA | — | 3 | 2 | 2 | 2 | 3 | 2 | |||||||||||||||||||||
| Huntington, WV-Ashland, KY MSA | 2 | 2 | 2 | 2 | 2 | 5 | 2 | |||||||||||||||||||||
| Parkersburg, WV-Marietta, OH MSA | 2 | 2 | 2 | 1 | 3 | 9 | 2 | |||||||||||||||||||||
| Other Indiana Locations | 6 | 3 | 2 | 3 | 1 | — | 3 | |||||||||||||||||||||
| Other Maryland Locations | — | 1 | — | 2 | 1 | — | 1 | |||||||||||||||||||||
| California-Lexington Park MD MSA | — | 2 | 3 | 1 | 1 | — | 1 | |||||||||||||||||||||
| Other Pennsylvania Locations | 2 | 1 | — | 1 | 4 | 1 | 1 | |||||||||||||||||||||
| Adjacent States & Outside-of-Market | 9 | 5 | 7 | 6 | 1 | 4 | 6 | |||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1)
Real estate secured loans are categorized based on the address of the collateral. All other loans are categorized based on the borrower’s address.
The Upper Ohio Valley Metropolitan Statistical Areas (“MSAs”) include the Wheeling, West Virginia and Weirton, West Virginia-Steubenville, Ohio MSAs. Other West Virginia locations include the Fairmont-Clarksburg and Charleston MSAs as well as communities that are not located within an MSA primarily in the northern, central and eastern parts of the state. The western Ohio MSAs include the Dayton-Springfield and the Cincinnati-Middletown MSAs. Other Ohio locations include communities in Ohio that are not located within an MSA, the majority of which are located in southeastern Ohio. Other Indiana locations include communities in Indiana that are not located within an MSA, the majority of which are located in southern Indiana. Other Kentucky locations include the Elizabethtown KY MSA along with other Kentucky locations that are not located within an MSA. Through the acquisition of OLBK, Wesbanco added the Baltimore-Columbia-Towson, MD MSA and the Washington DC-Arlington-Alexandria, VA MSA as well as other Maryland locations. Adjacent states include parts of Delaware and Virginia that are within close proximity to Wesbanco’s markets. Outside-of-market loans consist of loans in all other locations not included in any of the other defined areas and have remained relatively unchanged over the past few years.
47
CREDIT RISK
The risk that borrowers will be unable or unwilling to repay their obligations is inherent in all lending activities. Repayment risk can be impacted by external events such as adverse economic conditions, social and political influences that impact entire industries or major employers, individual loss of employment or other personal calamities and changes in interest rates. This inherent risk may be further exacerbated by the terms and structure of each loan as well as potential concentrations of risk. The primary goal of managing credit risk is to minimize the impact of all of these factors on the quality of the loan portfolio.
Credit risk is managed through the initial underwriting process as well as through ongoing monitoring and administration of the portfolio. Credit policies establish standard underwriting guidelines for each type of loan and require an appropriate evaluation of the credit characteristics of each borrower. This evaluation focuses on the sufficiency and sustainability of the primary source of repayment, the adequacy of collateral, if any, as a secondary source of repayment, potential for guarantor support, as a tertiary source of repayment and other factors unique to each type of loan that may increase or mitigate their risk. The manner and degree of monitoring and administration of the portfolio varies by type and size of loan.
Credit risk is also managed by closely monitoring delinquency levels and trends and initiating collection efforts at the earliest stage of delinquency. Wesbanco also monitors general economic conditions, including unemployment, housing activity and real estate values in its markets. Underwriting standards are modified when appropriate based on market conditions, the performance of one or more loan categories, and other external factors. An independent loan review function also performs periodic reviews of the portfolio to assess the adequacy and effectiveness of underwriting, loan documentation and portfolio administration.
Each category of loans contains distinct elements of risk that impact the manner in which those loans are underwritten, structured, documented, administered and monitored. Customary terms and underwriting practices, together with specific risks associated with each category of loans and Wesbanco’s processes for managing those risks are discussed in the remainder of this section.
Commercial Loans —The commercial portfolio consists of loans to a wide range of business enterprises of varying size. Many commercial loans often involve multiple loans to one borrower or a group of related borrowers, therefore the potential for loss on any single transaction can be significantly greater for commercial loans than for retail loans. Commercial loan risk is mitigated by limiting total credit exposure to individual borrowers or groups of borrowers, industries and geographic markets and by requiring appropriate collateral or guarantors.
Commercial loans are monitored for potential concentrations of loans to any one borrower or group of related borrowers. At December 31, 2024 Wesbanco’s legal lending limit to any single borrower or their related interests approximated $295 million. The ten largest commercial relationships combined ranged from $806 million to $930 million during 2024. There were 23 relationships that exceeded $50 million at December 31, 2024. These large relationships generally consist of more than one loan to a borrower or their related entities and often have different primary repayment sources. The single largest relationship exposure approximated $121 million at December 31, 2024 and consists of multiple loans to a business relationship for residential real estate and land development in the real estate investment sector. The exposure is composed of a number of separate projects in various Kentucky markets that are at differing stages of development.
Commercial loans, including renewals and extensions of maturity, are approved within a framework of individual lending authorities based on the total credit exposure of the borrower. Loans with credit exposure up to $300 thousand are based on scoring system. Loans with credit exposure greater than $300 thousand require the approval of a commercial banking executive or credit officer, and credit exposures greater than $1.5 million require approval of a credit officer that is not responsible for loan origination. Credit exposures greater than $25 million require approval of a centralized credit committee comprised of senior and executive management, credit officers, directors, and certain other non-voting qualified persons that are not responsible for loan origination. Underwriters and credit officers do not receive incentive compensation based on loan origination volume. Commercial banking executives receive incentive compensation based on multiple factors that include loan origination, net growth in outstanding loan balances, fees, credit quality and portfolio administration requirements.
CRE – land and construction consists of loans to finance land for development, investment, use in a commercial business enterprise, agricultural or minerals extraction, construction of residential dwellings for resale, multi-family apartments and other commercial buildings that may be owner-occupied or income-generating investments for the owner. Construction loans generally are made only when Wesbanco also commits to the permanent financing of the project, has a takeout commitment from another lender for the permanent loan or the loan is expected to be repaid from the sale of subdivided property. However, even if Wesbanco has a takeout commitment, construction loans are underwritten as if Wesbanco will retain the loan upon completion of construction. In recent years, many construction loans that did not have a takeout commitment when the loan originated have been sold or refinanced in the secondary market immediately upon completion of construction, at times, resulting in significant unscheduled loan payoffs.
48
CRE – land and construction loans require payment of interest-only during the construction period, with initial terms ranging from six months up to three years for larger, multiple-phase projects, such as residential housing developments and large scale commercial projects. Interest rates are often fully-floating based on an appropriate index, but may be structured in the same manner as the interest rate that will apply to the permanent loan upon completion of construction. Interest during the construction period is typically included in the project costs and therefore is often funded by loan advances. Advances are monitored to ensure that the project is at the appropriate stage of completion with each advance and that interest reserves are not exhausted prior to completion of the project. In the event a project is not completed within the initial term, the loan is re -underwritten at maturity, but interest beyond the initial term must be paid by the borrower and in some instances an additional interest reserve is required as a condition of extending the maturity. Upon completion of construction, the loan is converted to permanent financing and reclassified to CRE—improved property.
CRE – improved property loans consist of loans to purchase or refinance owner-occupied and investment properties. Owner-occupied CRE consists of loans to borrowers in a diverse range of industries and property types. Investment properties include multi-family apartment buildings, 1-to-4 family rental units, lodging and various types of commercial buildings that are rented or leased to unrelated parties of the owner.
CRE – improved property loans generally require monthly principal and interest payments based on amortization periods ranging from ten to thirty years depending on the type, age and condition of the property. Loans with amortization periods exceeding twenty years typically also have a maturity date or call option of ten years or less. Interest rates are generally adjustable after a fixed period ranging from one to five years based on an appropriate index of comparable duration. Interest rates may also be fixed for longer than five years and certain loans from acquisitions may have longer initial fixed rate terms. For certain larger loans, the borrower may be required to enter into an interest rate derivative contract that converts Wesbanco’s rate to an adjustable rate.
C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million.
C&I term loans secured by equipment and other types of collateral generally require monthly principal and interest payments based on amortization periods up to ten years depending on the estimated useful life of the collateral, with interest rates that may be fixed for the term of the loan (potentially via an interest rate derivative contract) or adjustable after a fixed period ranging from one to seven years based on an appropriate index.
Commercial lines and letters of credit are generally categorized as C&I but may also be categorized as CRE—improved property loans or CRE—land and construction if they are secured primarily by real estate. Lines of credit typically require payment of interest-only with principal due on demand or at maturity. Interest rates on lines of credit are generally fully-adjustable based on an appropriate short-term index. Letters of credit typically require a periodic fee with principal and interest due on demand in the event the beneficiary of the letter requests an advance on the commitment. Lines of credit may also include a fee based on the amount of the line that is not advanced. Lines and letters of credit are generally renewable or may be cancelled annually by Wesbanco, but may also be committed for up to three years for certain small business lines and certain letters of credit. Letters of credit may also require Wesbanco to notify the beneficiary within a specified time in the event Wesbanco does not intend to renew or extend the commitment.
49
Table 13 summarizes the distribution of maturities by rate type for all commercial loans.
TABLE 13. MATURITIES OF COMMERCIAL LOANS
| December 31, 2024 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||
| Land and construction | $ | 1,811 | $ | 68,147 | $ | 59,436 | $ | 2,500 | $ | 131,894 | $ | 160,562 | $ | 757,725 | $ | 284,533 | $ | 17,369 | $ | 1,220,189 | |||||||||||||||||||
| Improved property | 192,322 | 841,338 | 323,456 | 17,082 | 1,374,198 | 593,447 | 1,781,567 | 1,937,854 | 287,532 | 4,600,400 | |||||||||||||||||||||||||||||
| Commercial and industrial | 43,336 | 326,397 | 204,367 | 58,901 | 633,001 | 373,215 | 430,073 | 290,096 | 60,892 | 1,154,276 | |||||||||||||||||||||||||||||
| Total commercial loans | $ | 237,469 | $ | 1,235,882 | $ | 587,259 | $ | 78,483 | $ | 2,139,093 | $ | 1,127,224 | $ | 2,969,365 | $ | 2,512,483 | $ | 365,793 | $ | 6,974,865 |
The primary factors considered in underwriting CRE—land and construction loans are the overall viability of each project, the experience and financial capacity of the developer or builder to successfully complete the project, market absorption rates and property values. These loans also have the unique risk that the developer or builder may not complete the project, or not complete it on time or within budget. Risk is generally mitigated by extending credit to developers and builders with established reputations who operate in Wesbanco’s markets and have the liquidity or other resources to absorb unanticipated increases in the cost of a project or longer than anticipated absorption, periodically inspecting construction in progress, and disbursing the loan at specified stages of completion. Certification of completed construction by a licensed architect or engineer and performance and payment bonds may also be required for certain types of projects. Since speculative projects are inherently riskier, Wesbanco may require a specified percentage of pre-sales for land and residential development or pre-lease commitments for investment property before construction can begin.
The primary factors that are considered in underwriting investment real estate are the debt service coverage calculation, the net rental income generated by the property, the composition of the tenants occupying the property, and the terms of leases, all of which may vary depending on the specific type of property. Other factors that are considered include the overall financial capacity of the investors and their experience owning and managing investment property.
Repayment of owner-occupied loans must come from the cash flow generated by the occupant’s commercial business. Therefore, the primary factors that are considered in underwriting owner-occupied CRE and C&I loans are the debt service coverage calculation, the historical and projected earnings, cash flow, capital resources, liquidity and leverage of the business. Other factors that are considered for their potential impact on repayment capacity include the borrower’s industry, competitive advantages and disadvantages, demand for the business’ products and services, business model viability, quality, experience and depth of management, and external influences that may impact the business such as general economic conditions and social or political changes.
The type, age, condition and location of real estate as well as any environmental risks associated with the property are considered for both owner-occupied and investment CRE. Environmental risk is mitigated by requiring assessments performed by qualified inspectors whenever the current or previous uses of the property or any adjacent properties are likely to have resulted in contamination of the property financed. Overall risk is further mitigated by requiring borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations based on the amount financed prior to the loan being made. New appraisals or evaluations may be obtained throughout the life of each loan to more accurately assess current market value when the initial term of a loan is being extended, market conditions indicate that the property value may have declined, and/or the primary source of repayment is no longer adequate to repay the loan under its original terms.
CRE loan-to-value (“LTV”) ratios are generally limited to the maximum percentages prescribed by Wesbanco credit policy or banking regulations, which range from 65% for unimproved land to 85% for improved commercial property. Regulatory guidelines also limit the aggregate of CRE loans that exceed prescribed LTV ratios to 30% of the Bank’s total risk-based capital. The aggregate of all CRE loans and loan commitments that exceeded the regulatory guidelines approximated $237 million or 12% of the Bank’s total risk-based capital at December 31, 2024, compared to $165 million or 9% at December 31, 2023. Regardless of credit policy or regulatory guidelines, lower LTV ratios may be required for certain types of properties or when other factors exist that increase the risk of volatility in market values such as single or special-use properties that cannot be easily converted to other uses or may have limited marketability. Conversely, higher LTV ratios may be acceptable when there are other factors to adequately mitigate the risk.
The type and amount of collateral for C&I loans varies depending on the overall financial strength of the borrower, the amount and terms of the loan, and available collateral or guarantors. The level of pledged collateral can vary from unsecured to fully secured with various types of collateral. Unsecured credit is only extended to those borrowers and/or guarantors that exhibit consistently strong repayment capacity and the financial condition to withstand a temporary decline in their operating cash flows. Unsecured loans totaled $195 million and $210 million at December 31, 2024 and December 31, 2023, respectively. Loans can be secured by bank deposit
50
accounts, marketable securities, working capital assets (accounts receivable and inventory), equipment or owner occupied real estate. Bank deposits and marketable securities represent the lowest risk. Marketable securities are subject to changes in market value and are monitored regularly by the bank to ensure they remain appropriately margined. Collateral other than equipment or real estate that fluctuates with business activity, such as accounts receivable and inventory, may also be subject to regular reporting and certification by the borrower and, in some instances, independent inspection and verification by Wesbanco. Loans secured by equipment or real estate may be subject to receipt of third party appraisals. Although loans can be collateral type-specific, they can also be secured by multiple property types and/or a blanket lien may be placed on all of a borrower’s assets.
Most commercial loans are originated directly by Wesbanco. Participation in loans originated by other financial institutions represents $860 million or 7.1% of total commercial loan exposure at December 31, 2024, compared to $871 million or 7.7% at December 31, 2023. Included in this total are Shared National Credits of approximately $116 million at December 31, 2024 and $178 million at December 31, 2023. Shared National Credits are defined as loans in excess of $100 million that are financed by three or more lending institutions. Wesbanco performs its own customary credit evaluation and underwriting before purchasing loan participations. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from the limited ability to control the actions of the lead, agent or servicing institution.
The commercial portfolio is monitored for potential concentrations of credit risk including by market, CRE – property type, C&I industry, loan type and loans affected by similar external factors. The breakdown of CRE – improved property includes 26% owner-occupied and 74% non-owner occupied.
Beginning in 2001 and revised in 2013, banks of a certain size are required to track C&I loan transactions designated as Highly Leveraged Transactions (“HLTs”). Loans that meet the criteria must be of a certain size, for the purpose of a buyout, acquisition or capital distributions and meet certain leverage ratios. As of December 31, 2024, Wesbanco had $123.5 million or 1.0% of total commercial loan exposure designated as HLTs, as compared to $108.0 million or 1.0% as of December 31, 2023.
The bank is monitoring the office building portfolio, as remote work has continued to result in diminished need for dedicated office space. As of December 31, 2024, total exposure specific to land development and new development related to office buildings, improvements and renovation of existing structures, purchase of existing buildings and other related activities approximated $414 million or 3.4% of the total commercial loan exposure, as compared to $471 million or 4.2% of the total commercial loan exposure at December 31, 2023. There is a potential risk for office loan losses to materialize as lease agreements begin to expire and companies reduce their footprint.
51
TABLE 14. COMMERCIAL EXPOSURE BY INDUSTRY
| December 31, 2024 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land and Construction | Improved Property | Commercial and Industrial | ||||||||||||||||||||||||||||
| (in thousands) | Balance | Commitment | Balance | Commitment | Balance | Commitment | Total Loan Balance | Total Exposure | % of Capital (1) | |||||||||||||||||||||
| Agriculture and farming | $ | 1,345 | $ | 2,241 | $ | 9,314 | $ | 808 | $ | 24,589 | $ | 6,841 | $ | 35,248 | $ | 45,138 | 2.3 | |||||||||||||
| Energy | 3,015 | — | 20,084 | 2,625 | 70,781 | 36,831 | 93,880 | 133,336 | 6.8 | |||||||||||||||||||||
| Construction | 153,036 | 195,038 | 161,243 | 20,698 | 183,787 | 320,335 | 498,066 | 1,034,137 | 52.6 | |||||||||||||||||||||
| Manufacturing | 31,247 | 22,045 | 268,808 | 29,171 | 200,504 | 140,079 | 500,559 | 691,854 | 35.2 | |||||||||||||||||||||
| Wholesale and distribution | 4,386 | 354 | 93,368 | 14,989 | 103,431 | 101,129 | 201,185 | 317,657 | 16.2 | |||||||||||||||||||||
| Retail | 45,396 | 26,366 | 326,903 | 36,612 | 144,524 | 96,013 | 516,823 | 675,814 | 34.4 | |||||||||||||||||||||
| Transportation and warehousing | 3,290 | 2,227 | 87,835 | 1,265 | 56,510 | 30,796 | 147,635 | 181,923 | 9.2 | |||||||||||||||||||||
| Information and communications | 14,150 | 14,707 | 41,112 | 2 | 19,528 | 2,696 | 74,790 | 92,195 | 4.7 | |||||||||||||||||||||
| Finance and insurance | 1,727 | 7 | 22,290 | 655 | 63,421 | 105,276 | 87,438 | 193,376 | 9.8 | |||||||||||||||||||||
| Equipment leasing | — | — | 16,652 | 1,781 | 103,346 | 59,655 | 119,998 | 181,434 | 9.2 | |||||||||||||||||||||
| Real estate - 1-4 family | 10,905 | 33,397 | 209,339 | 9,077 | 4,706 | 1,254 | 224,950 | 268,678 | 13.7 | |||||||||||||||||||||
| Real estate - multi-family | 573,495 | 302,463 | 762,019 | 11,693 | — | 40 | 1,335,514 | 1,649,710 | 83.9 | |||||||||||||||||||||
| Real estate - other retail | 10,849 | 786 | 144,618 | 966 | 3,990 | 40 | 159,457 | 161,249 | 8.2 | |||||||||||||||||||||
| Real estate - shopping center | 23,317 | 58,269 | 684,449 | 3,325 | — | — | 707,766 | 769,360 | 39.1 | |||||||||||||||||||||
| Real estate - office building | 9,123 | 1,824 | 392,093 | 10,240 | 150 | 249 | 401,366 | 413,679 | 21.0 | |||||||||||||||||||||
| Real estate - commercial/manufacturing | 38,265 | 6,101 | 295,816 | 9,496 | 7,240 | 1,100 | 341,321 | 358,018 | 18.2 | |||||||||||||||||||||
| Real estate - residential buildings | 6,526 | 84,100 | 139,775 | 6,115 | 12,740 | 19,148 | 159,041 | 268,404 | 13.6 | |||||||||||||||||||||
| Real estate - other | 97,471 | 40,257 | 486,102 | 26,369 | 57,791 | 38,549 | 641,364 | 746,539 | 38.0 | |||||||||||||||||||||
| Services | 18,441 | 16,190 | 275,908 | 8,160 | 230,785 | 197,384 | 525,134 | 746,868 | 38.0 | |||||||||||||||||||||
| Schools and education services | 7,600 | — | 56,160 | 2,724 | 90,688 | 16,037 | 154,448 | 173,209 | 8.8 | |||||||||||||||||||||
| Healthcare | 177,157 | 105,603 | 526,044 | 11,148 | 120,493 | 57,495 | 823,694 | 997,940 | 50.7 | |||||||||||||||||||||
| Entertainment and recreation | 1,310 | 7,192 | 46,608 | 412 | 13,003 | 6,620 | 60,921 | 75,145 | 3.8 | |||||||||||||||||||||
| Hotels | 38,425 | 41,283 | 655,203 | 10,404 | 829 | 6,391 | 694,457 | 752,535 | 38.3 | |||||||||||||||||||||
| Other accommodations | 32,434 | 35,256 | 56,244 | 541 | 71 | 847 | 88,749 | 125,393 | 6.4 | |||||||||||||||||||||
| Restaurants | 13,808 | 11,764 | 103,615 | 2,252 | 47,609 | 24,376 | 165,032 | 203,424 | 10.3 | |||||||||||||||||||||
| Religious organizations | 4,229 | 469 | 68,442 | — | 22,858 | 21,539 | 95,529 | 117,537 | 6.0 | |||||||||||||||||||||
| Government | 31,136 | 76 | 13,780 | 1,331 | 167,214 | 8,336 | 212,130 | 221,873 | 11.3 | |||||||||||||||||||||
| Unclassified | — | 102,191 | 10,774 | 3,790 | 36,689 | 398,942 | 47,463 | 552,386 | 28.1 | |||||||||||||||||||||
| Total commercial loans | $ | 1,352,083 | $ | 1,110,206 | $ | 5,974,598 | $ | 226,649 | $ | 1,787,277 | $ | 1,697,998 | $ | 9,113,958 | $ | 12,148,811 | 617.7 |
(1)
Represents Bank’s total risk-based capital.
Multi-family apartments represent the single largest category of commercial loans. Multi-family apartment exposure increased 6.5% from $1.5 billion at December 31, 2023 to $1.7 billion at December 31, 2024. This exposure represents 83.9% of total risk-based capital at December 31, 2024, down from 87.5% at December 31, 2023.
Construction represents the second largest category of commercial exposure with total exposure of $1.0 billion. Construction exposure increased 22.3% from December 31, 2023 to December 31, 2024. This category represents 52.6% of risk-based capital, compared to 47.8% at December 31, 2023. Construction-coded loans are broken down between 1-4 family homes built for sale, lot development and general trade.
Healthcare represents the third largest category of commercial exposure with total exposure of $998 million. Healthcare exposure increased 16.0% from December 31, 2023 to December 31, 2024. This category represents 50.7% of risk-based capital, compared to 48.6% at December 31, 2023.
Real estate—shopping center represents the fourth largest category of commercial exposure with total exposure of $769 million. Real estate—shopping center exposure increased 18.0% from December 31, 2023 to December 31, 2024. This category represents 39.1% of risk-based capital, compared to 36.8% at December 31, 2023.
Lodging represents the fifth largest category of commercial loan exposure with total exposure of $753 million. Lodging exposure increased 8.5% from December 31, 2023 to December 31, 2024. This represents 38.3% of total risk-based capital at December 31, 2024, compared to 39.2% at December 31, 2023.
Services represents the sixth largest category of commercial exposure with total exposure of $747 million. Services increased 4.6% from December 31, 2023 to December 31, 2024. This category represents 38.0% of risk-based capital, compared to 40.3% at December 31, 2023.
In addition to the methods in which Wesbanco monitors the CRE portfolio for possible concentrations of risk, the regulatory agencies use a two-tiered assessment to determine whether a bank has an overall concentration of CRE lending as a percentage of bank total risk-based capital. Loan balances used to determine compliance are based upon Call Report instructions and therefore do not necessarily match the balances displayed in Table 14. The first tier measures loans for land, land development, residential and commercial construction. This tier totals $1.4 billion or 72.4% of total risk-based capital at December 31, 2024, compared to $1.2 billion or 65.5% at December 31, 2023. The regulatory guidance for the first tier is 100% of total risk-based capital. The second tier measures loans included in the first tier plus multi-family apartments and other commercial investment property. This tier totals $5.6 billion or 284.7% of total risk-based capital at December 31, 2024, compared to $5.0 billion or 285.1% at December 31, 2023. The regulatory guidance for the second tier is 300% of total risk-based capital. The regulatory agencies also consider whether a bank’s CRE portfolio
52
has increased by 50% or more within the prior thirty-six months of the assessment date. Total CRE exposure increased $1.5 billion or 36.4% for the thirty-six month period ended December 31, 2024.
Basel III requires banks to identify High Volatility Commercial Real Estate (“HVCRE”) loans in their portfolios. These loans are subject to 150% weighting in the risk-based capital calculation, effective January 1, 2015. These regulations require, among other things, that investment CRE loans for acquisition, development or construction that are not in permanent amortizing loan status, meet the statutory LTV guidelines, have a minimum contributed equity of 15% in cash, marketable securities or contributed land at appraised value, and the loan documentation must contain a requirement that the initial capital injection remain in the project until the loan has converted to permanent financing or is paid in full. Changes to the law in May 2018 eliminated certain CRE loan categories from being subject to the regulation, such as owner-occupied, changed contributed land value from cost to appraised value for the equity component and required only the initial capital to meet the 15% threshold remain in the project. The bank has approximately $160 million in HVCRE exposure representing 1.8% of total CRE exposure and 8.1% of total risk-based capital at December 31, 2024. This compares to $173 million in HVCRE exposure representing 2.2% of total CRE exposure and 9.8% of total risk-based capital at December 31, 2023.
Retail Loans —Retail loans are a homogenous group, generally consisting of standardized products that are smaller in amount and distributed over a larger number of individual borrowers. This group is comprised of residential real estate loans, home equity lines of credit and consumer loans.
Residential real estate consists of loans to purchase, construct or refinance the borrower’s primary dwelling, second residence or vacation home. Residential real estate also includes approximately $16 million of 1-to-4 family rental properties at December 31, 2024, an increase from approximately $12 million at December 31, 2023. Wesbanco originates residential real estate loans for its portfolio as well as for sale in the secondary market. Portfolio loans also include loans to finance vacant land upon which the owner intends to construct a dwelling at a future date. The majority of portfolio loans require monthly principal and interest payments to amortize the loan with terms up to thirty years. Construction loans may only require interest payments during the construction period, which typically range from six to twelve months (but may be longer for larger residences) and will convert to principal and interest upon completion of construction. Loans for vacant land are generally five-year balloons based on a 20-year amortization and are refinanced when the owner begins construction of a dwelling. Interest rates on portfolio loans may be fixed for up to 30 years. Adjustable rate loans are based primarily on the Treasury Constant Maturity index and can adjust annually or in increments up to 15 years. Currently most 30-year and a portion of 15-year fixed-rate originations are sold into the secondary market.
HELOC loans are secured by first or second liens on a borrower’s primary residence or second home. HELOCs are generally limited to an amount which when combined with the first mortgage on the property, if any, does not exceed 90% of the market value. Maximum LTV ratios are also tiered based on the amount of the line and the borrower’s credit history. Most HELOCs originated prior to 2005 are available for draws by the borrower for up to fifteen years, at which time the outstanding balance is converted to a term loan requiring monthly principal and interest payments sufficient to repay the loan in not more than seven years. Most HELOCs originated from 2005 through 2013 are available to the borrower for an indefinite period as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Generally, lines originated since 2013 have a 15 year draw period, a ten-year repayment period and also give borrowers the option to convert portions of the balance of their line into an installment loan requiring monthly principal and interest payments, with availability to draw on the line restored as the installment portions are repaid.
Consumer loans consist of installment loans originated directly by Wesbanco and indirectly through dealers to finance purchases of automobiles, trucks, motorcycles, boats, and other recreational vehicles; home equity installment loans, unsecured home improvement loans, and revolving lines of credit that can be secured or unsecured. The maximum term for installment loans is generally eighty-four months for automobiles, trucks, motorcycles and boats; one hundred eighty months for travel trailers; one hundred twenty months for home equity/improvement loans; and sixty months if the loan is unsecured. Maximum terms may be less depending on age of collateral. In January 2018, the bank decided to no longer underwrite indirect loans for motorcycles, recreational vehicles, trailers, boats or off-road vehicles to reduce the overall risk profile of the portfolio. Revolving lines of credit are generally available for an indefinite period of time as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Interest rates on installment obligations are generally fixed for the term of the loan, while lines of credit are adjustable daily based on the Prime Rate.
53
TABLE 15. MATURITIES OF RETAIL LOANS
| December 31, 2024 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Residential real estate | $ | 4,235 | $ | 60,999 | $ | 100,177 | $ | 143,566 | $ | 308,977 | $ | 367 | $ | 4,812 | $ | 34,992 | $ | 2,170,938 | $ | 2,211,109 | |||||||||||||||||||
| Home equity lines of credit | 426 | 11,655 | 53,422 | 1,101 | 66,604 | 21,958 | 23,468 | 72,895 | 636,185 | 754,506 | |||||||||||||||||||||||||||||
| Consumer | 6,814 | 102,836 | 54,491 | 7 | 164,148 | 9,750 | 13,276 | 14,101 | — | 37,127 | |||||||||||||||||||||||||||||
| Total retail loans | $ | 11,475 | $ | 175,490 | $ | 208,090 | $ | 144,674 | $ | 539,729 | $ | 32,075 | $ | 41,556 | $ | 121,988 | $ | 2,807,123 | $ | 3,002,742 |
The primary factors that are considered in underwriting retail loans are the borrower’s credit history and their current and reasonably anticipated ability to repay their obligations as measured by their total debt-to-income ratio. Portfolio residential real estate loans are generally underwritten to secondary market lending standards using automated underwriting systems developed for the secondary market that rely on empirical data to evaluate each loan application and assess credit risk. The amount of the borrower’s down payment is an important consideration for residential real estate, as is the borrower’s equity in the property for HELOCs. It is common practice to finance the total amount of the purchase price of motor vehicles and other consumer products plus certain allowable additions for tax, title, service contracts and credit insurance.
Risk is further mitigated by requiring residential real estate borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations, based on the amount financed prior to the loan being made. New appraisals or evaluations are not obtained unless the borrower requests a modification or refinance of the loan, or there is increased dependence on the value of the collateral because the borrower is in default.
Wesbanco does not maintain current information about the industry in which retail borrowers are employed. While such information is obtained when each loan is underwritten, it often becomes inaccurate with the passage of time as borrowers change employment. Instead, Wesbanco estimates potential exposure based on consumer demographics, market share, and other available information when there is a significant risk of loss of employment within an industry or a significant employer in Wesbanco’s markets. To management’s knowledge, there are no concentrations of employment that would have a material adverse impact on the retail portfolio.
Most retail loans are originated directly by Wesbanco except for indirect consumer loans originated by automobile dealers and other sellers of consumer goods. Wesbanco performs its own customary credit evaluation and underwriting before purchasing indirect loans. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from Wesbanco’s limited ability to control a dealer’s compliance with applicable consumer lending laws. Indirect consumer loans represented $102 million or 52% of consumer loans at December 31, 2024 compared to $121 million or 53% at December 31, 2023.
Loans Held For Sale —Loans held for sale consist of residential real estate loans originated for sale in the secondary market. Credit risk associated with such loans is mitigated by entering into sales commitments with third party investors to purchase the loans when they are originated. This practice has the effect of minimizing the amount of such loans that are unsold and the interest rate risk at any point in time. Wesbanco generally does not service these loans after they are sold. While most loans are sold without recourse, Wesbanco may be required to repurchase loans under certain circumstances for contractual periods of generally up to one year or less. The number and principal balance of loans that Wesbanco has been required to repurchase has not been material and therefore reserves established for this exposure are not material.
Banks that have been acquired by Wesbanco serviced some of the residential real estate loans that were sold to the secondary market prior to being acquired. Although these loans are not carried as an asset on the balance sheet, Wesbanco continues to service these loans. As of December 31, 2024 and 2023, Wesbanco serviced loans for others aggregating approximately $26 million and $27 million, respectively. There was no remaining unamortized balance of mortgage servicing rights related to these loans at either December 31, 2024 or 2023.
54
CREDIT QUALITY
The quality of the loan portfolio is measured by various factors, including the amount of loans that are past due, required to be reported as non-performing, or are adversely graded in accordance with internal risk classifications that are consistent with regulatory adverse risk classifications. Non-performing loans consist of non-accrual loans. Non-performing assets also include other real estate owned (“OREO”) and repossessed assets. Net charge-offs are also an important measure of credit quality. Wesbanco seeks to develop individual strategies for all assets that have adverse risk characteristics in order to minimize potential loss. However, there is no assurance such strategies will be successful and loans may ultimately proceed to foreclosure or other course of liquidation that does not fully repay the amount of the loan.
Past Due Loans —Loans that are past due but not reported as non-performing generally consist of loans that are between 30 and 89 days contractually past due. Certain loans that are 90 days or more past due also continue to accrue interest because they are deemed to be well-secured and in the process of collection. Earlier stage delinquency requires routine collection efforts to prevent them from becoming more seriously delinquent. Early stage delinquency represents potential future non-performing loans if routine collection efforts are unsuccessful. Table 16 summarizes loans that are contractually past due 30 days or more, excluding non-accrual loans.
TABLE 16. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUAL AND TDR LOANS
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||||||||
| (dollars in thousands) | Amount | % of Loan Balance | Amount | % of Loan Balance | |||||||||
| 90 days or more: | |||||||||||||
| Commercial real estate - land and construction | $ | — | — | $ | — | — | |||||||
| Commercial real estate - improved property | 5,561 | 0.09 | 1,899 | 0.03 | |||||||||
| Commercial and industrial | 3,498 | 0.20 | 3,184 | 0.19 | |||||||||
| Residential real estate | 2,489 | 0.10 | 2,602 | 0.11 | |||||||||
| Home equity lines of credit | 1,150 | 0.14 | 1,407 | 0.19 | |||||||||
| Consumer | 857 | 0.43 | 546 | 0.24 | |||||||||
| Total 90 days or more | 13,555 | 0.11 | 9,638 | 0.08 | |||||||||
| 30 to 89 days: | |||||||||||||
| Commercial real estate - land and construction | 832 | 0.06 | — | — | |||||||||
| Commercial real estate - improved property | 15,648 | 0.26 | 7,476 | 0.14 | |||||||||
| Commercial and industrial | 9,695 | 0.54 | 1,834 | 0.11 | |||||||||
| Residential real estate | 4,394 | 0.17 | 3,093 | 0.13 | |||||||||
| Home equity lines of credit | 10,062 | 1.23 | 5,461 | 0.74 | |||||||||
| Consumer | 5,296 | 2.63 | 5,011 | 2.18 | |||||||||
| Total 30 to 89 days | 45,927 | 0.36 | 22,875 | 0.20 | |||||||||
| Total 30 days or more | $ | 59,482 | 0.47 | $ | 32,513 | 0.28 |
Loans past due 30 days or more and accruing interest increased $27.0 million, representing 0.47% of total loans at December 31, 2024, as compared to 0.28% at December 31, 2023. The overall low level of delinquency is the result of management’s continued focus on sound initial underwriting and timely collection of loans at their earliest stage of delinquency.
Non-Performing Assets —Non-performing assets consist of non-accrual loans, OREO and repossessed assets.
Loans are generally placed on non-accrual when they become past due 90 days or more unless they are both well-secured and in the process of collection. Non-accrual loans also include consumer loans that were recently discharged in Chapter 7 bankruptcy but for which the borrower has continued to make payments for less than six consecutive months after the discharge.
OREO consists primarily of property acquired through or in lieu of foreclosure but may also include bank premises held for sale. Repossessed assets primarily consist of automobiles and other types of collateral acquired to satisfy defaulted consumer loans.
55
Table 17 summarizes non-performing assets.
TABLE 17. NON-PERFORMING ASSETS
| December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | |||||||
| Non-accrual loans: | |||||||||
| Commercial real estate—land and construction | $ | — | $ | — | |||||
| Commercial real estate—improved property | 19,036 | 9,557 | |||||||
| Commercial and industrial | 1,897 | 1,841 | |||||||
| Residential real estate | 12,524 | 10,582 | |||||||
| Home equity lines of credit | 6,208 | 4,777 | |||||||
| Consumer | 87 | 51 | |||||||
| Total non-accrual loans | 39,752 | 26,808 | |||||||
| Total non-performing loans | 39,752 | 26,808 | |||||||
| Real estate owned and repossessed assets | 852 | 1,497 | |||||||
| Total non-performing assets | $ | 40,604 | $ | 28,305 | |||||
| Total portfolio loans | $ | 12,656,429 | $ | 11,638,461 | |||||
| Non-performing loans as a percentage of total portfolio loans | 0.31 | % | 0.23 | % | |||||
| Non-accrual loans as a percentage of total portfolio loans | 0.31 | 0.23 | |||||||
| Non-performing assets as a percentage of total assets | 0.22 | 0.16 | |||||||
| Non-performing assets as a percentage of total portfolio loans, real estate owned and repossessed assets | 0.32 | 0.24 |
Non-accrual loans increased $12.9 million or 48.3% from December 31, 2023 to December 31, 2024.
OREO and repossessed assets totaled $0.9 million at December 31, 2024 as compared to $1.5 million at December 31, 2023. Wesbanco seeks to minimize the period for which it holds OREO and repossessed assets while also attempting to obtain a fair value from their disposition. Therefore, the sales price of these assets is dependent on current market conditions that affect the value of real estate, used automobiles, and other collateral. Repossessed assets are generally sold at auction within 60 days after repossession. Expenses associated with owning OREO and repossessed assets charged to other expenses were $0.3 million for both 2024 and 2023. Net gains on the disposition of OREO and repossessed assets are credited or charged to non-interest income and were $0.1 million in 2024 and immaterial in 2023.
Criticized and Classified Loans —Please refer to Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a description of internally-assigned risk grades for commercial loans and a summary of loans by grade. Wesbanco’s criticized loans are currently protected, but have weaknesses, which if not corrected, may be inadequately protected at some future date. Classified loan grades are equivalent to the classifications used by banking regulators to identify those loans that have significant adverse characteristics. A classified loan grade is assigned to all non-accrual commercial loans. Criticized and classified loans totaled $354.7 million or 3.9% of total commercial loans at December 31, 2024, compared to $258.7 million or 3.1% at December 31, 2023.
Charge-offs and Recoveries — Total charge-offs increased $8.7 million or 77.8% to $19.9 million, while total recoveries decreased $0.3 million to $6.2 million, resulting in an increase of $9.0 million in net charge-offs for 2024 compared to 2023. The year-over-year increase is primarily due to the charge-off of two loans totaling $6.1 million in 2024. Despite this increase, the net loan charge-off rates of 0.11% and 0.04% of total average loans at December 31, 2024 and 2023, respectively, are consistent with continued overall low levels of non-performing loans. Table 18 summarizes charge-offs and recoveries as well as net charge-offs as a percentage of average loans for each category of the loan portfolio.
56
TABLE 18. CHARGE-OFFS AND RECOVERIES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | ||||||||||
| Commercial real estate - land and construction | |||||||||||||
| Net charge-offs / (recoveries) | $ | 527 | $ | (65 | ) | $ | (52 | ) | |||||
| Average balance outstanding | 1,152,128 | 887,977 | 903,411 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.05 | % | (0.01 | ) | % | (0.01 | ) | % | |||||
| Commercial real estate - improved property | |||||||||||||
| Net charge-offs / (recoveries) | $ | 39 | $ | 1,030 | $ | (243 | ) | ||||||
| Average balance outstanding | 5,834,795 | 5,403,653 | 4,825,288 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.00 | % | 0.02 | % | (0.01 | ) | % | ||||||
| Commercial and industrial | |||||||||||||
| Net charge-offs / (recoveries) | $ | 8,533 | $ | 1,064 | $ | 71 | |||||||
| Average balance outstanding | 1,701,479 | 1,569,476 | 1,539,694 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.50 | % | 0.07 | % | 0.00 | % | |||||||
| Residential real estate | |||||||||||||
| Net charge-offs / (recoveries) | $ | 59 | $ | (720 | ) | $ | (90 | ) | |||||
| Average balance outstanding | 2,492,062 | 2,317,910 | 1,903,157 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.00 | % | (0.03 | ) | % | (0.00 | ) | % | |||||
| Home equity | |||||||||||||
| Net charge-offs / (recoveries) | $ | 312 | $ | 316 | $ | 16 | |||||||
| Average balance outstanding | 771,005 | 706,365 | 605,892 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.04 | % | 0.04 | % | 0.00 | % | |||||||
| Consumer | |||||||||||||
| Net charge-offs / (recoveries) | $ | 2,706 | $ | 1,678 | $ | 654 | |||||||
| Average balance outstanding | 217,196 | 230,069 | 291,379 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 1.25 | % | 0.73 | % | 0.22 | % | |||||||
| Loans held for sale | |||||||||||||
| Net charge-offs / (recoveries) | $ | — | $ | — | $ | — | |||||||
| Average balance outstanding | 16,721 | 17,168 | 15,104 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | — | % | — | % | — | % | |||||||
| Deposit Account Overdrafts | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,467 | $ | 1,339 | $ | 1,268 | |||||||
| Total loans | |||||||||||||
| Net charge-offs / (recoveries) | $ | 13,643 | $ | 4,642 | $ | 1,624 | |||||||
| Average balance outstanding | 12,185,386 | 11,132,618 | 10,083,925 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.11 | % | 0.04 | % | 0.02 | % |
ALLOWANCE FOR CREDIT LOSSES
As of December 31, 2024, the total allowance for credit losses – loans and commitments was $144.9 million, of which $138.8 million relates to loans and $6.1 million relates to loan commitments. The allowance for credit losses – loans was 1.10% of total portfolio loans as of December 31, 2024, compared to 1.12% as of December 31, 2023.
The allowance for credit losses - loans individually-evaluated increased $12.1 million from December 31, 2023 to December 31, 2024 due to an individually-evaluated loan analysis completed on certain classified commercial real estate loans. The allowance for credit losses-loans collectively-evaluated decreased from December 31, 2023 to December 31, 2024 by $4.0 million.
The allowance for credit losses - loan commitments was $6.1 million at December 31, 2024 as compared to $8.6 million as of December 31, 2023, and is included in other liabilities on the Consolidated Balance Sheets.
The allowance for credit losses by loan category, presented in Note 5, “Loans and the Allowance for Credit Losses” of the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for credit losses in each segment of the portfolio. The allowance for credit losses under CECL is calculated utilizing the probability of default ("PD")/ loss given default ("LGD"), which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, portfolio mix and loan growth. At December 31, 2024, the primary drivers of the allowance were loan growth,
57
macroeconomic variables and prepayment speeds, as well as changes in qualitative factors for distressed industries, the current interest rate environment and changes in the level of criticized and classified loans within the commercial loan categories. The forecast was based upon a probability weighted approach which is designed to incorporate loss projections from a baseline, upside and downside economy. Due to the nonlinearity of credit losses to the economy, the asymmetry is best captured by evaluating multiple economic scenarios through a probability weighted approach. At year-end, Wesbanco applied a one-year forecast and immediately reverted to historical losses. The national unemployment rate was projected to be 4.6% as of December 31, 2024 and subsequently increase to an average of 4.9% over the remainder of the one-year forecast period.
Table 19 summarizes the allowance together with selected relationships of the allowance and provision for credit losses to total loans and certain categories of loans.
TABLE 19. ALLOWANCE FOR CREDIT LOSSES
| December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Balance at beginning of year: | ||||||||||||
| Allowance for credit losses - loans | $ | 130,675 | $ | 117,790 | $ | 121,622 | ||||||
| Allowance for credit losses - loan commitments | 8,604 | 8,368 | 7,775 | |||||||||
| Total beginning allowance for credit losses - loans and loan commitments | 139,279 | 126,158 | 129,397 | |||||||||
| Provision for credit losses: | ||||||||||||
| Provision for loan losses | 21,734 | 17,527 | (2,208 | ) | ||||||||
| Provision for loan commitments | (2,484 | ) | 236 | 593 | ||||||||
| Total provision for credit losses - loans and loan commitments | 19,250 | 17,763 | (1,615 | ) | ||||||||
| Net charge-offs: | ||||||||||||
| Total charge-offs | (19,875 | ) | (11,177 | ) | (7,892 | ) | ||||||
| Total recoveries | 6,232 | 6,535 | 6,268 | |||||||||
| Net charge-offs | (13,643 | ) | (4,642 | ) | (1,624 | ) | ||||||
| Balance at end of year: | ||||||||||||
| Allowance for credit losses - loans | 138,766 | 130,675 | 117,790 | |||||||||
| Allowance for credit losses - loan commitments | 6,120 | 8,604 | 8,368 | |||||||||
| Total ending allowance for credit losses - loans and loan commitments | $ | 144,886 | $ | 139,279 | $ | 126,158 | ||||||
| Allowance for credit losses - loans as a percentage of total portfolio loans | 1.10 | % | 1.12 | % | 1.10 | % | ||||||
| Allowance for credit losses - loans to non-accrual loans | 3.49x | 4.87x | 3.08x | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 3.49x | 4.87x | 2.84x | |||||||||
| Allowance for credit losses - loans to total non-performing loans and loans past due 90 days or more | 2.60x | 3.59x | 2.51x |
The allowance consists of specific reserves for certain individually-evaluated loans, if any, and a general reserve for all other loans. Commercial loans, including CRE and C&I, that have other unique characteristics are tested individually for potential credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, the results of internal loan reviews and examinations by bank regulatory agencies pertaining to the allowance for credit losses. The allowance for collectively-evaluated loans is comprised of factors based on both historical loss experience and other qualitative factors. The allowance for collectively-evaluated loans decreased $4.0 million or 3.2% from December 31, 2023 to December 31, 2024 due to changes in macroeconomic factors, specifically the yield curve, changes in portfolio mix and changes in qualitative adjustments. The allowance for individually-evaluated loans was $17.8 million at December 31, 2024, an increase of $12.1 million from December 31, 2023. The allowance for loan commitments decreased $2.5 million from December 31, 2023 to December 31, 2024.
58
Table 20 summarizes the allocation of the allowance for credit losses to each category of loans.
TABLE 20. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||||||||
| (dollars in thousands) | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | |||||||||
| Allowance for credit losses - loans: | |||||||||||||
| Commercial real estate—land and construction | $ | 8,411 | 10.7 | $ | 7,123 | 9.1 | |||||||
| Commercial real estate—improved property | 59,828 | 47.2 | 59,351 | 47.2 | |||||||||
| Commercial and industrial | 42,398 | 14.1 | 36,644 | 14.4 | |||||||||
| Residential real estate | 21,790 | 19.9 | 21,218 | 21.0 | |||||||||
| Home equity lines of credit | 1,235 | 6.5 | 1,017 | 6.3 | |||||||||
| Consumer | 3,391 | 1.6 | 3,956 | 2.0 | |||||||||
| Deposit account overdrafts | 1,713 | — | 1,366 | — | |||||||||
| Total allowance for credit losses - loans | 138,766 | 100.0 | 130,675 | 100.0 | |||||||||
| Allowance for credit losses - loan commitments: | |||||||||||||
| Commercial real estate—land and construction | 5,105 | 25.4 | 6,894 | 28.6 | |||||||||
| Commercial real estate—improved property | — | 5.2 | — | 5.1 | |||||||||
| Commercial and industrial | — | 38.7 | 429 | 36.5 | |||||||||
| Residential real estate | 1,015 | 3.8 | 1,276 | 4.3 | |||||||||
| Home equity lines of credit | — | 26.0 | 5 | 24.8 | |||||||||
| Consumer | — | 0.9 | — | 0.7 | |||||||||
| Total allowance for credit losses - loan commitments | 6,120 | 100.0 | 8,604 | 100.0 | |||||||||
| Total allowance for credit losses | $ | 144,886 | $ | 139,279 |
Please refer to Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a summary of changes in the allowance for credit losses applicable to each category of loans. Changes in the allowance for all categories of loans also reflect the net effect of changes in historical loss rates, loan balances, specific reserves and management’s judgment with respect to the impact of qualitative factors on each category of loans. A decrease in the allowance for a particular loan category generally reflects either lower loan balances, historical loss rate changes or reductions in non-performing and/or classified commercial loans. Although the allowance for credit losses is allocated as described in Table 20, the total allowance is available to absorb losses in any category of loans. However, differences between management’s estimation of expected future losses and actual incurred losses in subsequent periods may necessitate future adjustments to the provision for credit losses. Management believes the allowance for credit losses is appropriate to absorb expected future losses at December 31, 2024.
59
DEPOSITS
TABLE 21. DEPOSITS
| December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||
| Deposits | ||||||||||||||
| Non-interest bearing demand | $ | 3,842,758 | $ | 3,962,592 | $ | (119,834 | ) | (3.0 | ) | |||||
| Interest bearing demand | 3,771,314 | 3,463,443 | 307,871 | 8.9 | ||||||||||
| Money market | 2,429,977 | 2,017,713 | 412,264 | 20.4 | ||||||||||
| Savings deposits | 2,362,736 | 2,493,254 | (130,518 | ) | (5.2 | ) | ||||||||
| Certificates of deposit | 1,726,932 | 1,231,702 | 495,230 | 40.2 | ||||||||||
| Total deposits | $ | 14,133,717 | $ | 13,168,704 | $ | 965,013 | 7.3 |
Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 181 financial centers, as of December 31, 2024, in West Virginia, Ohio, western Pennsylvania, Maryland, Kentucky, and southern Indiana. The FDIC insures all deposits up to $250,000 per account.
Total deposits increased $965.0 million or 7.3% in 2024 primarily reflecting the benefit of deposit gathering and retention efforts by the retail and commercial teams. Money market and interest-bearing demand deposits increased 20.4% and 8.9%, respectively, while savings accounts and non-interest bearing demand deposits decreased 5.2% and 3.0%, respectively. Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets totaling $94.0 million and $104.7 million for the years ended December 31, 2024 and 2023, respectively. Money market deposits were influenced through Wesbanco’s increased participation in the Insured Cash Sweep (ICS®) money market deposits program. ICS® reciprocal balances totaled $1.3 billion at December 31, 2024 as compared to $1.0 billion at December 31, 2023. ICS® one-way buys totaled $200.6 million at both December 31, 2024 and December 31, 2023.
Certificates of deposit increased $495.2 million, reflecting the significant increase in the federal funds rate and the continued remix from non interest-bearing demand deposits into certificates of deposit. The increase was also impacted by higher offered rates on certain maturing certificates of deposit. Wesbanco does not generally solicit brokered or other deposits out-of-market or over the internet, but does participate in the Certificate of Deposit Account Registry Services (“CDARS®”) program. CDARS® balances totaled $49.8 million in outstanding balances at December 31, 2024, none of which represented one-way buys, compared to $48.4 million in total outstanding balances at December 31, 2023, of which $10.6 million represented one-way buys. Certificates of deposit greater than $250,000 were approximately $442.8 million at December 31, 2024 compared to $223.4 million at December 31, 2023. Certificates of deposit of $100,000 or more were approximately $1.0 billion at December 31, 2024 compared to $628.5 million at December 31, 2023. Certificates of deposit totaling approximately $1.6 billion at December 31, 2024 with a cost of 4.09% are scheduled to mature within the next year. The average rate on certificates of deposit increased 180 basis points from 1.83% for the year ended December 31, 2023 to 3.63% in 2024, with a similar increase experienced for jumbo certificates of deposit. Wesbanco will continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits, which includes offering special promotions on certain certificates of deposit maturities and savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.
TABLE 22. UNINSURED DEPOSITS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Portion of certificates of deposit in excess of FDIC insurance limits | $ | 245,057 | $ | 105,947 | $ | 139,110 | 131.3 | |||||||||
| Certificates of deposit otherwise uninsured with a maturity of: | ||||||||||||||||
| Three months or less | $ | 96,268 | $ | 32,764 | $ | 63,504 | 193.8 | |||||||||
| Over three through six months | 86,192 | 16,946 | 69,246 | 408.6 | ||||||||||||
| Over six through twelve months | 59,930 | 18,422 | 41,508 | 225.3 | ||||||||||||
| Over twelve months | 2,667 | 37,815 | (35,148 | ) | (92.9 | ) | ||||||||||
| Total uninsured certificates of deposit | $ | 245,057 | $ | 105,947 | $ | 139,110 | 131.3 | |||||||||
| Total uninsured deposits (1) | $ | 4,619,799 | $ | 4,040,705 | $ | 579,094 | 14.3 |
(1) Uninsured deposits include public funds deposits that are collateralized by investment securities totaling $1.5 billion at both December 31, 2024 and 2023.
60
BORROWINGS
TABLE 23. BORROWINGS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | $ Change | % Change | ||||||||||||
| Federal Home Loan Bank Borrowings | $ | 1,000,000 | $ | 1,350,000 | $ | (350,000 | ) | (25.9 | ) | |||||||
| Other short-term borrowings | 192,073 | 105,893 | 86,180 | 81.4 | ||||||||||||
| Subordinated debt and junior subordinated debt | 279,308 | 279,078 | 230 | 0.1 | ||||||||||||
| Total | $ | 1,471,381 | $ | 1,734,971 | $ | (263,590 | ) | (15.2 | ) |
Borrowings are a significant source of funding for Wesbanco in addition to deposits. During 2024, FHLB borrowings decreased $350.0 million from December 31, 2023, as $1.5 billion in maturities were partially offset by $1.2 billion in new advances. The average cost in 2024 of maturing and paid-off FHLB borrowings was 5.57%, compared to the average cost of 5.62% for new borrowings in 2024.
Wesbanco is a member of the FHLB system. The FHLB system functions as a borrowing source for regulated financial institutions that are engaged in residential and commercial real estate lending along with securities investing. Wesbanco uses term FHLB borrowings as a general funding source and to more appropriately match interest maturities for certain assets. FHLB borrowings are secured by blanket liens on certain residential and other mortgage loans with a market value in excess of the outstanding borrowing balances. The terms of the security agreement with the FHLB include a specific assignment of collateral that requires the maintenance of qualifying mortgage and other types of loans as pledged collateral with unpaid principal amounts in excess of the FHLB advances, when discounted at certain pre-established percentages of the loans’ unpaid balances. FHLB stock, which is recorded at cost of $48.2 million at December 31, 2024, is also pledged as collateral for these advances. Wesbanco’s remaining maximum borrowing capacity, subject to the collateral requirements noted, with the FHLB at December 31, 2024 and 2023 was estimated to be approximately $3.7 billion and $3.4 billion, respectively. Wesbanco can also use a portion of its maximum borrowing capacity to acquire FHLB letters of credit, which in some jurisdictions can be used to collateralize Wesbanco's public fund deposits.
Other short-term borrowings, which may consist of federal funds purchased, callable repurchase agreements or overnight sweep checking accounts increased $86.2 million to $192.1 million at December 31, 2024, compared to $105.9 million at December 31, 2023 due to moving certain customer relationships to interest-bearing demand deposits. At December 31, 2024 and 2023, there were no outstanding federal funds purchased.
Subordinated debt and junior subordinated debt consist of $131.0 million of junior subordinated debt issued through eleven capital trusts, which are all wholly-owned trust subsidiaries formed for the purpose of issuing trust preferred securities ("Trust Preferred Securities") and lending the proceeds to Wesbanco. Subordinated debentures totaling $148.3 million (net of issuance costs) and issued in March 2022, have a fixed rate of 3.75% for the first five years and a floating rate for the next five years at Three Month SOFR plus a spread of 1.787%. In 2023, Wesbanco completed a partial repurchase and cancellation of junior subordinated debt, which consisted of $3.1 million of Oak Hill Capital Trust 4, at a discount of $0.7 million.
CAPITAL RESOURCES
Shareholders’ equity increased to $2.8 billion at December 31, 2024 from $2.5 billion at December 31, 2023. The increase resulted primarily from a private placement of Wesbanco common shares that closed on August 1, 2024. The proceeds net of offering expenses totaled $191.0 million which were used to increase capital levels in anticipation of the merger of Wesbanco and Premier, to pay down borrowings and for general corporate purposes. Additionally, the increase resulted from net income totaling $151.5 million for the year ended December 31, 2024 and an $8.1 million increase in other comprehensive income. This increase in other comprehensive income consisted of a $9.5 million unrealized gain in the securities portfolio which was partially offset by a $1.4 million loss in the defined benefits pension plan and other postretirement benefits for the year ended December 31, 2024. Shareholders' equity was negatively impacted by the declaration of common and preferred shareholder dividends totaling $90.8 million and $10.1 million, respectively for the year ended December 31, 2024.
For 2024, common dividends increased to $1.45 per share, or 2.8% on an annualized basis, compared to $1.41 per share in 2023. The common dividend per share payout ratio increased to 64.2% in 2024 from 56.2% in 2023, which is primarily attributable to a decrease in earnings year-over-year. A board-approved policy generally targets dividends as a percent of net income in a range of 40% to 75%, subject to capital levels, earnings history and prospects, regulatory concerns, and other factors.
Wesbanco did not purchase any of its common stock on the open market during the year ended December 31, 2024 under current share repurchase authorizations. At December 31, 2024, the remaining shares authorized to be purchased under the last approved repurchase plan totaled 972,298 shares.
Wesbanco is subject to risk-based capital guidelines that measure capital relative to risk-weighted assets and off-balance sheet instruments. Wesbanco and its banking subsidiary Wesbanco Bank maintain Tier 1 risk-based, Total risk-based and Tier 1 leverage capital ratios significantly above minimum regulatory levels. The Bank paid $42.0 million in dividends to Wesbanco during 2024, or
61
25% of the Bank’s net income. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2024, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $245.0 million from the Bank. The Bank’s policy is generally to declare dividends up to 90% of its earnings to the parent annually, subject to change, with Board approval.
Wesbanco currently has $279.3 million in subordinated debt and junior subordinated debt on its Consolidated Balance Sheet, which are accounted for as Tier 2 capital in accordance with current regulatory reporting requirements.
Please refer to Note 22, “Regulatory Matters,” of the Consolidated Financial Statements for more information on capital amounts, ratios and minimum regulatory requirements. Also refer to “Item 1. Business” within this Annual Report on Form 10-K for more information on the Dodd-Frank Wall Street Reform and Consumer Protection Act and Basel III Capital Standards.
LIQUIDITY RISK
Liquidity is defined as a financial institution’s capacity to meet its cash and collateral obligations at a reasonable cost. Liquidity risk is the risk that an institution’s financial condition or overall safety and soundness is adversely affected by an inability, or perceived inability, to meet its obligations. An institution’s obligations, and the funding sources to meet them, depend significantly on its business mix, balance sheet structure, and the cash flows of its on- and off-balance sheet obligations. Institutions confront various internal and external situations that can give rise to increased liquidity risk including funding mismatches, market constraints on funding sources, contingent liquidity events, changes in economic conditions, and exposure to credit, market, operation, legal and reputation risk. Wesbanco actively manages liquidity risk through its ability to provide adequate funds to meet changes in loan demand, unexpected outflows in deposits and other borrowings as well as to take advantage of market opportunities and meet operating cash needs. This is accomplished by maintaining liquid assets in the form of securities, sufficient borrowing capacity and a stable core deposit base. Liquidity is centrally monitored by Wesbanco’s ALCO with direct oversight from the Board of Directors ("BOD").
Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to potential funding needs to meet unexpected deposit losses and/or loan demands. The ability to quickly convert assets to cash at a minimal loss is a primary function of managing Wesbanco’s investment portfolio. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources adequately meet its liquidity requirements. Wesbanco’s net loans-to-assets ratio was 67.0% and deposit balances funded 77.4% of total assets at December 31, 2024.
The following table lists the sources of liquidity from assets at December 31, 2024 expected within the next year:
| (in thousands) | |||
|---|---|---|---|
| Cash and cash equivalents | $ | 568,137 | |
| Securities with a maturity date within the next year and callable securities | 541,559 | ||
| Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1) | 309,984 | ||
| Loans held for sale | 18,695 | ||
| Accruing loans scheduled to mature | 1,657,561 | ||
| Normal loan repayments | 1,378,414 | ||
| Total sources of liquidity expected within the next year | $ | 4,474,350 |
(1) Projected prepayments are based on current prepayment speeds.
Deposit cash flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $14.1 billion at December 31, 2024. Deposit cash flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $1.6 billion at December 31, 2024, with a weighted average cost of 4.09%, which includes jumbo regular certificates of deposit totaling $920.3 million with a weighted-average cost of 4.37%, and jumbo CDARS® certificates of deposit of $44.7 million with a weighted-average cost of 4.15%.
Uninsured deposits, as reported for regulatory purposes, totaled $4.6 billion at December 31, 2024, or 33% of total deposits. Uninsured deposits include $1.5 billion of public funds deposits that are over the FDIC-insured limit. Wesbanco secures these public funds deposits by pledging investment securities with a market value at or above the deposit balance. Excluding these public funds, at December 31, 2024, uninsured deposits were $3.1 billion, or 22% of total deposits.
Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB approximated $3.7 billion and $3.4 billion at December 31, 2024 and December 31, 2023, respectively. The FHLB requires securities to be specifically pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation. Wesbanco has elected not to specifically pledge to the FHLB unpledged securities. Wesbanco can also use this line of credit for pledging collateral to cover public funds deposits, as an alternative to pledging securities from the investment portfolio. At December 31, 2024, the Bank had unpledged available-for-sale securities with an estimated fair value of $307.8 million, or 14.0% of the total available-for-sale portfolio. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings. Approximately 61% of the total market value of the investment portfolio is pledged to public deposit customers, as public deposit balances have increased significantly through the several
62
acquisitions made since 2015. As a result of this growth, Wesbanco is monitoring exposure to public funds deposits in relation to pledging requirements and providing insured cash sweep ("ICS") deposits via IntraFi® as a solution for a portion of new and existing public fund depositors. In addition, at December 31, 2024, the Bank had unpledged held-to-maturity securities with an estimated fair value of $711.6 million. Approximately 97%, or $688.3 million of these securities are municipal securities, which can only be pledged in limited circumstances. Generally, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to Wesbanco for a period of time.
Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”) whereby Wesbanco pledges certain consumer loans as collateral for borrowings. Wesbanco did not have any BIC borrowings outstanding at December 31, 2024. Alternative funding sources may include the utilization of existing overnight lines of credit with third party banks totaling $235.0 million, none of which was outstanding at December 31, 2024, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans.
Other short-term borrowings of $192.1 million at December 31, 2024 consisted of repurchase agreements or overnight sweep checking accounts for large commercial customers. Other short-term borrowings may also include federal funds purchased using the Federal Reserve's discount window or Lines of Credit with third party banks noted above. The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.
The principal sources of parent company liquidity are dividends from the Bank and $321.8 million in cash on hand. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2024, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $245.0 million from the Bank. Management believes these are appropriate levels of cash for the parent company given the current environment. Management continuously monitors the adequacy of parent company cash levels and sources of liquidity through the use of metrics that relate current cash levels to historical and forecasted cash inflows and outflows.
Wesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $4.5 billion and $4.7 billion at December 31, 2024 and December 31, 2023, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 19, “Commitments and Contingent Liabilities” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.
Federal financial regulatory agencies have previously issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others and that Wesbanco’s current liquidity risk management policies and procedures, as periodically reviewed and adjusted, adequately address this guidance.
63
FY 2023 10-K MD&A
SEC filing source: 0000950170-24-020323.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis ("MD&A") represents an overview of the results of operations and financial condition of Wesbanco. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto. This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of Wesbanco’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the SEC on February 27, 2023.
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-Qs for the prior quarters ended March 31, June 30 and September 30, 2023, respectively, 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 under “Risk Factors” in Part I, Item 1A of this Annual Report on Form 10-K. 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, the FDIC, the SEC, FINRA, the Municipal Securities Rulemaking Board, the SIPC, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Wesbanco’s Consolidated Financial Statements are prepared in accordance with U.S. GAAP and follow general practices within the industries in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.
The most significant accounting policies followed by Wesbanco are included in Note 1, “Summary of Significant Accounting Policies,” of the Consolidated Financial Statements. These policies, along with other Notes to the Consolidated Financial Statements and this MD&A, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management has identified the allowance for credit losses, the evaluation of goodwill and other intangible assets for impairment and business combinations to be the accounting estimates that require the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.
Allowance for Credit Losses— Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be purchased credit-deteriorated (“PCD”) loans, and are grossed-up on day 1 by the initial credit estimate through the allowance as opposed to a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include, but are not limited to, loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified. Upon adoption of this standard, acquired loans from prior acquisitions that met the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.
27
After the forecast period, Wesbanco reverts back to historical loss rates for a period of up to three years, adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 4, “Loans and Allowance for Credit Losses” for further detail.
The allowance for credit losses specific to loans reduces the loan portfolio to the net amount expected to be collected, representing the lifetime expected credit losses at the initial origination date. Similarly, an allowance for unfunded loan commitments, which is recorded in other liabilities, represents expected losses on unfunded commitments. Fluctuations in the allowance for credit losses specific to loans, the allowance for unfunded loan commitments, and the allowance for held-to-maturity debt securities are recognized in the provision for credit losses on the consolidated statement of operations. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries. Management evaluates the appropriateness of the allowance at least quarterly. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period.
The allowance for credit loss calculation specific to loans is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses, because the Company has a robust policy in place to reverse or write-off accrued interest when the loan is placed on non-accrual, and also made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income. However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.
The allowance for credit losses specific to loans reflects the risk of loss in the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes the PD / LGD approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads. Management relies on macroeconomic forecasts obtained from various reputable sources, which may include the Federal Open Market Committee forecast and other third party forecasts from well recognized, leading economists. These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgment of what can be reasonably supported. The model reversion period can range from immediate to up to three years.
The allowance for credit losses specific to loans is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include expected extensions, renewals or modifications.
Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.
The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, volume of activity, changes in lending staff, type of collateral and the results of internal loan reviews and examinations by bank regulatory agencies. Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the actual historical loss rates to reflect the impact these factors may have on probable losses in the portfolio.
Commercial loans, including CRE and C&I that have unique characteristics, are tested individually for estimated credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The present value of expected future cash flows are discounted at the loan’s effective interest rate. The effective interest rate on a loan is the rate of return implicit in the loan, the loan’s observable market price, or the fair value of the collateral discounted by the estimated selling expenses, if the loan is collateral dependent. Wesbanco chooses the appropriate measurement method on a loan by loan basis for an individually evaluated loan, except for collateral dependent loans for which foreclosure of the collateral is probable. A loan is collateral dependent if repayment of the loan is to be provided solely by the underlying collateral. If the Bank determines that foreclosure of the collateral is probable, ASC 326-20 requires that the expected credit loss be based on the difference between the current fair value of the collateral discounted by the estimated selling expenses and the amortized cost basis of the financial asset. At this point, the loan would either be charged down or adequately reserved.
28
Determining the appropriateness of the allowance for credit losses is complex and requires significant management judgment about the effect of matters that are inherently uncertain. Due to those significant management judgments and the factors included in the calculation, significant changes to the allowance for credit losses could occur in future periods.
Goodwill — Wesbanco accounts for business combinations using the acquisition method of accounting. Accordingly, the identifiable assets acquired, the liabilities assumed, and any non-controlling interest of an acquired business are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value recorded as goodwill. Goodwill is not amortized but is evaluated for impairment annually, or more often if events or circumstances indicate it may be impaired.
Wesbanco evaluates goodwill for impairment by determining if the fair value is greater than the carrying value of its reporting units. Wesbanco uses market capitalization, multiples of tangible book value, a discounted cash flow model, and various other market-based methods to estimate the current fair value of its reporting units. In particular, the discounted cash flow model includes various assumptions regarding an investor’s required rate of return on Wesbanco common stock, future loan loss provisions, future market spreads and net interest margins, along with various growth and economic recovery and stabilization assumptions of the economy as a whole. The resulting fair values of each method are then weighted based on the relevance and reliability of each respective method in light of the current economic environment to arrive at a weighted average fair value. The evaluation also considered macroeconomic conditions such as the general economic outlook, regional and national unemployment rates, and recent trends in equity and credit markets. Additionally, industry and market considerations, such as market-dependent multiples and metrics relative to peers, were evaluated. Wesbanco also considered recent trends in credit quality, overall financial performance, stock price appreciation, internal forecasts and various other market-based methods to estimate the current fair value of its reporting units. Since adopting ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350)”, the impairment charge is based on the excess of a reporting unit’s carrying amount over its fair value. Wesbanco completed its annual goodwill impairment evaluation as of November 30, 2023. There were no indications of impairment as of November 30, 2023 nor December 31, 2023 as there were no significant change in market conditions, consolidated operating results or forecasted future results from November 30, 2023.
Wesbanco considered the sensitivity of significant assumptions in the impairment analysis including consideration of changes in estimated future cash flows and changes in the discount rate of the reporting units. The hypothetical sensitivity of the estimated fair value of the reporting units to an immediate and isolated increase of 100 basis points in the discount rate assumption at November 30, 2023, without consideration of any offsetting or simultaneous effects of other key assumptions, would not result in impairment, but could reduce the excess fair value over the carrying value to approximately 9%. The purpose of this sensitivity is to provide an indication of the isolated impacts of hypothetical alternative assumptions on modeled fair value estimates and is not considered probable.
Business Combinations— Business combinations are accounted for by applying the acquisition method. As of acquisition date, the identifiable assets acquired and liabilities assumed are measured at fair value and recognized separately from goodwill. Results of operations of the acquired entities are included in the consolidated statement of income from the date of acquisition. The calculation of intangible assets including core deposits and the fair value of loans are based on significant judgments. Core deposits intangibles are calculated using a discounted cash flow model based on various factors including discount rate, attrition rate, interest rate, cost of alternative funds and net maintenance costs.
Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses. Acquired loans are classified into two categories; PCD loans and non-PCD loans. PCD loans are defined as a loan or group of loans that have experienced more than insignificant credit deterioration since origination. Non-PCD loans will have an allowance established on acquisition date, which is recognized in the current period provision for credit losses. For PCD loans, an allowance is recognized on day 1 by adding it to the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance is established by grossing-up the amortized cost of the PCD loan. Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest. Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment.
29
EXECUTIVE OVERVIEW
Through successful operational execution, Wesbanco generated solid annual net income, while remaining a well-capitalized institution with sound liquidity and credit quality metrics. For the twelve months ended December 31, 2023, net income available to common shareholders was $148.9 million, or $2.51 per diluted share, as compared to $182.0 million, or $3.02 per diluted share, for the twelve months ended December 31, 2022. Net income available to common shareholders excluding after-tax restructuring and merger-related expenses (non-GAAP measure) was $151.9 million, or 2.56 per diluted share for the year ended December 31, 2023. These decreases were due in large part to the higher funding costs for both deposits and borrowings, inflationary cost pressures, and the recording of provision expense as compared to the benefit of a release of provision for credit losses in the prior year. Interest income increased $197.9 million or 38.5% to $711.5 million in 2023 compared to 2022. Net interest income increased $7.0 million or 1.5% from 2022, primarily due to loan growth and a rising rate environment. Non-interest income increased $3.1 million or 2.6% in 2023 compared to 2022, driven by a $2.7 million increase in net securities gains, and a $1.0 million increase in net gains on other real estate owned and other assets. Excluding restructuring and merger-related expenses, non-interest expense increased $30.9 million or 8.7%, driven by increases in FDIC insurance, salaries and wages, employee benefits and marketing expense.
Total assets as of December 31, 2023 were $17.7 billion, an increase of 4.6% as compared to December 31, 2022. As of December 31, 2023, total portfolio loans were $11.6 billion compared to $10.7 billion at December 31, 2022, reflecting an 8.7% increase year-over year. The loan growth funding is reflected within the increase in total borrowings of $615.8 million or 73.3% at December 31, 2023 compared to December 31, 2022. Criticized and classified loan balances decreased to 2.22% of total portfolio loans, as compared to 2.34% at December 31, 2022. Annualized net loan charge-offs to average loans for the full year period increased to four basis points compared to two basis points in 2022. Deposits remained steady in 2023, increasing by 0.3% from December 31, 2022.
Wesbanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. At December 31, 2023, Tier I leverage was 9.87%, Tier I risk-based capital was 12.05%, total risk-based capital was 14.91%, and the common equity Tier 1 capital ratio was 10.99%.
Strong earnings enabled Wesbanco to increase the quarterly dividend to $0.36 per share in the fourth quarter of 2023, the seventeenth increase over the last thirteen years, cumulatively representing a 157% increase over that period.
30
Selected financial ratios for the years ended December 31, 2023, 2022 and 2021 are presented in the table below:
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except shares and per share amounts) | 2023 | 2022 | 2021 | |||||||||
| PER COMMON SHARE INFORMATION | ||||||||||||
| Earnings per common share—basic | $ | 2.51 | $ | 3.03 | $ | 3.54 | ||||||
| Earnings per common share—diluted | 2.51 | 3.02 | 3.53 | |||||||||
| Earnings per common share—diluted, excluding certain items (1)(2) | 2.56 | 3.04 | 3.62 | |||||||||
| Dividends declared per common share | 1.41 | 1.37 | 1.32 | |||||||||
| Book value at year end | 40.23 | 38.55 | 40.91 | |||||||||
| Tangible book value at year end (1) | 21.28 | 19.43 | 22.61 | |||||||||
| Average common shares outstanding—basic | 59,303,210 | 60,047,177 | 65,520,527 | |||||||||
| Average common shares outstanding—diluted | 59,427,989 | 60,215,374 | 65,669,970 | |||||||||
| Period end common shares outstanding | 59,376,435 | 59,198,963 | 62,307,245 | |||||||||
| Period end preferred shares outstanding | 150,000 | 150,000 | 150,000 | |||||||||
| SELECTED RATIOS | ||||||||||||
| Return on average assets | 0.86 | % | 1.08 | % | 1.37 | % | ||||||
| Return on average assets, excluding certain items (1)(2) | 0.88 | 1.09 | 1.40 | |||||||||
| Return on average tangible assets (1) | 0.97 | 1.21 | 1.53 | |||||||||
| Return on average tangible assets, excluding certain items (1)(2) | 0.99 | 1.22 | 1.56 | |||||||||
| Return on average equity | 6.02 | 7.23 | 8.40 | |||||||||
| Return on average equity, excluding certain items (1)(2) | 6.14 | 7.29 | 8.59 | |||||||||
| Return on average tangible equity (1) | 11.59 | 13.78 | 14.89 | |||||||||
| Return on average tangible equity, excluding certain items (1)(2) | 11.82 | 13.88 | 15.22 | |||||||||
| Return on average tangible common equity (1) | 12.99 | 15.39 | 16.35 | |||||||||
| Return on average tangible common equity, excluding certain items (1)(2) | 13.24 | 15.50 | 16.71 | |||||||||
| Net interest margin (3) | 3.14 | 3.20 | 3.11 | |||||||||
| Efficiency ratio (1) | 63.64 | 59.53 | 58.22 | |||||||||
| Average loans to average deposits | 85.71 | 74.21 | 78.11 | |||||||||
| Allowance for credit losses - loans to total loans | 1.12 | 1.10 | 1.25 | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 487.45 | 284.41 | 308.00 | |||||||||
| Non-performing assets to total assets | 0.16 | 0.25 | 0.23 | |||||||||
| Net loan charge-offs to average loans | 0.04 | 0.02 | 0.02 | |||||||||
| Average shareholders’ equity to average assets | 14.34 | 14.90 | 16.33 | |||||||||
| Tangible equity to tangible assets (1) | 8.49 | 8.19 | 9.84 | |||||||||
| Tangible common equity to tangible assets (1) | 7.62 | 7.28 | 8.92 | |||||||||
| Tier 1 leverage ratio | 9.87 | 9.90 | 10.02 | |||||||||
| Tier 1 capital to risk-weighted assets | 12.05 | 12.33 | 14.05 | |||||||||
| Total capital to risk-weighted assets | 14.91 | 15.11 | 15.91 | |||||||||
| Common equity tier 1 capital ratio (CET 1) | 10.99 | 11.20 | 12.77 | |||||||||
| Dividend payout ratio | 56.18 | 45.36 | 37.39 | |||||||||
| Trust assets at market value (4) | $ | 5,360,657 | $ | 4,878,479 | $ | 5,644,975 |
_______
(1)
See "Non-GAAP Measures" for additional information relating to the calculation of this item.
(2)
Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses.
(3)
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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
(4)
Trust assets are held by the Bank, in fiduciary or agency capacities for its customers and therefore are not included as assets on Wesbanco’s Consolidated Balance Sheets.
31
Non-GAAP Measures
The following non-GAAP financial measures used by Wesbanco provide information that Wesbanco believes is useful to investors in understanding Wesbanco’s operating performance and trends, and facilitates 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.
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2023 | 2022 | 2021 | |||||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Total shareholders’ equity | $ | 2,533,062 | $ | 2,426,662 | $ | 2,693,166 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,124,811 | ) | (1,131,990 | ) | (1,140,111 | ) | ||||||
| Tangible equity | 1,408,251 | 1,294,672 | 1,553,055 | |||||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 1,263,767 | 1,150,188 | 1,408,571 | |||||||||
| Total assets | 17,712,374 | 16,931,905 | 16,927,125 | |||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,124,811 | ) | (1,131,990 | ) | (1,140,111 | ) | ||||||
| Tangible assets | $ | 16,587,563 | $ | 15,799,915 | $ | 15,787,014 | ||||||
| Tangible equity to tangible assets | 8.49 | % | 8.19 | % | 9.84 | % | ||||||
| Tangible common equity to tangible assets | 7.62 | % | 7.28 | % | 8.92 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Total shareholders’ equity | $ | 2,533,062 | $ | 2,426,662 | $ | 2,693,166 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,124,811 | ) | (1,131,990 | ) | (1,140,111 | ) | ||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 1,263,767 | 1,150,188 | 1,408,571 | |||||||||
| Common shares outstanding | 59,376,435 | 59,198,963 | 62,307,245 | |||||||||
| Tangible book value per share at year end | $ | 21.28 | $ | 19.43 | $ | 22.61 | ||||||
| Return on average tangible equity: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: amortization of intangibles, net of tax | 7,180 | 8,120 | 9,051 | |||||||||
| Net income available to common shareholders before amortization of intangibles | 156,087 | 190,108 | 241,186 | |||||||||
| Average total shareholders’ equity | 2,474,627 | 2,515,509 | 2,764,337 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,128,277 | ) | (1,136,062 | ) | (1,144,698 | ) | ||||||
| Average tangible equity | $ | 1,346,350 | $ | 1,379,447 | $ | 1,619,639 | ||||||
| Return on average tangible equity | 11.59 | % | 13.78 | % | 14.89 | % | ||||||
| Average tangible common equity | $ | 1,201,866 | $ | 1,234,963 | $ | 1,475,155 | ||||||
| Return on average tangible common equity | 12.99 | % | 15.39 | % | 16.35 | % | ||||||
| Return on average tangible assets: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: amortization of intangibles, net of tax | 7,180 | 8,120 | 9,051 | |||||||||
| Net income before amortization of intangibles | 156,087 | 190,108 | 241,186 | |||||||||
| Average total assets | 17,259,720 | 16,879,541 | 16,928,377 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,128,277 | ) | (1,136,062 | ) | (1,144,698 | ) | ||||||
| Average tangible assets | $ | 16,131,443 | $ | 15,743,479 | $ | 15,783,679 | ||||||
| Return on average tangible assets | 0.97 | % | 1.21 | % | 1.53 | % | ||||||
| Efficiency ratio: | ||||||||||||
| Non-interest expense | $ | 390,002 | $ | 356,966 | $ | 353,143 | ||||||
| Less: restructuring and merger-related expense | (3,830 | ) | (1,723 | ) | (6,717 | ) | ||||||
| Non-interest expense excluding restructuring and merger-related expense | 386,172 | 355,243 | 346,426 | |||||||||
| Net interest income on a fully-taxable equivalent basis | 486,343 | 479,315 | 462,229 | |||||||||
| Non-interest income | 120,447 | 117,391 | 132,785 | |||||||||
| Net interest income on a fully-taxable equivalent basis plus non-interest income | $ | 606,790 | $ | 596,706 | $ | 595,014 | ||||||
| Efficiency ratio | 63.64 | % | 59.53 | % | 58.22 | % | ||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 3,026 | 1,361 | 5,306 | |||||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses | $ | 151,933 | $ | 183,349 | $ | 237,441 |
32
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2023 | 2022 | 2021 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income per common share - diluted | $ | 2.51 | $ | 3.02 | $ | 3.53 | ||||||
| Add: after-tax restructuring and merger-related expenses per common share - diluted (1) | 0.05 | 0.02 | 0.09 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 2.56 | $ | 3.04 | $ | 3.62 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 3,026 | 1,361 | 5,306 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 151,933 | 183,349 | 237,441 | |||||||||
| Average total shareholders’ equity | $ | 2,474,627 | $ | 2,515,509 | $ | 2,764,337 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses | 6.14 | % | 7.29 | % | 8.59 | % | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 3,026 | 1,361 | 5,306 | |||||||||
| Add: amortization of intangibles, net of tax | 7,180 | 8,120 | 9,051 | |||||||||
| Net income available to common shareholders before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 159,113 | 191,469 | 246,492 | |||||||||
| Average total shareholders’ equity | 2,474,627 | 2,515,509 | 2,764,337 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,128,277 | ) | (1,136,062 | ) | (1,144,698 | ) | ||||||
| Average tangible equity | $ | 1,346,350 | $ | 1,379,447 | $ | 1,619,639 | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses | 11.82 | % | 13.88 | % | 15.22 | % | ||||||
| Average tangible common equity | $ | 1,201,866 | $ | 1,234,963 | $ | 1,475,155 | ||||||
| Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses | 13.24 | % | 15.50 | % | 16.71 | % | ||||||
| Return on average assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 3,026 | 1,361 | 5,306 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 151,933 | 183,349 | 237,441 | |||||||||
| Average total assets | $ | 17,259,720 | $ | 16,879,541 | $ | 16,928,377 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 0.88 | % | 1.09 | % | 1.40 | % | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 148,907 | $ | 181,988 | $ | 232,135 | ||||||
| Add: amortization of intangibles, net of tax | 7,180 | 8,120 | 9,051 | |||||||||
| Add: after-tax restructuring and merger-related expenses (1) | 3,026 | 1,361 | 5,306 | |||||||||
| Net income available to common shareholders, before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 159,113 | 191,469 | 246,492 | |||||||||
| Average total assets | 17,259,720 | 16,879,541 | 16,928,377 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,128,277 | ) | (1,136,062 | ) | (1,144,698 | ) | ||||||
| Average tangible assets | $ | 16,131,443 | $ | 15,743,479 | $ | 15,783,679 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 0.99 | % | 1.22 | % | 1.56 | % | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses: | ||||||||||||
| Dividends declared per common share | $ | 1.41 | $ | 1.37 | $ | 1.32 | ||||||
| Net income per common share - diluted | 2.51 | 3.02 | 3.53 | |||||||||
| Add: after-tax restructuring and merger-related expenses per diluted share (1) | 0.05 | 0.02 | 0.09 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 2.56 | $ | 3.04 | $ | 3.62 | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses | 55.08 | 45.07 | 36.46 |
(1) Tax effected at 21% for all periods presented.
33
RESULTS OF OPERATIONS
EARNINGS SUMMARY
For the twelve months ended December 31, 2023, net income available to common shareholders was $148.9 million, or $2.51 per diluted share, compared to $182.0 million, or $3.02 per diluted share. Net income available to common shareholders for the twelve months ended December 31, 2023 decreased 18.2% compared to 2022, while diluted per share earnings decreased 16.9%.
For the twelve months ending December 31, 2023, net interest income increased $7.0 million, or 1.5%, primarily due to loan growth and the benefit of rising rates on earning assets. The increase in net interest income was offset in part by a decrease in the net interest margin of six basis points to 3.14% in 2023 as compared to 2022 due to the overall higher rate environment and its effect on the rate paid on interest bearing liabilities. Average loan balances increased 10.4% in 2023, mostly due to a lower level of commercial real estate payoffs and a strong performance by the commercial and residential lending teams, while average investment securities decreased 7.4% over the same period. Total average deposits decreased in 2023 by $600.5 million or 4.4% compared to 2022, due to customer preferences in the higher interest rate environment.
For 2023, non-interest income increased $3.1 million or 2.6% compared to 2022. This increase was primarily due to an increase in net securities gains of $2.7 million, which resulted from market fluctuations of equity securities in the deferred compensation plan and a $1.0 million increase in net gains on other real estate owned and other assets from the recovery of an asset previously written off. These increases were offset somewhat by decreases in mortgage banking income and electronic banking fees, as well as negative fair value adjustments on loan swaps.
The following comments on non-interest expense exclude restructuring and merger-related expenses in both years. Non-interest expense in 2023 increased $30.9 million or 8.7% compared to 2022, while the efficiency ratio increased in 2023 to 63.6% from 59.5% in 2022. The primary drivers of this increase was a $9.9 million increase in salaries and wages due to annual merit increases and new revenue-producing hires, which were mainly commercial lenders, and a $9.1 million increase in employee benefits resulting from higher deferred compensation expense and higher health insurance expense. FDIC insurance expense, as well as equipment and software and marketing expenses, also increased from 2022. These increases were slightly offset by lower amortization expense on intangible assets.
The provision for federal and state income taxes decreased to $35.0 million in 2023 compared to $44.3 million in 2022, due primarily to lower pre-tax income in 2023. The effective tax rate was 18.1% and 18.7% for the years ended December 31, 2023 and 2022, respectively. Wesbanco recognized $3.7 million and $3.5 million in New Markets Tax Credits for the years ended December 31, 2023 and 2022, respectively.
34
TABLE 1. NET INTEREST INCOME
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Net interest income | $ | 481,338 | $ | 474,313 | $ | 457,933 | ||||||
| Taxable-equivalent adjustments to net interest income | 5,005 | 5,002 | 4,296 | |||||||||
| Net interest income, fully taxable-equivalent | $ | 486,343 | $ | 479,315 | $ | 462,229 | ||||||
| Net interest spread, non-taxable-equivalent | 2.35 | % | 3.02 | % | 2.98 | % | ||||||
| Benefit of net non-interest bearing liabilities | 0.76 | % | 0.15 | % | 0.10 | % | ||||||
| Net interest margin | 3.11 | % | 3.17 | % | 3.08 | % | ||||||
| Taxable-equivalent adjustment | 0.03 | % | 0.03 | % | 0.03 | % | ||||||
| Net interest margin, fully taxable-equivalent | 3.14 | % | 3.20 | % | 3.11 | % |
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings. Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income increased $7.0 million or 1.5% in 2023 compared to 2022, primarily due to loan growth and the benefit of rising rates on earning assets and was mitigated by a six basis point decrease in the net interest margin over the same time period. Rates were impacted from the 525 basis point increase in the federal funds rate since the first quarter of 2022. Purchase accounting accretion decreased in 2023, as approximately three basis points of accretion from prior acquisitions was included in the 2023 net interest margin as compared to six basis points in the 2022 net interest margin. Total average deposits, excluding CDs, decreased in 2023 by $510.8 million or 4.1% compared to 2022, due to increased competition for deposits during the higher rate environment. The cost of interest bearing deposits increased by 148 basis points and the cost of total liabilities increased by 183 basis points from 2022 to 2023. The increase in the cost is primarily due to the effect of the previously mentioned federal funds rate increases on the rates paid on interest bearing demand deposits, customer repurchase agreements, term Federal Home Loan Bank borrowings and junior subordinated debentures.
Interest income increased $197.9 million or 38.5% in 2023 compared to 2022 due to higher yields in most of the major earning asset categories. Earning asset yields were influenced positively in 2023 compared to 2022 from the previously mentioned increases in the Federal Reserve’s federal funds rate of 525 basis points since the first quarter of 2022. Average loan balances increased $1.0 billion or 10.4% in 2023 compared to 2022, due to commercial hiring efforts. Loan yields increased by 117 basis points during 2023 to 5.36% due to the previously mentioned higher rate environment and its effect on the repricing of portfolio loans, as well as higher offered rates on new loans. Loans provide the greatest impact on interest income and the yield on earning assets as they have the largest balance and the highest yield within major earning asset categories. In 2023, average loans represented 72.0% of average earning assets, an increase from 67.4% in 2022. Taxable securities yields increased by 42 basis points in 2023 due to the effect of the higher rate environment on the variable rate portion of the investment portfolio, which are typically tied to SOFR. Decreased prepayments on mortgage-backed securities in the higher rate environment also further benefited the taxable securities yields due to reduced amortization on securities purchased at a premium. Tax-exempt securities yields increased by two basis points in 2023 from 2022. The average balance of tax-exempt securities, which have the highest yields within securities, increased from 18.6% of total average securities in 2022 to 19.9% of total average securities in 2023.
Interest expense increased $190.8 million in 2023 as compared to 2022, due to increases in the cost of all interest bearing liability categories in the higher rate environment. The cost of interest bearing liabilities increased by 183 basis points from 2022 to 2.25% in 2023. Average interest bearing deposits decreased by $208.0 million or 2.3% from 2022 to 2023. The rate on interest bearing deposits increased 148 basis points to 1.75% in 2023 as compared to 2022, primarily from increases in rates on interest bearing demand deposits, money market accounts and savings deposits in response to competitive pressures from higher market rates. Average non-interest bearing demand deposit balances decreased from 2022 to 2023 by $392.5 million or 8.3%, and were 33.2% of total average deposits at December 31, 2023, compared to 34.7% at December 31, 2022. The average balance of FHLB borrowings increased by $963.1 million from 2022 to 2023 due to the funding of loan growth. New higher-rate borrowings taken out in 2023 increased the average rate by 294 basis points to 5.21% from 2.27% in 2022. Average repurchase agreements combined with average subordinated debt and junior subordinated debt balances increased $2.8 million or 0.7% from 2022 to 2023, and their average rates paid increased by 181 and 147 basis points, respectively, over this same time period, due primarily to increases in SOFR, the index upon which this variable-rate type of borrowing is priced.
35
TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS
| For the years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Due from banks-interest bearing | $ | 348,109 | $ | 18,918 | 5.43 | % | $ | 611,482 | $ | 5,755 | 0.94 | % | $ | 860,249 | $ | 1,156 | 0.13 | % | ||||||||||||||||||
| Loans, net of unearned income (1) | 11,132,618 | 596,852 | 5.36 | % | 10,083,925 | 422,401 | 4.19 | % | 10,380,605 | 415,965 | 4.01 | % | ||||||||||||||||||||||||
| Securities: (2) | ||||||||||||||||||||||||||||||||||||
| Taxable | 3,150,781 | 73,449 | 2.33 | % | 3,461,414 | 66,123 | 1.91 | % | 2,966,745 | 50,401 | 1.70 | % | ||||||||||||||||||||||||
| Tax-exempt (3) | 783,697 | 23,835 | 3.04 | % | 789,564 | 23,820 | 3.02 | % | 632,187 | 20,457 | 3.24 | % | ||||||||||||||||||||||||
| Total securities | 3,934,478 | 97,284 | 2.47 | % | 4,250,978 | 89,943 | 2.12 | % | 3,598,932 | 70,858 | 1.97 | % | ||||||||||||||||||||||||
| Other earning assets | 55,368 | 3,467 | 6.26 | % | 15,265 | 559 | 3.66 | % | 25,481 | 1,284 | 5.04 | % | ||||||||||||||||||||||||
| Total earning assets (3) | 15,470,573 | 716,521 | 4.63 | % | 14,961,650 | 518,658 | 3.47 | % | 14,865,267 | 489,263 | 3.29 | % | ||||||||||||||||||||||||
| Other assets | 1,789,147 | 1,917,891 | 2,063,110 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 17,259,720 | $ | 16,879,541 | $ | 16,928,377 | ||||||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 3,243,786 | $ | 72,866 | 2.25 | % | $ | 3,314,384 | $ | 12,181 | 0.37 | % | $ | 3,193,425 | $ | 3,669 | 0.11 | % | ||||||||||||||||||
| Money market accounts | 1,763,921 | 36,616 | 2.08 | % | 1,774,152 | 3,562 | 0.20 | % | 1,760,540 | 1,803 | 0.10 | % | ||||||||||||||||||||||||
| Savings deposits | 2,655,105 | 23,869 | 0.90 | % | 2,692,568 | 4,115 | 0.15 | % | 2,425,527 | 1,031 | 0.04 | % | ||||||||||||||||||||||||
| Certificates of deposit | 1,008,950 | 18,472 | 1.83 | % | 1,098,614 | 4,089 | 0.37 | % | 1,457,730 | 7,623 | 0.52 | % | ||||||||||||||||||||||||
| Total interest bearing deposits | 8,671,762 | 151,823 | 1.75 | % | 8,879,718 | 23,947 | 0.27 | % | 8,837,222 | 14,126 | 0.16 | % | ||||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 1,138,247 | 59,318 | 5.21 | % | 175,104 | 3,968 | 2.27 | % | 343,185 | 6,167 | 1.80 | % | ||||||||||||||||||||||||
| Repurchase agreements | 115,817 | 2,545 | 2.20 | % | 146,590 | 568 | 0.39 | % | 149,001 | 227 | 0.15 | % | ||||||||||||||||||||||||
| Subordinated debt and junior subordinated debt | 281,788 | 16,492 | 5.85 | % | 248,192 | 10,860 | 4.38 | % | 180,649 | 6,514 | 3.61 | % | ||||||||||||||||||||||||
| Total interest bearing liabilities (4) | 10,207,614 | 230,178 | 2.25 | % | 9,449,604 | 39,343 | 0.42 | % | 9,510,057 | 27,034 | 0.28 | % | ||||||||||||||||||||||||
| Non-interest bearing demand deposits | 4,316,245 | 4,708,758 | 4,452,590 | |||||||||||||||||||||||||||||||||
| Other liabilities | 261,234 | 205,670 | 201,393 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 2,474,627 | 2,515,509 | 2,764,337 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 17,259,720 | $ | 16,879,541 | $ | 16,928,377 | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest spread | 2.38 | % | 3.05 | % | 3.01 | % | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest margin (3) | $ | 486,343 | 3.14 | % | $ | 479,315 | 3.20 | % | $ | 462,229 | 3.11 | % |
(1)
Gross of allowance for credit losses and net of unearned income. Includes non-accrual and loans held for sale. Loan fees included in interest income on loans were $2.7 million, $8.8 million and $26.3 million for the years ended December 31, 2023, 2022 and 2021, respectively. As part of loan fees, PPP loan fees were $0.2 million, $5.9 million and $25.3 million for the years ended December 31, 2023, 2022 and 2021, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $4.5 million, $8.0 million and $13.3 million for the years ended December 31, 2023, 2022 and 2021, respectively.
(2)
Average yields on securities available-for-sale have been calculated based on amortized cost.
(3)
Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for all periods presented.
(4)
Accretion on interest bearing liabilities acquired from prior acquisitions was $0.5 million, $1.1 million and $3.1 million for the years ended December 31, 2023, 2022 and 2021, respectively.
36
TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (1)
| 2023 Compared to 2022 | 2022 Compared to 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Volume | Rate | Net Increase (Decrease) | Volume | Rate | Net Increase (Decrease) | ||||||||||||||||||
| Increase (decrease) in interest income: | ||||||||||||||||||||||||
| Due from banks—interest bearing | $ | (3,458 | ) | $ | 16,621 | $ | 13,163 | $ | (427 | ) | $ | 5,026 | $ | 4,599 | ||||||||||
| Loans, net of unearned income | 47,259 | 127,192 | 174,451 | (12,097 | ) | 18,533 | 6,436 | |||||||||||||||||
| Taxable securities | (6,312 | ) | 13,638 | 7,326 | 9,003 | 6,719 | 15,722 | |||||||||||||||||
| Tax-exempt securities (2) | (178 | ) | 193 | 15 | 4,821 | (1,458 | ) | 3,363 | ||||||||||||||||
| Other earning assets | 2,289 | 619 | 2,908 | (431 | ) | (294 | ) | (725 | ) | |||||||||||||||
| Total interest income change (2) | 39,600 | 158,263 | 197,863 | 869 | 28,526 | 29,395 | ||||||||||||||||||
| Increase (decrease) in interest expense: | ||||||||||||||||||||||||
| Interest bearing demand deposits | (265 | ) | 60,950 | 60,685 | 144 | 8,368 | 8,512 | |||||||||||||||||
| Money market | (21 | ) | 33,075 | 33,054 | 14 | 1,745 | 1,759 | |||||||||||||||||
| Savings deposits | (58 | ) | 19,812 | 19,754 | 125 | 2,959 | 3,084 | |||||||||||||||||
| Certificates of deposit | (360 | ) | 14,743 | 14,383 | (1,628 | ) | (1,906 | ) | (3,534 | ) | ||||||||||||||
| Federal Home Loan Bank borrowings | 44,771 | 10,579 | 55,350 | (3,535 | ) | 1,336 | (2,199 | ) | ||||||||||||||||
| Repurchase agreements | (143 | ) | 2,120 | 1,977 | (4 | ) | 345 | 341 | ||||||||||||||||
| Subordinated debt and junior subordinated debt | 1,612 | 4,020 | 5,632 | 2,766 | 1,580 | 4,346 | ||||||||||||||||||
| Total interest expense change | 45,536 | 145,299 | 190,835 | (2,118 | ) | 14,427 | 12,309 | |||||||||||||||||
| Net interest income (decrease) increase (2) | $ | (5,936 | ) | $ | 12,964 | $ | 7,028 | $ | 2,987 | $ | 14,099 | $ | 17,086 |
(1)
Changes to rate/volume are allocated to both rate and volume on a proportionate dollar basis.
(2)
The yield on earning assets and the net interest margin 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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
PROVISION FOR CREDIT LOSSES - LOANS
The provision for credit losses – loans is the amount to be added to the allowance for credit losses – loans after net charge-offs have been deducted to bring the allowance to a level considered appropriate to absorb lifetime expected losses for all portfolio loans. The provision for credit losses – loan commitments is the amount to be added to the allowance for credit losses for loan commitments to bring that allowance to a level considered appropriate to absorb lifetime expected losses on unfunded loan commitments. The provision for credit losses - loans and loan commitments was $17.8 million in 2023 compared to ($1.7) million in 2022 as a result of loan growth as well as changes in macroeconomic conditions over the reasonable and supportable forecast period of one year, primarily increasing the allowance for loan losses and allowance for loan commitments. Furthermore, the increase to the provision was driven by qualitative factors, which addressed the risk of rising interest rates and office portfolio concentration. Non-performing loans were 0.23% of total loans as of December 31, 2023, and decreased from 0.39% of total loans at the end of 2022. Non-performing assets were 0.24% of total loans and other real estate and repossessed assets as of December 31, 2023, decreasing from 0.40% at the end of 2022. Criticized and classified loans were 2.22% of total loans, decreasing from 2.34% as of December 31, 2022, primarily due to improvements in loans categorized as criticized or classified during the pandemic. Past due loans at December 31, 2023 were 0.28% of total loans, compared to 0.19% at December 31, 2022. (Please see the Credit Quality and Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).
37
TABLE 4. NON-INTEREST INCOME
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Trust fees | $ | 28,135 | $ | 27,551 | $ | 584 | 2.1 | |||||||||
| Service charges on deposits | 26,116 | 26,281 | (165 | ) | (0.6 | ) | ||||||||||
| Electronic banking fees | 19,454 | 20,002 | (548 | ) | (2.7 | ) | ||||||||||
| Net swap fee and valuation income | 6,912 | 7,067 | (155 | ) | (2.2 | ) | ||||||||||
| Net securities brokerage revenue | 10,055 | 9,525 | 530 | 5.6 | ||||||||||||
| Bank-owned life insurance | 11,002 | 10,728 | 274 | 2.6 | ||||||||||||
| Mortgage banking income | 2,652 | 5,129 | (2,477 | ) | (48.3 | ) | ||||||||||
| Net securities gains (losses) | 900 | (1,777 | ) | 2,677 | 150.6 | |||||||||||
| Net gains on other real estate owned and other assets | 1,520 | 482 | 1,038 | 215.4 | ||||||||||||
| Net insurance services revenue | 3,555 | 3,749 | (194 | ) | (5.2 | ) | ||||||||||
| Payment processing fees | 3,652 | 3,352 | 300 | 8.9 | ||||||||||||
| Other | 6,494 | 5,302 | 1,192 | 22.5 | ||||||||||||
| Total non-interest income | $ | 120,447 | $ | 117,391 | $ | 3,056 | 2.6 |
Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represented 20.0% and 19.8% of total revenue for 2023 and 2022, respectively. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of Wesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to Wesbanco. Non-interest income increased $3.1 million or 2.6% in 2023 compared to 2022, primarily due to increases in trust fees, net securities gains (losses), and net gains on other real estate owned and other assets. The increases were slightly offset by a decrease in mortgage banking income.
Trust fees increased $0.6 million or 2.1% in 2023 compared to 2022. Trust assets of $5.4 billion at December 31, 2023, increased from $4.9 billion at December 31, 2022. As of December 31, 2023, trust assets include managed assets of $4.4 billion and non-managed (custodial) assets of $1.0 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $0.8 billion as of December 31, 2023 and December 31, 2022, and are included in managed assets.
Swap fee and valuation income, which includes fair value adjustments, decreased $0.2 million or 2.2% in 2023 as compared to 2022. The decrease was specifically due to negative fair value adjustments on the swap portfolio in 2023 resulting from the late year market rate decreases, which outweighed a record amount of new swaps originated and their associated swap fee income. In 2023, new swaps totaled $728.7 million in notional principal resulting in $9.0 million in fee income, compared to new swaps totaling $254.3 million in notional principal resulting in $4.4 million in fee income in 2022. Fair market value adjustments on swaps in 2023 totaled a negative $2.1 million as compared to a positive $2.7 million in 2022.
Mortgage banking income decreased $2.5 million or 48.3% in 2023 compared to 2022, due primarily to a decrease in fair value adjustments on mortgage derivatives and increased deferred loan costs on mortgage loans. In 2023, total mortgage production was $0.7 billion, which was a decrease of 32.0% from total production in 2022. In 2023, $293.4 million in mortgages were sold into the secondary market as compared to $227.5 million in 2022. Included in mortgage banking income are gains of $0.8 million and $3.2 million from the fair value adjustments on mortgage loan commitments and related derivatives for 2023 and 2022, respectively.
Net securities gains (losses) include both gains and losses on investment security transactions, including sales and calls, as well as market value adjustments on the deferred compensation plan and other equity securities. In 2023, net securities gains (losses) increased $2.7 million from 2022 due to an increase in the market value adjustments on the deferred compensation plan. These market adjustments had an offsetting effect in employee benefits expense.
Net gains on other real estate owned and other assets increased $1.0 million in 2023 as compared to 2022, due primarily to the recovery of an asset that was previously written off.
38
TABLE 5. NON-INTEREST EXPENSE
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Salaries and wages | $ | 176,938 | $ | 167,028 | $ | 9,910 | 5.9 | |||||||||
| Employee benefits | 46,901 | 37,771 | 9,130 | 24.2 | ||||||||||||
| Net occupancy | 25,338 | 26,105 | (767 | ) | (2.9 | ) | ||||||||||
| Equipment and software | 36,666 | 32,508 | 4,158 | 12.8 | ||||||||||||
| Marketing | 11,178 | 9,335 | 1,843 | 19.7 | ||||||||||||
| FDIC insurance | 12,249 | 7,901 | 4,348 | 55.0 | ||||||||||||
| Amortization of intangible assets | 9,088 | 10,278 | (1,190 | ) | (11.6 | ) | ||||||||||
| Restructuring and merger-related expenses | 3,830 | 1,723 | 2,107 | 122.3 | ||||||||||||
| Consulting, regulatory, accounting and advisory fees | 12,829 | 13,168 | (339 | ) | (2.6 | ) | ||||||||||
| Franchise and other miscellaneous taxes | 11,686 | 12,012 | (326 | ) | (2.7 | ) | ||||||||||
| ATM and electronic banking interchange expenses | 7,091 | 5,903 | 1,188 | 20.1 | ||||||||||||
| Communications | 5,325 | 4,688 | 637 | 13.6 | ||||||||||||
| Legal fees | 2,905 | 3,165 | (260 | ) | (8.2 | ) | ||||||||||
| Other real estate owned and foreclosure expenses | 349 | 789 | (440 | ) | (55.8 | ) | ||||||||||
| Postage, supplies and other | 27,629 | 24,592 | 3,037 | 12.3 | ||||||||||||
| Total non-interest expense | $ | 390,002 | $ | 356,966 | $ | 33,036 | 9.3 |
Non-interest expense in 2023, excluding restructuring and merger-related expenses, increased $30.9 million or 8.7% compared to 2022. The primary drivers of this increase were higher salaries and wages, employee benefits, equipment and software costs, FDIC insurance expense and other operating expenses. These increases were slightly offset by decreases in net occupancy and amortization of intangible assets. Restructuring and merger related expenses of $3.8 million in 2023 and $1.7 million in 2022 were attributable to branch restructuring that occurred in both years.
Salaries and wages increased $9.9 million or 5.9% in 2023 compared to 2022 due primarily to increases in salaries and stock compensation expense. Salary expense increased due to annual merit increases and new revenue-producing hires, mainly commercial lenders, during the past year. Stock compensation expense increased due to higher overall award levels, combined with accelerated expense that was recorded for an executive retirement. Offsetting these increases slightly was an increase in deferred loan contra origination costs in 2023 due to higher loan origination volume, primarily in commercial loans.
Employee benefits expense increased $9.1 million or 24.2% in 2023 compared to 2022 due to an increase in the market adjustment on the underlying investments of the deferred compensation plan, which has an offsetting effect in net securities gains (losses). Also attributing to the increase in 2023 was higher health insurance expense due to increased claims in 2023, as well as increased pension fund expense due to higher interest costs and other pension expenses.
Equipment and software costs increased $4.2 million or 12.8% in 2023 compared to 2022, due to continuous improvements in technology and communication infrastructure, general inflationary cost increases for existing service agreements and increased usage of digital banking services. During 2023, Wesbanco upgraded most of its ATM fleet.
FDIC insurance increased $4.3 million or 55.0% in 2023 compared to 2022, due to higher quarterly assessment rates. In 2022, the FDIC announced a two basis point increase in the minimum FDIC assessment rate for all banks, which was effective beginning in the first assessment period of 2023.
Restructuring and merger-related expenses in 2023 totaled $3.8 million, an increase from $1.7 million incurred in 2022. The $3.8 million of expenses in 2023 consisted of fixed asset writedowns, lease termination expenses and severance expenses associated with the closure of branches, back-office buildings and a restructuring of the residential mortgage department. The restructuring and merger-related expenses in 2022 totaling $1.7 million were comprised of branch closure and lease termination expenses associated with the closure of 13 branches throughout 2022.
ATM and electronic banking interchange expenses increased $1.2 million or 20.1% in 2023 as compared to 2022, due to higher ACH and ATM processing charges resulting from an increase in transaction volume.
Other operating expenses increased $3.0 million or 12.3% in 2023 as compared to 2022, due to costs associated with higher customer transactional volume and increased employee travel expenses.
39
INCOME TAXES
The provision for income taxes was $35.0 million for 2023, which is a $9.3 million decrease as compared to $44.3 million in 2022. The decrease in the provision for income taxes is due in part to a decrease in the effective tax rate to 18.1% in 2023 compared to 18.7% in 2022. In addition, the decrease resulted from lower pre-tax income in 2023 as compared to 2022. The decrease in pre-tax income is primarily driven by the $17.7 million provision for credit losses recorded in 2023, as compared to a $1.7 million negative provision for credit losses in 2022, and an increase in non-interest expense.
FINANCIAL CONDITION
Total assets, deposits and shareholders' equity increased 4.6%, 0.3% and 4.4%, respectively, at December 31, 2023 compared to December 31, 2022. Total securities decreased $383.1 million or 10.1% from December 31, 2022 to December 31, 2023, as investment maturities, paydowns and calls were used to fund loan growth. Total portfolio loans increased $935.7 million or 8.7% in 2023 driven by strong performance from our commercial and residential lending teams. Total deposits increased $37.6 million or 0.3% from year end 2022 reflecting the benefit of deposit gathering and retention efforts by our retail and commercial teams. Reflecting the impact of the significant increase in the federal funds rate, there continued to be some mix shift in the composition of total deposits; however, total demand deposits continue to represent 56% of total deposits, with the non-interest bearing component representing 30%, which remains consistent with the percentage range since early 2020.
Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets totaling $104.7 million and $96.7 million for the years ended December 31, 2023 and December 31, 2022, respectively. The increase in certificates of deposit of $345.9 million is primarily due to customers' preferences during the higher interest rate environment. Total borrowings increased 54.7% or $613.5 million during 2023, as loan growth increased and required additional funding generated through FHLB borrowings.
Total shareholders’ equity increased $106.4 million or 4.4%, compared to December 31, 2022, primarily due to net income of $159.0 million for the year ended December 31, 2023, and a $35.7 million other comprehensive gain exceeding the declaration of common and preferred shareholder dividends totaling $82.9 million and $10.1 million, respectively.
40
SECURITIES
TABLE 6. COMPOSITION OF SECURITIES (1)
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Equity securities (at fair value) | $ | 12,320 | $ | 11,506 | $ | 814 | 7.1 | |||||||||
| Available-for-sale debt securities (at fair value) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | 208,366 | 225,970 | (17,604 | ) | (7.8 | ) | ||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 1,629,684 | 1,846,053 | (216,369 | ) | (11.7 | ) | ||||||||||
| Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 268,307 | 349,731 | (81,424 | ) | (23.3 | ) | ||||||||||
| Obligations of states and political subdivisions | 76,125 | 92,228 | (16,103 | ) | (17.5 | ) | ||||||||||
| Corporate debt securities | 11,847 | 15,158 | (3,311 | ) | (21.8 | ) | ||||||||||
| Total available-for-sale debt securities | $ | 2,194,329 | $ | 2,529,140 | $ | (334,811 | ) | (13.2 | ) | |||||||
| Held-to-maturity debt securities (at amortized cost) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | $ | 3,587 | $ | 4,357 | $ | (770 | ) | (17.7 | ) | |||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 38,893 | 45,909 | (7,016 | ) | (15.3 | ) | ||||||||||
| Obligations of states and political subdivisions | 1,136,779 | 1,177,986 | (41,207 | ) | (3.5 | ) | ||||||||||
| Corporate debt securities | 20,268 | 20,377 | (109 | ) | (0.5 | ) | ||||||||||
| Total held-to-maturity debt securities (2) | $ | 1,199,527 | $ | 1,248,629 | $ | (49,102 | ) | (3.9 | ) | |||||||
| Total securities | $ | 3,406,176 | $ | 3,789,275 | $ | (383,099 | ) | (10.1 | ) | |||||||
| Available-for-sale and equity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 2.31 | % | 2.23 | % | ||||||||||||
| As a % of total securities | 64.8 | % | 67.0 | % | ||||||||||||
| Weighted average life (in years) | 6.8 | 6.7 | ||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 2.97 | % | 2.96 | % | ||||||||||||
| As a % of total securities | 35.2 | % | 33.0 | % | ||||||||||||
| Weighted average life (in years) | 8.7 | 9.5 | ||||||||||||||
| Total securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (3) | 2.52 | % | 2.45 | % | ||||||||||||
| As a % of total securities | 100.0 | % | 100.0 | % | ||||||||||||
| Weighted average life (in years) | 7.4 | 7.6 |
(1)
At December 31, 2023 and December 31, 2022, there were no holdings of any one issuer, other than U.S. government sponsored entities and its agencies, in an amount greater than 10% of Wesbanco’s shareholders’ equity.
(2)
Total held-to-maturity debt securities are presented on the Consolidated Balance Sheets net of their allowance for credit losses totaling $0.2 million at December 31, 2023 and December 31, 2022, respectively.
(3)
Weighted average yields have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Total investment securities, which are a source of liquidity for Wesbanco as well as a contributor to interest income, decreased by $383.1 million or 10.1% from December 31, 2022 to December 31, 2023. Over the same period, the available-for-sale portfolio decreased by $334.8 million or 13.2% primarily driven by $315.9 million in paydowns, $31.0 million in sales and $25.3 million in maturities and calls, and was slightly offset by a decrease of $38.7 million in unrealized losses. The held-to-maturity portfolio decreased by $49.1 million or 3.9% primarily due to maturities and calls of municipal bonds. The weighted average yield of the total portfolio increased seven basis points from 2.45% at December 31, 2022 to 2.52% at December 31, 2023, primarily due to increases in the indices tied to variable rate securities.
Total gross unrealized securities losses decreased $72.4 million, from $510.7 million as of December 31, 2022 to $438.3 million at December 31, 2023. The decrease in unrealized losses from December 31, 2022 was due to the overall decrease in investment balances combined with a decrease in market rates during late 2023 causing market prices to increase on the investment portfolio. Wesbanco believes that none of the unrealized losses on available-for-sale debt securities at December 31, 2023 require an allowance for credit losses. Please refer to Note 3, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in private mortgage-backed securities or those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to collateralized debt obligations or government-sponsored enterprise preferred stocks.
41
Net unrealized losses on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of December 31, 2023 and December 31, 2022 were $233.2 million and $261.8 million, respectively. These net unrealized pre-tax losses represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after-tax basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity. Net unrealized pre-tax losses in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were $130.4 million at December 31, 2023, compared to $164.2 million as of December 31, 2022. With approximately 35% of the investment portfolio in the held-to-maturity category, the recent volatility in interest rates does not have as much of an impact on other comprehensive income as if the entire portfolio were included in the available-for-sale category.
Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to, comparison to secondary pricing services, corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices, review of pricing by personnel familiar with market liquidity and other market-related conditions, review of pricing service methodologies, review of independent auditor reports received from the pricing service regarding its internal controls, and through review of inputs and assumptions used in pricing certain securities thinly-traded or with limited observable data points. The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair value of Wesbanco’s securities. For additional disclosure relating to fair value measurement, refer to Note 16, “Fair Value Measurement” in the Consolidated Financial Statements.
The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted. Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historic default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset. The losses are recorded on the income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $8.8 million and $9.5 million as of December 31, 2023 and 2022, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could affect this assumption. Wesbanco recorded an allowance on held-to-maturity debt securities of $0.2 million as of December 31, 2023 and 2022, respectively.
Equity securities, of which a portion consists of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.
Cost-method investments consist primarily of FHLB of Pittsburgh stock totaling $62.0 million and $36.2 million at December 31, 2023 and 2022, respectively, and are included in other assets in the Consolidated Balance Sheets.
42
TABLE 7. MATURITY DISTRIBUTION AND YIELD ANALYSIS OF SECURITIES
The following table presents the tax-equivalent yields of held-to-maturity debt securities by contractual maturity at December 31, 2023. In some instances, the issuers may have the right to call or prepay obligations without penalty prior to the contractual maturity date.
| One Year or Less | One to Five Years | Five to Ten Years | Over Ten Years | Mortgage-backed securities | Total | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted-average yield (1): | ||||||||||||||||||||||||
| U.S. Government sponsored entities and agencies | — | — | — | — | 2.16 | % | 2.16 | % | ||||||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies (2) | — | — | — | — | 2.68 | % | 2.68 | % | ||||||||||||||||
| Obligations of states and political subdivisions (3) | 4.09 | % | 4.01 | % | 3.20 | % | 2.56 | % | — | 3.03 | % | |||||||||||||
| Corporate debt securities | 3.57 | % | 3.57 | % | — | — | — | 3.57 | % | |||||||||||||||
| Total weighted average yield | 4.04 | % | 3.94 | % | 3.20 | % | 2.56 | % | 2.64 | % | 2.97 | % |
(1)
Yields are determined based on the lower of the yield-to-call or yield-to-maturity.
(2)
Certain U.S. Government sponsored agency, mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
(3)
Average yields on obligations of states and political subdivisions have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Wesbanco’s municipal portfolio comprises 35.6% of the overall securities portfolio as of December 31, 2023 compared to 33.5% as of December 31, 2022, which carries different risks that are not as prevalent in other security types contained in the portfolio. The following table presents the allocation of the individual bonds in the municipal bond portfolio based on the combined ratings of two major bond credit rating agencies (at fair value):
TABLE 8. MUNICIPAL BOND RATINGS
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bonds (at fair value) (1): | |||||||||||||||
| Investment Grade - Prime | $ | 115,566 | 10.6 | $ | 122,914 | 11.1 | |||||||||
| Investment Grade - High | 850,020 | 78.3 | 850,746 | 76.6 | |||||||||||
| Investment Grade - Upper Medium | 114,271 | 10.5 | 131,457 | 11.8 | |||||||||||
| Investment Grade - Lower Medium | 2,532 | 0.2 | 1,064 | 0.0 | |||||||||||
| Not rated | 3,849 | 0.4 | 4,636 | 0.5 | |||||||||||
| Total municipal bond portfolio | $ | 1,086,238 | 100.0 | $ | 1,110,816 | 100.0 |
(1)
The lowest available rating was used when placing the bond into a category in the table.
Wesbanco’s municipal bond portfolio at December 31, 2023, consists of $386.9 million of taxable and $699.4 million of tax-exempt general obligation and revenue bonds. The following table presents additional information regarding the municipal bond type and issuer (at fair value):
TABLE 9. COMPOSITION OF MUNICIPAL SECURITIES
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bond type: | |||||||||||||||
| General Obligation | $ | 796,448 | 73.3 | $ | 805,621 | 72.5 | |||||||||
| Revenue | 289,790 | 26.7 | 305,195 | 27.5 | |||||||||||
| Total municipal bond portfolio | $ | 1,086,238 | 100.0 | $ | 1,110,816 | 100.0 | |||||||||
| Municipal bond issuer: | |||||||||||||||
| State Issued | $ | 67,268 | 6.2 | $ | 72,855 | 6.6 | |||||||||
| Local Issued | 1,018,970 | 93.8 | 1,037,961 | 93.4 | |||||||||||
| Total municipal bond portfolio | $ | 1,086,238 | 100.0 | $ | 1,110,816 | 100.0 |
43
Wesbanco’s municipal bond portfolio is broadly spread across the United States. The following table presents the top five states of municipal bond concentration based on total fair value at December 31, 2023:
TABLE 10. CONCENTRATION OF MUNICIPAL SECURITIES
| December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | % of Total | |||||
| California | $ | 201,527 | 18.6 | ||||
| Pennsylvania | 199,225 | 18.3 | |||||
| Ohio | 92,046 | 8.5 | |||||
| Texas | 83,979 | 7.7 | |||||
| Illinois | 42,088 | 3.9 | |||||
| All other states (1) | 467,373 | 43.0 | |||||
| Total municipal bond portfolio | $ | 1,086,238 | 100.0 |
(1) Wesbanco's municipal bond portfolio contains obligations in the state of West Virginia totaling $30.1 million or 2.8% of the total municipal portfolio.
44
LOANS AND LOAN COMMITMENTS
Loans represent Wesbanco’s largest balance sheet asset classification and the largest source of interest income. Commercial loans include CRE, which is further differentiated between land and construction, and improved property loans; as well as other C&I loans that are not secured by real estate. Retail loans include residential real estate mortgage loans, home equity lines of credit (“HELOC”), and loans for other consumer purposes.
Loan commitments, which are not reported on the balance sheet, represent available balances on commercial and consumer lines of credit, commercial letters of credit, deposit account overdraft protection limits, certain loan guarantee contracts, and approved commitments to extend credit. Approved commitments, which have been accepted by the customer, are included net of any Wesbanco loan balances that are to be refinanced by the new commitment. However, typically not all approved commitments will ultimately be funded.
Loans and loan commitments are summarized in Table 11.
TABLE 11. LOANS AND COMMITMENTS
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||||||||
| (dollars in thousands) | Balance | Commitments | Exposure | Balance | Commitments | Exposure | |||||||||||||
| LOANS | |||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||
| Land and construction | $ | 1,055,865 | $ | 1,238,440 | $ | 2,294,305 | $ | 943,887 | $ | 1,093,848 | $ | 2,037,735 | |||||||
| Improved property | 5,509,583 | 222,561 | 5,732,144 | 5,117,457 | 211,275 | 5,328,732 | |||||||||||||
| Total commercial real estate | 6,565,448 | 1,461,001 | 8,026,449 | 6,061,344 | 1,305,123 | 7,366,467 | |||||||||||||
| Commercial and industrial | 1,670,659 | 1,578,557 | 3,249,216 | 1,579,395 | 1,359,275 | 2,938,670 | |||||||||||||
| Total commercial loans | 8,236,107 | 3,039,558 | 11,275,665 | 7,640,739 | 2,664,398 | 10,305,137 | |||||||||||||
| Residential real estate | 2,438,574 | 185,330 | 2,623,904 | 2,140,584 | 359,467 | 2,500,051 | |||||||||||||
| Home equity lines of credit | 734,219 | 1,071,785 | 1,806,004 | 695,065 | 1,190,386 | 1,885,451 | |||||||||||||
| Consumer | 229,561 | 29,850 | 259,411 | 226,340 | 39,127 | 265,467 | |||||||||||||
| Total retail loans | 3,402,354 | 1,286,965 | 4,689,319 | 3,061,989 | 1,588,980 | 4,650,969 | |||||||||||||
| Total portfolio loans | 11,638,461 | 4,326,523 | 15,964,984 | 10,702,728 | 4,253,378 | 14,956,106 | |||||||||||||
| Loans held for sale | 16,354 | 20,055 | 36,409 | 8,249 | 12,367 | 20,616 | |||||||||||||
| Deposit overdraft limits | — | 391,598 | 391,598 | — | 380,143 | 380,143 | |||||||||||||
| Total loans | $ | 11,654,815 | $ | 4,738,176 | $ | 16,392,991 | $ | 10,710,977 | $ | 4,645,888 | $ | 15,356,865 | |||||||
| Letters of credit included above | $ | 38,929 | $ | 30,362 |
Total portfolio loans increased $935.7 million or 8.7% from December 31, 2022 to December 31, 2023, due to strong growth throughout the year in both the commercial real estate and residential real estate portfolios. Commercial real estate loans increased $504.1 million or 8.3%, as improved property increased by 7.7% and land and construction loans increased 11.9%. Commercial and industrial loans increased $91.3 million or 5.8%. Retail loans also improved throughout the year, as residential real estate loans increased $298.0 million or 13.9%, home equity loans increased $39.2 million or 5.6%, and consumer loans increased $3.2 million or 1.4%. Portfolio loans are presented in the Consolidated Balance Sheets net of deferred loan fees and costs and discounts on purchased loans. The net deferred loan costs were $11.5 million and $9.6 million as of December 31, 2023 and 2022, respectively. Wesbanco conducts a deferred loan cost study to determine the allowable costs to be deferred over the life of the loan. Wesbanco’s deferred costs have continued to increase at a faster rate than the related customer deferred fee income causing the balance of the deferred loan costs to outweigh the deferred loan fees, primarily from home equity lines of credit, which have little fee income. Purchased loan discounts from acquisitions included in the portfolio loan balances were $13.5 million and $18.0 million as of December 31, 2023 and 2022, respectively. Loan accretion included in interest income on loans acquired from prior acquisitions was $4.5 million and $8.0 million for the years ended December 31, 2023 and 2022, respectively.
CRE loans at December 31, 2023 represent a significant component of the loan portfolio at 56.4%, a slight decrease of 0.2% as compared to CRE balances at December 31, 2022. CRE—land and construction loan balances increased $112.0 million or 11.9% from December 31, 2022 to December 31, 2023, while CRE—improved property loans increased $392.1 million or 7.7% during the same period.
C&I loans increased $91.3 million or 5.8% from December 31, 2022 to December 31, 2023. The available lines of credit within C&I loans increased slightly from 64.9% at December 31, 2022 to 67.6% of total C&I revolving lines of credit exposure as of December 31, 2023.
Residential real estate mortgage loans increased $298.0 million from December 31, 2022 to December 31, 2023. Wesbanco retained approximately 57% of mortgages by dollar volume originated in 2023 for the portfolio compared to 78% in 2022. Wesbanco sold more loans in 2023 as compared to 2022 as margins were reduced on fixed rate mortgage loans due to competitive pressures in the marketplace during the higher interest rate environment.
45
HELOC loans increased $39.2 million or 5.6% from December 31, 2022 to December 31, 2023. Consumer loans increased $3.2 million or 1.4% from December 31, 2022 to December 31, 2023.
Total loan commitments increased $92.3 million or 2.0% from December 31, 2022 to December 31, 2023. Commitments in the total CRE portfolio increased approximately $155.9 million or 11.9% and C&I commitments increased $219.3 million or 16.1%, while residential real estate commitments decreased $174.1 million or 48.4% and HELOC commitments decreased $118.6 million or 10.0%.
Geographic Distribution —Wesbanco extends credit primarily within the market areas where it has branch offices, markets adjacent thereto, or markets that have a loan production office. Loans outside of these markets are generally only made to established customers that have other business relationships with Wesbanco in its markets. Loans outside of Wesbanco’s markets represented approximately 4% of total loans at both December 31, 2023 and December 31, 2022. These loans consist primarily of C&I, CRE-improved property loans, residential real estate loans for second residences or vacation homes, consumer purpose lines of credit to wealth management customers, and automobile loans to family members of local customers.
The geographic distribution of the loan portfolio, excluding deposit overdraft limits and loans held for sale, is summarized in Table 12.
TABLE 12. GEOGRAPHIC DISTRIBUTION OF LOANS
| December 31, 2023 (1) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | ||||||||||||||||||||||||||||
| (percentage of outstandings, rounded to nearest whole percent) | Land and Construction | Improved Property | Commercial and Industrial | Residential Real Estate | Home Equity Lines | Consumer | Total | |||||||||||||||||||||
| Washington-Arlington-Alexandria DC-VA-MD-WV MSA | 6 | % | 14 | % | 7 | % | 14 | % | 4 | % | 2 | % | 13 | % | ||||||||||||||
| Columbus, OH MSA | 18 | 10 | 9 | 11 | 8 | 5 | 11 | |||||||||||||||||||||
| Pittsburgh, PA MSA | 7 | 9 | 14 | 11 | 14 | 6 | 10 | |||||||||||||||||||||
| Baltimore-Columbia-Towson MD MSA | 4 | 9 | 2 | 12 | 5 | 2 | 8 | |||||||||||||||||||||
| Western Ohio MSAs | 18 | 6 | 7 | 11 | 8 | 4 | 8 | |||||||||||||||||||||
| Louisville, KY—Jefferson County MSA | 15 | 9 | 10 | 4 | 5 | 3 | 8 | |||||||||||||||||||||
| Other Ohio Locations | 7 | 6 | 15 | 4 | 9 | 12 | 7 | |||||||||||||||||||||
| Upper Ohio Valley MSAs | 1 | 3 | 11 | 4 | 8 | 23 | 5 | |||||||||||||||||||||
| Other Kentucky Locations | 5 | 5 | 3 | 4 | 9 | 5 | 5 | |||||||||||||||||||||
| Other West Virginia Locations | 2 | 4 | 5 | 4 | 9 | 15 | 4 | |||||||||||||||||||||
| Lexington, KY—Fayette County MSA | 2 | 5 | 1 | 4 | 3 | 1 | 4 | |||||||||||||||||||||
| Morgantown, WV MSA | — | 3 | 2 | 3 | 3 | 4 | 3 | |||||||||||||||||||||
| Huntington, WV-Ashland, KY MSA | 2 | 3 | 2 | 2 | 3 | 5 | 2 | |||||||||||||||||||||
| Parkersburg, WV-Marietta, OH MSA | 2 | 2 | 2 | 1 | 3 | 8 | 2 | |||||||||||||||||||||
| Other Indiana Locations | 4 | 2 | 2 | 2 | 1 | — | 2 | |||||||||||||||||||||
| Other Maryland Locations | — | 3 | — | 2 | 1 | — | 2 | |||||||||||||||||||||
| California-Lexington Park MD MSA | — | 2 | 3 | 1 | 1 | — | 1 | |||||||||||||||||||||
| Other Pennsylvania Locations | — | 1 | — | 1 | 5 | 2 | 1 | |||||||||||||||||||||
| Adjacent States & Outside-of-Market | 7 | 4 | 5 | 5 | 1 | 3 | 4 | |||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1)
Real estate secured loans are categorized based on the address of the collateral. All other loans are categorized based on the borrower’s address.
The Upper Ohio Valley Metropolitan Statistical Areas (“MSAs”) include the Wheeling, West Virginia and Weirton, West Virginia-Steubenville, Ohio MSAs. Other West Virginia locations include the Fairmont-Clarksburg and Charleston MSAs as well as communities that are not located within an MSA primarily in the northern, central and eastern parts of the state. The western Ohio MSAs include the Dayton-Springfield and the Cincinnati-Middletown MSAs. Other Ohio locations include communities in Ohio that are not located within an MSA, the majority of which are located in southeastern Ohio. Other Indiana locations include communities in Indiana that are not located within an MSA, the majority of which are located in southern Indiana. Other Kentucky locations include the Elizabethtown KY MSA along with other Kentucky locations that are not located within an MSA. Through the acquisition of OLBK, Wesbanco added the Baltimore-Columbia-Towson, MD MSA and the Washington DC-Arlington-Alexandria, VA MSA as well as other Maryland locations. Adjacent states include parts of Delaware and Virginia that are within close proximity to Wesbanco’s markets. Outside-of-market loans consist of loans in all other locations not included in any of the other defined areas and have remained relatively unchanged over the past few years.
46
CREDIT RISK
The risk that borrowers will be unable or unwilling to repay their obligations is inherent in all lending activities. Repayment risk can be impacted by external events such as adverse economic conditions, social and political influences that impact entire industries or major employers, individual loss of employment or other personal calamities and changes in interest rates. This inherent risk may be further exacerbated by the terms and structure of each loan as well as potential concentrations of risk. The primary goal of managing credit risk is to minimize the impact of all of these factors on the quality of the loan portfolio.
Credit risk is managed through the initial underwriting process as well as through ongoing monitoring and administration of the portfolio. Credit policies establish standard underwriting guidelines for each type of loan and require an appropriate evaluation of the credit characteristics of each borrower. This evaluation focuses on the sufficiency and sustainability of the primary source of repayment, the adequacy of collateral, if any, as a secondary source of repayment, potential for guarantor support, as a tertiary source of repayment and other factors unique to each type of loan that may increase or mitigate their risk. The manner and degree of monitoring and administration of the portfolio varies by type and size of loan.
Credit risk is also managed by closely monitoring delinquency levels and trends and initiating collection efforts at the earliest stage of delinquency. Wesbanco also monitors general economic conditions, including unemployment, housing activity and real estate values in its markets. Underwriting standards are modified when appropriate based on market conditions, the performance of one or more loan categories, and other external factors. An independent loan review function also performs periodic reviews of the portfolio to assess the adequacy and effectiveness of underwriting, loan documentation and portfolio administration.
Each category of loans contains distinct elements of risk that impact the manner in which those loans are underwritten, structured, documented, administered and monitored. Customary terms and underwriting practices, together with specific risks associated with each category of loans and Wesbanco’s processes for managing those risks are discussed in the remainder of this section.
Commercial Loans —The commercial portfolio consists of loans to a wide range of business enterprises of varying size. Many commercial loans often involve multiple loans to one borrower or a group of related borrowers, therefore the potential for loss on any single transaction can be significantly greater for commercial loans than for retail loans. Commercial loan risk is mitigated by limiting total credit exposure to individual borrowers or groups of borrowers, industries and geographic markets and by requiring appropriate collateral or guarantors.
Commercial loans are monitored for potential concentrations of loans to any one borrower or group of related borrowers. At December 31, 2023 Wesbanco’s legal lending limit to any single borrower or their related interests approximated $266 million. The ten largest commercial relationships combined ranged from $826 million to $868 million during 2023. There were 24 relationships that exceeded $50 million at December 31, 2023. These large relationships generally consist of more than one loan to a borrower or their related entities. The single largest relationship exposure approximated $120 million at December 31, 2023 and consists of multiple loans to a business relationship for gasoline stations with convenience stores, which is in the real estate investment sector.
Commercial loans, including renewals and extensions of maturity, are approved within a framework of individual lending authorities based on the total credit exposure of the borrower. Loans with credit exposure up to $1 million are approved by underwriters that are not responsible for loan origination. Loans with credit exposure greater than $1 million minimally require the approval of a commercial banking executive, and credit exposures greater than $1.5 million require approval of a credit officer that is not responsible for loan origination. In the Mid-Atlantic market, credit exposures greater than $5 million up to $15 million require approval of a credit committee comprised of senior management in the market and credit officers not responsible for loan origination. Credit exposures greater than $25 million require approval of a centralized credit committee comprised of senior and executive management, credit officers, directors, and certain other non-voting qualified persons that are not responsible for loan origination. Underwriters and credit officers do not receive incentive compensation based on loan origination volume. Commercial banking executives receive incentive compensation based on multiple factors that include loan origination, net growth in outstanding loan balances, fees, credit quality and portfolio administration requirements.
CRE – land and construction consists of loans to finance land for development, investment, use in a commercial business enterprise, agricultural or minerals extraction, construction of residential dwellings for resale, multi-family apartments and other commercial buildings that may be owner-occupied or income-generating investments for the owner. Construction loans generally are made only when Wesbanco also commits to the permanent financing of the project, has a takeout commitment from another lender for the permanent loan or the loan is expected to be repaid from the sale of subdivided property. However, even if Wesbanco has a takeout commitment, construction loans are underwritten as if Wesbanco will retain the loan upon completion of construction. In recent years, many construction loans that did not have a takeout commitment when the loan originated have been sold or refinanced in the secondary market immediately upon completion of construction, at times, resulting in significant unscheduled loan payoffs.
47
CRE – land and construction loans require payment of interest-only during the construction period, with initial terms ranging from six months up to three years for larger, multiple-phase projects, such as residential housing developments and large scale commercial projects. Interest rates are often fully-floating based on an appropriate index, but may be structured in the same manner as the interest rate that will apply to the permanent loan upon completion of construction. Interest during the construction period is typically included in the project costs and therefore is often funded by loan advances. Advances are monitored to ensure that the project is at the appropriate stage of completion with each advance and that interest reserves are not exhausted prior to completion of the project. In the event a project is not completed within the initial term, the loan is re-underwritten at maturity, but interest beyond the initial term must be paid by the borrower and in some instances an additional interest reserve is required as a condition of extending the maturity. Upon completion of construction, the loan is converted to permanent financing and reclassified to CRE—improved property.
CRE – improved property loans consist of loans to purchase or refinance owner-occupied and investment properties. Owner-occupied CRE consists of loans to borrowers in a diverse range of industries and property types. Investment properties include multi-family apartment buildings, 1-to-4 family rental units, lodging and various types of commercial buildings that are rented or leased to unrelated parties of the owner.
CRE – improved property loans generally require monthly principal and interest payments based on amortization periods ranging from ten to thirty years depending on the type, age and condition of the property. Loans with amortization periods exceeding twenty years typically also have a maturity date or call option of ten years or less. Interest rates are generally adjustable after a fixed period ranging from one to five years based on an appropriate index of comparable duration. Interest rates may also be fixed for longer than five years and certain loans from acquisitions may have longer initial fixed rate terms. For certain larger loans, the borrower may be required to enter into an interest rate derivative contract that converts Wesbanco’s rate to an adjustable rate.
C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million.
C&I term loans secured by equipment and other types of collateral generally require monthly principal and interest payments based on amortization periods up to ten years depending on the estimated useful life of the collateral, with interest rates that may be fixed for the term of the loan (potentially via an interest rate derivative contract) or adjustable after a fixed period ranging from one to seven years based on an appropriate index.
Commercial lines and letters of credit are generally categorized as C&I but may also be categorized as CRE—improved property loans or CRE—land and construction if they are secured primarily by real estate. Lines of credit typically require payment of interest-only with principal due on demand or at maturity. Interest rates on lines of credit are generally fully-adjustable based on an appropriate short-term index. Letters of credit typically require a periodic fee with principal and interest due on demand in the event the beneficiary of the letter requests an advance on the commitment. Lines of credit may also include a fee based on the amount of the line that is not advanced. Lines and letters of credit are generally renewable or may be cancelled annually by Wesbanco, but may also be committed for up to three years for certain small business lines and certain letters of credit. Letters of credit may also require Wesbanco to notify the beneficiary within a specified time in the event Wesbanco does not intend to renew or extend the commitment.
48
Table 13 summarizes the distribution of maturities by rate type for all commercial loans.
TABLE 13. MATURITIES OF COMMERCIAL LOANS
| December 31, 2023 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||
| Land and construction | $ | 8,247 | $ | 48,128 | $ | 40,364 | $ | 33,454 | $ | 130,193 | $ | 209,058 | $ | 456,516 | $ | 250,857 | $ | 9,241 | $ | 925,672 | |||||||||||||||||||
| Improved property | 183,079 | 812,680 | 518,744 | 16,626 | 1,531,129 | 260,381 | 1,292,357 | 2,131,737 | 293,979 | 3,978,454 | |||||||||||||||||||||||||||||
| Commercial and industrial | 50,525 | 352,310 | 272,935 | 61,636 | 737,406 | 505,796 | 245,732 | 149,903 | 31,822 | 933,253 | |||||||||||||||||||||||||||||
| Total commercial loans | $ | 241,851 | $ | 1,213,118 | $ | 832,043 | $ | 111,716 | $ | 2,398,728 | $ | 975,235 | $ | 1,994,605 | $ | 2,532,497 | $ | 335,042 | $ | 5,837,379 |
The primary factors considered in underwriting CRE—land and construction loans are the overall viability of each project, the experience and financial capacity of the developer or builder to successfully complete the project, market absorption rates and property values. These loans also have the unique risk that the developer or builder may not complete the project, or not complete it on time or within budget. Risk is generally mitigated by extending credit to developers and builders with established reputations who operate in Wesbanco’s markets and have the liquidity or other resources to absorb unanticipated increases in the cost of a project or longer than anticipated absorption, periodically inspecting construction in progress, and disbursing the loan at specified stages of completion. Certification of completed construction by a licensed architect or engineer and performance and payment bonds may also be required for certain types of projects. Since speculative projects are inherently riskier, Wesbanco may require a specified percentage of pre-sales for land and residential development or pre-lease commitments for investment property before construction can begin.
The primary factors that are considered in underwriting investment real estate are the debt service coverage calculation, the net rental income generated by the property, the composition of the tenants occupying the property, and the terms of leases, all of which may vary depending on the specific type of property. Other factors that are considered include the overall financial capacity of the investors and their experience owning and managing investment property.
Repayment of owner-occupied loans must come from the cash flow generated by the occupant’s commercial business. Therefore, the primary factors that are considered in underwriting owner-occupied CRE and C&I loans are the debt service coverage calculation, the historical and projected earnings, cash flow, capital resources, liquidity and leverage of the business. Other factors that are considered for their potential impact on repayment capacity include the borrower’s industry, competitive advantages and disadvantages, demand for the business’ products and services, business model viability, quality, experience and depth of management, and external influences that may impact the business such as general economic conditions and social or political changes.
The type, age, condition and location of real estate as well as any environmental risks associated with the property are considered for both owner-occupied and investment CRE. Environmental risk is mitigated by requiring assessments performed by qualified inspectors whenever the current or previous uses of the property or any adjacent properties are likely to have resulted in contamination of the property financed. Risk is further mitigated by requiring borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations based on the amount financed prior to the loan being made. New appraisals or evaluations may be obtained throughout the life of each loan to more accurately assess current market value when the initial term of a loan is being extended, market conditions indicate that the property value may have declined, and/or the primary source of repayment is no longer adequate to repay the loan under its original terms.
CRE loan-to-value (“LTV”) ratios are generally limited to the maximum percentages prescribed by Wesbanco credit policy or banking regulations, which range from 65% for unimproved land to 85% for improved commercial property. Regulatory guidelines also limit the aggregate of CRE loans that exceed prescribed LTV ratios to 30% of the Bank’s total risk-based capital. The aggregate of all CRE loans and loan commitments that exceeded the regulatory guidelines approximated $165 million or 9% of the Bank’s total risk-based capital at December 31, 2023, compared to $126 million or 8% at December 31, 2022. Regardless of credit policy or regulatory guidelines, lower LTV ratios may be required for certain types of properties or when other factors exist that increase the risk of volatility in market values such as single or special-use properties that cannot be easily converted to other uses or may have limited marketability. Conversely, higher LTV ratios may be acceptable when there are other factors to adequately mitigate the risk.
The type and amount of collateral for C&I loans varies depending on the overall financial strength of the borrower, the amount and terms of the loan, and available collateral or guarantors. The level of pledged collateral can vary from unsecured to fully secured with various types of collateral. Unsecured credit is only extended to those borrowers and/or guarantors that exhibit consistently strong repayment capacity and the financial condition to withstand a temporary decline in their operating cash flows. Unsecured loans totaled $210 million and $226 million at December 31, 2023 and December 31, 2022, respectively. Loans can be secured by bank deposit
49
accounts, marketable securities, working capital assets (accounts receivable and inventory), equipment or owner occupied real estate. Bank deposits and marketable securities represent the lowest risk. Marketable securities are subject to changes in market value and are monitored regularly by the bank to ensure they remain appropriately margined. Collateral other than equipment or real estate that fluctuates with business activity, such as accounts receivable and inventory, may also be subject to regular reporting and certification by the borrower and, in some instances, independent inspection and verification by Wesbanco. Loans secured by equipment or real estate may be subject to receipt of third party appraisals. Although loans can be collateral type-specific, they can also be secured by multiple property types and/or a blanket lien may be placed on all of a borrower’s assets.
Most commercial loans are originated directly by Wesbanco. Participation in loans originated by other financial institutions represents $871 million or 7.7% of total commercial loan exposure at December 31, 2023, compared to $789 million or 7.7% at December 31, 2022. Included in this total are Shared National Credits of approximately $178 million at December 31, 2023 and $10 million at December 31, 2022. Shared National Credits are defined as loans in excess of $100 million that are financed by three or more lending institutions. Wesbanco performs its own customary credit evaluation and underwriting before purchasing loan participations. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from the limited ability to control the actions of the lead, agent or servicing institution.
The commercial portfolio is monitored for potential concentrations of credit risk including by market, CRE – property type, C&I industry, loan type and loans affected by similar external factors. The breakdown of CRE – improved property includes 26% owner-occupied and 74% non-owner occupied.
Beginning in 2001 and revised in 2013, banks of a certain size are required to track C&I loan transactions designated as Highly Leveraged Transactions (“HLTs”). Loans that meet the criteria must be of a certain size, for the purpose of a buyout, acquisition or capital distributions and meet certain leverage ratios. As of December 31, 2023, Wesbanco had $108.0 million or 1.0% of total commercial loan exposure designated as HLTs, as compared to $39.8 million or 0.4% as of December 31, 2022.
The bank is monitoring the office building portfolio, as the continuing trend towards remote work has led to diminished need for dedicated office space. As of December 31, 2023, total exposure to land development and new development related to office buildings, improvements and renovation of existing structures, purchase of existing buildings and other related activities approximated $471 million or 4.2% of the total commercial loan exposure, as compared to $519 million or 5.0% of the total commercial loan exposure at December 31, 2022. There is a potential risk for office loan losses to materialize as lease agreements begin to expire and companies reduce their footprint.
50
TABLE 14. COMMERCIAL EXPOSURE BY INDUSTRY
| December 31, 2023 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land and Construction | Improved Property | Commercial and Industrial | ||||||||||||||||||||||||||||
| (in thousands) | Balance | Commitment | Balance | Commitment | Balance | Commitment | Total Loan Balance | Total Exposure | % of Capital (1) | |||||||||||||||||||||
| Agriculture and farming | $ | 1,302 | $ | 2,920 | $ | 11,766 | $ | 868 | $ | 24,906 | $ | 6,933 | $ | 37,974 | $ | 48,695 | 2.8 | |||||||||||||
| Energy | 3,211 | — | 26,596 | 1,117 | 60,814 | 58,947 | 90,621 | 150,685 | 8.5 | |||||||||||||||||||||
| Construction | 112,277 | 129,007 | 127,466 | 33,789 | 195,695 | 247,537 | 435,438 | 845,771 | 47.8 | |||||||||||||||||||||
| Manufacturing | 30,600 | 19,454 | 149,033 | 30,139 | 158,792 | 153,764 | 338,425 | 541,782 | 30.6 | |||||||||||||||||||||
| Wholesale and distribution | 1,706 | 994 | 66,192 | 4,076 | 110,860 | 128,227 | 178,758 | 312,055 | 17.6 | |||||||||||||||||||||
| Retail | 43,990 | 20,212 | 306,627 | 35,414 | 114,233 | 86,633 | 464,850 | 607,109 | 34.3 | |||||||||||||||||||||
| Transportation and warehousing | 2,775 | 816 | 75,394 | 2,551 | 63,102 | 23,993 | 141,271 | 168,631 | 9.5 | |||||||||||||||||||||
| Information and communications | 28,437 | 6,204 | 10,011 | — | 16,789 | 11,666 | 55,237 | 73,107 | 4.1 | |||||||||||||||||||||
| Finance and insurance | 3,000 | 1,476 | 20,403 | 1,028 | 42,230 | 127,751 | 65,633 | 195,888 | 11.1 | |||||||||||||||||||||
| Equipment leasing | 257 | 663 | 18,365 | 492 | 74,371 | 52,226 | 92,993 | 146,374 | 8.3 | |||||||||||||||||||||
| Real estate - 1-4 family | 7,133 | 11,215 | 209,292 | 10,336 | 2,250 | 3,395 | 218,675 | 243,621 | 13.8 | |||||||||||||||||||||
| Real estate - multi-family | 442,040 | 422,609 | 671,330 | 13,081 | — | 40 | 1,113,370 | 1,549,100 | 87.5 | |||||||||||||||||||||
| Real estate - other retail | 8,471 | 2,560 | 151,235 | 1,178 | 4,080 | 95 | 163,786 | 167,619 | 9.5 | |||||||||||||||||||||
| Real estate - shopping center | 10,949 | 36,661 | 601,735 | 2,894 | — | — | 612,684 | 652,239 | 36.8 | |||||||||||||||||||||
| Real estate - office building | 9,241 | 1,946 | 440,135 | 11,483 | 7,369 | 589 | 456,745 | 470,763 | 26.6 | |||||||||||||||||||||
| Real estate - commercial/manufacturing | 23,632 | 23,637 | 298,235 | 13,023 | 10,305 | 170 | 332,172 | 369,002 | 20.8 | |||||||||||||||||||||
| Real estate - residential buildings | 35,572 | 108,163 | 116,000 | 4,027 | 10,392 | 20,940 | 161,964 | 295,094 | 16.7 | |||||||||||||||||||||
| Real estate - other | 79,596 | 96,660 | 505,504 | 19,779 | 51,856 | 44,779 | 636,956 | 798,174 | 45.1 | |||||||||||||||||||||
| Services | 12,504 | 24,687 | 273,348 | 17,497 | 221,954 | 163,896 | 507,806 | 713,886 | 40.3 | |||||||||||||||||||||
| Schools and education services | 5,008 | 416 | 56,234 | 884 | 97,890 | 16,671 | 159,132 | 177,103 | 10.0 | |||||||||||||||||||||
| Healthcare | 83,930 | 112,691 | 472,341 | 7,969 | 116,818 | 66,545 | 673,089 | 860,294 | 48.6 | |||||||||||||||||||||
| Entertainment and recreation | 9,737 | 801 | 41,692 | 154 | 8,212 | 5,725 | 59,641 | 66,321 | 3.7 | |||||||||||||||||||||
| Hotels | 14,260 | 26,290 | 642,470 | 3,383 | 1,613 | 5,742 | 658,343 | 693,758 | 39.2 | |||||||||||||||||||||
| Other accommodations | 29,634 | 67,152 | 32,148 | 271 | 232 | 654 | 62,014 | 130,091 | 7.3 | |||||||||||||||||||||
| Restaurants | 14,023 | 7,611 | 97,694 | 1,169 | 48,555 | 23,339 | 160,272 | 192,391 | 10.9 | |||||||||||||||||||||
| Religious organizations | 12,526 | 8,070 | 65,789 | 2,709 | 25,085 | 23,283 | 103,400 | 137,462 | 7.8 | |||||||||||||||||||||
| Government | 30,054 | 3,042 | 15,409 | 401 | 182,293 | 12,178 | 227,756 | 243,377 | 13.7 | |||||||||||||||||||||
| Unclassified | — | 102,483 | 7,139 | 2,849 | 19,963 | 292,839 | 27,102 | 425,273 | 24.0 | |||||||||||||||||||||
| Total commercial loans | $ | 1,055,865 | $ | 1,238,440 | $ | 5,509,583 | $ | 222,561 | $ | 1,670,659 | $ | 1,578,557 | $ | 8,236,107 | $ | 11,275,665 | 636.9 |
(1)
Represents Bank’s total risk-based capital.
Multi-family apartments represent the single largest category of commercial loans. Multi-family apartment exposure increased 17.7% from $1.3 billion at December 31, 2022 to $1.5 billion at December 31, 2023. This exposure represents 87.5% of total risk-based capital at December 31, 2023, up from 80.5% at December 31, 2022.
Healthcare represents the second largest category of commercial exposure with total exposure of $860 million. Healthcare exposure increased 16.4% from December 31, 2022 to December 31, 2023. This category represents 48.6% of risk-based capital, compared to 45.2% at December 31, 2022.
Construction represents the third largest category of commercial exposure with total exposure of $846 million. Construction exposure increased 28.4% from December 31, 2022 to December 31, 2023. This category represents 47.8% of risk-based capital, compared to 40.3% at December 31, 2022. Construction-coded loans are broken down between 1-4 family homes built for sale, lot development and general trade.
Real estate—other represents the fourth largest category of commercial exposure with total exposure of $798 million. Real estate—other exposure increased 17.2% from December 31, 2022 to December 31, 2023. This category represents 45.1% of risk-based capital, compared to 41.6% at December 31, 2022. Real estate – other consists of property types such as box stores, eating facilities and mixed use.
Services represents the fifth largest category of commercial loan exposure with total exposure of $714 million. Services exposure increased 12.4% from December 31, 2022 to December 31, 2023. This represents 40.3% of total risk-based capital at December 31, 2022, compared to 38.9% at December 31, 2022.
Lodging represents the sixth largest category of commercial exposure with total exposure of $694 million. Lodging increased 1.6% from December 31, 2022 to December 31, 2023. This category represents 39.2% of risk-based capital, compared to 41.8% at December 31, 2022.
In addition to the methods in which Wesbanco monitors the CRE portfolio for possible concentrations of risk, the regulatory agencies use a two-tiered assessment to determine whether a bank has an overall concentration of CRE lending as a percentage of bank total risk-based capital. Loan balances used to determine compliance are based upon Call Report instructions and therefore do not necessarily match the balances displayed in Table 14. The first tier measures loans for land, land development, residential and commercial construction. This tier totals $1.2 billion or 65.5% of total risk-based capital at December 31, 2023, compared to $1.3 billion or 79.6% at December 31, 2022. The regulatory guidance for the first tier is 100% of total risk-based capital. The second tier measures loans included in the first tier plus multi-family apartments and other commercial investment property. This tier totals $5.0 billion or 285.1% of total risk-based capital at December 31, 2023, compared to $4.7 billion or 289.9% at December 31, 2022. The regulatory
51
guidance for the second tier is 300% of total risk-based capital. The regulatory agencies also consider whether a bank’s CRE portfolio has increased by 50% or more within the prior thirty-six months of the assessment date. Total CRE exposure increased $819 million or 19.4% for the thirty-six month period ended December 31, 2023.
Basel III requires banks to identify High Volatility Commercial Real Estate (“HVCRE”) loans in their portfolios. These loans are subject to 150% weighting in the risk-based capital calculation, effective January 1, 2015. These regulations require, among other things, that investment CRE loans for acquisition, development or construction that are not in permanent amortizing loan status, meet the statutory LTV guidelines, have a minimum contributed equity of 15% in cash, marketable securities or contributed land at appraised value, and the loan documentation must contain a requirement that the initial capital injection remain in the project until the loan has converted to permanent financing or is paid in full. Changes to the law in May 2018 eliminated certain CRE loan categories from being subject to the regulation, such as owner-occupied, changed contributed land value from cost to appraised value for the equity component and required only the initial capital to meet the 15% threshold remain in the project. The bank has approximately $173 million in HVCRE exposure representing 2.2% of total CRE exposure and 9.8% of total risk-based capital at December 31, 2023. This compares to $119 million in HVCRE exposure representing 1.6% of total CRE exposure and 7.3% of total risk-based capital at December 31, 2022.
Retail Loans —Retail loans are a homogenous group, generally consisting of standardized products that are smaller in amount and distributed over a larger number of individual borrowers. This group is comprised of residential real estate loans, home equity lines of credit and consumer loans.
Residential real estate consists of loans to purchase, construct or refinance the borrower’s primary dwelling, second residence or vacation home. Residential real estate also includes approximately $12 million of 1-to-4 family rental properties at December 31, 2023, an increase from approximately $10 million at December 31, 2022. Wesbanco originates residential real estate loans for its portfolio as well as for sale in the secondary market. Portfolio loans also include loans to finance vacant land upon which the owner intends to construct a dwelling at a future date. The majority of portfolio loans require monthly principal and interest payments to amortize the loan with terms up to thirty years. Construction loans may only require interest payments during the construction period, which typically range from six to twelve months (but may be longer for larger residences) and will convert to principal and interest upon completion of construction. Loans for vacant land are generally five-year balloons based on a 20-year amortization and are refinanced when the owner begins construction of a dwelling. Interest rates on portfolio loans may be fixed for up to 30 years. Adjustable rate loans are based primarily on the Treasury Constant Maturity index and can adjust annually or in increments up to 15 years. Currently most 30-year and a portion of 15-year fixed-rate originations are sold into the secondary market.
HELOC loans are secured by first or second liens on a borrower’s primary residence or second home. HELOCs are generally limited to an amount which when combined with the first mortgage on the property, if any, does not exceed 90% of the market value. Maximum LTV ratios are also tiered based on the amount of the line and the borrower’s credit history. Most HELOCs originated prior to 2005 are available for draws by the borrower for up to fifteen years, at which time the outstanding balance is converted to a term loan requiring monthly principal and interest payments sufficient to repay the loan in not more than seven years. Most HELOCs originated from 2005 through 2013 are available to the borrower for an indefinite period as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Generally, lines originated since 2013 have a 15 year draw period, a ten-year repayment period and also give borrowers the option to convert portions of the balance of their line into an installment loan requiring monthly principal and interest payments, with availability to draw on the line restored as the installment portions are repaid.
Consumer loans consist of installment loans originated directly by Wesbanco and indirectly through dealers to finance purchases of automobiles, trucks, motorcycles, boats, and other recreational vehicles; home equity installment loans, unsecured home improvement loans, and revolving lines of credit that can be secured or unsecured. The maximum term for installment loans is generally eighty-four months for automobiles, trucks, motorcycles and boats; one hundred eighty months for travel trailers; one hundred twenty months for home equity/improvement loans; and sixty months if the loan is unsecured. Maximum terms may be less depending on age of collateral. In January 2018, the bank decided to no longer underwrite indirect loans for motorcycles, recreational vehicles, trailers, boats or off-road vehicles to reduce the overall risk profile of the portfolio. Revolving lines of credit are generally available for an indefinite period of time as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Interest rates on installment obligations are generally fixed for the term of the loan, while lines of credit are adjustable daily based on the Prime Rate.
52
TABLE 15. MATURITIES OF RETAIL LOANS
| December 31, 2023 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Residential real estate | $ | 5,803 | $ | 67,821 | $ | 117,388 | $ | 171,634 | $ | 362,646 | $ | 159 | $ | 3,738 | $ | 40,087 | $ | 2,031,944 | $ | 2,075,928 | |||||||||||||||||||
| Home equity lines of credit | 512 | 12,511 | 65,600 | 1,350 | 79,973 | 43,186 | 11,019 | 43,076 | 556,965 | 654,246 | |||||||||||||||||||||||||||||
| Consumer | 10,388 | 112,106 | 87,698 | 341 | 210,533 | 17,332 | 680 | 1,016 | — | 19,028 | |||||||||||||||||||||||||||||
| Total retail loans | $ | 16,703 | $ | 192,438 | $ | 270,686 | $ | 173,325 | $ | 653,152 | $ | 60,677 | $ | 15,437 | $ | 84,179 | $ | 2,588,909 | $ | 2,749,202 |
The primary factors that are considered in underwriting retail loans are the borrower’s credit history and their current and reasonably anticipated ability to repay their obligations as measured by their total debt-to-income ratio. Portfolio residential real estate loans are generally underwritten to secondary market lending standards using automated underwriting systems developed for the secondary market that rely on empirical data to evaluate each loan application and assess credit risk. The amount of the borrower’s down payment is an important consideration for residential real estate, as is the borrower’s equity in the property for HELOCs. It is common practice to finance the total amount of the purchase price of motor vehicles and other consumer products plus certain allowable additions for tax, title, service contracts and credit insurance.
Risk is further mitigated by requiring residential real estate borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations, based on the amount financed prior to the loan being made. New appraisals or evaluations are not obtained unless the borrower requests a modification or refinance of the loan, or there is increased dependence on the value of the collateral because the borrower is in default.
Wesbanco does not maintain current information about the industry in which retail borrowers are employed. While such information is obtained when each loan is underwritten, it often becomes inaccurate with the passage of time as borrowers change employment. Instead, Wesbanco estimates potential exposure based on consumer demographics, market share, and other available information when there is a significant risk of loss of employment within an industry or a significant employer in Wesbanco’s markets. To management’s knowledge, there are no concentrations of employment that would have a material adverse impact on the retail portfolio.
Most retail loans are originated directly by Wesbanco except for indirect consumer loans originated by automobile dealers and other sellers of consumer goods. Wesbanco performs its own customary credit evaluation and underwriting before purchasing indirect loans. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from Wesbanco’s limited ability to control a dealer’s compliance with applicable consumer lending laws. Indirect consumer loans represented $121 million or 53% of consumer loans at December 31, 2023 compared to $121 million or 54% at December 31, 2022.
Loans Held For Sale —Loans held for sale consist of residential real estate loans originated for sale in the secondary market. Credit risk associated with such loans is mitigated by entering into sales commitments with third party investors to purchase the loans when they are originated. This practice has the effect of minimizing the amount of such loans that are unsold and the interest rate risk at any point in time. Wesbanco generally does not service these loans after they are sold. While most loans are sold without recourse, Wesbanco may be required to repurchase loans under certain circumstances for contractual periods of generally up to one year or less. The number and principal balance of loans that Wesbanco has been required to repurchase has not been material and therefore reserves established for this exposure are not material.
Banks that have been acquired by Wesbanco serviced some of the residential real estate loans that were sold to the secondary market prior to being acquired. Although these loans are not carried as an asset on the balance sheet, Wesbanco continues to service these loans. As of December 31, 2023 and 2022, Wesbanco serviced loans for others aggregating approximately $27 million and $29 million, respectively. There was no remaining unamortized balance of mortgage servicing rights related to these loans at either December 31, 2023 and 2022.
53
CREDIT QUALITY
The quality of the loan portfolio is measured by various factors, including the amount of loans that are past due, required to be reported as non-performing, or are adversely graded in accordance with internal risk classifications that are consistent with regulatory adverse risk classifications. Non-performing loans consist of non-accrual loans. In 2022, they also included TDRs. As of January 1, 2023, the TDR designation is no longer utilized; see Note 1, “Summary of Significant Accounting Policies” for additional information regarding the most recent modified loans policies. Non-performing assets also include other real estate owned (“OREO”) and repossessed assets. Net charge-offs are also an important measure of credit quality. Wesbanco seeks to develop individual strategies for all assets that have adverse risk characteristics in order to minimize potential loss. However, there is no assurance such strategies will be successful and loans may ultimately proceed to foreclosure or other course of liquidation that does not fully repay the amount of the loan.
Past Due Loans —Loans that are past due but not reported as non-performing generally consist of loans that are between 30 and 89 days contractually past due. Certain loans that are 90 days or more past due also continue to accrue interest because they are deemed to be well-secured and in the process of collection. Earlier stage delinquency requires routine collection efforts to prevent them from becoming more seriously delinquent. Early stage delinquency represents potential future non-performing loans if routine collection efforts are unsuccessful. Table 16 summarizes loans that are contractually past due 30 days or more, excluding non-accrual and TDR loans.
TABLE 16. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUAL AND TDR LOANS
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||
| (dollars in thousands) | Amount | % of Loan Balance | Amount | % of Loan Balance | |||||||||
| 90 days or more: | |||||||||||||
| Commercial real estate - land and construction | $ | — | — | $ | 629 | 0.07 | |||||||
| Commercial real estate - improved property | 1,899 | 0.03 | 84 | 0.00 | |||||||||
| Commercial and industrial | 3,184 | 0.19 | 1,586 | 0.10 | |||||||||
| Residential real estate | 2,602 | 0.11 | 1,551 | 0.07 | |||||||||
| Home equity lines of credit | 1,407 | 0.19 | 1,063 | 0.15 | |||||||||
| Consumer | 546 | 0.24 | 530 | 0.23 | |||||||||
| Total 90 days or more | 9,638 | 0.08 | 5,443 | 0.05 | |||||||||
| 30 to 89 days: | |||||||||||||
| Commercial real estate - land and construction | — | — | 910 | 0.10 | |||||||||
| Commercial real estate - improved property | 7,476 | 0.14 | 2,459 | 0.05 | |||||||||
| Commercial and industrial | 1,834 | 0.11 | 984 | 0.06 | |||||||||
| Residential real estate | 3,093 | 0.13 | 3,582 | 0.17 | |||||||||
| Home equity lines of credit | 5,461 | 0.74 | 3,920 | 0.56 | |||||||||
| Consumer | 5,011 | 2.18 | 3,584 | 1.58 | |||||||||
| Total 30 to 89 days | 22,875 | 0.20 | 15,439 | 0.14 | |||||||||
| Total 30 days or more | $ | 32,513 | 0.28 | $ | 20,882 | 0.19 |
Loans past due 30 days or more and accruing interest increased $11.6 million, representing 0.28% of total loans at December 31, 2023, as compared to 0.19% at December 31, 2022. For the year ended December 31, 2022, this also excluded loans classified as TDRs at that time. The overall low level of delinquency is the result of management’s continued focus on sound initial underwriting and timely collection of loans at their earliest stage of delinquency.
Non-Performing Assets —Non-performing assets consist of non-accrual loans, OREO and repossessed assets. Prior to 2023, non-performing assets also included TDRs.
Prior to the adoption of ASU 2022-02 on January 1, 2023, loans were categorized as TDRs when Wesbanco, for economic or legal reasons related to a borrower’s financial difficulties, granted a concession to the borrower that it would not otherwise have considered unless the modification resulted in only an insignificant delay in the payments to be received. Concessions may have included a reduction of either the interest rate, the amount of accrued interest, or the principal balance of the loan. Other possible concessions were an interest rate that was less than the market rate for loans with comparable risk characteristics, an extension of the maturity date or an extension of the amortization schedule. Loans reported in this category continued to accrue interest so long as the borrower was able to continue repayment in accordance with the restructured terms. TDRs that were placed on non-accrual were reported in the non-accrual category and not included with accruing TDRs.
Loans are generally placed on non-accrual when they become past due 90 days or more unless they are both well-secured and in the process of collection. Prior to 2023, non-accrual loans included certain loans that were also TDRs as set forth in Note 4, “Loans and
54
the Allowance for Credit Losses,” of the Consolidated Financial Statements. Non-accrual loans also include consumer loans that were recently discharged in Chapter 7 bankruptcy but for which the borrower has continued to make payments for less than six consecutive months after the discharge.
OREO consists primarily of property acquired through or in lieu of foreclosure but may also include bank premises held for sale. Repossessed assets primarily consist of automobiles and other types of collateral acquired to satisfy defaulted consumer loans.
Table 17 summarizes non-performing assets.
TABLE 17. NON-PERFORMING ASSETS
| December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | |||||||
| TDRs accruing interest: | |||||||||
| Commercial real estate—land and construction | $ | — | $ | — | |||||
| Commercial real estate—improved property | — | 347 | |||||||
| Commercial and industrial | — | 166 | |||||||
| Residential real estate | — | 2,362 | |||||||
| Home equity lines of credit | — | 330 | |||||||
| Consumer | — | 25 | |||||||
| Total TDRs accruing interest | — | 3,230 | |||||||
| Non-accrual loans: | |||||||||
| Commercial real estate—land and construction | — | 112 | |||||||
| Commercial real estate—improved property | 9,557 | 16,254 | |||||||
| Commercial and industrial | 1,841 | 2,946 | |||||||
| Residential real estate | 10,582 | 13,695 | |||||||
| Home equity lines of credit | 4,777 | 5,044 | |||||||
| Consumer | 51 | 134 | |||||||
| Total non-accrual loans | 26,808 | 38,185 | |||||||
| Total non-performing loans | 26,808 | 41,415 | |||||||
| Real estate owned and repossessed assets | 1,497 | 1,486 | |||||||
| Total non-performing assets | $ | 28,305 | $ | 42,901 | |||||
| Total portfolio loans | $ | 11,638,461 | $ | 10,702,728 | |||||
| Non-performing loans as a percentage of total portfolio loans | 0.23 | % | 0.39 | % | |||||
| Non-accrual loans as a percentage of total portfolio loans | 0.23 | 0.36 | |||||||
| Non-performing assets as a percentage of total assets | 0.16 | 0.25 | |||||||
| Non-performing assets as a percentage of total portfolio loans, real estate owned and repossessed assets | 0.24 | 0.40 |
Non-accrual loans decreased $11.4 million or 29.8% from December 31, 2022 to December 31, 2023. For the year ended December 31, 2022, approximately $1.7 million or 4.5% of total non-accrual loans also had restructured terms that would have required them to be reported as a TDR if they were accruing interest.
OREO and repossessed assets totaled $1.5 million at both December 31, 2022 and December 31, 2023. Wesbanco seeks to minimize the period for which it holds OREO and repossessed assets while also attempting to obtain a fair value from their disposition. Therefore, the sales price of these assets is dependent on current market conditions that affect the value of real estate, used automobiles, and other collateral. Repossessed assets are generally sold at auction within 60 days after repossession. Expenses associated with owning OREO and repossessed assets charged to other expenses were $0.3 million for 2023 compared to $0.8 million for 2022. Net gains on the disposition of OREO and repossessed assets are credited or charged to non-interest income were immaterial for both 2023 and 2022.
Criticized and Classified Loans —Please refer to Note 4, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a description of internally-assigned risk grades for commercial loans and a summary of loans by grade. Wesbanco’s criticized loans are currently protected, but have weaknesses, which if not corrected, may be inadequately protected at some future date. Classified loan grades are equivalent to the classifications used by banking regulators to identify those loans that have significant adverse characteristics. A classified loan grade is assigned to all non-accrual commercial loans. Criticized and classified loans totaled $258.7 million or 3.1% of total commercial loans at December 31, 2023, compared to $250.5 million or 3.3% at December 31, 2022.
Charge-offs and Recoveries — Total charge-offs increased $3.3 million or 41.6% to $11.2 million, while total recoveries increased $0.3 million to $6.5 million, resulting in an increase of $3.0 million in net charge-offs for 2023 compared to 2022. The net loan charge-off rates of 0.04% and 0.02% of total average loans at December 31, 2023 and 2022, respectively, is consistent with
55
continued overall low levels of non-performing loans. Table 18 summarizes charge-offs and recoveries as well as net charge-offs as a percentage of average loans for each category of the loan portfolio.
TABLE 18. CHARGE-OFFS AND RECOVERIES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||
| Commercial real estate - land and construction | |||||||||||||
| Net charge-offs / (recoveries) | $ | (65 | ) | $ | (52 | ) | $ | (167 | ) | ||||
| Average balance outstanding | 887,977 | 903,411 | 721,673 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.01 | ) | % | (0.01 | ) | % | (0.02 | ) | % | ||||
| Commercial real estate - improved property | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,030 | $ | (243 | ) | $ | 466 | ||||||
| Average balance outstanding | 5,403,653 | 4,825,288 | 4,943,980 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.02 | % | (0.01 | ) | % | 0.01 | % | ||||||
| Commercial and industrial | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,064 | $ | 71 | $ | 226 | |||||||
| Average balance outstanding | 1,569,476 | 1,539,694 | 2,066,116 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.07 | % | 0.00 | % | 0.01 | % | |||||||
| Residential real estate | |||||||||||||
| Net charge-offs / (recoveries) | $ | (720 | ) | $ | (90 | ) | $ | (258 | ) | ||||
| Average balance outstanding | 2,317,910 | 1,903,157 | 1,661,138 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.03 | ) | % | (0.00 | ) | % | (0.02 | ) | % | ||||
| Home equity | |||||||||||||
| Net charge-offs / (recoveries) | $ | 316 | $ | 16 | $ | (136 | ) | ||||||
| Average balance outstanding | 706,365 | 605,892 | 623,796 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.04 | % | 0.00 | % | (0.02 | ) | % | ||||||
| Consumer | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,678 | $ | 654 | $ | 484 | |||||||
| Average balance outstanding | 230,069 | 291,379 | 286,717 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.73 | % | 0.22 | % | 0.17 | % | |||||||
| Loans held for sale | |||||||||||||
| Net charge-offs / (recoveries) | $ | — | $ | — | $ | — | |||||||
| Average balance outstanding | 17,168 | 15,104 | 77,186 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | — | % | — | % | — | % | |||||||
| Deposit Account Overdrafts | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,339 | $ | 1,268 | $ | 1,113 | |||||||
| Total loans | |||||||||||||
| Net charge-offs / (recoveries) | $ | 4,642 | $ | 1,624 | $ | 1,728 | |||||||
| Average balance outstanding | 11,132,618 | 10,083,925 | 10,380,605 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.04 | % | 0.02 | % | 0.02 | % |
ALLOWANCE FOR CREDIT LOSSES
As of December 31, 2023, the total allowance for credit losses – loans and commitments was $139.3 million, of which $130.7 million relates to loans and $8.6 million relates to loan commitments. The allowance for credit losses – loans was 1.12% of total portfolio loans as of December 31, 2023, compared to 1.10% as of December 31, 2022.
The allowance for credit losses - loans individually-evaluated increased $2.6 million from December 31, 2022 to December 31, 2023 due to an individually-evaluated loan analysis completed on certain classified commercial real estate loans. The allowance for credit losses-loans collectively-evaluated increased from December 31, 2022 to December 31, 2023 by $10.3 million.
The allowance for credit losses - loan commitments was $8.6 million at December 31, 2023 as compared to $8.4 million as of December 31, 2022, and is included in other liabilities on the Consolidated Balance Sheets.
The allowance for credit losses by loan category, presented in Note 4, “Loans and the Allowance for Credit Losses” of the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for credit losses in each segment of the portfolio. The allowance for credit losses under CECL is calculated utilizing the PD/LGD, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix,
56
concentrations and loan growth. For the calculation as of December 31, 2023, the forecast was based upon a blend of nationally-recognized published economic forecasts through December 31, 2023, and is primarily driven by national unemployment and interest rate spread forecasts. Wesbanco’s blended forecast of national unemployment, at year end, was projected to be 4.3%, and subsequently increase to an average of 4.6% over the 2024 forecast period. The calculation utilized an immediate reversion period back to the Company’s historical loss rate by loan classification. Included in the qualitative factors were deferred interest on modified loans, office space concentration and rising interest rates. The included qualitative factors address credit risk not covered by the traditional allowance process.
Table 19 summarizes the allowance together with selected relationships of the allowance and provision for credit losses to total loans and certain categories of loans.
TABLE 19. ALLOWANCE FOR CREDIT LOSSES
| December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Balance at beginning of year: | ||||||||||||
| Allowance for credit losses - loans | $ | 117,790 | $ | 121,622 | $ | 185,827 | ||||||
| Allowance for credit losses - loan commitments | 8,368 | 7,775 | 9,514 | |||||||||
| Total beginning allowance for credit losses - loans and loan commitments | 126,158 | 129,397 | 195,341 | |||||||||
| Provision for credit losses: | ||||||||||||
| Provision for loan losses | 17,527 | (2,208 | ) | (62,477 | ) | |||||||
| Provision for loan commitments | 236 | 593 | (1,739 | ) | ||||||||
| Total provision for credit losses - loans and loan commitments | 17,763 | (1,615 | ) | (64,216 | ) | |||||||
| Net charge-offs: | ||||||||||||
| Total charge-offs | (11,177 | ) | (7,892 | ) | (10,136 | ) | ||||||
| Total recoveries | 6,535 | 6,268 | 8,408 | |||||||||
| Net charge-offs | (4,642 | ) | (1,624 | ) | (1,728 | ) | ||||||
| Balance at end of year: | ||||||||||||
| Allowance for credit losses - loans | 130,675 | 117,790 | 121,622 | |||||||||
| Allowance for credit losses - loan commitments | 8,604 | 8,368 | 7,775 | |||||||||
| Total ending allowance for credit losses - loans and loan commitments | $ | 139,279 | $ | 126,158 | $ | 129,397 | ||||||
| Allowance for credit losses - loans as a percentage of total portfolio loans | 1.12 | % | 1.10 | % | 1.25 | % | ||||||
| Allowance for credit losses - loans to non-accrual loans | 4.87x | 3.08x | 3.40x | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 4.87x | 2.84x | 3.08x | |||||||||
| Allowance for credit losses - loans to total non-performing loans and loans past due 90 days or more | 3.59x | 2.51x | 2.57x |
The allowance consists of specific reserves for certain individually-evaluated loans, if any, and a general reserve for all other loans. Commercial loans, including CRE and C&I, that have other unique characteristics are tested individually for potential credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, the results of internal loan reviews and examinations by bank regulatory agencies pertaining to the allowance for credit losses. The allowance for collectively-evaluated loans is comprised of factors based on both historical loss experience and other qualitative factors. The allowance for collectively-evaluated loans increased $10.3 million or 8.9% from December 31, 2022 to December 31, 2023 due to changes in macroeconomic factors, changes in portfolio mix and changes in both quantitative and qualitative adjustments. The allowance for individually-evaluated loans was $5.7 million at December 31, 2023, an increase of $2.6 million from December 31, 2022. Despite the increase, the balance of commercial real estate loans individually-evaluated decreased from $50.4 million in 2022 to $37.0 million in 2023. The allowance for loan commitments increased $0.2 million from December 31, 2022 to December 31, 2023.
57
Table 20 summarizes the allocation of the allowance for credit losses to each category of loans.
TABLE 20. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||
| (dollars in thousands) | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | |||||||||
| Allowance for credit losses - loans: | |||||||||||||
| Commercial real estate—land and construction | $ | 7,123 | 9.1 | $ | 6,737 | 8.8 | |||||||
| Commercial real estate—improved property | 59,351 | 47.2 | 52,659 | 47.8 | |||||||||
| Commercial and industrial | 36,644 | 14.4 | 31,540 | 14.8 | |||||||||
| Residential real estate | 21,218 | 21.0 | 18,208 | 20.0 | |||||||||
| Home equity lines of credit | 1,017 | 6.3 | 4,234 | 6.5 | |||||||||
| Consumer | 3,956 | 2.0 | 3,127 | 2.1 | |||||||||
| Deposit account overdrafts | 1,366 | — | 1,285 | — | |||||||||
| Total allowance for credit losses - loans | 130,675 | 100.0 | 117,790 | 100.0 | |||||||||
| Allowance for credit losses - loan commitments: | |||||||||||||
| Commercial real estate—land and construction | 6,894 | 28.6 | 6,025 | 25.7 | |||||||||
| Commercial real estate—improved property | — | 5.1 | — | 5.0 | |||||||||
| Commercial and industrial | 429 | 36.5 | — | 31.9 | |||||||||
| Residential real estate | 1,276 | 4.3 | 2,215 | 8.5 | |||||||||
| Home equity lines of credit | 5 | 24.8 | 128 | 28.0 | |||||||||
| Consumer | — | 0.7 | — | 0.9 | |||||||||
| Total allowance for credit losses - loan commitments | 8,604 | 100.0 | 8,368 | 100.0 | |||||||||
| Total allowance for credit losses | $ | 139,279 | $ | 126,158 |
Please refer to Note 4, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a summary of changes in the allowance for credit losses applicable to each category of loans. Changes in the allowance for all categories of loans also reflect the net effect of changes in historical loss rates, loan balances, specific reserves and management’s judgment with respect to the impact of qualitative factors on each category of loans. A decrease in the allowance for a particular loan category generally reflects either lower loan balances, historical loss rate changes or reductions in non-performing and/or classified commercial loans. Although the allowance for credit losses is allocated as described in Table 20, the total allowance is available to absorb losses in any category of loans. However, differences between management’s estimation of expected future losses and actual incurred losses in subsequent periods may necessitate future adjustments to the provision for credit losses. Management believes the allowance for credit losses is appropriate to absorb expected future losses at December 31, 2023.
58
DEPOSITS
TABLE 21. DEPOSITS
| December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||
| Deposits | ||||||||||||||
| Non-interest bearing demand | $ | 3,962,592 | $ | 4,700,438 | $ | (737,846 | ) | (15.7 | ) | |||||
| Interest bearing demand | 3,463,443 | 3,119,807 | 343,636 | 11.0 | ||||||||||
| Money market | 2,017,713 | 1,684,023 | 333,690 | 19.8 | ||||||||||
| Savings deposits | 2,493,254 | 2,741,004 | (247,750 | ) | (9.0 | ) | ||||||||
| Certificates of deposit | 1,231,702 | 885,818 | 345,884 | 39.0 | ||||||||||
| Total deposits | $ | 13,168,704 | $ | 13,131,090 | $ | 37,614 | 0.3 |
Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 192 financial centers, as of December 31, 2023, in West Virginia, Ohio, western Pennsylvania, Maryland, Kentucky, and southern Indiana. The FDIC insures all deposits up to $250,000 per account.
Total deposits increased by $37.6 million or 0.3% in 2023 primarily reflecting the benefit of deposit gathering and retention efforts by the retail and commercial teams. Money market and interest-bearing demand deposits increased 19.8% and 11.0%, respectively, while non-interest bearing demand deposits and savings deposits decreased 15.7% and 9.0%, respectively. Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets totaling $104.7 million and $96.7 million for the years ended December 31, 2023 and 2022, respectively. Money market deposits were influenced through Wesbanco’s increased participation in the Insured Cash Sweep (ICS®) money market deposits program. ICS® reciprocal balances totaled $1.0 billion at December 31, 2023 as compared to $580.6 million at December 31, 2022. ICS® one-way buys totaled $200.6 million at December 31, 2023. Wesbanco had no one-way buys at December 31, 2022.
Certificates of deposit increased $345.9 million, reflecting the significant increase in the federal funds rate and the continued remix from non interest-bearing demand deposits into certificates of deposit. The increase was also impacted by higher offered rates on certain maturing certificates of deposit. Wesbanco does not generally solicit brokered or other deposits out-of-market or over the internet, but does participate in the Certificate of Deposit Account Registry Services (“CDARS®”) program. CDARS® balances totaled $48.4 million in outstanding balances at December 31, 2023, of which $10.6 million represented one-way buys, compared to $21.0 million in total outstanding balances at December 31, 2022, none of which represented one-way buys. Certificates of deposit greater than $250,000 were approximately $223.4 million at December 31, 2023 compared to $133.9 million at December 31, 2022. Certificates of deposit of $100,000 or more were approximately $628.5 million at December 31, 2023 compared to $373.5 million at December 31, 2022. Certificates of deposit totaling approximately $915.4 million at December 31, 2023 with a cost of 3.27% are scheduled to mature within the next year. The average rate on certificates of deposit increased 146 basis points from 0.37% for the year ended December 31, 2022 to 1.83% in 2023, with a similar increase experienced for jumbo certificates of deposit. Wesbanco will continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits, which includes offering special promotions on certain certificates of deposit maturities and savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.
TABLE 22. UNINSURED DEPOSITS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Portion of certificates of deposit in excess of FDIC insurance limits | $ | 105,947 | $ | 133,875 | $ | (27,928 | ) | (20.9 | ) | |||||||
| Certificates of deposit otherwise uninsured with a maturity of: | ||||||||||||||||
| Three months or less | $ | 32,764 | $ | 35,522 | $ | (2,758 | ) | (7.8 | ) | |||||||
| Over three through six months | 16,946 | 27,251 | (10,305 | ) | (37.8 | ) | ||||||||||
| Over six through twelve months | 18,422 | 38,437 | (20,015 | ) | (52.1 | ) | ||||||||||
| Over twelve months | 37,815 | 32,665 | 5,150 | 15.8 | ||||||||||||
| Total uninsured certificates of deposit | $ | 105,947 | $ | 133,875 | $ | (27,928 | ) | (20.9 | ) | |||||||
| Total uninsured deposits (1) | $ | 4,040,705 | $ | 4,390,789 | $ | (350,084 | ) | (8.0 | ) |
(1) Uninsured deposits include public funds deposits that are collateralized by investment securities totaling $1.5 billion and $1.4 billion at December 31, 2023 and 2022, respectively.
59
BORROWINGS
TABLE 23. BORROWINGS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Federal Home Loan Bank Borrowings | $ | 1,350,000 | $ | 705,000 | $ | 645,000 | 91.5 | |||||||||
| Other short-term borrowings | 105,893 | 135,069 | (29,176 | ) | (21.6 | ) | ||||||||||
| Subordinated debt and junior subordinated debt | 279,078 | 281,404 | (2,326 | ) | (0.8 | ) | ||||||||||
| Total | $ | 1,734,971 | $ | 1,121,473 | $ | 613,498 | 54.7 |
Borrowings are a significant source of funding for Wesbanco in addition to deposits. During 2023, FHLB borrowings increased $645.0 million from December 31, 2022, as $1.6 billion in new advances were partially offset by $1.0 billion in maturities. The average cost in 2023 of maturing and paid-off FHLB borrowings was 5.28%, compared to the average cost of 5.36% for new borrowings in 2023.
Wesbanco is a member of the FHLB system. The FHLB system functions as a borrowing source for regulated financial institutions that are engaged in residential and commercial real estate lending along with securities investing. Wesbanco uses term FHLB borrowings as a general funding source and to more appropriately match interest maturities for certain assets. FHLB borrowings are secured by blanket liens on certain residential and other mortgage loans with a market value in excess of the outstanding borrowing balances. The terms of the security agreement with the FHLB include a specific assignment of collateral that requires the maintenance of qualifying mortgage and other types of loans as pledged collateral with unpaid principal amounts in excess of the FHLB advances, when discounted at certain pre-established percentages of the loans’ unpaid balances. FHLB stock, which is recorded at cost of $62.2 million at December 31, 2023, is also pledged as collateral for these advances. Wesbanco’s remaining maximum borrowing capacity, subject to the collateral requirements noted, with the FHLB at December 31, 2023 and 2022 was estimated to be approximately $3.4 billion and $3.6 billion, respectively. Wesbanco can also use a portion of its maximum borrowing capacity to acquire FHLB letters of credit, which in some jurisdictions can be used to collateralize Wesbanco's public fund deposits.
Other short-term borrowings, which may consist of federal funds purchased, callable repurchase agreements or overnight sweep checking accounts decreased $29.2 million to $105.9 million at December 31, 2023, compared to $135.1 million at December 31, 2022 due to moving certain customer relationships to interest-bearing demand deposits. At December 31, 2022 and 2021, there were no outstanding federal funds purchased.
In March of 2022, Wesbanco completed the issuance of $150.0 million in aggregate principal amount of subordinated debentures. The subordinated debentures have a fixed rate of 3.75% for the first five years and a floating rate for the next five years at Three Month SOFR plus a spread of 1.787%. In 2023, Wesbanco completed a partial repurchase and cancellation of $3.1 million of Oak Hill Capital Trust 4, at a discount of $0.7 million.
CAPITAL RESOURCES
Shareholders’ equity increased to $2.5 billion at December 31, 2023 from $2.4 billion at December 31, 2022. The increase was primarily the result of net income totaling $159.0 million for the year ended December 31, 2023 and a $35.7 million increase in other comprehensive income. This gain consisted of a $28.7 million unrealized gain in the securities portfolio and a $7.0 million gain in the defined benefits pension plan and other postretirement benefits for the year ended December 31, 2023. Shareholders' equity was negatively impacted by the repurchase of common shares net of restricted stock vesting activity totaling $3.7 million and the declaration of common and preferred shareholder dividends totaling $82.9 million and $10.1 million, respectively for the year ended December 31, 2023.
For 2023, common dividends increased to $1.41 per share, or 2.9% on an annualized basis, compared to $1.37 per share in 2022. The common dividend per share payout ratio increased to 56.2% in 2023 from 45.4% in 2022, which is primarily attributable to a decrease in earnings year-over-year. A board-approved policy generally targets dividends as a percent of net income in a range of 40% to 75%, subject to capital levels, earnings history and prospects, regulatory concerns, and other factors.
Wesbanco purchased 162,700 shares of its common stock on the open market at a total cost of $3.7 million or $23.04 per share during the year under current share repurchase authorizations. On February 24, 2022, Wesbanco's Board of Directors authorized the adoption of a new stock repurchase plan for the purchase of up to 3.2 million shares, which was in addition to the prior plans that were utilized during the year. At December 31, 2023, the remaining shares authorized to be purchased under the last approved repurchase plan totaled 1,021,901 shares.
Wesbanco is subject to risk-based capital guidelines that measure capital relative to risk-weighted assets and off-balance sheet instruments. Wesbanco and its banking subsidiary Wesbanco Bank maintain Tier 1 risk-based, Total risk-based and Tier 1 leverage capital ratios significantly above minimum regulatory levels. The Bank paid $77.0 million in dividends to Wesbanco during 2023, or 44% of the Bank’s net income. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2023, under FDIC and State of West Virginia regulations, Wesbanco could receive,
60
without prior regulatory approval, dividends of approximately $135.5 million from the Bank. The Bank’s policy is generally to declare dividends up to 90% of its earnings to the parent annually, subject to change, with Board approval.
Wesbanco currently has $279.1 million in subordinated debt and junior subordinated debt on its Consolidated Balance Sheet. For regulatory purposes, the junior subordinated debt and trust preferred securities totaling $126.9 million, issued by unconsolidated trust subsidiaries of Wesbanco underlying such junior subordinated debt, are accounted for as Tier 2 capital in accordance with current regulatory reporting requirements. In March of 2022, Wesbanco completed the issuance of $150.0 million in aggregate principal amount of subordinated debentures. These notes are considered Tier 2 regulatory capital for Wesbanco.
Please refer to Note 21, “Regulatory Matters,” of the Consolidated Financial Statements for more information on capital amounts, ratios and minimum regulatory requirements. Also refer to “Item 1. Business” within this Annual Report on Form 10-K for more information on the Dodd-Frank Wall Street Reform and Consumer Protection Act and Basel III Capital Standards.
LIQUIDITY RISK
Liquidity is defined as a financial institution’s capacity to meet its cash and collateral obligations at a reasonable cost. Liquidity risk is the risk that an institution’s financial condition or overall safety and soundness is adversely affected by an inability, or perceived inability, to meet its obligations. An institution’s obligations, and the funding sources to meet them, depend significantly on its business mix, balance sheet structure, and the cash flows of its on- and off-balance sheet obligations. Institutions confront various internal and external situations that can give rise to increased liquidity risk including funding mismatches, market constraints on funding sources, contingent liquidity events, changes in economic conditions, and exposure to credit, market, operation, legal and reputation risk. Wesbanco actively manages liquidity risk through its ability to provide adequate funds to meet changes in loan demand, unexpected outflows in deposits and other borrowings as well as to take advantage of market opportunities and meet operating cash needs. This is accomplished by maintaining liquid assets in the form of securities, sufficient borrowing capacity and a stable core deposit base. Liquidity is centrally monitored by Wesbanco’s ALCO with direct oversight from the Board of Directors ("BOD").
Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to potential funding needs to meet unexpected deposit losses and/or loan demands. The ability to quickly convert assets to cash at a minimal loss is a primary function of managing Wesbanco’s investment portfolio. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources adequately meet its liquidity requirements. Wesbanco’s net loans-to-assets ratio was 65.0% and deposit balances funded 74.3% of total assets at December 31, 2023.
The following table lists the sources of liquidity from assets at December 31, 2023 expected within the next year:
| (in thousands) | |||
|---|---|---|---|
| Cash and cash equivalents | $ | 595,353 | |
| Securities with a maturity date within the next year and callable securities | 284,449 | ||
| Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1) | 264,337 | ||
| Loans held for sale | 16,354 | ||
| Accruing loans scheduled to mature | 1,280,058 | ||
| Normal loan repayments | 1,432,334 | ||
| Total sources of liquidity expected within the next year | $ | 3,872,885 |
(1) Projected prepayments are based on current prepayment speeds.
Deposit cash flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $13.2 billion at December 31, 2023. Deposit cash flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $915.4 million at December 31, 2023, with a weighted average cost of 3.27%, which includes jumbo regular certificates of deposit totaling $439.1 million with a weighted-average cost of 3.80%, and jumbo CDARS® certificates of deposit of $41.3 million with a weighted-average cost of 3.63%, which included $10.6 million of brokered one-way buys.
Uninsured deposits, as reported for regulatory purposes, totaled $4.0 billion at December 31 2023, or 31% of total deposits. Uninsured deposits include $1.5 billion of public funds deposits that are over the FDIC-insured limit. Wesbanco secures these public funds deposits by pledging investment securities with a market value at or above the deposit balance. Excluding these public funds, at December 31, 2023, uninsured deposits were $2.6 billion, or 20% of total deposits.
Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB approximated $3.4 billion and $3.6 billion at December 31, 2023 and December 31, 2022, respectively. The FHLB requires securities to be specifically pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation. Wesbanco has elected not to specifically pledge to the FHLB unpledged securities. At December 31, 2023, the Bank had unpledged available-for-sale securities with an estimated fair value of $296.0 million, or 13.8% of the total available-for-sale portfolio. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings. A significant portion of the portfolio is pledged to public deposit customers, as public
61
deposit balances have increased significantly through the several acquisitions made since 2015. As a result of this growth, Wesbanco is monitoring exposure to public funds deposits in relation to pledging requirements and providing insured cash sweep ("ICS") deposits via Intrafi® as a solution for a portion of new and existing public fund depositors. In addition, at December 31, 2023, the Bank had unpledged held-to-maturity securities with an estimated fair value of $798.7 million. Most of these securities are tax-exempt municipal securities, which can only be pledged in limited circumstances. Generally, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to Wesbanco for a period of time.
Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”) whereby Wesbanco pledges certain consumer loans as collateral for borrowings. Wesbanco did not have any BIC borrowings outstanding at December 31, 2023. Alternative funding sources may include the utilization of existing overnight lines of credit with third party banks totaling $235.0 million, none of which was outstanding at December 31, 2023, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans. In addition, in March 2023, the Federal Reserve announced that it would make available additional funding to eligible depository institutions through the creation of a new Bank Term Funding Program ("BTFP"). The BTFP would offer loans of up to one year in length to eligible depository institutions that pledge U.S. Treasuries, agency debt and mortgage-backed securities, or other qualifying assets as collateral. As of December 31, 2023, Wesbanco has not utilized the BTFP for funding, but does have $291.9 million in par value of qualifying investment securities that could be used to access funds from the program.
Other short-term borrowings of $105.9 million at December 31, 2023 consisted of repurchase agreements or overnight sweep checking accounts for large commercial customers. Other short-term borrowings may also include federal funds purchased using the Federal Reserve's discount window or Lines of Credit with third party banks noted above. The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.
The principal sources of parent company liquidity are dividends from the Bank and $250.2 million in cash on hand. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2023, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $135.6 million from the Bank. Management believes these are appropriate levels of cash for the parent company given the current environment. Management continuously monitors the adequacy of parent company cash levels and sources of liquidity through the use of metrics that relate current cash levels to historical and forecasted cash inflows and outflows.
Wesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $4.7 billion and $4.6 billion at December 31, 2023 and December 31, 2022, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 10, “Commitments and Contingent Liabilities” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.
Federal financial regulatory agencies have previously issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others and that Wesbanco’s current liquidity risk management policies and procedures, as periodically reviewed and adjusted, adequately address this guidance.
LIBOR TRANSITION
LIBOR is a widely used short-term reference interest rate benchmark for variable rate loans and securities, borrowings, and interest rate hedge/swap transactions. In July 2017, the U.K. Financial Conduct Authority (“FCA”) announced the discontinuation of LIBOR after certain banks provided purported interest rate figures which did not truly reflect the rate at which they could borrow. In addition to FCA, as early as 2014, financial institution regulators and the Federal Financial Institutions Examination Council (“FFIEC”) began to work to develop a uniform approach to the phase-out of LIBOR because the continued reliance on LIBOR could present systematic risk to financial institutions. The Board of Governors of the Federal Reserve System and the Federal Reserve Bank of New York convened the Alternative Reference Rates Committee (“AARC”) to identify alternative reference rates to LIBOR. The AARC released consultations on contractual fallback language to prepare for the transition away for LIBOR and on June 22, 2017, identified SOFR as the recommended alternative to LIBOR.
On July 1, 2020, the FFIEC issued a Joint Statement on Managing the LIBOR Transition to further explain that new financial contracts should either utilize a reference rate other than LIBOR or have robust fallback language that defines an alternative reference rate after LIBOR’s discontinuation. The FFIEC statement encouraged supervised financial institutions to continue their efforts to prepare for the change and address the risks associated with the LIBOR transition.
On November 6, 2020, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and the Federal Deposit Insurance Corporation (collectively, the “Agencies”) issued a statement providing that a financial institution may use any reference rate for its loans that the financial institution determines to be appropriate for its funding model and customer needs.
62
Thereafter, on November 30, 2020, the Agencies issued an additional joint statement encouraging financial institutions to continue to transition away from LIBOR as soon as practicable, but no later than December 31, 2021. Given the risks associated with the use of LIBOR, the Agencies stated that entering into new contracts that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks.
On March 5, 2021, the U.K. FCA and Intercontinental Exchange (“ICE”) Benchmark Administration announced that the publication of the overnight, as well as, the one, three, six, and twelve month LIBOR rates will continue through June 30, 2023, which will provide additional time to wind down or renegotiate existing contracts that reference LIBOR.
On October 20, 2021, the Agencies with the Consumer Financial Protection Bureau, National Credit Union Administration, and State Bank and Credit Union Regulators, issued an additional Joint Statement on Managing the LIBOR Transition to once again emphasize the expectation that supervised institutions with LIBOR exposure continue to progress toward an orderly transition away from LIBOR. The statement confirmed that entering into new contracts, including derivatives that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks, including litigation, operational, and consumer protection risks.
On March 15, 2022, President Biden signed the Adjustable Interest Rate (LIBOR) Act into law (the “LIBOR Act”). The LIBOR Act provides a clear and uniform federal solution for transitioning legacy contracts that either lack or contain insufficient contractual provisions addressing the permanent cessation of LIBOR by providing for the transition from LIBOR to a replacement rate and avoiding related litigation.
On December 16, 2022, the Federal Reserve Board adopted a final rule that implements the Adjustable Interest Rate (LIBOR) Act by identifying benchmark rates based on SOFR that will replace LIBOR in certain financial contracts after June 30, 2023. The final rule is substantially similar to the proposal with certain clarifying changes made in response to comments.
•
For a LIBOR contract that is a derivative transaction, the “Fallback Rate (SOFR)” as defined in the 2020 IBOR Fallbacks Protocol published by the International Swaps and Derivatives Association (ISDA protocol), which incorporates the statutorily prescribed tenor spread adjustment.
•
For a LIBOR contract that is an FHFA-regulated-entity contract:
o
For Federal Home Loan Bank advances, the “Fallback Rate (SOFR)” as defined in the ISDA protocol; and
o
For all other FHFA-regulated-entity contracts, SOFR (in place of overnight LIBOR) or 30-day compounded average SOFR published by FRBNY (“30-day Average SOFR,” in place of one-, three-, six-, or 12-month LIBOR), plus the applicable statutorily prescribed tenor spread adjustment.
•
For a LIBOR contract that is a FFELP ABS, either (i) 30-day Average SOFR (for one-, six-, and 12-month LIBOR) or (ii) 90-day compounded average SOFR published by FRBNY (for three-month LIBOR), plus the applicable statutorily prescribed tenor spread adjustment.
•
For all other LIBOR contracts, including consumer loans, SOFR (in place of overnight LIBOR) or term SOFR published by CME Group Benchmark Administration, Ltd. (in place of one-, three-, six-, or 12-month LIBOR), plus the statutorily prescribed tenor spread adjustment.
As early as 2018, in anticipation of the potential discontinuance of LIBOR, Wesbanco established a LIBOR transition committee to effectively manage the Company’s transition away from LIBOR in two phases. The first phase included adding additional fallback language to loan documents to allow Wesbanco to replace LIBOR with an equivalent rate index plus the margin to ensure the resulting interest rate is the same as it previously was using LIBOR. Also, as part of the first phase, Wesbanco began quoting to the Treasury Rate published by the Federal Reserve Board instead of the ICE LIBOR Swap Index (which is tied to LIBOR) when repricing certain term loans and originating new loans. The second phase consisted of working to continue to transition existing adjustable-rate loans that fluctuate monthly or periodically that are tied to LIBOR or the ICE LIBOR Swap Index. Wesbanco tracked the dollar amount and number of loans tied to LIBOR or the ICE LIBOR Swap Index, monitored current industry trends, and worked with legal counsel to ensure the smooth transition away from LIBOR. Wesbanco has not offered LIBOR for new contracts after December 31, 2021. With respect to its back-to-back swap program, Wesbanco worked with its swap counterparty customers to institute and accept the International Swaps and Derivatives Association 2020 Interbank Offered Rate Fallbacks Protocol to address LIBOR cessation in swap transactions. Moreover, Wesbanco chose 1M Term SOFR as its replacement index for new loans in the bank’s back-to-back swap program, beginning on January 1, 2022. The final step ahead of the discontinuance of LIBOR on June 30, 2023 was to transition all remaining LIBOR based loans to their appropriate replacement indexes. Ahead of the discontinuance of LIBOR, Wesbanco provided notice to its impacted customers that, for any loan rate reset occurring after the discontinuance of LIBOR, the loan rate would be determined based on a new index consistent with the LIBOR Act and recommendations from the ARRC. Following that customer communication, all necessary changes were made within the applicable loan systems. With the final step now complete, Wesbanco has concluded its transition away from LIBOR.
63
FY 2022 10-K MD&A
SEC filing source: 0000950170-23-004507.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis ("MD&A) represents an overview of the results of operations and financial condition of Wesbanco. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto. This section generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of Wesbanco’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, as filed with the SEC on February 28, 2022.
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-Qs for the prior quarters ended March 31, June 30 and September 30, 2022, respectively, 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 under “Risk Factors” in Part I, Item 1A of this Annual Report on Form 10-K. 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, the FDIC, the SEC, FINRA, the Municipal Securities Rulemaking Board, the SIPC, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Wesbanco’s Consolidated Financial Statements are prepared in accordance with U.S. GAAP and follow general practices within the industries in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.
The most significant accounting policies followed by Wesbanco are included in Note 1, “Summary of Significant Accounting Policies,” of the Consolidated Financial Statements. These policies, along with other Notes to the Consolidated Financial Statements and this MD&A, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management has identified the allowance for credit losses, the evaluation of goodwill and other intangible assets for impairment and business combinations to be the accounting estimates that require the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.
Allowance for Credit Losses— Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be purchased credit-deteriorated (“PCD”) loans, and are grossed-up on day 1 by the initial credit estimate through the allowance as opposed to a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include, but are not limited to, loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified in a TDR. Upon adoption of this standard, acquired loans from prior acquisitions that met the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.
After the forecast period, Wesbanco reverts back to historical loss rates for a period of up to three years, adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion
28
periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 4, “Loans and Allowance for Credit Losses” for further detail.
The allowance for credit losses specific to loans reduces the loan portfolio to the net amount expected to be collected, representing the lifetime expected credit losses at the initial origination date. Similarly, an allowance for unfunded loan commitments, which is recorded in other liabilities, represents expected losses on unfunded commitments. Fluctuations in the allowance for credit losses specific to loans, the allowance for unfunded loan commitments, and the allowance for held-to-maturity debt securities are recognized in the provision for credit losses on the consolidated statement of operations. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries. Management evaluates the appropriateness of the allowance at least quarterly. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period.
The allowance for credit loss calculation specific to loans is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses, because the Company has a robust policy in place to reverse or write-off accrued interest when the loan is placed on non-accrual, and also made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income. However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.
The allowance for credit losses specific to loans reflects the risk of loss in the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes the PD / LGD approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads. Management relies on macroeconomic forecasts obtained from various reputable sources, which may include the Federal Open Market Committee forecast and other third party forecasts from well recognized, leading economists. These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgement of what can be reasonably supported. The model reversion period ranges from immediate to up to three years.
The allowance for credit losses specific to loans is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include any expected extensions, renewals or modifications unless management has a reasonable expectation as of the reporting period that Wesbanco will execute a TDR with the borrower. Management assumes a loan will become a TDR if a loan has matured, has a principal balance, and has previously been partially charged-off. This assumption extends the maturity of these loans to six months beyond their respective maturity dates.
Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.
The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, volume of activity, changes in lending staff, type of collateral and the results of internal loan reviews and examinations by bank regulatory agencies. Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the actual historical loss rates to reflect the impact these factors may have on probable losses in the portfolio.
Commercial loans, including commercial real estate (“CRE”) and C&I, are individually-evaluated if they have unique characteristics. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any.
Goodwill and Other Intangible Assets— Wesbanco accounts for business combinations using the acquisition method of accounting. Accordingly, the identifiable assets acquired, the liabilities assumed, and any non-controlling interest of an acquired business are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value recorded as goodwill. Other intangible assets represent purchased assets that lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset, or liability.
29
Goodwill is not amortized but is evaluated for impairment annually, or more often if events or circumstances indicate it may be impaired. Finite-lived intangible assets, which consist primarily of core deposit and customer list intangibles (long-term customer-relationship intangible assets) are amortized using straight-line and accelerated methods over their weighted-average estimated useful lives, ranging from ten to sixteen years in total, and are tested for impairment whenever events or circumstances indicate that their carrying amount may not be recoverable. Non-compete agreements are recognized in other assets on the balance sheet and are amortized on a straight-line basis over the life of the respective agreements, ranging from one to four years.
Wesbanco evaluates goodwill for impairment by determining if the fair value is greater than the carrying value of its reporting units. Wesbanco uses market capitalization, multiples of tangible book value, a discounted cash flow model, and various other market-based methods to estimate the current fair value of its reporting units. In particular, the discounted cash flow model includes various assumptions regarding an investor’s required rate of return on Wesbanco common stock, future loan loss provisions, future market spreads and net interest margins, along with various growth and economic recovery and stabilization assumptions of the economy as a whole. The resulting fair values of each method are then weighted based on the relevance and reliability of each respective method in light of the current economic environment to arrive at a weighted average fair value. The evaluation also considered macroeconomic conditions such as the general economic outlook, regional and national unemployment rates, and recent trends in equity and credit markets. Additionally, industry and market considerations, such as market-dependent multiples and metrics relative to peers, were evaluated. Wesbanco also considered recent trends in credit quality, overall financial performance, stock price appreciation, internal forecasts and various other market-based methods to estimate the current fair value of its reporting units. Since adopting ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350)”, the impairment charge is based on the excess of a reporting unit’s carrying amount over its fair value.
Intangible assets with finite useful lives are evaluated for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. An impairment loss is recognized when the carrying amount of an intangible asset with a finite useful life is not recoverable from its undiscounted cash flows and is measured as the difference between the carrying amount and the fair value of the asset. Wesbanco does not have any indefinite-lived intangible assets. As of December 31, 2022, there were no indicators of impairment related to goodwill or to intangible assets with finite useful lives.
Business Combinations— Business combinations are accounted for by applying the acquisition method. As of acquisition date, the identifiable assets acquired and liabilities assumed are measured at fair value and recognized separately from goodwill. Results of operations of the acquired entities are included in the consolidated statement of income from the date of acquisition. The calculation of intangible assets including core deposits and the fair value of loans are based on significant judgements. Core deposits intangibles are calculated using a discounted cash flow model based on various factors including discount rate, attrition rate, interest rate, cost of alternative funds and net maintenance costs.
Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses. Acquired loans are classified into two categories; PCD loans and non-PCD loans. PCD loans are defined as a loan or group of loans that have experienced more than insignificant credit deterioration since origination. Non-PCD loans will have an allowance established on acquisition date, which is recognized in the current period provision for credit losses. For PCD loans, an allowance is recognized on day 1 by adding it to the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance is established by grossing-up the amortized cost of the PCD loan. Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest. Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment.
30
EXECUTIVE OVERVIEW
Net income available to common shareholders decreased $50.1 million or 22.6% to $182.0 million in 2022 compared to 2021. Net income available to common shareholders excluding after-tax restructuring and merger-related expenses (non-GAAP measure) decreased $54.1 million or 22.8% to $183.3 million. These decreases were due in large part to the net benefit in the provision for credit losses in 2022 of $1.4 million (net of tax) compared to the net benefit in the 2021 provision of $51.6 million (net of tax). Net interest income increased $16.4 million or 3.6% from 2021, primarily due to loan growth and a rising rate environment. Non-interest income decreased $15.4 million or 11.6% in 2022 compared to 2021, driven by a $14.4 million decrease in mortgage banking income due to lower volume and the retention of more residential mortgage originations. Offsetting the overall decrease somewhat, both service charges on deposits and bank-owned life insurance increased year-over-year by $3.9 million and $1.8 million, respectively. Excluding restructuring and merger-related expenses, non-interest expense increased $8.8 million or 2.5%, driven by increases in salaries and wages, FDIC insurance and equipment and software expense.
Total assets as of December 31, 2022 remained relatively flat at $16.9 billion compared to December 31, 2021. As of December 31, 2022, total portfolio loans were $10.7 billion compared to $9.7 billion at December 31, 2021, reflecting a 10.0% increase year-over year. The loan growth funding is reflected within the decrease in cash of $842.9 million or 67.4% at December 31, 2022 compared to December 31, 2021. Criticized and classified loan balances decreased to 2.34% of total portfolio loans, as compared to 3.75% at December 31, 2021. As a result of improved macroeconomic factors, the provision for credit losses decreased to ($1.7) million for the year 2022 compared to ($64.3) million in 2021. Annualized net loan charge-offs to average loans for the full year period remained flat compared to 2021 at two basis points for 2022. In March of 2022, Wesbanco completed the issuance of $150.0 million in aggregate principal amount of subordinated debentures. The subordinated debentures have a fixed rate of 3.75% for the first five years and a floating rate for the next five years at Three Month SOFR plus a spread of 1.787%. The subordinated debentures are callable after five years, mature on April 1, 2032 and count towards Tier 2 Capital.
Wesbanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. At December 31, 2022, Tier I leverage was 9.90%, Tier I risk-based capital was 12.33%, total risk-based capital was 15.11%, and the common equity Tier 1 capital ratio was 11.20%. Tangible equity to tangible assets decreased to 8.19% at period-end from 9.84% as of December 31, 2021, due to reduced shareholders' equity balances resulting from stock repurchases occurring throughout 2022, as well as declines in accumulated other comprehensive income.
Strong earnings enabled Wesbanco to increase the quarterly dividend to $0.34 and $0.35 per share in the first quarter and fourth quarters of 2022, respectively, the fifteenth and sixteenth increase over the last twelve years, cumulatively representing a 150% increase over that period.
31
Selected financial ratios for the years ended December 31, 2022, 2021 and 2020 are presented in the table below:
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except shares and per share amounts) | 2022 | 2021 | 2020 | |||||||||
| PER COMMON SHARE INFORMATION | ||||||||||||
| Earnings per common share—basic | $ | 3.03 | $ | 3.54 | $ | 1.78 | ||||||
| Earnings per common share—diluted | 3.02 | 3.53 | 1.77 | |||||||||
| Earnings per common share—diluted, excluding certain items (1)(2) | 3.04 | 3.62 | 1.88 | |||||||||
| Dividends declared per common share | 1.37 | 1.32 | 1.28 | |||||||||
| Book value at year end | 38.55 | 40.91 | 39.17 | |||||||||
| Tangible book value at year end (1) | 19.43 | 22.61 | 21.75 | |||||||||
| Average common shares outstanding—basic | 60,047,177 | 65,520,527 | 67,260,796 | |||||||||
| Average common shares outstanding—diluted | 60,215,374 | 65,669,970 | 67,310,584 | |||||||||
| Period end common shares outstanding | 59,198,963 | 62,307,245 | 67,254,706 | |||||||||
| Period end preferred shares outstanding | 150,000 | 150,000 | 150,000 | |||||||||
| SELECTED RATIOS | ||||||||||||
| Return on average assets | 1.08 | % | 1.37 | % | 0.73 | % | ||||||
| Return on average assets, excluding certain items (1)(2) | 1.09 | 1.40 | 0.77 | |||||||||
| Return on average tangible assets (1) | 1.21 | 1.53 | 0.85 | |||||||||
| Return on average tangible assets, excluding certain items (1)(2) | 1.22 | 1.56 | 0.90 | |||||||||
| Return on average equity | 7.23 | 8.40 | 4.50 | |||||||||
| Return on average equity, excluding certain items (1)(2) | 7.29 | 8.59 | 4.79 | |||||||||
| Return on average tangible equity (1) | 13.78 | 14.89 | 8.61 | |||||||||
| Return on average tangible equity, excluding certain items (1)(2) | 13.88 | 15.22 | 9.12 | |||||||||
| Return on average tangible common equity (1) | 15.39 | 16.35 | 8.94 | |||||||||
| Return on average tangible common equity, excluding certain items (1)(2) | 15.50 | 16.71 | 9.47 | |||||||||
| Net interest margin (3) | 3.20 | 3.11 | 3.37 | |||||||||
| Efficiency ratio (1) | 59.53 | 58.22 | 56.38 | |||||||||
| Average loans to average deposits | 74.21 | 78.11 | 91.66 | |||||||||
| Allowance for credit losses - loans to total loans | 1.10 | 1.25 | 1.72 | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 284.41 | 308.00 | 455.38 | |||||||||
| Non-performing assets to total assets | 0.25 | 0.23 | 0.25 | |||||||||
| Net loan charge-offs to average loans | 0.02 | 0.02 | 0.06 | |||||||||
| Average shareholders’ equity to average assets | 14.90 | 16.33 | 16.13 | |||||||||
| Tangible equity to tangible assets (1) | 8.19 | 9.84 | 10.52 | |||||||||
| Tangible common equity to tangible assets (1) | 7.28 | 8.92 | 9.58 | |||||||||
| Tier 1 leverage ratio | 9.90 | 10.02 | 10.51 | |||||||||
| Tier 1 capital to risk-weighted assets | 12.33 | 14.05 | 14.72 | |||||||||
| Total capital to risk-weighted assets | 15.11 | 15.91 | 17.58 | |||||||||
| Common equity tier 1 capital ratio (CET 1) | 11.20 | 12.77 | 13.40 | |||||||||
| Dividend payout ratio | 45.36 | 37.39 | 72.32 | |||||||||
| Trust assets at market value (4) | $ | 4,878,479 | $ | 5,644,975 | $ | 5,025,565 |
(1)
See "Non-GAAP Measures" for additional information relating to the calculation of this item.
(2)
Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses.
(3)
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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
(4)
Trust assets are held by the Bank, in fiduciary or agency capacities for its customers and therefore are not included as assets on Wesbanco’s Consolidated Balance Sheets.
32
Non-GAAP Measures
The following non-GAAP financial measures used by Wesbanco provide information that Wesbanco believes is useful to investors in understanding Wesbanco’s operating performance and trends, and facilitates 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.
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2022 | 2021 | 2020 | |||||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Total shareholders’ equity | $ | 2,426,662 | $ | 2,693,166 | $ | 2,756,737 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,131,990 | ) | (1,140,111 | ) | (1,149,161 | ) | ||||||
| Tangible equity | 1,294,672 | 1,553,055 | 1,607,576 | |||||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 1,150,188 | 1,408,571 | 1,463,092 | |||||||||
| Total assets | 16,931,905 | 16,927,125 | 16,425,610 | |||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,131,990 | ) | (1,140,111 | ) | (1,149,161 | ) | ||||||
| Tangible assets | $ | 15,799,915 | $ | 15,787,014 | $ | 15,276,449 | ||||||
| Tangible equity to tangible assets | 8.19 | % | 9.84 | % | 10.52 | % | ||||||
| Tangible common equity to tangible assets | 7.28 | % | 8.92 | % | 9.58 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Total shareholders’ equity | $ | 2,426,662 | $ | 2,693,166 | $ | 2,756,737 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,131,990 | ) | (1,140,111 | ) | (1,149,161 | ) | ||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | (144,484 | ) | ||||||
| Tangible common equity | 1,150,188 | 1,408,571 | 1,463,092 | |||||||||
| Common shares outstanding | 59,198,963 | 62,307,245 | 67,254,706 | |||||||||
| Tangible book value per share at year end | $ | 19.43 | $ | 22.61 | $ | 21.75 | ||||||
| Return on average tangible equity: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: amortization of intangibles, net of tax | 8,120 | 9,051 | 10,595 | |||||||||
| Net income available to common shareholders before amortization of intangibles | 190,108 | 241,186 | 129,995 | |||||||||
| Average total shareholders’ equity | 2,515,509 | 2,764,337 | 2,651,402 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,136,062 | ) | (1,144,698 | ) | (1,141,528 | ) | ||||||
| Average tangible equity | $ | 1,379,447 | $ | 1,619,639 | $ | 1,509,874 | ||||||
| Return on average tangible equity | 13.78 | % | 14.89 | % | 8.61 | % | ||||||
| Average tangible common equity | $ | 1,234,963 | $ | 1,475,155 | $ | 1,453,363 | ||||||
| Return on average tangible common equity | 15.39 | % | 16.35 | % | 8.94 | % | ||||||
| Return on average tangible assets: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: amortization of intangibles, net of tax | 8,120 | 9,051 | 10,595 | |||||||||
| Net income before amortization of intangibles | 190,108 | 241,186 | 129,995 | |||||||||
| Average total assets | 16,879,541 | 16,928,377 | 16,442,704 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,136,062 | ) | (1,144,698 | ) | (1,141,528 | ) | ||||||
| Average tangible assets | $ | 15,743,479 | $ | 15,783,679 | $ | 15,301,176 | ||||||
| Return on average tangible assets | 1.21 | % | 1.53 | % | 0.85 | % | ||||||
| Efficiency ratio: | ||||||||||||
| Non-interest expense | $ | 356,966 | $ | 353,143 | $ | 354,845 | ||||||
| Less: restructuring and merger-related expense | (1,723 | ) | (6,717 | ) | (9,725 | ) | ||||||
| Non-interest expense excluding restructuring and merger-related expense | 355,243 | 346,426 | 345,120 | |||||||||
| Net interest income on a fully-taxable equivalent basis | 479,315 | 462,229 | 483,999 | |||||||||
| Non-interest income | 117,391 | 132,785 | 128,185 | |||||||||
| Net interest income on a fully-taxable equivalent basis plus non-interest income | $ | 596,706 | $ | 595,014 | $ | 612,184 | ||||||
| Efficiency ratio | 59.53 | % | 58.22 | % | 56.38 | % | ||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 1,361 | 5,306 | 7,683 | |||||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses | $ | 183,349 | $ | 237,441 | $ | 127,083 |
33
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2022 | 2021 | 2020 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income per common share - diluted | $ | 3.02 | $ | 3.53 | $ | 1.77 | ||||||
| Add: after-tax restructuring and merger-related expenses per common share - diluted (1) | 0.02 | 0.09 | 0.11 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 3.04 | $ | 3.62 | $ | 1.88 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 1,361 | 5,306 | 7,683 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 183,349 | 237,441 | 127,083 | |||||||||
| Average total shareholders’ equity | $ | 2,515,509 | $ | 2,764,337 | $ | 2,651,402 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses | 7.29 | % | 8.59 | % | 4.79 | % | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 1,361 | 5,306 | 7,683 | |||||||||
| Add: amortization of intangibles, net of tax | 8,120 | 9,051 | 10,595 | |||||||||
| Net income available to common shareholders before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 191,469 | 246,492 | 137,678 | |||||||||
| Average total shareholders’ equity | 2,515,509 | 2,764,337 | 2,651,402 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,136,062 | ) | (1,144,698 | ) | (1,141,528 | ) | ||||||
| Average tangible equity | $ | 1,379,447 | $ | 1,619,639 | $ | 1,509,874 | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses | 13.88 | % | 15.22 | % | 9.12 | % | ||||||
| Average tangible common equity | $ | 1,234,963 | $ | 1,475,155 | $ | 1,453,363 | ||||||
| Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses | 15.50 | % | 16.71 | % | 9.47 | % | ||||||
| Return on average assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 1,361 | 5,306 | 7,683 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 183,349 | 237,441 | 127,083 | |||||||||
| Average total assets | $ | 16,879,541 | $ | 16,928,377 | $ | 16,442,704 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 1.09 | % | 1.40 | % | 0.77 | % | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 181,988 | $ | 232,135 | $ | 119,400 | ||||||
| Add: amortization of intangibles, net of tax | 8,120 | 9,051 | 10,595 | |||||||||
| Add: after-tax restructuring and merger-related expenses (1) | 1,361 | 5,306 | 7,683 | |||||||||
| Net income available to common shareholders, before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 191,469 | 246,492 | 137,678 | |||||||||
| Average total assets | 16,879,541 | 16,928,377 | 16,442,704 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,136,062 | ) | (1,144,698 | ) | (1,141,528 | ) | ||||||
| Average tangible assets | $ | 15,743,479 | $ | 15,783,679 | $ | 15,301,176 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 1.22 | % | 1.56 | % | 0.90 | % | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses: | ||||||||||||
| Dividends declared per common share | $ | 1.37 | $ | 1.32 | $ | 1.28 | ||||||
| Net income per common share - diluted | 3.02 | 3.53 | 1.77 | |||||||||
| Add: after-tax restructuring and merger-related expenses per diluted share (1) | 0.02 | 0.09 | 0.11 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 3.04 | $ | 3.62 | $ | 1.88 | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses | 45.07 | 36.46 | 68.09 |
(1) Tax effected at 21% for all periods presented.
34
RESULTS OF OPERATIONS
EARNINGS SUMMARY
For the twelve months ending December 31, 2022, net income available to common shareholders was $182.0 million, or $3.02 per diluted share, compared to $232.1 million, or $3.53 per diluted share, for 2021, which included a release of provision for credit losses of $64.3 million, or $51.6 million net of tax. Net income available to common shareholders for the twelve months ended December 31, 2022 decreased 21.6% compared to 2021, while per share earnings decreased 14.4%.
For the twelve months ending December 31, 2022, net interest income increased $16.4 million, or 3.6%, reflecting a higher net interest margin resulting from the 425 basis point increase in the federal funds rate in 2022, as well as the successful deployment of excess cash into higher-yielding loans, particularly in the second half of 2022. The net interest margin increased 9 basis points to 3.20% due to the overall higher rate environment. Average loan balances decreased 2.9% in 2022, mostly due to PPP loan forgiveness and elevated levels of commercial real estate loans being refinanced in an aggressive secondary market in the earlier portions of the year, while average investment securities increased 18.1% over the same period. Total average deposits increased in 2022 by $298.7 million or 2.2% compared to 2021, due to increased personal savings. Average certificates of deposit, which have the highest overall interest cost among deposits, decreased by $359.1 million or 24.6% over the same time period.
For 2022, non-interest income decreased $15.4 million or 11.6% compared to 2021. Mortgage banking income decreased $14.4 million or 73.7% in 2022 as compared to 2021 due to the higher interest rate environment and Wesbanco retaining a higher percentage of residential real estate loans in the loan portfolio. Trust fees decreased $2.0 million from 2021 to 2022 due to a decrease in the market values of trust assets under management reducing fee income. Net securities (losses)/gains decreased $2.9 million from the prior year due mostly to the decline in the fair market value of the equity investments held in the deferred compensation plan. Somewhat mitigating these decreases, service charges on deposits increased $3.9 million from the prior year and net securities brokerage revenue increased $2.6 million due to organic growth.
The following comments on non-interest expense exclude restructuring and merger-related expenses in both years. Non-interest expense in 2022 increased $8.8 million or 2.5% compared to 2021, while the efficiency ratio increased in 2022 to 59.5% from 58.2% in 2021. The primary driver of this increase was a $12.8 million increase in salaries and wages due to higher staffing levels and merit increases. Also increasing for the year 2022 was FDIC insurance expense, which reflects the benefit to 2021's calculation from the large negative credit loss provision recognized in 2021, as well as equipment and software and marketing expenses. These increases were slightly offset by lower employee benefits expense, lower net occupancy expense and lower amortization expense on intangible assets as well as other decreases resulting from the efficiencies derived from the core systems conversion which occurred in the second half of 2021.
The provision for federal and state income taxes decreased to $44.3 million in 2022 compared to $59.6 million in 2021, due to lower pre-tax income in 2022. The effective tax rate was 18.7% and 19.7% for the years ended December 31, 2022 and 2021, respectively. Wesbanco recognized $3.5 million and $2.6 million in New Markets Tax Credits for the years ended December 31, 2022 and 2021, respectively.
TABLE 1. NET INTEREST INCOME
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||||
| Net interest income | $ | 474,313 | $ | 457,933 | $ | 479,480 | ||||||
| Taxable-equivalent adjustments to net interest income | 5,002 | 4,296 | 4,519 | |||||||||
| Net interest income, fully taxable-equivalent | $ | 479,315 | $ | 462,229 | $ | 483,999 | ||||||
| Net interest spread, non-taxable-equivalent | 3.02 | % | 2.98 | % | 3.14 | % | ||||||
| Benefit of net non-interest bearing liabilities | 0.15 | % | 0.10 | % | 0.20 | % | ||||||
| Net interest margin | 3.17 | % | 3.08 | % | 3.34 | % | ||||||
| Taxable-equivalent adjustment | 0.03 | % | 0.03 | % | 0.03 | % | ||||||
| Net interest margin, fully taxable-equivalent | 3.20 | % | 3.11 | % | 3.37 | % |
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings. Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income increased $16.4 million or 3.6% in 2022 compared to 2021, due to a 9 basis point increase in the net interest margin to 3.20%, as the yield on earning assets increased at a faster rate than the rate on interest bearing liabilities. The net interest margin was positively impacted from the 425 basis point increase in the federal funds rate during 2022. In addition, PPP loans contributed a total of $6.6 million in interest and fee accretion income, which equated to 3 basis points of net interest margin in 2022 as compared to $30.8 million, or 10 basis points, in 2021, which partially mitigated the margin increase. Excluding PPP loans, portfolio loans increased by 11.7% from December 31, 2021, due to higher new loan demand and
35
lower levels of commercial real estate loan payoffs. Purchase accounting accretion decreased in 2022, as approximately 6 basis points of accretion from prior acquisitions was included in the 2022 net interest margin as compared to 11 basis points in the 2021 net interest margin. Total average deposits, excluding CDs, increased in 2022 by $657.8 million or 5.6% compared to 2021, due to higher personal savings balances. The cost of interest bearing deposits increased by 11 basis points and the cost of total liabilities increased by 14 basis points from 2021 to 2022. The increase in the cost is primarily due to the effect of the previously mentioned federal funds rate increases on the rates paid on interest bearing demand deposits, customer repurchase agreements, term Federal Home Loan Bank borrowings and junior subordinated debentures.
Interest income increased $28.7 million or 5.9% in 2022 compared to 2021 due to higher yields in most of the major earning asset categories. Earning asset yields were influenced positively in 2022 compared to 2021 due primarily to the previously mentioned increases in the Federal Reserve’s federal funds rate by 425 basis points in 2022. Average loan balances decreased $296.7 million or 2.9% in 2022 compared to 2021, due mostly to forgiveness of PPP loans and new loan demand not occurring until the second half of 2022. Loan yields increased by 18 basis points during 2022 to 4.19% due to the previously mentioned higher rate environment and its effect on the repricing of portfolio loans, as well as higher offered rates on new loans. Loans provide the greatest impact on interest income and the yield on earning assets as they have the largest balance and the highest yield within major earning asset categories. In 2022, average loans represented 67.4% of average earning assets, a decrease from 69.8% in 2021. Liquidity from stimulus deposits was invested during 2021 and the first half of 2022 into average taxable securities balances which increased $494.7 million or 16.7% from 2021, and represented 23.1% of total average earning assets in 2022. Taxable securities yields increased by 21 basis points in 2022 due to the effect of the higher rate environment on the variable rate portion of the investment portfolio, which are typically tied to either LIBOR or SOFR. Decreased prepayments on mortgage-backed securities in the higher rate environment also further benefitted the taxable securities yields due to reduced amortization on securities purchased at a premium. Tax-exempt securities yields decreased by 22 basis points in 2022 from 2021 due to calls of legacy higher rate tax-exempt securities and purchases of newly issued lower rate securities in the first half of 2022. The average balance of tax-exempt securities, which have the highest yields within securities, have increased from 17.6% of total average securities in 2021 to 18.6% of total average securities in 2022.
Commercial loans with floors currently average 3.91% on approximately $3.3 billion or 43% of total commercial loans at December 31, 2022, as compared to $2.6 billion averaging 3.83% or 36% of commercial loans at December 31, 2021. Approximately 27% or $0.9 billion of these loans are currently priced at their floor, as compared to 63% or $1.6 billion at December 31, 2021. These loans typically do not adjust as rapidly from their current floor level as compared to loans without floors, due to the amount of the rate change as compared to the floor rate or next repricing date. In addition, in a declining rate environment, customers may request rates below existing contractual floors, which we may grant for competitive or other reasons.
Interest expense increased $12.3 million or 45.5% in 2022 as compared to 2021, due to increases in the cost of all interest bearing liability categories in the higher rate environment. The cost of interest bearing liabilities increased by 14 basis points from 2021 to 0.42% in 2022. Average interest bearing deposits remained relatively flat from 2021 to 2022 as interest bearing demand and savings deposit increases were mostly offset by a $359.1 million decrease in average certificates of deposit. The rate on interest bearing deposits increased 11 basis points to 0.27% from 2021 to 2022, primarily from increases in rates on interest bearing demand deposits, money market accounts and savings deposits in response to competitive pressures from higher market rates. Average non-interest bearing demand deposit balances increased from 2021 to 2022 by $256.2 million or 5.8%, and were 34.7% of total average deposits at December 31, 2022, compared to 33.5% at December 31, 2021, reflecting ongoing checking account marketing strategies. The average balance of FHLB borrowings decreased by $168.1 million from 2021 to 2022 due to the maturity of legacy lower-rate FHLB borrowings throughout the past twelve months being funded with excess liquidity. New higher-rate borrowings taken out in the last quarter of 2022 increased the average rate by 47 basis points to 2.27% from 1.80% in 2021. Average repurchase agreements combined with average subordinated debt and junior subordinated debt balances increased $65.1 million or 19.8% from 2021 to 2022, and their average rates paid increased by 24 and 77 basis points, respectively, over this same time period, due primarily to increases in LIBOR and SOFR, the indices upon which this variable-rate type of borrowing is priced. In addition, Wesbanco issued $150.0 million of subordinated debt in March of 2022 for capital and liquidity purposes.
36
TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS
| For the years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Due from banks-interest bearing | $ | 611,482 | $ | 5,755 | 0.94 | % | $ | 860,249 | $ | 1,156 | 0.13 | % | $ | 548,078 | $ | 1,175 | 0.21 | % | ||||||||||||||||||
| Loans, net of unearned income (1) | 10,083,925 | 422,401 | 4.19 | % | 10,380,605 | 415,965 | 4.01 | % | 10,874,763 | 465,677 | 4.28 | % | ||||||||||||||||||||||||
| Securities: (2) | ||||||||||||||||||||||||||||||||||||
| Taxable | 3,461,414 | 66,123 | 1.91 | % | 2,966,745 | 50,401 | 1.70 | % | 2,281,905 | 53,594 | 2.35 | % | ||||||||||||||||||||||||
| Tax-exempt (3) | 789,564 | 23,820 | 3.02 | % | 632,187 | 20,457 | 3.24 | % | 616,808 | 21,518 | 3.49 | % | ||||||||||||||||||||||||
| Total securities | 4,250,978 | 89,943 | 2.12 | % | 3,598,932 | 70,858 | 1.97 | % | 2,898,713 | 75,112 | 2.59 | % | ||||||||||||||||||||||||
| Other earning assets | 15,265 | 559 | 3.66 | % | 25,481 | 1,284 | 5.04 | % | 60,054 | 3,832 | 6.38 | % | ||||||||||||||||||||||||
| Total earning assets (3) | 14,961,650 | 518,658 | 3.47 | % | 14,865,267 | 489,263 | 3.29 | % | 14,381,608 | 545,796 | 3.80 | % | ||||||||||||||||||||||||
| Other assets | 1,917,891 | 2,063,110 | 2,061,096 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 16,879,541 | $ | 16,928,377 | $ | 16,442,704 | ||||||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 3,314,384 | $ | 12,181 | 0.37 | % | $ | 3,193,425 | $ | 3,669 | 0.11 | % | $ | 2,572,248 | $ | 7,069 | 0.27 | % | ||||||||||||||||||
| Money market accounts | 1,774,152 | 3,562 | 0.20 | % | 1,760,540 | 1,803 | 0.10 | % | 1,611,135 | 4,616 | 0.29 | % | ||||||||||||||||||||||||
| Savings deposits | 2,692,568 | 4,115 | 0.15 | % | 2,425,527 | 1,031 | 0.04 | % | 2,084,576 | 1,802 | 0.09 | % | ||||||||||||||||||||||||
| Certificates of deposit | 1,098,614 | 4,089 | 0.37 | % | 1,457,730 | 7,623 | 0.52 | % | 1,814,693 | 13,562 | 0.75 | % | ||||||||||||||||||||||||
| Total interest bearing deposits | 8,879,718 | 23,947 | 0.27 | % | 8,837,222 | 14,126 | 0.16 | % | 8,082,652 | 27,049 | 0.33 | % | ||||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 175,104 | 3,968 | 2.27 | % | 343,185 | 6,167 | 1.80 | % | 1,135,934 | 24,701 | 2.17 | % | ||||||||||||||||||||||||
| Repurchase agreements | 146,590 | 568 | 0.39 | % | 149,001 | 227 | 0.15 | % | 357,100 | 1,729 | 0.48 | % | ||||||||||||||||||||||||
| Subordinated debt and junior subordinated debt | 248,192 | 10,860 | 4.38 | % | 180,649 | 6,514 | 3.61 | % | 193,693 | 8,318 | 4.29 | % | ||||||||||||||||||||||||
| Total interest bearing liabilities (4) | 9,449,604 | 39,343 | 0.42 | % | 9,510,057 | 27,034 | 0.28 | % | 9,769,379 | 61,797 | 0.63 | % | ||||||||||||||||||||||||
| Non-interest bearing demand deposits | 4,708,758 | 4,452,590 | 3,781,583 | |||||||||||||||||||||||||||||||||
| Other liabilities | 205,670 | 201,393 | 240,340 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 2,515,509 | 2,764,337 | 2,651,402 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 16,879,541 | $ | 16,928,377 | $ | 16,442,704 | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest spread | 3.05 | % | 3.01 | % | 3.17 | % | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest margin (3) | $ | 479,315 | 3.20 | % | $ | 462,229 | 3.11 | % | $ | 483,999 | 3.37 | % |
(1)
Gross of allowance for credit losses and net of unearned income. Includes non-accrual and loans held for sale. Loan fees included in interest income on loans were $8.8 million, $26.3 million and $16.2 million for the years ended December 31, 2022, 2021 and 2020, respectively. As part of loan fees, PPP loan fees were $5.9 million, $25.3 million and $13.4 million for the years ended December 31, 2022, 2021 and 2020, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $8.0 million, $13.3 million and $17.0 million for the years ended December 31, 2022, 2021 and 2020, respectively.
(2)
Average yields on securities available-for-sale have been calculated based on amortized cost.
(3)
Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for all periods presented.
(4)
Accretion on interest bearing liabilities acquired from prior acquisitions was $1.1 million, $3.1 million and $9.5 million for the years ended December 31, 2022, 2021 and 2020, respectively.
37
TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (1)
| 2022 Compared to 2021 | 2021 Compared to 2020 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Volume | Rate | Net Increase (Decrease) | Volume | Rate | Net Increase (Decrease) | ||||||||||||||||||
| Increase (decrease) in interest income: | ||||||||||||||||||||||||
| Due from banks—interest bearing | $ | (427 | ) | $ | 5,026 | $ | 4,599 | $ | 518 | $ | (537 | ) | $ | (19 | ) | |||||||||
| Loans, net of unearned income | (12,097 | ) | 18,533 | 6,436 | (20,598 | ) | (29,114 | ) | (49,712 | ) | ||||||||||||||
| Taxable securities | 9,003 | 6,719 | 15,722 | 13,769 | (16,962 | ) | (3,193 | ) | ||||||||||||||||
| Tax-exempt securities (2) | 4,821 | (1,458 | ) | 3,363 | 527 | (1,588 | ) | (1,061 | ) | |||||||||||||||
| Other earning assets | (431 | ) | (294 | ) | (725 | ) | (1,866 | ) | (682 | ) | (2,548 | ) | ||||||||||||
| Total interest income change (2) | 869 | 28,526 | 29,395 | (7,650 | ) | (48,883 | ) | (56,533 | ) | |||||||||||||||
| Increase (decrease) in interest expense: | ||||||||||||||||||||||||
| Interest bearing demand deposits | 144 | 8,368 | 8,512 | 1,416 | (4,816 | ) | (3,400 | ) | ||||||||||||||||
| Money market | 14 | 1,745 | 1,759 | 393 | (3,206 | ) | (2,813 | ) | ||||||||||||||||
| Savings deposits | 125 | 2,959 | 3,084 | 258 | (1,029 | ) | (771 | ) | ||||||||||||||||
| Certificates of deposit | (1,628 | ) | (1,906 | ) | (3,534 | ) | (2,351 | ) | (3,588 | ) | (5,939 | ) | ||||||||||||
| Federal Home Loan Bank borrowings | (3,535 | ) | 1,336 | (2,199 | ) | (14,842 | ) | (3,692 | ) | (18,534 | ) | |||||||||||||
| Repurchase agreements | (4 | ) | 345 | 341 | (690 | ) | (812 | ) | (1,502 | ) | ||||||||||||||
| Subordinated debt and junior subordinated debt | 2,766 | 1,580 | 4,346 | (534 | ) | (1,270 | ) | (1,804 | ) | |||||||||||||||
| Total interest expense change | (2,118 | ) | 14,427 | 12,309 | (16,350 | ) | (18,413 | ) | (34,763 | ) | ||||||||||||||
| Net interest income increase (decrease) (2) | $ | 2,987 | $ | 14,099 | $ | 17,086 | $ | 8,700 | $ | (30,470 | ) | $ | (21,770 | ) |
(1)
Changes to rate/volume are allocated to both rate and volume on a proportionate dollar basis.
(2)
The yield on earning assets and the net interest margin 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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
PROVISION FOR CREDIT LOSSES - LOANS
The provision for credit losses – loans is the amount to be added to the allowance for credit losses – loans after net charge-offs have been deducted to bring the allowance to a level considered appropriate to absorb lifetime expected losses for all portfolio loans. The provision for credit losses – loan commitments is the amount to be added to the allowance for credit losses for loan commitments to bring that allowance to a level considered appropriate to absorb lifetime expected losses on unfunded loan commitments. The provision for credit losses - loans and loan commitments was ($1.7) million in 2022 compared to ($64.3) million in 2021 as a result of worsening macroeconomic factors over the reasonable and supportable forecast period of one year, primarily increasing the allowance for loan losses and allowance for loan commitments. Furthermore, the increase to the provision was driven by qualitative factors, which addressed the risk of rising interest rates and office portfolio concentration. Non-performing loans were 0.39% of total loans as of December 31, 2022, and decreased from 0.41% of total loans at the end of 2021. Non-performing assets were 0.40% of total loans and other real estate and repossessed assets as of December 31, 2022, decreasing from 0.41% at the end of 2021. Criticized and classified loans were 2.34% of total loans, decreasing from 3.75% as of December 31, 2021, primarily due to improvements in loans categorized as criticized or classified earlier in the pandemic. Past due loans at December 31, 2022 were 0.19% of total loans, compared to 0.36% at December 31, 2021. (Please see the Credit Quality and Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).
38
TABLE 4. NON-INTEREST INCOME
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | ||||||||||||
| Trust fees | $ | 27,551 | $ | 29,511 | $ | (1,960 | ) | (6.6 | ) | |||||||
| Service charges on deposits | 26,281 | 22,412 | 3,869 | 17.3 | ||||||||||||
| Electronic banking fees | 20,002 | 19,318 | 684 | 3.5 | ||||||||||||
| Net securities brokerage revenue | 9,525 | 6,896 | 2,629 | 38.1 | ||||||||||||
| Bank-owned life insurance | 10,728 | 8,936 | 1,792 | 20.1 | ||||||||||||
| Mortgage banking income | 5,129 | 19,528 | (14,399 | ) | (73.7 | ) | ||||||||||
| Net securities (losses) gains | (1,777 | ) | 1,113 | (2,890 | ) | (259.7 | ) | |||||||||
| Net gain on other real estate owned and other assets | 482 | 4,816 | (4,334 | ) | (90.0 | ) | ||||||||||
| Net insurance services revenue | 3,749 | 4,095 | (346 | ) | (8.4 | ) | ||||||||||
| Debit card sponsorship income | — | 646 | (646 | ) | (100.0 | ) | ||||||||||
| Payment processing fees | 3,352 | 3,100 | 252 | 8.1 | ||||||||||||
| Swap fee and valuation income | 7,067 | 6,481 | 586 | 9.0 | ||||||||||||
| Other | 5,302 | 5,933 | (631 | ) | (10.6 | ) | ||||||||||
| Total non-interest income | $ | 117,391 | $ | 132,785 | $ | (15,394 | ) | (11.6 | ) |
Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represented 19.8% and 22.5% of total revenue for 2022 and 2021, respectively. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of Wesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to Wesbanco. Non-interest income decreased $15.4 million or 11.6% in 2022 compared to 2021, primarily due to decreases in trust fees, mortgage banking income, net securities gains (losses), and net gains on other real estate owned and other assets. The decreases were slightly offset by increases in service charges on deposits, net securities brokerage revenue and bank-owned life insurance income.
Trust fees decreased $2.0 million or 6.6% in 2022 compared to 2021, due to a decline in the market value of trust assets, which were $4.9 billion at December 31, 2022, as compared to a record $5.6 billion at December 31, 2021. As of December 31, 2022, trust assets include managed assets of $3.9 billion and non-managed (custodial) assets of $1.0 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $0.8 billion and $1.0 billion as of December 31, 2022 and December 31, 2021, respectively, and are included in managed assets.
Service charges on deposits increased $3.9 million or 17.3% from 2021 to 2022, and electronic banking fees, which include debit card interchange fees, increased $0.7 million or 3.5% over the same time period, reflecting increased transaction volume and general consumer spending.
Net securities brokerage revenue increased to a record $9.5 million in 2022, reflecting a $2.6 million or 38.1% increase from 2021 due to organic growth and customers' preferences for certain investment products, including fixed rate annuities, during the higher interest rate environment in 2022.
Bank-owned life insurance income increased $1.8 million or 20.1% in 2022 compared to 2021 due to an increase in mortality-related benefits received in the current period as well as an increase in the cash surrender value due to the purchase of an additional $40 million of bank-owned life insurance in the third quarter of 2021.
Mortgage banking income decreased $14.4 million or 73.7% in 2022 compared to 2021, due to a decrease in mortgage loan originations resulting from the higher interest rate environment in 2022, combined with a lower percentage of loans sold into the secondary market as more residential mortgages were retained in the loan portfolio. For 2022, total mortgage production was $1.0 billion, which was a decrease of 28.9% from total production in 2021. In 2022, $245.4 million in mortgages were sold into the secondary market at a net margin of 2.1% as compared to $750.9 million at a net margin of 2.6% in 2021. Included in mortgage banking income and the calculation of net margin noted above are gains of $3.2 million and $0.4 million from the fair value adjustments on mortgage loan commitments and related derivatives for 2022 and 2021, respectively.
Net securities (losses) gains include both gains and losses on investment security transactions, including sales and calls, as well as market value adjustments on the deferred compensation plan and other equity securities. In 2022, net securities (losses) gains decreased $2.9 million compared to 2021. There were no available-for-sale or held-to-maturity debt investment security sales in either year. Contributing to most of the overall decrease, the market value adjustments on the deferred compensation plan decreased by $2.6 million from 2021 to 2022. These market adjustments had an offsetting effect in employee benefits expense.
39
Net gain on other real estate owned and other assets decreased $4.3 million in 2022 as compared to 2021, due mostly to the market value adjustments that were recognized on an investment made by Wesbanco’s Community Development Corporation in a start-up firm more than ten years ago that was acquired in 2021 by a public company. This investment was sold during 2022. The market value adjustments preceding the sale of the investment totaled losses of $1.0 million in 2022 as compared to gains of $3.8 million in 2021.
Swap fee and valuation income, which includes fair value adjustments, increased $0.6 million or 9.0% in 2022 as compared to 2021, due to an increase in new swaps originated and greater positive fair value adjustments on the swap portfolio in 2022 as compared to 2021. In 2022, new swaps executed totaled $254.3 million in notional principal resulting in $4.4 million in fee income, compared to new swaps executed totaling $158.7 million in notional principal resulting in $4.5 million in fee income in 2021. Fair market value adjustments on swaps in 2022 totaled $2.7 million as compared to $2.0 million in 2021.
TABLE 5. NON-INTEREST EXPENSE
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | ||||||||||||
| Salaries and wages | $ | 167,028 | $ | 154,242 | $ | 12,786 | 8.3 | |||||||||
| Employee benefits | 37,771 | 41,033 | (3,262 | ) | (7.9 | ) | ||||||||||
| Net occupancy | 26,105 | 26,843 | (738 | ) | (2.7 | ) | ||||||||||
| Equipment and software | 32,508 | 30,006 | 2,502 | 8.3 | ||||||||||||
| Marketing | 9,335 | 8,634 | 701 | 8.1 | ||||||||||||
| FDIC insurance | 7,901 | 4,150 | 3,751 | 90.4 | ||||||||||||
| Amortization of intangible assets | 10,278 | 11,457 | (1,179 | ) | (10.3 | ) | ||||||||||
| Restructuring and merger-related expenses | 1,723 | 6,717 | (4,994 | ) | (74.3 | ) | ||||||||||
| Franchise and other miscellaneous taxes | 12,012 | 10,459 | 1,553 | 14.8 | ||||||||||||
| Consulting, regulatory and advisory fees | 13,168 | 12,642 | 526 | 4.2 | ||||||||||||
| ATM and electronic banking interchange expenses | 5,903 | 8,238 | (2,335 | ) | (28.3 | ) | ||||||||||
| Postage and courier expenses | 4,602 | 5,151 | (549 | ) | (10.7 | ) | ||||||||||
| Supplies | 3,865 | 3,819 | 46 | 1.2 | ||||||||||||
| Legal fees | 3,165 | 3,440 | (275 | ) | (8.0 | ) | ||||||||||
| Communications | 4,688 | 4,157 | 531 | 12.8 | ||||||||||||
| Other real estate owned and foreclosure expenses | 789 | 219 | 570 | 260.3 | ||||||||||||
| Other | 16,125 | 21,936 | (5,811 | ) | (26.5 | ) | ||||||||||
| Total non-interest expense | $ | 356,966 | $ | 353,143 | $ | 3,823 | 1.1 |
Non-interest expense in 2022, excluding restructuring and merger-related expenses, increased $8.8 million or 2.5% compared to 2021. The primary drivers of this increase were higher salaries and wages, equipment and software costs, FDIC insurance expense and franchise and other miscellaneous taxes. These increases were slightly offset by decreases in employee benefits expense, ATM and electronic banking interchange expenses, amortization of intangible assets and other operating expenses. Restructuring and merger related expenses of $1.7 million in 2022 were associated with the branch restructuring while the restructuring and merger-related expenses in 2021 totaling $6.7 million were related to the core systems conversion and branch restructuring.
Salaries and wages increased $12.8 million or 8.3% in 2022 compared to 2021 due primarily to increases in salaries and incentive compensation expense combined with a decrease in deferred loan contra origination costs. Salary expense increased by $9.5 million in 2022 as compared to 2021 due to normal merit increases and higher staffing levels. Short term incentive expense increased $0.7 million due to overall higher performance in 2022 as compared to 2021, with the exception of the mortgage incentive compensation plan. Deferred loan contra origination costs decreased in 2022 due to lower loan origination volume, primarily in the residential real estate category.
Employee benefits expense decreased $3.3 million or 7.9% in 2022 compared to 2021 due to a $2.6 million reduction in the market adjustment on the underlying investments of the deferred compensation plan, which has an offsetting effect in net securities gains (losses) and also from a reduction in health insurance expense due to reduced claims in 2022.
Equipment and software costs increased $2.5 million or 8.3% in 2022 compared to 2021, due to the core conversion, continuous improvements in technology and communication infrastructure, and increased usage of digital banking services. Also, since the core conversion in the third quarter of 2021, approximately $1.0 million per quarter in online banking costs have been recorded in equipment and software, while in prior periods these costs were recorded in other operating expenses. Such costs are now part of the monthly core software invoice and cannot be separated as they were with a third party vendor previously.
40
FDIC insurance increased $3.8 million or 90.4% in 2022 compared to 2021, due to higher quarterly assessment rates. The increase is due to less favorable financial ratios used in the rate calculation, particularly those related to high risk assets, core earnings and balance sheet liquidity. In addition, a $1.0 million refund was received in the second quarter of 2021 from prior period call report adjustments, also contributing to the increase year-over-year.
Restructuring and merger-related expenses in 2022 totaled $1.7 million, a decrease from $6.7 million incurred in 2021. The $1.7 million of expenses in 2022 were comprised of branch closure and lease termination expenses associated with the closure of 13 branches throughout 2022. The restructuring and merger-related expenses in 2021 totaling $6.7 million were comprised of $4.8 million in expenses related to the core banking software conversion, including termination fees of existing contracts, and $1.9 million in branch closure and lease termination expenses associated with the closure of 27 branches throughout 2021.
Franchise and other miscellaneous taxes increased $1.6 million or 14.8% in 2022 compared to 2021, primarily due to increases in franchise and personal property taxes across Wesbanco's footprint.
ATM and electronic banking interchange expenses decreased $2.3 million or 28.3% in 2022 as compared to 2021, due to a reduction in ACH and ATM processing charges related to a change in providers that occurred in conjunction with our core banking software system conversion in the third quarter of 2021.
Other operating expenses decreased $5.8 million or 26.5% in 2022 as compared to 2021, due to $4.5 million in legal settlement costs incurred in 2021 and due to the reclassification of online banking costs mentioned previously into equipment and software costs.
INCOME TAXES
The provision for income taxes was $44.3 million for 2022, which is a $15.3 million decrease as compared to $59.6 million in 2021. The decrease in the provision for income taxes is due in part to a decrease in the effective tax rate to 18.7% in 2022 compared to 19.7% in 2021, which is due to an increase in net tax-exempt interest income on securities and loans of state and political subdivisions and general business credits. In addition, the decrease resulted from lower pre-tax income in 2022 as compared to 2021. The decrease in pre-tax income is primarily driven by the $64.3 million negative provision for credit losses recorded in 2021, as compared to a $1.7 million negative provision for credit losses in 2022.
FINANCIAL CONDITION
Total deposits and shareholders' equity decreased 3.2% and 9.9%, respectively, while total assets remained relatively unchanged compared to December 31, 2021. Total securities decreased $242.4 million or 6.0% from December 31, 2021 to December 31, 2022, primarily driven by an increase in the net unrealized losses of available-for-sale securities of $339.4 million. The securities decrease was partially offset by the investment of excess liquidity in the first half of 2022 from increased cash balances resulting from customers' higher savings. Total portfolio loans increased $969.3 million or 10.0% in 2022 as a result of strong growth across Wesbanco's markets. Deposits decreased $434.8 million or 3.2% from year end 2021 primarily reflecting the impact of inflationary pressures and rising costs over the economy. Savings deposits and non-interest bearing demand deposits increased 7.0% and 2.4%, respectively.
Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets totaling $96.7 million and $68.9 million for the years ended December 31, 2022 and December 31, 2021, respectively. The decrease in certificates of deposit of $406.8 million is primarily due to an overall corporate strategy designed to increase and remix retail deposit relationships and reduce single-service customers with a focus on overall products that can be offered at a lower cost to Wesbanco. The decrease was also impacted by lower offered rates on certain maturing certificates of deposit and customer preferences for other non-maturity deposit types. Total borrowings increased 144.5% or $662.8 million during 2022, as loan growth increased and required additional funding generated through FHLB borrowings in the second half of 2022. Also, in March of 2022, Wesbanco completed the issuance of $150.0 million in aggregate principal amount of subordinated debentures. The subordinated debentures have a fixed rate of 3.75% for the first five years and a floating rate for the next five years at Three Month SOFR plus a spread of 1.787%.
Total shareholders’ equity decreased $266.5 million or 9.9%, compared to December 31, 2021, primarily due to the repurchase of common shares, net of restricted stock vesting activity totaling $119.1 million, the declaration of common and preferred shareholder dividends totaling $81.3 million and $10.1 million, respectively, and a $257.3 million other comprehensive loss. Shareholders' equity was positively impacted by net income of $192.1 million for the year ended December 31, 2022.
41
SECURITIES
TABLE 6. COMPOSITION OF SECURITIES
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | ||||||||||||
| Equity securities (at fair value) | $ | 11,506 | $ | 13,466 | $ | (1,960 | ) | (14.6 | ) | |||||||
| Available-for-sale debt securities (at fair value) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | 225,970 | 236,978 | (11,008 | ) | (4.6 | ) | ||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 1,846,053 | 2,285,213 | (439,160 | ) | (19.2 | ) | ||||||||||
| Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 349,731 | 367,493 | (17,762 | ) | (4.8 | ) | ||||||||||
| Obligations of states and political subdivisions | 92,228 | 106,340 | (14,112 | ) | (13.3 | ) | ||||||||||
| Corporate debt securities | 15,158 | 17,438 | (2,280 | ) | (13.1 | ) | ||||||||||
| Total available-for-sale debt securities | $ | 2,529,140 | $ | 3,013,462 | $ | (484,322 | ) | (16.1 | ) | |||||||
| Held-to-maturity debt securities (at amortized cost) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | $ | 4,357 | $ | 5,944 | $ | (1,587 | ) | (26.7 | ) | |||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 45,909 | 58,147 | (12,238 | ) | (21.0 | ) | ||||||||||
| Obligations of states and political subdivisions | 1,177,986 | 907,649 | 270,337 | 29.8 | ||||||||||||
| Corporate debt securities | 20,377 | 33,083 | (12,706 | ) | (38.4 | ) | ||||||||||
| Total held-to-maturity debt securities (1) | $ | 1,248,629 | $ | 1,004,823 | $ | 243,806 | 24.3 | |||||||||
| Total securities | $ | 3,789,275 | $ | 4,031,751 | $ | (242,476 | ) | (6.0 | ) | |||||||
| Available-for-sale and equity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (2) | 2.23 | % | 1.55 | % | ||||||||||||
| As a % of total securities | 67.0 | % | 75.1 | % | ||||||||||||
| Weighted average life (in years) | 6.7 | 5.0 | ||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (2) | 2.96 | % | 2.92 | % | ||||||||||||
| As a % of total securities | 33.0 | % | 24.9 | % | ||||||||||||
| Weighted average life (in years) | 9.5 | 5.6 | ||||||||||||||
| Total securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (2) | 2.45 | % | 1.89 | % | ||||||||||||
| As a % of total securities | 100.0 | % | 100.0 | % | ||||||||||||
| Weighted average life (in years) | 7.6 | 5.2 |
(1)
Total held-to-maturity debt securities are presented on the balance sheet net of their allowance for credit losses totaling $0.2 million and $0.3 million at December 31, 2022 and December 31, 2021, respectively.
(2)
Weighted average yields have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Total investment securities, which are a source of liquidity for Wesbanco as well as a contributor to interest income, decreased by $242.5 million or 6.0% from December 31, 2021 to December 31, 2022. Over the same period, the available-for-sale portfolio decreased by $484.3 million or 16.1% primarily driven by an increase in unrealized losses and increased calls of agency and municipal securities. The held-to-maturity portfolio increased by $243.8 million or 24.3% due to $337.5 million in purchases of municipal bonds. The weighted average yield of the total portfolio increased 56 basis points from 1.89% at December 31, 2021 to 2.45% at December 31, 2022, primarily due to increased higher rate security purchases and variable rate security yields increasing throughout the year.
Total gross unrealized securities losses increased $470.4 million, from $40.3 million as of December 31, 2021 to $510.7 million at December 31, 2022. The increase in unrealized losses from December 31, 2021, was due to an increase in market rates during 2022 causing market prices to decrease on the lowest yielding securities, particularly those purchased since the start of the pandemic. Wesbanco believes that none of the unrealized losses on available-for-sale debt securities at December 31, 2022 require an allowance for credit losses. Please refer to Note 3, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in private mortgage-backed securities or those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to collateralized debt obligations or government-sponsored enterprise preferred stocks.
42
Net unrealized losses on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of December 31, 2022 and December 31, 2021 were $261.8 million and $4.7 million, respectively. These net unrealized pre-tax losses represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after-tax basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity. Net unrealized pre-tax (losses) gains in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were ($164.2) million at December 31, 2022, compared to $23.6 million as of December 31, 2021. With approximately 33% of the investment portfolio in the held-to-maturity category, compared to 25% one year ago, the recent volatility in interest rates does not have as much impact on other comprehensive income as if the entire portfolio were included in the available-for-sale category.
Equity securities, of which a portion consists of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.
On January 1, 2020, Wesbanco adopted CECL for the held-to-maturity investments. Upon adoption, the Company recognized $0.2 million to opening retained earnings, which represented the CECL allowance for the investment portfolio as of January 1, 2020. The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted. Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historic default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset. The losses are recorded on the income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $9.5 million and $7.0 million as of December 31, 2022 and 2021, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could affect this assumption. Wesbanco recorded an allowance on held-to-maturity debt securities of $0.2 million and $0.3 million as of December 31, 2022 and 2021, respectively.
TABLE 7. MATURITY DISTRIBUTION AND YIELD ANALYSIS OF SECURITIES
The following table presents the tax-equivalent yields of held-to-maturity debt securities by contractual maturity at December 31, 2022. In some instances, the issuers may have the right to call or prepay obligations without penalty prior to the contractual maturity date.
| One Year or Less | One to Five Years | Five to Ten Years | Over Ten Years | Mortgage-backed securities | Total | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted-average yield (1): | ||||||||||||||||||||||||
| U.S. Government sponsored entities and agencies | — | — | — | — | 2.16 | % | 2.16 | % | ||||||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies (2) | — | — | — | — | 2.53 | % | 2.53 | % | ||||||||||||||||
| Obligations of states and political subdivisions (3) | 2.94 | % | 3.17 | % | 2.62 | % | 3.18 | % | — | 2.95 | % | |||||||||||||
| Corporate debt securities | — | 3.54 | % | — | — | — | 3.54 | % | ||||||||||||||||
| Total weighted average yield | 2.94 | % | 3.23 | % | 2.62 | % | 3.18 | % | 2.50 | % | 2.96 | % |
(1)
Yields are determined based on the lower of the yield-to-call or yield-to-maturity.
(2)
Certain U.S. Government sponsored agency, mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
(3)
Average yields on obligations of states and political subdivisions have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Cost-method investments consist primarily of FHLB of Pittsburgh stock totaling $36.2 million and $15.9 million at December 31, 2022 and 2021, respectively, and are included in other assets in the Consolidated Balance Sheets.
Wesbanco’s municipal portfolio comprises 33.5% of the overall securities portfolio as of December 31, 2022 compared to 25.2% as of December 31, 2021, which carries different risks that are not as prevalent in other security types contained in the portfolio. The following table presents the allocation of the individual bonds in the municipal bond portfolio based on the combined ratings of two major bond credit rating agencies (at fair value):
43
TABLE 8. MUNICIPAL BOND RATINGS
| December 31, 2022 | December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bonds (at fair value) (1): | |||||||||||||||
| Investment Grade - Prime | $ | 122,914 | 11.1 | $ | 99,717 | 9.6 | |||||||||
| Investment Grade - High | 850,746 | 76.6 | 774,858 | 74.9 | |||||||||||
| Investment Grade - Upper Medium | 131,457 | 11.8 | 152,897 | 14.8 | |||||||||||
| Investment Grade - Lower Medium | 1,064 | 0.0 | 2,269 | 0.2 | |||||||||||
| Not rated | 4,636 | 0.5 | 4,602 | 0.5 | |||||||||||
| Total municipal bond portfolio | $ | 1,110,816 | 100.0 | $ | 1,034,343 | 100.0 |
(1)
The lowest available rating was used when placing the bond into a category in the table.
Wesbanco’s municipal bond portfolio at December 31, 2022, consists of $384.7 million of taxable and $726.1 million of tax-exempt general obligation and revenue bonds. The following table presents additional information regarding the municipal bond type and issuer (at fair value):
TABLE 9. COMPOSITION OF MUNICIPAL SECURITIES
| December 31, 2022 | December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bond type: | |||||||||||||||
| General Obligation | $ | 805,621 | 72.5 | $ | 740,858 | 71.6 | |||||||||
| Revenue | 305,195 | 27.5 | 293,485 | 28.4 | |||||||||||
| Total municipal bond portfolio | $ | 1,110,816 | 100.0 | $ | 1,034,343 | 100.0 | |||||||||
| Municipal bond issuer: | |||||||||||||||
| State Issued | $ | 72,855 | 6.6 | $ | 42,717 | 4.1 | |||||||||
| Local Issued | 1,037,961 | 93.4 | 991,626 | 95.9 | |||||||||||
| Total municipal bond portfolio | $ | 1,110,816 | 100.0 | $ | 1,034,343 | 100.0 |
Wesbanco’s municipal bond portfolio is broadly spread across the United States. The following table presents the top five states of municipal bond concentration based on total fair value at December 31, 2022:
TABLE 10. CONCENTRATION OF MUNICIPAL SECURITIES
| December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | % of Total | |||||
| Pennsylvania | $ | 196,815 | 17.7 | ||||
| California | 193,717 | 17.4 | |||||
| Ohio | 94,415 | 8.5 | |||||
| Texas | 87,085 | 7.8 | |||||
| Illinois | 44,181 | 4.0 | |||||
| All other states (1) | 494,603 | 44.6 | |||||
| Total municipal bond portfolio | $ | 1,110,816 | 100.0 |
(1) Wesbanco's municipal bond portfolio contains obligations in the state of West Virginia totaling $31.2 million or 2.8% of the total municipal portfolio.
Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to, comparison to secondary pricing services, corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices, review of pricing by personnel familiar with market liquidity and other market-related conditions, review of pricing service methodologies, review of independent auditor reports received from the pricing service regarding its internal controls, and through review of inputs and assumptions used in pricing certain securities thinly-traded or with limited observable data points. The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair value of Wesbanco’s securities. For additional disclosure relating to fair value measurement, refer to Note 16, “Fair Value Measurement” in the Consolidated Financial Statements.
44
LOANS AND LOAN COMMITMENTS
Loans represent Wesbanco’s largest balance sheet asset classification and the largest source of interest income. Commercial loans include CRE, which is further differentiated between land and construction, and improved property loans; as well as other C&I loans that are not secured by real estate. Retail loans include residential real estate mortgage loans, home equity lines of credit (“HELOC”), and loans for other consumer purposes.
Loan commitments, which are not reported on the balance sheet, represent available balances on commercial and consumer lines of credit, commercial letters of credit, deposit account overdraft protection limits, certain loan guarantee contracts, and approved commitments to extend credit. Approved commitments, which have been accepted by the customer, are included net of any Wesbanco loan balances that are to be refinanced by the new commitment. However, typically not all approved commitments will ultimately be funded.
Loans and loan commitments are summarized in Table 11.
TABLE 11. LOANS AND COMMITMENTS
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||||||||
| (dollars in thousands) | Balance | Commitments | Exposure | Balance | Commitments | Exposure | |||||||||||||
| LOANS | |||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||
| Land and construction | $ | 943,887 | $ | 1,093,848 | $ | 2,037,735 | $ | 833,880 | $ | 610,557 | $ | 1,444,437 | |||||||
| Improved property | 5,117,457 | 211,275 | 5,328,732 | 4,705,088 | 302,219 | 5,007,307 | |||||||||||||
| Total commercial real estate | 6,061,344 | 1,305,123 | 7,366,467 | 5,538,968 | 912,776 | 6,451,744 | |||||||||||||
| Commercial and industrial (1) | 1,579,395 | 1,359,275 | 2,938,670 | 1,590,320 | 1,285,726 | 2,876,046 | |||||||||||||
| Total commercial loans | 7,640,739 | 2,664,398 | 10,305,137 | 7,129,288 | 2,198,502 | 9,327,790 | |||||||||||||
| Residential real estate | 2,140,584 | 359,467 | 2,500,051 | 1,721,378 | 348,978 | 2,070,356 | |||||||||||||
| Home equity lines of credit | 695,065 | 1,190,386 | 1,885,451 | 605,682 | 878,710 | 1,484,392 | |||||||||||||
| Consumer | 226,340 | 39,127 | 265,467 | 277,130 | 63,004 | 340,134 | |||||||||||||
| Total retail loans | 3,061,989 | 1,588,980 | 4,650,969 | 2,604,190 | 1,290,692 | 3,894,882 | |||||||||||||
| Total portfolio loans | 10,702,728 | 4,253,378 | 14,956,106 | 9,733,478 | 3,489,194 | 13,222,672 | |||||||||||||
| Loans held for sale | 8,249 | 12,367 | 20,616 | 25,277 | 35,015 | 60,292 | |||||||||||||
| Deposit overdraft limits | — | 380,143 | 380,143 | — | 370,439 | 370,439 | |||||||||||||
| Total loans | $ | 10,710,977 | $ | 4,645,888 | $ | 15,356,865 | $ | 9,758,755 | $ | 3,894,648 | $ | 13,653,403 | |||||||
| Letters of credit included above | $ | 30,362 | $ | 29,017 |
(1) Includes $8.1 million and $162.7 million of SBA PPP loans at December 31, 2022 and December 31, 2021, respectively.
Total portfolio loans increased $969.3 million or 1.0% from December 31, 2021 to December 31, 2022, due to strong growth throughout the year in both the commercial real estate and residential real estate portfolios. Excluding PPP loans, total loans increased $1.1 billion or 11.7% over the last twelve months as the large majority of the remaining PPP loans were forgiven or repaid over the course of the year. Commercial real estate loans increased $522.4 million or 9.4%, as improved property increased by 8.8% and land and construction loans increased 13.2%. Commercial and industrial loans decreased $10.9 million or 0.7% due to a $154.6 million decrease in PPP loan balances; excluding PPP loans, commercial and industrial loans increased $143.6 million or 10.1%. Residential real estate loans increased $419.2 million or 24.4% and home equity loans increased $89.4 million or 14.8%, while consumer loans decreased $50.8 million or 18.3%. Portfolio loans are presented in the Consolidated Balance Sheets net of deferred loan fees and costs and discounts on purchased loans. The net deferred loan costs were $9.6 million and $3.3 million as of December 31, 2022 and 2021, respectively. Wesbanco conducts a deferred loan cost study to determine the allowable costs to be deferred over the life of the loan. Wesbanco’s deferred costs have continued to increase at a faster rate than the related customer deferred fee income causing the balance of the deferred loan costs to outweigh the deferred loan fees, primarily from home equity lines of credit, which have little fee income. Purchased loan discounts from acquisitions included in the portfolio loan balances were $18.0 million and $25.9 million as of December 31, 2022 and 2021, respectively. Loan accretion included in interest income on loans acquired from prior acquisitions was $8.0 million and $13.3 million for the years ended December 31, 2022 and 2021, respectively. As part of loan fee income for the year ended December 31, 2022, recognized PPP loan fees were $5.9 million compared to $25.3 million for the year ended December 31, 2021. At December 31, 2022, $0.2 million of unaccreted net deferred fee income remains to be recognized on the PPP loans, as compared to $6.1 million at December 31, 2021.
CRE loans at December 31, 2022 represent a significant component of the loan portfolio at 56.6% and increased 9.4% as compared to CRE balances at December 31, 2021. CRE—land and construction loan balances increased $110.0 million or 13.2% from December 31, 2021 to December 31, 2022, while CRE—improved property loans increased $412.4 million or 8.8% during the same period.
C&I loans decreased $10.9 million or 0.7% from December 31, 2021 to December 31, 2022, due to the $154.6 million decline in outstanding PPP loans. The available lines of credit within C&I loans decreased slightly from 65.5% at December 31, 2021 to 64.9% of total C&I revolving lines of credit exposure as of December 31, 2022.
45
Residential real estate mortgage loans increased $419.2 million from December 31, 2021 to December 31, 2022. Wesbanco retained approximately 78% of mortgages by dollar volume originated in 2022 for the portfolio compared to 57% in 2021. As mortgage rates increase, the demand for various mortgage products and related terms changes, and thus impacts what Wesbanco is able to sell into the secondary market.
HELOC loans increased $89.4 million or 14.8% from December 31, 2021 to December 31, 2022 as $37.8 million in consumer HELOC loans that were previously classified as consumer were transferred to the HELOC segment. In addition, higher originations of HELOC products resulted from fewer customers refinancing into first mortgage loans in the higher interest rate environment.
Consumer loans decreased $50.8 million or 18.3% from December 31, 2021 to December 31, 2022 due primarily to the aforementioned loan transfer.
Total loan commitments increased $751.2 million or 19.3% from December 31, 2021 to December 31, 2022. Commitments in the total CRE portfolio increased approximately $392.3 million or 43.0%, C&I commitments increased $73.5 million or 5.7% and HELOC commitments increased $311.7 million or 35.5%.
Geographic Distribution —Wesbanco extends credit primarily within the market areas where it has branch offices, markets adjacent thereto, or markets that have a loan production office. Loans outside of these markets are generally only made to established customers that have other business relationships with Wesbanco in its markets. Loans outside of Wesbanco’s markets represented approximately 4% and 2% of total loans at December 31, 2022 and December 31, 2021, respectively. These loans consist primarily of C&I, CRE-improved property loans, residential real estate loans for second residences or vacation homes, consumer purpose lines of credit to wealth management customers, and automobile loans to family members of local customers.
The geographic distribution of the loan portfolio, excluding deposit overdraft limits and loans held for sale, is summarized in Table 12.
TABLE 12. GEOGRAPHIC DISTRIBUTION OF LOANS
| December 31, 2022 (1) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | ||||||||||||||||||||||||||||
| (percentage of outstandings, rounded to nearest whole percent) | Land and Construction | Improved Property | Commercial and Industrial | Residential Real Estate | Home Equity Lines | Consumer | Total | |||||||||||||||||||||
| Pittsburgh, PA MSA | 7 | % | 10 | % | 12 | % | 13 | % | 15 | % | 7 | % | 11 | % | ||||||||||||||
| Washington-Arlington-Alexandria DC-VA-MD-WV MSA | 12 | 14 | 8 | 13 | 3 | 2 | 11 | |||||||||||||||||||||
| Columbus, OH MSA | 13 | 9 | 8 | 12 | 7 | 4 | 10 | |||||||||||||||||||||
| Baltimore-Columbia-Towson MD MSA | 3 | 8 | 2 | 11 | 4 | 2 | 7 | |||||||||||||||||||||
| Western Ohio MSAs | 14 | 5 | 6 | 11 | 8 | 4 | 7 | |||||||||||||||||||||
| Louisville, KY—Jefferson County MSA | 14 | 8 | 11 | 4 | 4 | 3 | 8 | |||||||||||||||||||||
| Upper Ohio Valley MSAs | 2 | 4 | 13 | 5 | 10 | 22 | 6 | |||||||||||||||||||||
| Other Ohio Locations | 6 | 6 | 14 | 5 | 9 | 11 | 7 | |||||||||||||||||||||
| Other West Virginia Locations | 2 | 5 | 5 | 4 | 9 | 15 | 5 | |||||||||||||||||||||
| Huntington, WV-Ashland, KY MSA | 3 | 3 | 3 | 2 | 3 | 5 | 3 | |||||||||||||||||||||
| Lexington, KY—Fayette County MSA | 10 | 4 | 1 | 4 | 2 | 1 | 4 | |||||||||||||||||||||
| Other Kentucky Locations | 3 | 5 | 3 | 4 | 9 | 5 | 5 | |||||||||||||||||||||
| Morgantown, WV MSA | 1 | 4 | 3 | 3 | 3 | 5 | 3 | |||||||||||||||||||||
| Parkersburg, WV-Marietta, OH MSA | 2 | 2 | 2 | 1 | 4 | 7 | 2 | |||||||||||||||||||||
| California-Lexington Park MD MSA | — | 2 | 3 | 1 | 1 | — | 2 | |||||||||||||||||||||
| Adjacent States & Outside-of-Market | 4 | 4 | 4 | 4 | 1 | 5 | 4 | |||||||||||||||||||||
| Other Pennsylvania Locations | 1 | 1 | — | 1 | 6 | 2 | 1 | |||||||||||||||||||||
| Other Indiana Locations | 2 | 2 | 2 | 1 | 1 | — | 2 | |||||||||||||||||||||
| Other Maryland Locations | — | 4 | — | 1 | 1 | — | 2 | |||||||||||||||||||||
| Frederick-Gaithersburg-Rockville MD MSA | 1 | — | — | — | — | — | — | |||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1)
Real estate secured loans are categorized based on the address of the collateral. All other loans are categorized based on the borrower’s address.
The Upper Ohio Valley Metropolitan Statistical Areas (“MSAs”) include the Wheeling, West Virginia and Weirton, West Virginia-Steubenville, Ohio MSAs. Other West Virginia locations include the Fairmont-Clarksburg and Charleston MSAs as well as communities that are not located within an MSA primarily in the northern, central and eastern parts of the state. The western Ohio MSAs include the Dayton-Springfield
46
and the Cincinnati-Middletown MSAs. Other Ohio locations include communities in Ohio that are not located within an MSA, the majority of which are located in southeastern Ohio. Other Indiana locations include communities in Indiana that are not located within an MSA, the majority of which are located in southern Indiana. Other Kentucky locations include the Elizabethtown KY MSA along with other Kentucky locations that are not located within an MSA. Through the acquisition of OLBK, Wesbanco added the Baltimore-Columbia-Towson, MD MSA, Frederick-Gaithersburg-Rockville, MD MSA and Washington DC-Arlington-Alexandria, VA MSA as well as other Maryland locations. Adjacent states include parts of Delaware and Virginia that are within close proximity to Wesbanco’s markets. Outside-of-market loans consist of loans in all other locations not included in any of the other defined areas and have remained relatively unchanged over the past few years.
CREDIT RISK
The risk that borrowers will be unable or unwilling to repay their obligations is inherent in all lending activities. Repayment risk can be impacted by external events such as adverse economic conditions, social and political influences that impact entire industries or major employers, individual loss of employment or other personal calamities and changes in interest rates. This inherent risk may be further exacerbated by the terms and structure of each loan as well as potential concentrations of risk. The primary goal of managing credit risk is to minimize the impact of all of these factors on the quality of the loan portfolio.
Credit risk is managed through the initial underwriting process as well as through ongoing monitoring and administration of the portfolio. Credit policies establish standard underwriting guidelines for each type of loan and require an appropriate evaluation of the credit characteristics of each borrower. This evaluation focuses on the sufficiency and sustainability of the primary source of repayment, the adequacy of collateral, if any, as a secondary source of repayment, potential for guarantor support, as a tertiary source of repayment and other factors unique to each type of loan that may increase or mitigate their risk. The manner and degree of monitoring and administration of the portfolio varies by type and size of loan.
Credit risk is also managed by closely monitoring delinquency levels and trends and initiating collection efforts at the earliest stage of delinquency. Wesbanco also monitors general economic conditions, including unemployment, housing activity and real estate values in its markets. Underwriting standards are modified when appropriate based on market conditions, the performance of one or more loan categories, and other external factors. An independent loan review function also performs periodic reviews of the portfolio to assess the adequacy and effectiveness of underwriting, loan documentation and portfolio administration.
Each category of loans contains distinct elements of risk that impact the manner in which those loans are underwritten, structured, documented, administered and monitored. Customary terms and underwriting practices, together with specific risks associated with each category of loans and Wesbanco’s processes for managing those risks are discussed in the remainder of this section.
Commercial Loans —The commercial portfolio consists of loans to a wide range of business enterprises of varying size. Many commercial loans often involve multiple loans to one borrower or a group of related borrowers, therefore the potential for loss on any single transaction can be significantly greater for commercial loans than for retail loans. Commercial loan risk is mitigated by limiting total credit exposure to individual borrowers or groups of borrowers, industries and geographic markets and by requiring appropriate collateral or guarantors.
Commercial loans are monitored for potential concentrations of loans to any one borrower or group of related borrowers. At December 31, 2022 Wesbanco’s legal lending limit to any single borrower or their related interests approximated $246 million. The ten largest commercial relationships combined ranged from $662 million to $843 million during 2022. There were 20 relationships that exceeded $50 million at December 31, 2022. These large relationships generally consist of more than one loan to a borrower or their related entities. The single largest relationship exposure approximated $117 million at December 31, 2022 and consists of multiple loans to a business relationship for gasoline stations with convenience stores, which is in the retail sector.
Commercial loans, including renewals and extensions of maturity, are approved within a framework of individual lending authorities based on the total credit exposure of the borrower. Loans with credit exposure up to $1 million are approved by underwriters that are not responsible for loan origination. Loans with credit exposure greater than $1 million minimally require the approval of a commercial banking executive, and credit exposures greater than $1.5 million require approval of a credit officer that is not responsible for loan origination. In the Mid-Atlantic market, credit exposures greater than $5 million up to $15 million require approval of a credit committee comprised of senior management in the market and credit officers not responsible for loan origination. Credit exposures greater than $25 million require approval of a centralized credit committee comprised of senior and executive management, credit officers, directors, and certain other non-voting qualified persons that are not responsible for loan origination. Underwriters and credit officers do not receive incentive compensation based on loan origination volume. Commercial banking executives receive incentive compensation based on multiple factors that include loan origination, net growth in outstanding loan balances, fees, credit quality and portfolio administration requirements.
47
CRE – land and construction consists of loans to finance land for development, investment, use in a commercial business enterprise, agricultural or minerals extraction, construction of residential dwellings for resale, multi-family apartments and other commercial buildings that may be owner-occupied or income-generating investments for the owner. Construction loans generally are made only when Wesbanco also commits to the permanent financing of the project, has a takeout commitment from another lender for the permanent loan or the loan is expected to be repaid from the sale of subdivided property. However, even if Wesbanco has a takeout commitment, construction loans are underwritten as if Wesbanco will retain the loan upon completion of construction. In recent years, many construction loans that did not have a takeout commitment when the loan originated have been sold or refinanced in the secondary market immediately upon completion of construction, at times, resulting in significant unscheduled loan payoffs.
CRE – land and construction loans require payment of interest-only during the construction period, with initial terms ranging from six months up to three years for larger, multiple-phase projects, such as residential housing developments and large scale commercial projects. Interest rates are often fully-floating based on an appropriate index, but may be structured in the same manner as the interest rate that will apply to the permanent loan upon completion of construction. Interest during the construction period is typically included in the project costs and therefore is often funded by loan advances. Advances are monitored to ensure that the project is at the appropriate stage of completion with each advance and that interest reserves are not exhausted prior to completion of the project. In the event a project is not completed within the initial term, the loan is re-underwritten at maturity, but interest beyond the initial term must be paid by the borrower and in some instances an additional interest reserve is required as a condition of extending the maturity. Upon completion of construction, the loan is converted to permanent financing and reclassified to CRE—improved property.
CRE – improved property loans consist of loans to purchase or refinance owner-occupied and investment properties. Owner-occupied CRE consists of loans to borrowers in a diverse range of industries and property types. Investment properties include multi-family apartment buildings, 1-to-4 family rental units, lodging and various types of commercial buildings that are rented or leased to unrelated parties of the owner.
CRE – improved property loans generally require monthly principal and interest payments based on amortization periods ranging from ten to thirty years depending on the type, age and condition of the property. Loans with amortization periods exceeding twenty years typically also have a maturity date or call option of ten years or less. Interest rates are generally adjustable after a fixed period ranging from one to five years based on an appropriate index of comparable duration. Interest rates may also be fixed for longer than five years and certain loans from acquisitions may have longer initial fixed rate terms. For certain larger loans, the borrower may be required to enter into an interest rate derivative contract that converts Wesbanco’s rate to an adjustable rate.
C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million.
C&I term loans secured by equipment and other types of collateral generally require monthly principal and interest payments based on amortization periods up to ten years depending on the estimated useful life of the collateral, with interest rates that may be fixed for the term of the loan (potentially via an interest rate derivative contract) or adjustable after a fixed period ranging from one to seven years based on an appropriate index.
Commercial lines and letters of credit are generally categorized as C&I but may also be categorized as CRE—improved property loans or CRE—land and construction if they are secured primarily by real estate. Lines of credit typically require payment of interest-only with principal due on demand or at maturity. Interest rates on lines of credit are generally fully-adjustable based on an appropriate short-term index. Letters of credit typically require a periodic fee with principal and interest due on demand in the event the beneficiary of the letter requests an advance on the commitment. Lines of credit may also include a fee based on the amount of the line that is not advanced. Lines and letters of credit are generally renewable or may be cancelled annually by Wesbanco, but may also be committed for up to three years for certain small business lines and certain letters of credit. Letters of credit may also require Wesbanco to notify the beneficiary within a specified time in the event Wesbanco does not intend to renew or extend the commitment.
48
Table 13 summarizes the distribution of maturities by rate type for all commercial loans.
TABLE 13. MATURITIES OF COMMERCIAL LOANS
| December 31, 2022 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||
| Land and construction | $ | 68,628 | $ | 170,012 | $ | 184,484 | $ | 42,643 | $ | 465,767 | $ | 110,297 | $ | 216,922 | $ | 133,952 | $ | 16,949 | $ | 478,120 | |||||||||||||||||||
| Improved property | 158,587 | 1,160,341 | 1,209,187 | 106,864 | 2,634,979 | 106,221 | 539,014 | 1,594,023 | 243,220 | 2,482,478 | |||||||||||||||||||||||||||||
| Commercial and industrial | 140,709 | 485,219 | 337,118 | 45,207 | 1,008,253 | 71,025 | 207,671 | 203,867 | 88,579 | 571,142 | |||||||||||||||||||||||||||||
| Total commercial loans | $ | 367,924 | $ | 1,815,572 | $ | 1,730,789 | $ | 194,714 | $ | 4,108,999 | $ | 287,543 | $ | 963,607 | $ | 1,931,842 | $ | 348,748 | $ | 3,531,740 |
The primary factors considered in underwriting CRE—land and construction loans are the overall viability of each project, the experience and financial capacity of the developer or builder to successfully complete the project, market absorption rates and property values. These loans also have the unique risk that the developer or builder may not complete the project, or not complete it on time or within budget. Risk is generally mitigated by extending credit to developers and builders with established reputations who operate in Wesbanco’s markets and have the liquidity or other resources to absorb unanticipated increases in the cost of a project or longer than anticipated absorption, periodically inspecting construction in progress, and disbursing the loan at specified stages of completion. Certification of completed construction by a licensed architect or engineer and performance and payment bonds may also be required for certain types of projects. Since speculative projects are inherently riskier, Wesbanco may require a specified percentage of pre-sales for land and residential development or pre-lease commitments for investment property before construction can begin.
The primary factors that are considered in underwriting investment real estate are the debt service coverage calculation, the net rental income generated by the property, the composition of the tenants occupying the property, and the terms of leases, all of which may vary depending on the specific type of property. Other factors that are considered include the overall financial capacity of the investors and their experience owning and managing investment property.
Repayment of owner-occupied loans must come from the cash flow generated by the occupant’s commercial business. Therefore, the primary factors that are considered in underwriting owner-occupied CRE and C&I loans are the debt service coverage calculation, the historical and projected earnings, cash flow, capital resources, liquidity and leverage of the business. Other factors that are considered for their potential impact on repayment capacity include the borrower’s industry, competitive advantages and disadvantages, demand for the business’ products and services, business model viability, quality, experience and depth of management, and external influences that may impact the business such as general economic conditions and social or political changes.
The type, age, condition and location of real estate as well as any environmental risks associated with the property are considered for both owner-occupied and investment CRE. Environmental risk is mitigated by requiring assessments performed by qualified inspectors whenever the current or previous uses of the property or any adjacent properties are likely to have resulted in contamination of the property financed. Risk is further mitigated by requiring borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations based on the amount financed prior to the loan being made. New appraisals or evaluations may be obtained throughout the life of each loan to more accurately assess current market value when the initial term of a loan is being extended, market conditions indicate that the property value may have declined, and/or the primary source of repayment is no longer adequate to repay the loan under its original terms.
CRE loan-to-value (“LTV”) ratios are generally limited to the maximum percentages prescribed by Wesbanco credit policy or banking regulations, which range from 65% for unimproved land to 85% for improved commercial property. Regulatory guidelines also limit the aggregate of CRE loans that exceed prescribed LTV ratios to 30% of the Bank’s total risk-based capital. The aggregate of all CRE loans and loan commitments that exceeded the regulatory guidelines approximated $126 million or 8% of the Bank’s total risk-based capital at December 31, 2022, compared to $117 million or 7% at December 31, 2021. Regardless of credit policy or regulatory guidelines, lower LTV ratios may be required for certain types of properties or when other factors exist that increase the risk of volatility in market values such as single or special-use properties that cannot be easily converted to other uses or may have limited marketability. Conversely, higher LTV ratios may be acceptable when there are other factors to adequately mitigate the risk.
49
The type and amount of collateral for C&I loans varies depending on the overall financial strength of the borrower, the amount and terms of the loan, and available collateral or guarantors. The level of pledged collateral can vary from unsecured to fully secured with various types of collateral. Unsecured credit is only extended to those borrowers and/or guarantors that exhibit consistently strong repayment capacity and the financial condition to withstand a temporary decline in their operating cash flows. Unsecured loans totaled $226 million and $393 million at December 31, 2022 and December 31, 2021, respectively. Of the unsecured loans at December 31, 2022, $8 million are SBA-guaranteed PPP loans versus $163 million at December 31, 2021. Loans can be secured by bank deposit accounts, marketable securities, working capital assets (accounts receivable and inventory), equipment or owner occupied real estate. Bank deposits and marketable securities represent the lowest risk. Marketable securities are subject to changes in market value and are monitored regularly by the bank to ensure they remain appropriately margined. Collateral other than equipment or real estate that fluctuates with business activity, such as accounts receivable and inventory, may also be subject to regular reporting and certification by the borrower and, in some instances, independent inspection and verification by Wesbanco. Loans secured by equipment or real estate may be subject to receipt of third party appraisals. Although loans can be collateral type-specific, they can also be secured by multiple property types and/or a blanket lien may be placed on all of a borrower’s assets.
Most commercial loans are originated directly by Wesbanco. Participation in loans originated by other financial institutions represents $789 million or 7.7% of total commercial loan exposure at December 31, 2022, compared to $547 million or 5.9% at December 31, 2021. Included in this total are Shared National Credits of $10 million at December 31, 2022 and $11 million at December 31, 2021. Shared National Credits are defined as loans in excess of $100 million that are financed by three or more lending institutions. Wesbanco performs its own customary credit evaluation and underwriting before purchasing loan participations. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from the limited ability to control the actions of the lead, agent or servicing institution.
The commercial portfolio is monitored for potential concentrations of credit risk including by market, CRE property type, C&I industry, loan type and loans affected by similar external factors.
Beginning in 2001 and revised in 2013, banks of a certain size are required to track C&I loan transactions designated as Highly Leveraged Transactions (“HLTs”). Loans that meet the criteria must be of a certain size, for the purpose of a buyout, acquisition or capital distributions and meet certain leverage ratios. As of December 31, 2022, Wesbanco had $39.8 million or 0.4% of total commercial loan exposure designated as HLTs, as compared to $39.5 million or 0.4% as of December 31, 2021.
The bank is monitoring the office building portfolio, as the continuing trend towards remote work has led to diminished need for dedicated office space. As of December 31, 2022, total exposure to land development and new development related to office buildings, improvements and renovation of existing structures, purchase of existing buildings and other related activities approximated $519 million or 5.0% of the total commercial loan exposure, as compared to $470 million or 5.0% of the total commercial loan exposure at December 31, 2021. There is a potential risk for office loan losses to materialize as lease agreements begin to expire and companies reduce their footprint.
50
TABLE 14. COMMERCIAL EXPOSURE BY INDUSTRY
| December 31, 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land and Construction | Improved Property | Commercial and Industrial | PPP | |||||||||||||||||||||||||||||||
| (in thousands) | Balance | Commitment | Balance | Commitment | Balance | Commitment | Loan Balance | Total Loan Balance | Total Exposure | % of Capital (1) | ||||||||||||||||||||||||
| Agriculture and farming | $ | 1,735 | $ | 2,694 | $ | 13,382 | $ | 808 | $ | 25,701 | $ | 6,590 | $ | 6 | $ | 40,824 | $ | 50,916 | 3.1 | |||||||||||||||
| Energy | 4,656 | — | 30,262 | 939 | 83,682 | 48,561 | 89 | 118,689 | 168,189 | 10.3 | ||||||||||||||||||||||||
| Construction | 92,343 | 74,503 | 106,252 | 19,521 | 157,526 | 207,918 | 540 | 356,661 | 658,603 | 40.3 | ||||||||||||||||||||||||
| Manufacturing | 7,915 | 29,151 | 148,041 | 31,945 | 154,563 | 132,245 | 3,069 | 313,588 | 506,929 | 31.0 | ||||||||||||||||||||||||
| Wholesale and distribution | 1,413 | 2,700 | 58,978 | 2,893 | 130,553 | 95,453 | — | 190,944 | 291,990 | 17.9 | ||||||||||||||||||||||||
| Retail | 31,157 | 34,559 | 287,171 | 22,155 | 121,967 | 81,590 | 119 | 440,414 | 578,718 | 35.4 | ||||||||||||||||||||||||
| Transportation and warehousing | 14,679 | 2,116 | 62,200 | 2,985 | 53,017 | 20,946 | 641 | 130,537 | 156,584 | 9.6 | ||||||||||||||||||||||||
| Information and communications | 3,884 | 31,793 | 9,638 | — | 5,395 | 2,353 | 22 | 18,939 | 53,085 | 3.2 | ||||||||||||||||||||||||
| Finance and insurance | 1,157 | 7 | 17,183 | 485 | 44,352 | 122,380 | 80 | 62,772 | 185,644 | 11.4 | ||||||||||||||||||||||||
| Equipment leasing | 573 | 663 | 18,485 | 461 | 52,882 | 37,010 | — | 71,940 | 110,074 | 6.7 | ||||||||||||||||||||||||
| Real estate - 1-4 family | 3,844 | 2,389 | 236,117 | 13,062 | 3,652 | 3,384 | — | 243,613 | 262,448 | 16.1 | ||||||||||||||||||||||||
| Real estate - multi-family | 268,166 | 468,087 | 569,289 | 11,038 | — | — | — | 837,455 | 1,316,580 | 80.5 | ||||||||||||||||||||||||
| Real estate - other retail | 2,248 | 192 | 172,854 | 1,835 | 4,393 | — | — | 179,495 | 181,522 | 11.1 | ||||||||||||||||||||||||
| Real estate - shopping center | 20,760 | 14,647 | 480,629 | 5,611 | — | — | — | 501,389 | 521,647 | 31.9 | ||||||||||||||||||||||||
| Real estate - office building | 36,795 | 8,205 | 442,349 | 18,862 | 12,014 | 580 | — | 491,158 | 518,805 | 31.7 | ||||||||||||||||||||||||
| Real estate - commercial/manufacturing | 30,506 | 7,507 | 326,776 | 6,421 | 8,337 | 527 | — | 365,619 | 380,074 | 23.3 | ||||||||||||||||||||||||
| Real estate - residential buildings | 58,057 | 185,002 | 107,583 | 5,912 | 21,189 | 16,038 | 21 | 186,850 | 393,802 | 24.1 | ||||||||||||||||||||||||
| Real estate - other | 89,731 | 23,865 | 484,479 | 26,896 | 25,424 | 30,347 | 23 | 599,657 | 680,765 | 41.6 | ||||||||||||||||||||||||
| Services | 14,614 | 9,289 | 262,462 | 18,148 | 191,347 | 138,615 | 721 | 469,144 | 635,196 | 38.9 | ||||||||||||||||||||||||
| Schools and education services | 23,963 | — | 29,171 | 701 | 93,414 | 11,980 | — | 146,548 | 159,229 | 9.7 | ||||||||||||||||||||||||
| Healthcare | 121,471 | 80,053 | 360,093 | 6,558 | 110,160 | 60,255 | 343 | 592,067 | 738,933 | 45.2 | ||||||||||||||||||||||||
| Entertainment and recreation | 11,182 | 6,333 | 42,526 | 1,170 | 4,913 | 6,478 | 129 | 58,750 | 72,731 | 4.4 | ||||||||||||||||||||||||
| Hotels | 20,158 | 29,819 | 622,803 | 1,363 | 836 | 6,495 | 1,430 | 645,227 | 682,904 | 41.8 | ||||||||||||||||||||||||
| Other accommodations | 21,589 | 13,165 | 47,846 | 1,266 | 90 | 539 | — | 69,525 | 84,495 | 5.2 | ||||||||||||||||||||||||
| Restaurants | 16,691 | 10,781 | 90,933 | 5,562 | 45,226 | 25,954 | 699 | 153,549 | 195,846 | 12.0 | ||||||||||||||||||||||||
| Religious organizations | 7,721 | 5,239 | 69,204 | 2,398 | 27,570 | 21,692 | — | 104,495 | 133,824 | 8.2 | ||||||||||||||||||||||||
| Government | 36,879 | 5,384 | 18,973 | 220 | 179,199 | 19,834 | 183 | 235,234 | 260,672 | 15.9 | ||||||||||||||||||||||||
| Unclassified | — | 45,705 | 1,778 | 2,060 | 13,878 | 261,511 | — | 15,656 | 324,932 | 19.9 | ||||||||||||||||||||||||
| Total commercial loans | $ | 943,887 | $ | 1,093,848 | $ | 5,117,457 | $ | 211,275 | $ | 1,571,280 | $ | 1,359,275 | $ | 8,115 | $ | 7,640,739 | $ | 10,305,137 | 630.5 |
(1)
Represents Bank’s total risk-based capital.
Multi-family apartments represent the single largest category of commercial loans. Multi-family apartment exposure increased 67.9% from $784 million at December 31, 2021 to $1,317 million at December 31, 2022. This exposure represents 80.5% of total risk-based capital at December 31, 2022, up from 48.8% at December 31, 2021.
Healthcare represents the second largest category of commercial exposure with total exposure of $739 million. Healthcare exposure decreased 2.5% from December 31, 2021 to December 31, 2022. This category represents 45.2% of risk-based capital, compared to 47.1% at December 31, 2021.
Lodging represents the third largest category of commercial exposure with total exposure of $683 million. While the bank is still closely monitoring this portfolio, the negative effects of the pandemic experienced in 2020 and 2021 have largely been alleviated. Lodging exposure declined 5.6% from December 31, 2021 to December 31, 2022. This category represents 41.8% of risk-based capital, compared to 45.0% at December 31, 2021.
Real estate—other represents the fourth largest category of commercial exposure with total exposure of $681 million. Real estate—other exposure increased 7.2% from December 31, 2021 to December 31, 2022. This category represents 41.6% of risk-based capital, compared to 39.5% at December 31, 2021. Real estate – other consists of property types such as box stores, eating facilities and mixed use.
Construction represents the fifth largest category of commercial loan exposure with total exposure of $659 million. Construction exposure declined 3.4% from December 31, 2021 to December 31, 2022. This represents 40.3% of total risk-based capital at December 31, 2022, compared to 42.4% at December 31, 2021. Construction-coded loans are broken down between 1-4 family homes built for sale, lot development and general trade.
Services represents the sixth largest category of commercial exposure with total exposure of $635 million. Services increased 6.8% from December 31, 2021 to December 31, 2022. This category represents 38.9% of risk-based capital, compared to 37.0% at December 31, 2021.
In addition to the methods in which Wesbanco monitors the CRE portfolio for possible concentrations of risk, the regulatory agencies use a two-tiered assessment to determine whether a bank has an overall concentration of CRE lending as a percentage of bank total risk-based capital. Loan balances used to determine compliance are based upon Call Report instructions and therefore do not necessarily match the balances displayed in Table 14. The first tier measures loans for land, land development, residential and commercial construction. This tier totals $1,301
51
million or 79.6% of total risk-based capital at December 31, 2022, compared to $914 million or 56.8% at December 31, 2021. The regulatory guidance for the first tier is 100% of total risk-based capital. The second tier measures loans included in the first tier plus multi-family apartments and other commercial investment property. This tier totals $4,739 million or 289.9% of total risk-based capital at December 31, 2022, compared to $4,105 million or 255.2% at December 31, 2021. The regulatory guidance for the second tier is 300% of total risk-based capital. The regulatory agencies also consider whether a bank’s CRE portfolio has increased by 50% or more within the prior thirty-six months of the assessment date. Total CRE exposure increased $719 million or 17.9% for the thirty-six month period ended December 31, 2022.
Basel III requires banks to identify High Volatility Commercial Real Estate (“HVCRE”) loans in their portfolios. These loans are subject to 150% weighting in the risk-based capital calculation, effective January 1, 2015. These regulations require, among other things, that investment CRE loans for acquisition, development or construction that are not in permanent amortizing loan status, meet the statutory LTV guidelines, have a minimum contributed equity of 15% in cash, marketable securities or contributed land at appraised value, and the loan documentation must contain a requirement that the initial capital injection remain in the project until the loan has converted to permanent financing or is paid in full. Changes to the law in May 2018 eliminated certain CRE loan categories from being subject to the regulation, such as owner-occupied, changed contributed land value from cost to appraised value for the equity component and required only the initial capital to meet the 15% threshold remain in the project. The bank has approximately $119 million in HVCRE exposure representing 1.6% of total CRE exposure and 7.3% of total risk-based capital at December 31, 2022. This compares to $79 million in HVCRE exposure representing 1.2% of total CRE exposure and 4.9% of total risk-based capital at December 31, 2021.
Under the CARES Act, Wesbanco modified approximately 3,600 loans totaling $2.2 billion in 2020, of which no commercial loans remain in deferral as of December 31, 2022. This compares to $51.5 million of commercial loans, representing 0.5% of total portfolio loans as of December 31, 2021. However, $65.0 million of commercial loans as of December 31, 2022 had various payment terms modified in exchange for enhancements beneficial to the Bank which were permanent improvements to the credit facility. Changes include an increase in floor rates, increase in guarantors and duration of guarantees and a change in covenants. None of the aforementioned loans were considered delinquent or on non-accrual status as of December 31, 2022.
Retail Loans —Retail loans are a homogenous group, generally consisting of standardized products that are smaller in amount and distributed over a larger number of individual borrowers. This group is comprised of residential real estate loans, home equity lines of credit and consumer loans.
Residential real estate consists of loans to purchase, construct or refinance the borrower’s primary dwelling, second residence or vacation home. Residential real estate also includes approximately $10 million of 1-to-4 family rental properties at December 31, 2022, a decrease from approximately $11 million at December 31, 2021. Wesbanco originates residential real estate loans for its portfolio as well as for sale in the secondary market. Portfolio loans also include loans to finance vacant land upon which the owner intends to construct a dwelling at a future date. Except for construction loans that require interest-only payments during the construction period, portfolio loans require monthly principal and interest payments to amortize the loan with terms up to thirty years. Construction periods range from six to twelve months, but may be longer for larger residences. Loans for vacant land generally begin amortizing immediately and are refinanced when the owner begins construction of a dwelling. Interest rates on portfolio loans may be fixed for up to thirty years. Adjustable rate loans are based primarily on the Treasury Constant Maturity index and can adjust annually or in increments up to 15 years. Currently most 30 year and a portion of 15 year fixed-rate originations are sold into the secondary market.
HELOC loans are secured by first or second liens on a borrower’s primary residence or second home. HELOCs are generally limited to an amount which when combined with the first mortgage on the property, if any, does not exceed 90% of the market value. Maximum LTV ratios are also tiered based on the amount of the line and the borrower’s credit history. Most HELOCs originated prior to 2005 are available for draws by the borrower for up to fifteen years, at which time the outstanding balance is converted to a term loan requiring monthly principal and interest payments sufficient to repay the loan in not more than seven years. Most HELOCs originated from 2005 through 2013 are available to the borrower for an indefinite period as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Generally, lines originated since 2013 have a 15 year draw period, a ten-year repayment period and also give borrowers the option to convert portions of the balance of their line into an installment loan requiring monthly principal and interest payments, with availability to draw on the line restored as the installment portions are repaid.
Consumer loans consist of installment loans originated directly by Wesbanco and indirectly through dealers to finance purchases of automobiles, trucks, motorcycles, boats, and other recreational vehicles; home equity installment loans, unsecured home improvement loans, and revolving lines of credit that can be secured or unsecured. The maximum term for installment loans is generally eighty-four months for automobiles, trucks, motorcycles and boats; one hundred eighty months for travel trailers; one hundred twenty months for home equity/improvement loans; and sixty months if the loan is unsecured. Maximum terms may be less depending on age of collateral. In January 2018, the bank decided to no longer underwrite indirect loans for motorcycles, recreational vehicles, trailers, boats or off-road vehicles to reduce the overall risk profile of the portfolio. Revolving lines of credit are generally available for an indefinite period of time as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Interest rates on installment obligations are generally fixed for the term of the loan, while lines of credit are adjustable daily based on the Prime Rate.
52
TABLE 15. MATURITIES OF RETAIL LOANS
| December 31, 2022 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Residential real estate | $ | 8,288 | $ | 47,683 | $ | 158,835 | $ | 1,066,284 | $ | 1,281,090 | $ | 171 | $ | 3,122 | $ | 43,566 | $ | 812,635 | $ | 859,494 | |||||||||||||||||||
| Home equity lines of credit | 498 | 13,976 | 66,378 | 175,651 | 256,503 | 22,565 | 32,016 | 39,923 | 344,058 | 438,562 | |||||||||||||||||||||||||||||
| Consumer | 10,032 | 117,297 | 76,084 | 873 | 204,286 | 2,384 | 6,197 | 13,473 | — | 22,054 | |||||||||||||||||||||||||||||
| Total retail loans | $ | 18,818 | $ | 178,956 | $ | 301,297 | $ | 1,242,808 | $ | 1,741,879 | $ | 25,120 | $ | 41,335 | $ | 96,962 | $ | 1,156,693 | $ | 1,320,110 |
The primary factors that are considered in underwriting retail loans are the borrower’s credit history and their current and reasonably anticipated ability to repay their obligations as measured by their total debt-to-income ratio. Portfolio residential real estate loans are generally underwritten to secondary market lending standards using automated underwriting systems developed for the secondary market that rely on empirical data to evaluate each loan application and assess credit risk. The amount of the borrower’s down payment is an important consideration for residential real estate, as is the borrower’s equity in the property for HELOCs. It is common practice to finance the total amount of the purchase price of motor vehicles and other consumer products plus certain allowable additions for tax, title, service contracts and credit insurance.
Risk is further mitigated by requiring residential real estate borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations, based on the amount financed prior to the loan being made. New appraisals or evaluations are not obtained unless the borrower requests a modification or refinance of the loan, or there is increased dependence on the value of the collateral because the borrower is in default.
Wesbanco does not maintain current information about the industry in which retail borrowers are employed. While such information is obtained when each loan is underwritten, it often becomes inaccurate with the passage of time as borrowers change employment. Instead, Wesbanco estimates potential exposure based on consumer demographics, market share, and other available information when there is a significant risk of loss of employment within an industry or a significant employer in Wesbanco’s markets. To management’s knowledge, there are no concentrations of employment that would have a material adverse impact on the retail portfolio.
Most retail loans are originated directly by Wesbanco except for indirect consumer loans originated by automobile dealers and other sellers of consumer goods. Wesbanco performs its own customary credit evaluation and underwriting before purchasing indirect loans. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from Wesbanco’s limited ability to control a dealer’s compliance with applicable consumer lending laws. Indirect consumer loans represented $121 million or 54% of consumer loans at December 31, 2022 compared to $129 million or 47% at December 31, 2021.
Loans Held For Sale —Loans held for sale consist of residential real estate loans originated for sale in the secondary market. Credit risk associated with such loans is mitigated by entering into sales commitments with third party investors to purchase the loans when they are originated. This practice has the effect of minimizing the amount of such loans that are unsold and the interest rate risk at any point in time. Wesbanco generally does not service these loans after they are sold. While most loans are sold without recourse, Wesbanco may be required to repurchase loans under certain circumstances for contractual periods of generally up to one year or less. The number and principal balance of loans that Wesbanco has been required to repurchase has not been material and therefore reserves established for this exposure are not material.
Banks that have been acquired by Wesbanco serviced some of the residential real estate loans that were sold to the secondary market prior to being acquired. Although these loans are not carried as an asset on the balance sheet, Wesbanco continues to service these loans. As of December 31, 2022 and 2021, Wesbanco serviced loans for others aggregating approximately $29 million and $19 million, respectively. The unamortized balance of mortgage servicing rights related to these loans is less than $100 thousand at both December 31, 2022 and 2021.
CREDIT QUALITY
The quality of the loan portfolio is measured by various factors, including the amount of loans that are past due, required to be reported as non-performing, or are adversely graded in accordance with internal risk classifications that are consistent with regulatory adverse risk classifications. Non-performing loans consist of non-accrual loans and TDRs. Non-performing assets also include real estate owned (“REO”) and repossessed assets. Net charge-offs are also an important measure of credit quality. Wesbanco seeks to develop individual strategies for all
53
assets that have adverse risk characteristics in order to minimize potential loss. However, there is no assurance such strategies will be successful and loans may ultimately proceed to foreclosure or other course of liquidation that does not fully repay the amount of the loan.
Past Due Loans —Loans that are past due but not reported as non-performing generally consist of loans that are between 30 and 89 days contractually past due. Certain loans that are 90 days or more past due also continue to accrue interest because they are deemed to be well-secured and in the process of collection. Earlier stage delinquency requires routine collection efforts to prevent them from becoming more seriously delinquent. Early stage delinquency represents potential future non-performing loans if routine collection efforts are unsuccessful. Table 16 summarizes loans that are contractually past due 30 days or more, excluding non-accrual and TDR loans.
TABLE 16. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUAL AND TDR LOANS
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||
| (dollars in thousands) | Amount | % of Loan Balance | Amount | % of Loan Balance | |||||||||
| 90 days or more: | |||||||||||||
| Commercial real estate - land and construction | $ | 629 | 0.07 | $ | 51 | 0.01 | |||||||
| Commercial real estate - improved property | 84 | 0.00 | 3,042 | 0.06 | |||||||||
| Commercial and industrial | 1,586 | 0.10 | 559 | 0.04 | |||||||||
| Residential real estate | 1,551 | 0.07 | 2,840 | 0.16 | |||||||||
| Home equity lines of credit | 1,063 | 0.15 | 685 | 0.11 | |||||||||
| Consumer | 530 | 0.23 | 627 | 0.23 | |||||||||
| Total 90 days or more | 5,443 | 0.05 | 7,804 | 0.08 | |||||||||
| 30 to 89 days: | |||||||||||||
| Commercial real estate - land and construction | 910 | 0.10 | — | 0.00 | |||||||||
| Commercial real estate - improved property | 2,459 | 0.05 | 14,001 | 0.30 | |||||||||
| Commercial and industrial | 984 | 0.06 | 3,442 | 0.22 | |||||||||
| Residential real estate | 3,582 | 0.17 | 4,513 | 0.26 | |||||||||
| Home equity lines of credit | 3,920 | 0.56 | 2,528 | 0.42 | |||||||||
| Consumer | 3,584 | 1.58 | 2,668 | 0.96 | |||||||||
| Total 30 to 89 days | 15,439 | 0.14 | 27,152 | 0.28 | |||||||||
| Total 30 days or more | $ | 20,882 | 0.19 | $ | 34,956 | 0.36 |
Loans past due 30 days or more and accruing interest and not reported as TDRs decreased $14.1 million, representing 0.19% of total loans at December 31, 2022, as compared to 0.36% at December 31, 2021. The overall low level of delinquency is the result of management’s continued focus on sound initial underwriting and timely collection of loans at their earliest stage of delinquency.
Non-Performing Assets —Non-performing assets consist of non-accrual loans, TDRs, REO and repossessed assets.
Loans are categorized as TDRs when Wesbanco, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider unless the modification results in only an insignificant delay in the payments to be received. Concessions may include a reduction of either the interest rate, the amount of accrued interest, or the principal balance of the loan. Other possible concessions are an interest rate that is less than the market rate for loans with comparable risk characteristics, an extension of the maturity date or an extension of the amortization schedule. Loans reported in this category continue to accrue interest so long as the borrower is able to continue repayment in accordance with the restructured terms. TDRs that are placed on non-accrual are reported in the non-accrual category and not included with accruing TDRs.
Loans are generally placed on non-accrual when they become past due 90 days or more unless they are both well-secured and in the process of collection. Non-accrual loans include certain loans that are also TDRs as set forth in Note 4, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements. Non-accrual loans also include consumer loans that were recently discharged in Chapter 7 bankruptcy but for which the borrower has continued to make payments for less than six consecutive months after the discharge.
54
REO consists primarily of property acquired through or in lieu of foreclosure but may also include bank premises held for sale. Repossessed assets primarily consist of automobiles and other types of collateral acquired to satisfy defaulted consumer loans.
Table 17 summarizes non-performing assets.
TABLE 17. NON-PERFORMING ASSETS
| December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | |||||||
| TDRs accruing interest: | |||||||||
| Commercial real estate—land and construction | $ | — | $ | — | |||||
| Commercial real estate—improved property | 347 | 374 | |||||||
| Commercial and industrial | 166 | 192 | |||||||
| Residential real estate | 2,362 | 2,875 | |||||||
| Home equity lines of credit | 330 | 277 | |||||||
| Consumer | 25 | 28 | |||||||
| Total TDRs accruing interest | 3,230 | 3,746 | |||||||
| Non-accrual loans: | |||||||||
| Commercial real estate—land and construction | 112 | 73 | |||||||
| Commercial real estate—improved property | 16,254 | 7,715 | |||||||
| Commercial and industrial | 2,946 | 5,064 | |||||||
| Residential real estate | 13,695 | 17,190 | |||||||
| Home equity lines of credit | 5,044 | 5,163 | |||||||
| Consumer | 134 | 537 | |||||||
| Total non-accrual loans | 38,185 | 35,742 | |||||||
| Total non-performing loans | 41,415 | 39,488 | |||||||
| Real estate owned and repossessed assets | 1,486 | — | |||||||
| Total non-performing assets | $ | 42,901 | $ | 39,488 | |||||
| Total portfolio loans | $ | 10,702,728 | $ | 9,733,478 | |||||
| Non-performing loans as a percentage of total portfolio loans | 0.39 | % | 0.41 | % | |||||
| Non-accrual loans as a percentage of total portfolio loans | 0.36 | 0.37 | |||||||
| Non-performing assets as a percentage of total assets | 0.25 | 0.23 | |||||||
| Non-performing assets as a percentage of total portfolio loans, real estate owned and repossessed assets | 0.40 | 0.41 |
Accruing TDRs decreased $0.5 million or 13.8% from December 31, 2021 to December 31, 2022. There were no TDRs greater than $1 million or more at December 31, 2022 or 2021. Accruing TDRs are not concentrated in any industry, property or type of loan; however, retail loans, which consist of residential real estate, home equity lines of credit and consumer loans, represented 84.1% at December 31, 2022, as compared to 84.9% at December 31, 2021. This includes loans that were discharged in Chapter 7 bankruptcy in the current or prior year; however, the borrower has not yet made payments for at least six consecutive months after the discharge.
Non-accrual loans increased $2.4 million or 6.8% from December 31, 2021 to December 31, 2022. Approximately $1.7 million or 4.5% of total non-accrual loans at December 31, 2022 also have restructured terms that would require them to be reported as a TDR if they were accruing interest, compared to $1.5 million or 4.3% of the total at December 31, 2021.
Section 4013 of the CARES Act allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due as of December 31, 2019, as well as other requirements. Based on this guidance, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regard to their delayed payments. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program. Wesbanco offered three to twelve months of deferred payments to commercial and retail customers impacted by the COVID-19 pandemic, depending on the type of loan and the industry-type for commercial loans. None of these loans are considered delinquent as of December 31, 2022. Total deferred interest as of December 31, 2022 was $17.0 million, which is located within accrued interest receivable on the balance sheet.
REO and repossessed assets increased $1.5 million from December 31, 2021 to December 31, 2022. Wesbanco seeks to minimize the period for which it holds REO and repossessed assets while also attempting to obtain a fair value from their disposition. Therefore, the sales price
55
of these assets is dependent on current market conditions that affect the value of real estate, used automobiles, and other collateral. Repossessed assets are generally sold at auction within 60 days after repossession. Expenses associated with owning REO and repossessed assets charged to other expenses were $0.8 million for 2022 compared to $0.2 million for 2021. Net gains on the disposition of REO and repossessed assets are credited or charged to non-interest income and approximated $0.0 million in 2022 and $0.5 million in 2021.
Criticized and Classified Loans —Please refer to Note 4, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a description of internally-assigned risk grades for commercial loans and a summary of loans by grade. Wesbanco’s criticized loans are currently protected, but have weaknesses, which if not corrected, may be inadequately protected at some future date. Classified loan grades are equivalent to the classifications used by banking regulators to identify those loans that have significant adverse characteristics. A classified loan grade is assigned to all non-accrual commercial loans and most commercial TDRs; however, TDRs may be upgraded after the borrower has repaid the loan in accordance with the restructured terms for a period of time, but such loans would generally continue to be reported as TDRs regardless of their grade. Criticized and classified loans totaled $250.5 million or 3.3% of total commercial loans at December 31, 2022, compared to $364.5 million or 5.1% at December 31, 2021. The decrease is primarily due to net upgrades of $95.0 million of hospitality loans as a result of increased occupancy and debt service coverage as conditions continue to improve versus the pandemic-driven environment.
Charge-offs and Recoveries — Total charge-offs decreased $2.2 million or 22.1% to $7.9 million, while total recoveries decreased $2.1 million to $6.7 million, resulting in an increase of $0.1 million in net charge-offs for 2022 compared to 2021. The total net loan charge-off rate of 0.02% of average loans at both December 31, 2022 and 2021 is consistent with continued overall low levels of non-performing loans, which were limited due to CARES Act assistance from the SBA’s PPP program and the ability to treat certain loan modifications as non-TDRs during 2021 and 2022. Table 18 summarizes charge-offs and recoveries as well as net charge-offs as a percentage of average loans for each category of the loan portfolio.
56
TABLE 18. CHARGE-OFFS AND RECOVERIES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | ||||||||||
| Commercial real estate - land and construction | |||||||||||||
| Net charge-offs / (recoveries) | $ | (52 | ) | $ | (167 | ) | $ | (41 | ) | ||||
| Average balance outstanding | 903,411 | 721,673 | 711,697 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.01 | ) | % | (0.02 | ) | % | (0.01 | ) | % | ||||
| Commercial real estate - improved property | |||||||||||||
| Net charge-offs / (recoveries) | $ | (243 | ) | $ | 466 | $ | 951 | ||||||
| Average balance outstanding | 4,825,288 | 4,943,980 | 4,929,934 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.01 | ) | % | 0.01 | % | 0.02 | % | ||||||
| Commercial and industrial | |||||||||||||
| Net charge-offs / (recoveries) | $ | 71 | $ | 226 | $ | 2,270 | |||||||
| Average balance outstanding | 1,539,694 | 2,066,116 | 2,314,248 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.00 | % | 0.01 | % | 0.10 | % | |||||||
| Residential real estate | |||||||||||||
| Net charge-offs / (recoveries) | $ | (90 | ) | $ | (258 | ) | $ | 775 | |||||
| Average balance outstanding | 1,903,157 | 1,661,138 | 1,845,561 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.00 | ) | % | (0.02 | ) | % | 0.04 | % | |||||
| Home equity | |||||||||||||
| Net charge-offs / (recoveries) | $ | 16 | $ | (136 | ) | $ | 468 | ||||||
| Average balance outstanding | 605,892 | 623,796 | 647,395 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.00 | % | (0.02 | ) | % | 0.07 | % | ||||||
| Consumer | |||||||||||||
| Net charge-offs / (recoveries) | $ | 654 | $ | 484 | $ | 2,041 | |||||||
| Average balance outstanding | 291,379 | 286,717 | 341,829 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.22 | % | 0.17 | % | 0.60 | % | |||||||
| Loans held for sale | |||||||||||||
| Net charge-offs / (recoveries) | $ | — | $ | — | $ | — | |||||||
| Average balance outstanding | 15,104 | 77,186 | 84,099 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | — | % | — | % | — | % | |||||||
| Deposit Account Overdrafts | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,268 | $ | 1,113 | $ | 585 | |||||||
| Total loans | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,624 | $ | 1,728 | $ | 7,049 | |||||||
| Average balance outstanding | 10,083,925 | 10,380,605 | 10,874,763 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.02 | % | 0.02 | % | 0.06 | % |
ALLOWANCE FOR CREDIT LOSSES
On January 1, 2020, Wesbanco adopted CECL, which resulted in a $41.4 million increase to the allowance for credit losses. Of the $41.4 million, $38.4 million related to the loan portfolio and $3.0 million related to loan commitments. The effect on retained earnings (tax-effected) was $26.6 million.
As of December 31, 2022, the total allowance for credit losses – loans and commitments was $126.2 million, of which $117.8 million relates to loans and $8.4 million relates to loan commitments. The allowance for credit losses – loans was 1.10% of total portfolio loans as of December 31, 2022, compared to 1.25% as of December 31, 2021. Excluding PPP loans of $8.1 million and $162.7 million, the allowance for credit losses – loans was 1.10% and 1.27% of total portfolio loans at December 31, 2022 and December 31, 2021, respectively. There is no allowance on PPP loans due to their government guarantee by the SBA.
The allowance for credit losses - loans individually-evaluated decreased $6.2 million from December 31, 2021 to December 31, 2022 due to an individually-evaluated loan analysis completed on certain classified hotel loans. The allowance for credit losses-loans collectively-evaluated increased from December 31, 2021 to December 31, 2022 by $2.3 million.
The allowance for credit losses - loan commitments was $8.4 million at December 31, 2022 as compared to $7.8 million as of December 31, 2021, and is included in other liabilities on the Consolidated Balance Sheets.
57
The allowance for credit losses by loan category, presented in Note 4, “Loans and the Allowance for Credit Losses” of the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for credit losses in each segment of the portfolio. The allowance for credit losses under CECL is calculated utilizing the PD/LGD, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of December 31, 2022, the forecast was based upon a blend of three nationally-recognized published economic forecasts through December 31, 2022, and is primarily driven by national unemployment and interest rate spread forecasts. Wesbanco’s blended forecast of national unemployment, at year end, was projected to be 4.3%, and subsequently increase to an average of 4.8% over the 2023 forecast period. The calculation utilized an immediate reversion period back to the Company’s historical loss rate by loan classification. Included in the qualitative factors were deferred interest on modified loans, office space concentration and rising interest rates. The included qualitative factors address credit risk not covered by the traditional allowance process.
If forecasted projections of national unemployment remain consistent with the forecast utilized by Wesbanco as of December 31, 2022 throughout next year, this may result in less significant future quarterly fluctuations in the allowance for credit losses, assuming other model variables remain relatively constant.
Environmental risks have the potential to negatively impact an organization's assets, earnings, and reputation. Specifically, climate risks have the potential to significantly impact the bank and its customers. Climate-related risks are divided into two major categories: (1) risks related to the transition to a low-carbon economy, which may entail extensive policy, legal, technology and market changes, and (2) risks related to the physical impacts of climate change, driven by extreme weather events, such as hurricanes and floods, as well as chronic longer-term shifts, such as temperature increases and sea level rises. These changes and events can have broad impacts on operations, supply chains, distribution networks, customers, and markets. The financial impacts can lead to amplified credit risk, and diminish borrowers’ repayment capacity or collateral values.
We are in the process of enhancing our climate and environmental, social and corporate governance ("ESG") risk considerations into our risk framework and risk management programs established for strategic, credit, market, compliance, operational and reputational risks. The potential of climate risk is monitored through our risk identification process. Once identified, climate risks are assessed for potential impacts on us and our customers. Furthermore, the identified climate risk will then be considered as part of our macroeconomic scenarios and loss forecasts within our CECL allowance models. These future enhancements to our risk framework are in development and will continue to be refined as new climate trends and risks arise.
58
Table 19 summarizes the allowance together with selected relationships of the allowance and provision for credit losses to total loans and certain categories of loans.
TABLE 19. ALLOWANCE FOR CREDIT LOSSES
| December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||||
| Balance at beginning of year: | ||||||||||||
| Allowance for credit losses - loans | $ | 121,622 | $ | 185,827 | $ | 52,429 | ||||||
| Allowance for credit losses - loan commitments | 7,775 | 9,514 | 874 | |||||||||
| Total beginning allowance for credit losses - loans and loan commitments | 129,397 | 195,341 | 53,303 | |||||||||
| Impact of adopting ASC 326 | — | — | 41,442 | |||||||||
| Provision for credit losses: | ||||||||||||
| Provision for loan losses | (2,208 | ) | (62,477 | ) | 101,960 | |||||||
| Provision for loan commitments | 593 | (1,739 | ) | 5,685 | ||||||||
| Total provision for credit losses - loans and loan commitments | (1,615 | ) | (64,216 | ) | 107,645 | |||||||
| Net charge-offs: | ||||||||||||
| Total charge-offs | (7,892 | ) | (10,136 | ) | (12,535 | ) | ||||||
| Total recoveries | 6,268 | 8,408 | 5,486 | |||||||||
| Net charge-offs | (1,624 | ) | (1,728 | ) | (7,049 | ) | ||||||
| Balance at end of year: | ||||||||||||
| Allowance for credit losses - loans | 117,790 | 121,622 | 185,827 | |||||||||
| Allowance for credit losses - loan commitments | 8,368 | 7,775 | 9,514 | |||||||||
| Total ending allowance for credit losses - loans and loan commitments | $ | 126,158 | $ | 129,397 | $ | 195,341 | ||||||
| Allowance for credit losses - loans as a percentage of total portfolio loans | 1.10 | % | 1.25 | % | 1.72 | % | ||||||
| Allowance for credit losses - loans to non-accrual loans | 3.08x | 3.40x | 5.04x | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 2.84x | 3.08x | 4.55x | |||||||||
| Allowance for credit losses - loans to total non-performing loans and loans past due 90 days or more | 2.51x | 2.57x | 3.74x |
The allowance consists of specific reserves for certain individually-evaluated loans, if any, and a general reserve for all other loans. Commercial loans, including CRE and C&I, that have other unique characteristics are tested individually for potential credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, the results of internal loan reviews and examinations by bank regulatory agencies pertaining to the allowance for credit losses. The allowance for collectively-evaluated loans is comprised of factors based on both historical loss experience and other qualitative factors. The allowance for collectively-evaluated loans increased $2.3 million or 2.0% from December 31, 2021 to December 31, 2022 due to changes in macroeconomic factors, changes in portfolio mix and changes in both quantitative and qualitative adjustments. The allowance for individually-evaluated loans was $3.1 million at December 31, 2022, a decrease of $6.2 million from December 31, 2021 as the balance of hospitality loans individually-evaluated decreased during 2022 from $29.4 million to $13.9 million. The allowance for loan commitments increased $0.6 million from December 31, 2021 to December 31, 2022.
59
Table 20 summarizes the allocation of the allowance for credit losses to each category of loans.
TABLE 20. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||
| (dollars in thousands) | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | Allowance Amount | % of Loans or Commitments to Total Portfolio Loans or Commitments | |||||||||
| Allowance for credit losses - loans: | |||||||||||||
| Commercial real estate—land and construction | $ | 6,737 | 8.8 | $ | 7,310 | 8.6 | |||||||
| Commercial real estate—improved property | 52,659 | 47.8 | 65,355 | 48.4 | |||||||||
| Commercial and industrial | 31,540 | 14.8 | 26,875 | 16.3 | |||||||||
| Residential real estate | 18,208 | 20.0 | 15,401 | 17.7 | |||||||||
| Home equity lines of credit | 4,234 | 6.5 | 724 | 6.2 | |||||||||
| Consumer | 3,127 | 2.1 | 3,737 | 2.8 | |||||||||
| Deposit account overdrafts | 1,285 | — | 2,220 | — | |||||||||
| Total allowance for credit losses - loans | 117,790 | 100.0 | 121,622 | 100.0 | |||||||||
| Allowance for credit losses - loan commitments: | |||||||||||||
| Commercial real estate—land and construction | 6,025 | 25.7 | 4,180 | 17.5 | |||||||||
| Commercial real estate—improved property | — | 5.0 | 201 | 8.7 | |||||||||
| Commercial and industrial | — | 31.9 | 1,497 | 36.8 | |||||||||
| Residential real estate | 2,215 | 8.5 | 1,576 | 10.0 | |||||||||
| Home equity lines of credit | 128 | 28.0 | 49 | 25.2 | |||||||||
| Consumer | — | 0.9 | 272 | 1.8 | |||||||||
| Total allowance for credit losses - loan commitments | 8,368 | 100.0 | 7,775 | 100.0 | |||||||||
| Total allowance for credit losses | $ | 126,158 | $ | 129,397 |
Please refer to Note 4, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a summary of changes in the allowance for credit losses applicable to each category of loans. Changes in the allowance for all categories of loans also reflect the net effect of changes in historical loss rates, loan balances, specific reserves and management’s judgment with respect to the impact of qualitative factors on each category of loans. A decrease in the allowance for a particular loan category generally reflects either lower loan balances, historical loss rate changes or reductions in non-performing and/or classified commercial loans. Although the allowance for credit losses is allocated as described in Table 20, the total allowance is available to absorb losses in any category of loans. However, differences between management’s estimation of expected future losses and actual incurred losses in subsequent periods may necessitate future adjustments to the provision for credit losses. Management believes the allowance for credit losses is appropriate to absorb expected future losses at December 31, 2022.
DEPOSITS
TABLE 21. DEPOSITS
| December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | ||||||||||
| Deposits | ||||||||||||||
| Non-interest bearing demand | $ | 4,700,438 | $ | 4,590,895 | $ | 109,543 | 2.4 | |||||||
| Interest bearing demand | 3,119,807 | 3,380,056 | (260,249 | ) | (7.7 | ) | ||||||||
| Money market | 1,684,023 | 1,739,750 | (55,727 | ) | (3.2 | ) | ||||||||
| Savings deposits | 2,741,004 | 2,562,510 | 178,494 | 7.0 | ||||||||||
| Certificates of deposit | 885,818 | 1,292,652 | (406,834 | ) | (31.5 | ) | ||||||||
| Total deposits | $ | 13,131,090 | $ | 13,565,863 | $ | (434,773 | ) | (3.2 | ) |
Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 194 financial centers, as of December 31, 2022, in West Virginia, Ohio, western Pennsylvania, Maryland, Kentucky, and southern Indiana. The FDIC insures all deposits up to $250,000 per account.
Total deposits decreased by $434.8 million or 3.2% in 2022 primarily reflecting the impact of inflationary pressures and rising costs across the economy. Savings deposits and non-interest bearing demand deposits increased 7.0% and 2.4%, respectively, while interest bearing demand
60
and money market deposits decreased 7.7% and 3.2%, respectively. Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets totaling $96.7 million and $68.9 million for the years ended December 31, 2022 and 2021, respectively. Money market deposits were influenced through Wesbanco’s increased participation in the Insured Cash Sweep (ICS®) money market deposits program. ICS® reciprocal balances totaled $580.6 million at December 31, 2022 compared to $641.1 million at December 31, 2021.
Certificates of deposit decreased $406.8 million, primarily due to an overall corporate strategy designed to increase and remix retail deposit relationships and reduce single-service customers with a focus on overall products that can be offered at a lower cost to Wesbanco. The decrease was also impacted by lower offered rates on certain maturing certificates of deposit and customer preferences for other non-maturity deposit types. Wesbanco does not generally solicit brokered or other deposits out-of-market or over the internet, but does participate in the Certificate of Deposit Account Registry Services (“CDARS®”) program. CDARS® balances totaled $21.0 million in outstanding balances at December 31, 2022, none of which represented one-way buys, compared to $45.9 million in total outstanding balances at December 31, 2021, of which $0.4 million represented one-way buys. Certificates of deposit greater than $250,000 were approximately $133.9 million at December 31, 2022 compared to $313.2 million at December 31, 2021. Certificates of deposit of $100,000 or more were approximately $373.5 million at December 31, 2022 compared to $666.2 million at December 31, 2021. Certificates of deposit totaling approximately $556.4 million at December 31, 2022 with a cost of 0.41% are scheduled to mature within the next year. The average rate on certificates of deposit decreased 15 basis points from 0.52% for the year ended December 31, 2021 to 0.37% in 2022, with a similar decrease experienced for jumbo certificates of deposit. Wesbanco will continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits, which includes offering special promotions on certain certificates of deposit maturities and savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.
TABLE 22. UNINSURED DEPOSITS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | ||||||||||||
| Portion of certificates of deposit in excess of FDIC insurance limits | $ | 133,875 | $ | 198,958 | $ | (65,083 | ) | (32.7 | ) | |||||||
| Certificates of deposit otherwise uninsured with a maturity of: | ||||||||||||||||
| Three months or less | $ | 35,522 | $ | 65,024 | $ | (29,502 | ) | (45.4 | ) | |||||||
| Over three through six months | 27,251 | 63,193 | (35,942 | ) | (56.9 | ) | ||||||||||
| Over six through twelve months | 38,437 | 20,620 | 17,817 | 86.4 | ||||||||||||
| Over twelve months | 32,665 | 50,121 | (17,456 | ) | (34.8 | ) | ||||||||||
| Total uninsured certificates of deposit | $ | 133,875 | $ | 198,958 | $ | (65,083 | ) | (32.7 | ) | |||||||
| Total uninsured deposits | $ | 4,390,789 | $ | 4,439,779 | $ | (48,990 | ) | (1.1 | ) |
BORROWINGS
TABLE 23. BORROWINGS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | $ Change | % Change | ||||||||||||
| Federal Home Loan Bank Borrowings | $ | 705,000 | $ | 183,920 | $ | 521,080 | 283.3 | |||||||||
| Other short-term borrowings | 135,069 | 141,893 | (6,824 | ) | (4.8 | ) | ||||||||||
| Subordinated debt and junior subordinated debt | 281,404 | 132,860 | 148,544 | 111.8 | ||||||||||||
| Total | $ | 1,121,473 | $ | 458,673 | $ | 662,800 | 144.5 |
Borrowings are a significant source of funding for Wesbanco in addition to deposits. During 2022, FHLB borrowings increased $521.1 million from December 31, 2021, as $1.2 billion in advances were partially offset by $629.0 million in maturities and other principal paydowns from available liquidity. The average cost in 2022 of maturing and paid-off FHLB borrowings was 3.57%, compared to the average cost of 4.35% for new borrowings in 2022.
61
Wesbanco is a member of the FHLB system. The FHLB system functions as a borrowing source for regulated financial institutions that are engaged in residential and commercial real estate lending along with securities investing. Wesbanco uses term FHLB borrowings as a general funding source and to more appropriately match interest maturities for certain assets. FHLB borrowings are secured by blanket liens on certain residential and other mortgage loans with a market value in excess of the outstanding borrowing balances. The terms of the security agreement with the FHLB include a specific assignment of collateral that requires the maintenance of qualifying mortgage and other types of loans as pledged collateral with unpaid principal amounts in excess of the FHLB advances, when discounted at certain pre-established percentages of the loans’ unpaid balances. FHLB stock, which is recorded at cost of $36.2 million at December 31, 2022, is also pledged as collateral for these advances. Wesbanco’s remaining maximum borrowing capacity, subject to the collateral requirements noted, with the FHLB at December 31, 2022 and 2021 was estimated to be approximately $3.6 billion and $3.8 billion, respectively.
Other short-term borrowings, which may consist of federal funds purchased, callable repurchase agreements, overnight sweep checking accounts and borrowings on a revolving line of credit, decreased $6.8 million to $135.1 million at December 31, 2022, compared to $141.9 million at December 31, 2021 due to moving certain customer relationships to interest-bearing demand deposits. At December 31, 2022 and 2021, there were no outstanding federal funds purchased.
In August 2022, Wesbanco renewed a revolving line of credit, which is a senior obligation of the parent company, with another financial institution. The revolving line of credit, which accrues interest at an adjusted SOFR rate, provides for aggregate unsecured borrowings of up to $30.0 million. The new revolving line of credit also requires Wesbanco to maintain at all times a consolidated four quarter average return on average assets of 0.50%, a Texas ratio of less than 25% (broadly defined as the ratio of non-performing assets to tangible common equity and the allowance for loan losses), unencumbered cash and marketable securities of at least $12.0 million, and the maintenance at all times on a consolidated basis and for the Bank a total risk-based capital ratio of 12.0%, a Tier 1 risk-based capital ratio of 10.0% and a Tier 1 leverage ratio of 7.0%. Wesbanco was in compliance with all terms and conditions at December 31, 2022. There was no outstanding balance on the line as of December 31, 2022 or 2021.
In March of 2022, Wesbanco completed the issuance of $150.0 million in aggregate principal amount of subordinated debentures. The subordinated debentures have a fixed rate of 3.75% for the first five years and a floating rate for the next five years at Three Month SOFR plus a spread of 1.787%.
CAPITAL RESOURCES
Shareholders’ equity decreased from $2.7 billion at December 31, 2021 to $2.4 billion at December 31, 2022. The decrease was primarily the result of the repurchase of common shares net of restricted stock vesting activity totaling $119.1 million, the declaration of common and preferred shareholder dividends totaling $81.3 million and $10.1 million, respectively, and a $257.3 million other comprehensive income loss. This loss consisted of a $257.2 million unrealized loss in the securities portfolio and a $0.1 million loss in the defined benefits pension plan and other postretirement benefits for the year ended December 31, 2022. Shareholders' equity was positively impacted by net income of $192.1 million for the year ended December 31, 2022.
For 2022, common dividends increased to $1.37 per share, or 3.8% on an annualized basis, compared to $1.32 per share in 2021. The common dividend per share payout ratio increased to 53.6% in 2022 from 37.4% in 2021, which is primarily attributable to a decrease in earnings year-over-year. A board-approved policy generally targets dividends as a percent of net income in a range of 40% to 75%, subject to capital levels, earnings history and prospects, regulatory concerns, and other factors.
Wesbanco purchased 3,407,016 shares of its common stock on the open market at a total cost of $119.1 million or $34.96 per share during the year under current share repurchase authorizations. On February 24, 2022, Wesbanco's Board of Directors authorized the adoption of a new stock repurchase plan for the purchase of up to 3.2 million shares, which was in addition to the prior plans that were utilized during the year. At December 31, 2022, the remaining shares authorized to be purchased under the last approved repurchase plan totaled 1,184,351 shares.
Wesbanco is subject to risk-based capital guidelines that measure capital relative to risk-weighted assets and off-balance sheet instruments. Wesbanco and its banking subsidiary Wesbanco Bank maintain Tier 1 risk-based, Total risk-based and Tier 1 leverage capital ratios significantly above minimum regulatory levels. The Bank paid $172.5 million in dividends to Wesbanco during 2022, or 85% of the Bank’s net income. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2022, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $116.8 million from the Bank. The Bank’s policy is generally to declare dividends up to 90% of its earnings to the parent annually, subject to change, with Board approval.
Wesbanco currently has $281.4 million in subordinated debt and junior subordinated debt on its Consolidated Balance Sheet. For regulatory purposes, the junior subordinated debt and trust preferred securities totaling $130.0 million, issued by unconsolidated trust subsidiaries of Wesbanco underlying such junior subordinated debt, are accounted for as Tier 2 capital in accordance with current regulatory reporting requirements. Subordinated debt totaling $60.0 million acquired from YCB and OLBK in 2016 and 2019, respectively, was redeemed late in 2021. The YCB notes were considered Tier 2 regulatory capital for Wesbanco and Wesbanco Bank, as they were initially issued by the Bank, while the OLBK notes were considered Tier 2 regulatory capital for Wesbanco. In March of 2022, Wesbanco completed the issuance of $150.0 million in aggregate principal amount of subordinated debentures.
62
Please refer to Note 21, “Regulatory Matters,” of the Consolidated Financial Statements for more information on capital amounts, ratios and minimum regulatory requirements. Also refer to “Item 1. Business” within this Annual Report on Form 10-K for more information on the Dodd-Frank Wall Street Reform and Consumer Protection Act and Basel III Capital Standards.
LIQUIDITY RISK
Liquidity is defined as a financial institution’s capacity to meet its cash and collateral obligations at a reasonable cost. Liquidity risk is the risk that an institution’s financial condition or overall safety and soundness is adversely affected by an inability, or perceived inability, to meet its obligations. An institution’s obligations, and the funding sources to meet them, depend significantly on its business mix, balance sheet structure, and the cash flows of its on- and off-balance sheet obligations. Institutions confront various internal and external situations that can give rise to increased liquidity risk including funding mismatches, market constraints on funding sources, contingent liquidity events, changes in economic conditions, and exposure to credit, market, operation, legal and reputation risk. Wesbanco actively manages liquidity risk through its ability to provide adequate funds to meet changes in loan demand, unexpected outflows in deposits and other borrowings as well as to take advantage of market opportunities and meet operating cash needs. This is accomplished by maintaining liquid assets in the form of securities, sufficient borrowing capacity and a stable core deposit base. Liquidity is centrally monitored by Wesbanco’s ALCO.
Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to the possible need for funds to meet unexpected deposit losses and/or loan demands. The ability to quickly convert assets to cash at a minimal loss is a primary function of Wesbanco’s investment portfolio management. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources adequately meet its liquidity requirements. Wesbanco’s net loans-to-assets ratio was 62.5% and deposit balances funded 77.6% of total assets at December 31, 2022.
The following table lists the sources of liquidity from assets at December 31, 2022 expected within the next year:
| (in thousands) | |||
|---|---|---|---|
| Cash and cash equivalents | $ | 408,411 | |
| Securities with a maturity date within the next year and callable securities | 245,067 | ||
| Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1) | 300,585 | ||
| Loans held for sale | 8,249 | ||
| Accruing loans scheduled to mature | 968,414 | ||
| Normal loan repayments | 1,175,469 | ||
| Total sources of liquidity expected within the next year | $ | 3,106,195 |
(1) Projected prepayments are based on current prepayment speeds.
Deposit flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $13.1 billion at December 31, 2022. Deposit flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $556.4 million at December 31, 2022, which includes jumbo regular certificates of deposit totaling $237.2 million with a weighted-average cost of 0.56%, and jumbo CDARS® deposits of $16.0 million with a weighted-average cost of 0.80%.
Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB at December 31, 2022 approximated $3.6 billion, compared to $3.8 billion at December 31, 2021. The FHLB requires securities to be specifically pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation. Wesbanco has elected not to specifically pledge to the FHLB otherwise unpledged securities. At December 31, 2022, the Bank had unpledged available-for-sale securities with an amortized cost of $535.2 million. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings. Available liquidity through the sale of investment securities is somewhat limited due to the pledging agreements that Wesbanco has with their public deposit customers, as approximately 19.0% of the current available-for-sale portfolio balance is unpledged. Public deposit balances have increased significantly through the several acquisitions made since 2015, to a total of $1.5 billion at December 31, 2022. Wesbanco’s held-to-maturity portfolio currently contains $1.2 billion of unpledged securities. Most of these securities are tax-exempt municipal securities, which can only be pledged in limited circumstances in certain states. In addition, except for certain limited, special circumstances, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to utilize for some time.
Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”), whereby Wesbanco pledges certain consumer loans as collateral for borrowings. Wesbanco did not have any BIC borrowings outstanding at December 31, 2022. Alternative funding sources may include the utilization of existing overnight lines of credit with third-party banks totaling $235.0 million, none of which was outstanding at December 31, 2022, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans.
63
Other short-term borrowings of $135.1 million at December 31, 2022 consisted of callable repurchase agreements and overnight sweep checking accounts for commercial customers. The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.
The principal sources of parent company liquidity are dividends from the Bank, $272.2 million in cash on hand, and a $30.0 million revolving line of credit with another bank, which did not have an outstanding balance at December 31, 2022. Wesbanco is in compliance with all loan covenants. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2021, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $116.8 million from the Bank. Management believes these are appropriate levels of cash for Wesbanco given the current environment and projected sources and uses of cash. Management continuously monitors the adequacy of parent company cash levels and sources of liquidity through the use of metrics that relate current cash levels to historical and forecasted cash inflows and outflows.
Wesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $4.6 billion and $3.8 billion at December 31, 2022 and 2021, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 18, “Commitments and Contingent Liabilities,” of the Consolidated Financial Statements and the “Loans and Loan Commitments” section of this MD&A for additional information.
Federal financial regulatory agencies previously have issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others as of December 31, 2022 and that Wesbanco’s current liquidity risk management policies and procedures adequately address this guidance.
LIBOR TRANSITION
LIBOR is a widely used short-term reference interest rate benchmark for variable rate loans and securities, borrowings, and interest rate hedge/swap transactions. In July 2017, the U.K. Financial Conduct Authority (“FCA”) announced the discontinuation of LIBOR after certain banks provided purported interest rate figures which did not truly reflect the rate at which they could borrow. In addition to FCA, as early as 2014, financial institution regulators and the Federal Financial Institutions Examination Council (“FFIEC”) began to work to develop a uniform approach to the phase-out of LIBOR because the continued reliance on LIBOR could present systematic risk to financial institutions. The Board of Governors of the Federal Reserve System and the Federal Reserve Bank of New York convened the Alternative Reference Rates Committee (“AARC”) to identify alternative reference rates to LIBOR. The AARC released consultations on contractual fallback language to prepare for the transition away for LIBOR and on June 22, 2017, identified SOFR as the recommended alternative to LIBOR.
On July 1, 2020, the FFIEC issued a Joint Statement on Managing the LIBOR Transition to further explain that new financial contracts should either utilize a reference rate other than LIBOR or have robust fallback language that defines an alternative reference rate after LIBOR’s discontinuation. The FFIEC statement encouraged supervised financial institutions to continue their efforts to prepare for the change and address the risks associated with the LIBOR transition.
On November 6, 2020, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and the Federal Deposit Insurance Corporation (collectively, the “Agencies”) issued a statement providing that a financial institution may use any reference rate for its loans that the financial institution determines to be appropriate for its funding model and customer needs.
Thereafter, on November 30, 2020, the Agencies issued an additional joint statement encouraging financial institutions to continue to transition away from LIBOR as soon as practicable, but no later than December 31, 2021. Given the risks associated with the use of LIBOR, the Agencies stated that entering into new contracts that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks.
On March 5, 2021, the U.K. FCA and Intercontinental Exchange (“ICE”) Benchmark Administration announced that the publication of the overnight, as well as, the one, three, six, and twelve month LIBOR rates will continue through June 30, 2023, which will provide additional time to wind down or renegotiate existing contracts that reference LIBOR.
On October 20, 2021, the Agencies with the Consumer Financial Protection Bureau, National Credit Union Administration, and State Bank and Credit Union Regulators, issued an additional Joint Statement on Managing the LIBOR Transition to once again emphasize the expectation that supervised institutions with LIBOR exposure continue to progress toward an orderly transition away from LIBOR. The statement confirmed that entering into new contracts, including derivatives that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks, including litigation, operational, and consumer protection risks.
On March 15, 2022, President Biden signed the Adjustable Interest Rate (LIBOR) Act into law (the “LIBOR Act”). The LIBOR Act provides a clear and uniform federal solution for transitioning legacy contracts that either lack or contain insufficient contractual provisions addressing the permanent cessation of LIBOR by providing for the transition from LIBOR to a replacement rate and avoiding related litigation.
64
On December 16, 2022, the Federal Reserve Board adopted a final rule that implements the Adjustable Interest Rate (LIBOR) Act by identifying benchmark rates based on SOFR that will replace LIBOR in certain financial contracts after June 30, 2023. The final rule is substantially similar to the proposal with certain clarifying changes made in response to comments.
•
For a LIBOR contract that is a derivative transaction, the “Fallback Rate (SOFR)” as defined in the 2020 IBOR Fallbacks Protocol published by the International Swaps and Derivatives Association (ISDA protocol), which incorporates the statutorily prescribed tenor spread adjustment.
•
For a LIBOR contract that is an FHFA-regulated-entity contract:
o
For Federal Home Loan Bank advances, the “Fallback Rate (SOFR)” as defined in the ISDA protocol; and
o
For all other FHFA-regulated-entity contracts, SOFR (in place of overnight LIBOR) or 30-day compounded average SOFR published by FRBNY (“30-day Average SOFR,” in place of one-, three-, six-, or 12-month LIBOR), plus the applicable statutorily prescribed tenor spread adjustment.
•
For a LIBOR contract that is a FFELP ABS, either (i) 30-day Average SOFR (for one-, six-, and 12-month LIBOR) or (ii) 90-day compounded average SOFR published by FRBNY (for three-month LIBOR), plus the applicable statutorily prescribed tenor spread adjustment.
•
For all other LIBOR contracts, including consumer loans, SOFR (in place of overnight LIBOR) or term SOFR published by CME Group Benchmark Administration, Ltd. (in place of one-, three-, six-, or 12-month LIBOR), plus the statutorily prescribed tenor spread adjustment.
As early as 2018, in anticipation of the potential discontinuance of LIBOR, Wesbanco established a LIBOR transition committee to effectively manage the Company’s transition away from LIBOR in two phases. The first phase included adding additional fallback language to loan documents to allow Wesbanco to replace LIBOR with an equivalent rate index plus the margin to ensure the resulting interest rate is the same as it previously was using LIBOR. Also, as part of the first phase, Wesbanco began quoting to the Treasury Rate published by the Federal Reserve Board instead of the ICE LIBOR Swap Index (which is tied to LIBOR) when repricing certain term loans and originating new loans. The second phase consists of working to continue to transition existing adjustable-rate loans that fluctuate monthly or periodically that are tied to LIBOR or the ICE LIBOR Swap Index. Wesbanco is tracking the dollar amount and number of loans tied to LIBOR or the ICE LIBOR Swap Index, monitoring current industry trends, and working with legal counsel to ensure the smooth transition away from LIBOR. As of December 31, 2022, Wesbanco had a total of $1.3 billion in loans tied to either LIBOR or the ICE LIBOR Swap index, of which $1.2 billion have a maturity date after June 30, 2023. As referenced above, the U.K. FCA and ICE Benchmark Administration has extended the date of publication of certain tenors of LIBOR through June 30, 2023, giving existing LIBOR based contracts time to mature. However, in compliance with and based upon the Agencies Joint Statements referenced above, Wesbanco has not offered LIBOR for new contracts after December 31, 2021. Accordingly, Wesbanco has initially chosen the 1M Term SOFR, which is published by the Chicago Mercantile Exchange, as an alternative replacement rate for LIBOR. Wesbanco may also continue to utilize the Wall Street Journal Prime Rate, the Treasury Rates, and other indexes as part of its lending program. At a date in the future, prior to the cessation of the publication of the one month LIBOR, Wesbanco will transition all remaining LIBOR based loans to the replacement index after notification to the impacted borrowers. This transition will be aided by the passage of the LIBOR Act. With respect to its back-to-back swap program, Wesbanco worked with its swap counterparty customers to institute and accept the International Swaps and Derivatives Association 2020 Interbank Offered Rate Fallbacks Protocol to address LIBOR cessation in swap transactions. Moreover, Wesbanco chose 1M Term SOFR as its replacement index for new loans in the bank’s back-to-back swap program, beginning on January 1, 2022.
65
FY 2021 10-K MD&A
SEC filing source: 0000950170-22-002226.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis ("MD&A) represents an overview of the results of operations and financial condition of Wesbanco. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto. This section generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of Wesbanco’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as filed with the SEC on February 26, 2021.
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-Qs for the prior quarters ended March 31, June 30 and September 30, 2021, respectively, 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 under “Risk Factors” in Part I, Item 1A of this Annual Report on Form 10-K. 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 including the effects of the COVID-19 pandemic; 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, the FDIC, the SEC, FINRA, the Municipal Securities Rulemaking Board, the SIPC, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Wesbanco’s Consolidated Financial Statements are prepared in accordance with U.S. GAAP and follow general practices within the industries in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.
The most significant accounting policies followed by Wesbanco are included in Note 1, “Summary of Significant Accounting Policies,” of the Consolidated Financial Statements. These policies, along with other Notes to the Consolidated Financial Statements and this MD&A, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management has identified the allowance for credit losses, the evaluation of goodwill and other intangible assets for impairment and business combinations to be the accounting estimates that require the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.
Allowance for Credit Losses— In September 2016, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2016-13, “Financial Instruments – Credit Losses (Topic 326),” which require entities to use a new forward-looking “expected loss” model, also referred to as the CECL model on trade and other receivables, held-to-maturity debt securities, loans and other instruments that generally will result in the earlier recognition of allowances for credit losses. For available-for-sale debt securities with unrealized losses, entities measure credit losses in a manner similarly to current procedures, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. Entities will have to disclose significantly more information, including information they use to track credit quality by year of origination for most financing receivables. In April 2019, the FASB issued ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging and Topic 825, Financial Instruments” and in May 2019 the FASB issued ASU 2019-05, “Financial Instruments – Credit Losses (Topic 326), Targeted Transition Relief. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, which for Wesbanco was effective January 1, 2020. In December 2018, the Federal Reserve Board, the FDIC and the OCC approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ adoption of the CECL methodology. The final rule provides banking organizations the option to phase-in, over a three-year period, the day-one adverse effects on regulatory capital that may result from the adoption of the new accounting standard. In response to the COVID-19 pandemic, the joint federal bank regulatory agencies issued an optional extension of the regulatory capital transition, which allows for a two-year delay and then a three-year transition period from January 1, 2022
28
through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period includes both the initial impact of our adoption of CECL at January 1, 2020 and 25% of subsequent changes in our allowance for credit losses during each quarter of the two-year period ended December 31, 2021. Wesbanco has elected to defer the impact of CECL on its regulatory capital for two years and then will phase-in the impact of the adoption of this standard on the regulatory capital calculations over the subsequent three-year period.
Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be purchased credit-deteriorated (“PCD”) loans, and are grossed-up on day 1 by the initial credit estimate through the allowance as opposed to a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include, but are not limited to, loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified in a troubled debt restructuring (“TDR”). Upon adoption of this standard, acquired loans from prior acquisitions that met the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.
The day 1 impact on the allowance for credit losses was $41.4 million, which included a $6.7 million adjustment for PCD loans and a $3.0 million adjustment related to loan commitments. The after-tax effect on retained earnings was $26.6 million as of January 1, 2020. The day 1 CECL calculation was derived from the selected assumption of a one-year reasonable and supportable forecast, which was obtained from a third-party vendor. After the forecast period, Wesbanco reverts back over a one-year period to historical loss rates adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 5, “Loans and Allowance for Credit Losses” for further detail.
The allowance for credit losses specific to loans reduces the loan portfolio to the net amount expected to be collected, representing the lifetime expected credit losses at the initial origination date. Similarly, an allowance for unfunded loan commitments, which is recorded in other liabilities, represents expected losses on unfunded commitments. Fluctuations in the allowance for credit losses specific to loans, the allowance for unfunded loan commitments, and the allowance for held-to-maturity debt securities are recognized in the provision for credit losses on the consolidated statement of operations. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries. Management evaluates the appropriateness of the allowance at least quarterly. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period.
The allowance for credit loss calculation specific to loans is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses, because the Company has a robust policy in place to reverse or write-off accrued interest when the loan is placed on non-accrual, and also made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income. However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.
The allowance for credit losses specific to loans reflects the risk of loss in the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes the PD / LGD approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads. Management relies on macroeconomic forecasts obtained from various reputable sources, which may include the Federal Open Market Committee ("FOMC") forecast and other third party forecasts from well recognized, leading economists. These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgement of what can be reasonably supported. The model reversion period may range from one to three years.
The allowance for credit losses specific to loans is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include any expected extensions, renewals or modifications unless management has a reasonable expectation as of the reporting period that Wesbanco will execute a TDR with the borrower. Management assumes a loan will become a TDR if a loan has
29
matured, has a principal balance, and has previously been partially charged-off. This assumption extends the maturity of these loans to six months beyond their respective maturity dates.
Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.
The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, volume of activity, changes in lending staff, type of collateral and the results of internal loan reviews and examinations by bank regulatory agencies. Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the actual historical loss rates to reflect the impact these factors may have on probable losses in the portfolio. Due to the current economic environment caused by the pandemic, management has included COVID-19 pandemic factors related to the transient credit risk not covered by the traditional allowance process, adjusted for Wesbanco’s regional footprint, deferred interest on modified loans, and hospitality industry concentration.
Commercial loans, including commercial real estate (“CRE”) and C&I, are individually-evaluated if they have unique characteristics. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any.
On March 27, 2020, the CARES Act was signed into law. Section 4013 of the CARES Act, “Temporary Relief from Troubled Debt Restructurings,” allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. On April 7, 2020, the joint federal regulatory agencies issued a statement, “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised),” which further discusses loan modifications related to COVID-19. Wesbanco has extended loan principal and/or interest payments up to 180 days for customers affected by the COVID-19 pandemic. These customers must meet certain criteria, such as being in good standing and not more than 30 days past due either as of December 31, 2019, or as of the implementation of the modification program under the Interagency Statement, as well as other requirements noted in the regulatory agencies’ revised statement. Based on the CARES Act provision and the guidance noted above, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered late with regard to their delayed payments to the extent they meet the criteria. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it was determined upon entry into the program.
On August 3, 2020, the joint federal regulatory agencies issued a statement, “Joint Statement on Additional Loan Accommodations Related to COVID-19”. This statement provides financial institutions with considerations for certain customers nearing the end of their COVID-19 loan deferral period noted above. As per this guidance and in accordance with the CARES Act noted above, Wesbanco developed a plan to assist certain customers with additional deferrals of principal and/or interest. This plan, relating primarily to existing commercial loans in the hospitality sector, may provide certain relief to these portfolio loans if they meet certain criteria regarding the borrower, underlying property and potential guarantors / co-borrowers. If a loan meets the criteria, it would be eligible to have twelve months of interest payments deferred or three months of principal and interest payments plus nine months of interest only payments. There are predetermined financial triggers reviewed throughout the deferred period to determine if a borrower should return to a normal amortization schedule prior to the completion of the twelve months.
On December 27, 2020, the Economic Aid Act was enacted, which reauthorized lending under the PPP loan program of the CARES Act through March 31, 2021, and among other things, modified provisions related to making PPP loans and forgiveness of PPP loans, authorized second draw PPP loans for borrowers that previously received a PPP loan and extended allowable modifications until December 31, 2021 avoiding TDR treatment. The passage of the ARP Act in March 2021 further added to the pool of available PPP funds and extended the application deadline to May 31, 2021.
Goodwill and Other Intangible Assets— Wesbanco accounts for business combinations using the acquisition method of accounting. Accordingly, the identifiable assets acquired, the liabilities assumed, and any non-controlling interest of an acquired business are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value recorded as goodwill. Other intangible assets represent purchased assets that lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset, or liability.
30
Goodwill is not amortized but is evaluated for impairment annually, or more often if events or circumstances indicate it may be impaired. Finite-lived intangible assets, which consist primarily of core deposit and customer list intangibles (long-term customer-relationship intangible assets) are amortized using straight-line and accelerated methods over their weighted-average estimated useful lives, ranging from ten to sixteen years in total, and are tested for impairment whenever events or circumstances indicate that their carrying amount may not be recoverable. Non-compete agreements are recognized in other assets on the balance sheet and are amortized on a straight-line basis over the life of the respective agreements, ranging from one to four years.
Wesbanco evaluates goodwill for impairment by determining if the fair value is greater than the carrying value of its reporting units. Wesbanco uses market capitalization, multiples of tangible book value, a discounted cash flow model, and various other market-based methods to estimate the current fair value of its reporting units. In particular, the discounted cash flow model includes various assumptions regarding an investor’s required rate of return on Wesbanco common stock, future loan loss provisions, future market spreads and net interest margins, along with various growth and economic recovery and stabilization assumptions of the economy as a whole. The resulting fair values of each method are then weighted based on the relevance and reliability of each respective method in light of the current economic environment to arrive at a weighted average fair value. The evaluation also considered macroeconomic conditions such as the general economic outlook, regional and national unemployment rates, and recent trends in equity and credit markets. Additionally, industry and market considerations, such as market-dependent multiples and metrics relative to peers, were evaluated. Wesbanco also considered recent trends in credit quality, overall financial performance, stock price appreciation, internal forecasts and various other market-based methods to estimate the current fair value of its reporting units. Since adopting ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350)”, the impairment charge is based on the excess of a reporting unit’s carrying amount over its fair value.
Intangible assets with finite useful lives are evaluated for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. An impairment loss is recognized when the carrying amount of an intangible asset with a finite useful life is not recoverable from its undiscounted cash flows and is measured as the difference between the carrying amount and the fair value of the asset. Wesbanco does not have any indefinite-lived intangible assets. Intangible assets with finite useful lives as of December 31, 2021 comprised of $53.5 million in core deposit intangibles held at the community banking segment and $1.4 million in trust customer relationship intangibles held at the trust and investment services segment. As of December 31, 2021, there were no indicators of impairment related to intangible assets with finite useful lives.
Business Combinations— Business combinations are accounted for by applying the acquisition method. As of acquisition date, the identifiable assets acquired and liabilities assumed are measured at fair value and recognized separately from goodwill. Results of operations of the acquired entities are included in the consolidated statement of income from the date of acquisition. The calculation of intangible assets including core deposits and the fair value of loans are based on significant judgements. Core deposits intangibles are calculated using a discounted cash flow model based on various factors including discount rate, attrition rate, interest rate, cost of alternative funds and net maintenance costs.
Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses. Any allowance for loan loss on these pools reflect only losses incurred after the acquisition (meaning the present value of all cash flows expected at acquisition that ultimately are not to be received). Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest. Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment.
EXECUTIVE OVERVIEW
Net income available to common shareholders increased $112.7 million or 94.4% to $232.1 million in 2021 compared to 2020. Net income available to common shareholders excluding after-tax restructuring and merger-related expenses (non-GAAP measure) increased $110.4 million or 86.8% to $237.4 million. These increases were driven by the net benefit in the provision for credit losses in 2021, resulting from improved macroeconomic forecasts and hospitality metrics approaching pre-pandemic levels. Net interest income decreased $21.5 million or 4.5% from 2020, primarily due to the lower interest rate environment, a shift to a higher level of investment securities as a percentage of total assets and a decrease in the net interest margin of 26 basis points. Non-interest income increased $4.6 million or 3.6% in 2021 compared to 2020, driven by a $4.7 million increase in net gain on other real estate owned and other assets. In addition, trust fees increased $3.2 million or 12.1% reflecting a 12.3% year-over-year increase in trust assets to a record $5.6 billion due to market appreciation and organic growth. Excluding restructuring and merger-related expenses, non-interest expense increased $1.3 million or 0.4%, driven by increases in equipment and software costs, legal settlement costs incurred during the third quarter and higher marketing expense.
Total assets as of December 31, 2021 increased $0.5 billion or 3.1% compared to December 31, 2020, primarily due to a $1.3 billion increase in investment securities, as liquidity from increased cash balances resulting from our customers' higher personal savings was invested. Offsetting this increase somewhat, portfolio loans decreased $1.1 billion or 9.8% over the last twelve months, reflecting net forgiveness of PPP loans totaling $563.6 million during 2021, as well as larger than normal commercial loan payoffs. There are currently $162.7 million in PPP
31
loans remaining in the loan portfolio as of December 31, 2021. As of December 31, 2021, both non-performing loans and non-performing assets as percentages of the loan portfolio and total assets have remained relatively consistent throughout 2021. Criticized and classified loan balances decreased to 3.75% of total portfolio loans, as compared to 4.59% at December 31, 2020. As a result of improved macroeconomic factors, the provision for credit losses decreased to ($64.3) million for the year 2021 compared to $107.7 million in 2020. Annualized net loan charge-offs to average loans for the full year period were two basis points in 2021 compared to six basis points in 2020. Utilizing the additional liquidity during 2021, Wesbanco reduced FHLB borrowings by $365.1 million or 66.5% and also redeemed $60.0 million in subordinated debt that was acquired in the OLBK and the Your Community Bankshares, Inc. ("YCB") acquisitions.
Wesbanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. At December 31, 2021, Tier I leverage was 10.02%, Tier I risk-based capital was 14.05%, total risk-based capital was 15.91%, and the common equity Tier 1 capital ratio (“CET 1”) was 12.77%. Tangible equity to tangible assets decreased to 9.84% at period-end from 10.52% as of December 31, 2020, due to reduced shareholders' equity balances resulting from stock repurchases occurring throughout 2021.
Strong earnings enabled Wesbanco to increase the quarterly dividend rate 3.1% to $0.33 per share in the first quarter of 2021, the fourteenth increase over the last eleven years, cumulatively representing a 136% increase over that period.
32
Selected financial ratios for the years ended December 31, 2021, 2020 and 2019 are presented in the table below:
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except shares and per share amounts) | 2021 | 2020 | 2019 | |||||||||
| PER COMMON SHARE INFORMATION | ||||||||||||
| Earnings per common share—basic | $ | 3.54 | $ | 1.78 | $ | 2.83 | ||||||
| Earnings per common share—diluted | 3.53 | 1.77 | 2.83 | |||||||||
| Earnings per common share—diluted, excluding certain items (1)(2) | 3.62 | 1.88 | 3.06 | |||||||||
| Dividends declared per common share | 1.32 | 1.28 | 1.24 | |||||||||
| Book value at year end | 40.91 | 39.17 | 38.24 | |||||||||
| Tangible book value at year end (1) | 22.61 | 21.75 | 21.55 | |||||||||
| Average common shares outstanding—basic | 65,520,527 | 67,260,796 | 56,108,084 | |||||||||
| Average common shares outstanding—diluted | 65,669,970 | 67,310,584 | 56,214,364 | |||||||||
| Period end common shares outstanding | 62,307,245 | 67,254,706 | 67,824,428 | |||||||||
| Period end preferred shares outstanding | 150,000 | 150,000 | — | |||||||||
| SELECTED RATIOS | ||||||||||||
| Return on average assets | 1.37 | % | 0.73 | % | 1.24 | % | ||||||
| Return on average assets, excluding certain items (1)(2) | 1.40 | 0.77 | 1.34 | |||||||||
| Return on average tangible assets (1) | 1.53 | 0.85 | 1.40 | |||||||||
| Return on average tangible assets, excluding certain items (1)(2) | 1.56 | 0.90 | 1.51 | |||||||||
| Return on average equity | 8.40 | 4.50 | 7.49 | |||||||||
| Return on average equity, excluding certain items (1)(2) | 8.59 | 4.79 | 8.11 | |||||||||
| Return on average tangible equity (1) | 14.89 | 8.61 | 14.01 | |||||||||
| Return on average tangible equity, excluding certain items (1)(2) | 15.22 | 9.12 | 15.10 | |||||||||
| Return on average tangible common equity (1) | 16.35 | 8.94 | 14.01 | |||||||||
| Return on average tangible common equity, excluding certain items (1)(2) | 16.71 | 9.47 | 15.10 | |||||||||
| Net interest margin (3) | 3.11 | 3.37 | 3.62 | |||||||||
| Efficiency ratio (1) | 58.22 | 56.38 | 56.68 | |||||||||
| Average loans to average deposits | 78.11 | 91.66 | 88.59 | |||||||||
| Allowance for credit losses - loans to total loans | 1.25 | 1.72 | 0.51 | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 308.00 | 455.38 | 104.14 | |||||||||
| Non-performing assets to total assets | 0.23 | 0.25 | 0.35 | |||||||||
| Net loan charge-offs to average loans | 0.02 | 0.06 | 0.09 | |||||||||
| Average shareholders’ equity to average assets | 16.33 | 16.13 | 16.49 | |||||||||
| Tangible equity to tangible assets (1) | 9.84 | 10.52 | 10.02 | |||||||||
| Tangible common equity to tangible assets (1) | 8.92 | 9.58 | 10.02 | |||||||||
| Tier 1 leverage ratio | 10.02 | 10.51 | 11.30 | |||||||||
| Tier 1 capital to risk-weighted assets | 14.05 | 14.72 | 12.89 | |||||||||
| Total capital to risk-weighted assets | 15.91 | 17.58 | 15.12 | |||||||||
| Common equity tier 1 capital ratio (CET 1) | 12.77 | 13.40 | 12.89 | |||||||||
| Dividend payout ratio | 37.39 | 72.32 | 43.82 | |||||||||
| Trust assets at market value (4) | $ | 5,644,975 | $ | 5,025,565 | $ | 4,719,966 |
(1)
See "Non-GAAP Measures" for additional information relating to the calculation of this item.
(2)
Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses.
(3)
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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
(4)
Trust assets are held by the Bank, in fiduciary or agency capacities for its customers and therefore are not included as assets on Wesbanco’s Consolidated Balance Sheets.
33
Non-GAAP Measures
The following non-GAAP financial measures used by Wesbanco provide information that Wesbanco believes is useful to investors in understanding Wesbanco’s operating performance and trends, and facilitates 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.
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2021 | 2020 | 2019 | |||||||||
| Tangible common equity to tangible assets: | ||||||||||||
| Total shareholders’ equity | $ | 2,693,166 | $ | 2,756,737 | $ | 2,593,921 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,140,111 | ) | (1,149,161 | ) | (1,132,262 | ) | ||||||
| Tangible equity | 1,553,055 | 1,607,576 | 1,461,659 | |||||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | — | |||||||
| Tangible common equity | 1,408,571 | 1,463,092 | 1,461,659 | |||||||||
| Total assets | 16,927,125 | 16,425,610 | 15,720,112 | |||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,140,111 | ) | (1,149,161 | ) | (1,132,262 | ) | ||||||
| Tangible assets | $ | 15,787,014 | $ | 15,276,449 | $ | 14,587,850 | ||||||
| Tangible equity to tangible assets | 9.84 | % | 10.52 | % | 10.02 | % | ||||||
| Tangible common equity to tangible assets | 8.92 | % | 9.58 | % | 10.02 | % | ||||||
| Tangible book value per share: | ||||||||||||
| Total shareholders’ equity | $ | 2,693,166 | $ | 2,756,737 | $ | 2,593,921 | ||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (1,140,111 | ) | (1,149,161 | ) | (1,132,262 | ) | ||||||
| Less: preferred shareholders' equity | (144,484 | ) | (144,484 | ) | — | |||||||
| Tangible common equity | 1,408,571 | 1,463,092 | 1,461,659 | |||||||||
| Common shares outstanding | 62,307,245 | 67,254,706 | 67,824,428 | |||||||||
| Tangible book value per share at year end | $ | 22.61 | $ | 21.75 | $ | 21.55 | ||||||
| Return on average tangible equity: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: amortization of intangibles, net of tax | 9,051 | 10,595 | 8,169 | |||||||||
| Net income available to common shareholders before amortization of intangibles | 241,186 | 129,995 | 167,042 | |||||||||
| Average total shareholders’ equity | 2,764,337 | 2,651,402 | 2,119,995 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,144,698 | ) | (1,141,528 | ) | (927,974 | ) | ||||||
| Average tangible equity | $ | 1,619,639 | $ | 1,509,874 | $ | 1,192,021 | ||||||
| Return on average tangible equity | 14.89 | % | 8.61 | % | 14.01 | % | ||||||
| Average tangible common equity | $ | 1,475,155 | $ | 1,453,363 | $ | 1,192,021 | ||||||
| Return on average tangible common equity | 16.35 | % | 8.94 | % | 14.01 | % | ||||||
| Return on average tangible assets: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: amortization of intangibles, net of tax | 9,051 | 10,595 | 8,169 | |||||||||
| Net income before amortization of intangibles | 241,186 | 129,995 | 167,042 | |||||||||
| Average total assets | 16,928,377 | 16,442,704 | 12,853,920 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,144,698 | ) | (1,141,528 | ) | (927,974 | ) | ||||||
| Average tangible assets | $ | 15,783,679 | $ | 15,301,176 | $ | 11,925,946 | ||||||
| Return on average tangible assets | 1.53 | % | 0.85 | % | 1.40 | % | ||||||
| Efficiency ratio: | ||||||||||||
| Non-interest expense | $ | 353,143 | $ | 354,845 | $ | 312,208 | ||||||
| Less: restructuring and merger-related expense | (6,717 | ) | (9,725 | ) | (16,397 | ) | ||||||
| Non-interest expense excluding restructuring and merger-related expense | 346,426 | 345,120 | 295,811 | |||||||||
| Net interest income on a fully-taxable equivalent basis | 462,229 | 483,999 | 405,222 | |||||||||
| Non-interest income | 132,785 | 128,185 | 116,716 | |||||||||
| Net interest income on a fully-taxable equivalent basis plus non-interest income | $ | 595,014 | $ | 612,184 | $ | 521,938 | ||||||
| Efficiency ratio | 58.22 | % | 56.38 | % | 56.68 | % | ||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,306 | 7,683 | 12,954 | |||||||||
| Net income per common shareholders, excluding after-tax restructuring and merger-related expenses | $ | 237,441 | $ | 127,083 | $ | 171,827 |
34
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2021 | 2020 | 2019 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income per common share - diluted | $ | 3.53 | $ | 1.77 | $ | 2.83 | ||||||
| Add: after-tax restructuring and merger-related expenses per diluted share (1) | 0.09 | 0.11 | 0.23 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 3.62 | $ | 1.88 | $ | 3.06 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,306 | 7,683 | 12,954 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 237,441 | 127,083 | 171,827 | |||||||||
| Average total shareholders’ equity | $ | 2,764,337 | $ | 2,651,402 | $ | 2,119,995 | ||||||
| Return on average equity, excluding after-tax restructuring and merger-related expenses | 8.59 | % | 4.79 | % | 8.11 | % | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: after-tax restructuring and merger-related expenses (1) | 5,306 | 7,683 | 12,954 | |||||||||
| Add: amortization of intangibles, net of tax | 9,051 | 10,595 | 8,169 | |||||||||
| Net income available to common shareholders before amortization of intangibles and excluding after-tax restructuring and merger-related expenses | 246,492 | 137,678 | 179,996 | |||||||||
| Average total shareholders’ equity | 2,764,337 | 2,651,402 | 2,119,995 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,144,698 | ) | (1,141,528 | ) | (927,974 | ) | ||||||
| Average tangible equity | $ | 1,619,639 | $ | 1,509,874 | $ | 1,192,021 | ||||||
| Return on average tangible equity, excluding after-tax restructuring and merger-related expenses | 15.22 | % | 9.12 | % | 15.10 | % | ||||||
| Average tangible common equity | $ | 1,475,155 | $ | 1,453,363 | $ | 1,192,021 | ||||||
| Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses | 16.71 | % | 9.47 | % | 15.10 | % | ||||||
| Return on average assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: after-tax merger-related expenses (1) | 5,306 | 7,683 | 12,954 | |||||||||
| Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses | 237,441 | 127,083 | 171,827 | |||||||||
| Average total assets | $ | 16,928,377 | $ | 16,442,704 | $ | 12,853,920 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 1.40 | % | 0.77 | % | 1.34 | % | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses: | ||||||||||||
| Net income available to common shareholders | $ | 232,135 | $ | 119,400 | $ | 158,873 | ||||||
| Add: amortization of intangibles, net of tax | 9,051 | 10,595 | 8,169 | |||||||||
| Add: restructuring and after-tax merger-related expenses (1) | 5,306 | 7,683 | 12,954 | |||||||||
| Net income available to common shareholders, before amortization of intangibles and excluding restructuring and after-tax merger-related expenses | 246,492 | 137,678 | 179,996 | |||||||||
| Average total assets | 16,928,377 | 16,442,704 | 12,853,920 | |||||||||
| Less: average goodwill and other intangibles, net of deferred tax liability | (1,144,698 | ) | (1,141,528 | ) | (927,974 | ) | ||||||
| Average tangible assets | $ | 15,783,679 | $ | 15,301,176 | $ | 11,925,946 | ||||||
| Return on average tangible assets, excluding after-tax restructuring and merger-related expenses | 1.56 | % | 0.90 | % | 1.51 | % | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses: | ||||||||||||
| Dividends declared per common share | $ | 1.32 | $ | 1.28 | $ | 1.24 | ||||||
| Net income per common share - diluted | 3.53 | 1.77 | 2.83 | |||||||||
| Add: restructuring and after-tax merger-related expenses per diluted share (1) | 0.09 | 0.11 | 0.23 | |||||||||
| Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses | $ | 3.62 | $ | 1.88 | $ | 3.06 | ||||||
| Dividend payout ratio, excluding after-tax restructuring and merger related expenses | 36.46 | 68.09 | 40.52 |
(1) Tax effected at 21% for all periods presented.
35
RESULTS OF OPERATIONS
EARNINGS SUMMARY
For the twelve months ending December 31, 2021, net income available to common shareholders was $232.1 million, or $3.53 per diluted share, compared to $119.4 million, or $1.77 per diluted share, for 2020. Net income available to common shareholders for the twelve months ended December 31, 2021 increased 94.4% compared to 2020, while per share earnings increased 99.4%.
For the twelve months ending December 31, 2021, net interest income decreased $21.5 million, or 4.5%, reflecting lower loan yields due to the repricing of existing loans and lower new offered rates in the current market environment reducing the net interest margin. The net interest margin decreased 26 basis points to 3.11% due to the overall lower rate environment. Average loan balances decreased 4.5% in 2021, mostly due to PPP loan forgiveness and elevated levels of commercial real estate loans being refinanced in an aggressive secondary market, while average investment securities increased 24.2% over the same period as liquidity from increased customer deposits was invested. Total average deposits increased in 2021 by $1.4 billion or 12.0% compared to 2020, due to CARES Act stimulus deposits and increased personal savings. Certificates of deposit, which have the highest overall interest cost among deposits, decreased by $357.0 million or 19.7% over the same time period.
For 2021, non-interest income increased $4.6 million or 3.6% compared to 2020. Trust fees increased $3.2 million from 2020 to 2021 due to organic growth and record market values of trust assets under management. Net gain on other real estate owned and other assets increased $4.7 million from 2020 to 2021 due primarily to a gain earned in the second quarter of 2021 on an investment made by Wesbanco CDC in a start-up firm more than ten years ago that was recently acquired by a public company. Somewhat offsetting these increases, mortgage banking income decreased $3.2 million or 14.1% from 2020 to 2021 due to a lower margin on sold loans and an increase in mortgage loan officer deferred costs that are recorded in mortgage banking income. In addition, net securities gains decreased $3.2 million or 73.9% from 2020 to 2021 due to a significant decrease in volume of security sales in 2021.
The following comments on non-interest expense exclude restructuring and merger-related expenses in both years. Non-interest expense in 2021 increased just $1.3 million or 0.4% compared to 2020, while the efficiency ratio increased in 2021 to 58.2% from 56.3% in 2020. The primary drivers of this slight increase were a $5.2 million or 21.0% increase in equipment and software costs primarily due to the movement of online banking costs from other operating expenses following the core conversion. Also increasing for the year 2021 were legal settlement costs, which were incurred in the third quarter, as well as marketing expenses from product advertising and brand awareness campaigns that were delayed due to the COVID-19 pandemic. These increases were mostly offset by lower FDIC insurance from a refund received during the second quarter of 2021, lower amortization expense on intangible assets as well as other decreases resulting from the efficiencies derived from the financial center closures during 2021.
The provision for federal and state income taxes increased to $59.6 million in 2021 compared to $23.0 million in 2020, due to higher pretax income in 2021. The effective tax rate was 19.7% and 15.9% for the years ended December 31, 2021 and 2020, respectively. Wesbanco recognized $2.6 million and $2.0 million in New Markets Tax Credits for the years ended December 31, 2021 and 2020, respectively.
TABLE 1. NET INTEREST INCOME
| For the years ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
| Net interest income | $ | 457,933 | $ | 479,480 | $ | 399,904 | ||||||
| Taxable-equivalent adjustments to net interest income | 4,296 | 4,519 | 5,318 | |||||||||
| Net interest income, fully taxable-equivalent | $ | 462,229 | $ | 483,999 | $ | 405,222 | ||||||
| Net interest spread, non-taxable-equivalent | 2.98 | % | 3.14 | % | 3.27 | % | ||||||
| Benefit of net non-interest bearing liabilities | 0.10 | % | 0.20 | % | 0.30 | % | ||||||
| Net interest margin | 3.08 | % | 3.34 | % | 3.57 | % | ||||||
| Taxable-equivalent adjustment | 0.03 | % | 0.03 | % | 0.05 | % | ||||||
| Net interest margin, fully taxable-equivalent | 3.11 | % | 3.37 | % | 3.62 | % |
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings. Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income decreased $21.5 million or 4.5% in 2021 compared to 2020, due to a 26 basis point decrease in the net interest margin to 3.11% resulting from the lower yield environment, as the yield on earning assets decreased at a faster rate than the rate on interest bearing liabilities. The net interest margin decrease was slightly mitigated by a 3.4% increase in average earning asset balances from 2020, primarily from a 24.2% increase in average securities, which were purchased with liquidity from stimulus-related deposits. Also helping to mitigate the margin decrease, PPP loans contributed a total of $30.8 million in interest and fee accretion income in 2021 as compared to $19.2 million in 2020. This PPP loan income
36
positively impacted the 2021 net interest margin by a net 10 basis points. Excluding PPP loans, portfolio loans decreased by 4.9% from December 31, 2020, due to lower new loan demand and high levels of commercial real estate loan payoffs. In addition, purchase accounting accretion decreased in 2021, as approximately 11 basis points of accretion from prior acquisitions was included in the 2021 net interest margin as compared to 19 basis points in the 2020 net interest margin. Total average deposits, excluding CDs, increased in 2021 by $1.8 billion or 17.7% compared to 2020, due to stimulus deposits and higher personal savings balances. The cost of interest bearing deposits decreased by 17 basis points and the cost of total liabilities decreased by 35 basis points from 2020 to 2021. The decrease in the cost is primarily due to aggressive rate decreases for interest bearing demand deposits, which include public funds, and lower rates for certificates of deposit, customer repurchase agreements, term Federal Home Loan Bank borrowings and junior subordinated debentures, in response to the general decrease in overall borrowing rates in the marketplace resulting from lower rates across the yield curve. In addition, the average balance of FHLB borrowings decreased by $792.7 million or 69.8% from 2020, as excess liquidity was used to pay off these borrowings as they matured.
Interest income decreased $56.3 million or 10.4% in 2021 compared to 2020 due to lower yields in every major earning asset category. Earning asset yields were influenced negatively in 2021 compared to 2020 due primarily to decreases in the Federal Reserve’s federal funds rate by 150 basis points in 2020 and the continuation of the low rate environment throughout 2021. Average loan balances decreased $494.2 million or 4.5% in 2021 compared to 2020, due mostly to forgiveness of PPP loans that were originated in 2020 and the first half of 2021. Loan yields decreased by 27 basis points during 2021 to 4.01% due to the previously mentioned lower rate environment and its effect on the repricing of portfolio loans, as well as lower offered rates on new loans. Loans provide the greatest impact on interest income and the yield on earning assets as they have the largest balance and the highest yield within major earning asset categories. In 2021, average loans represented 69.8% of average earning assets, a decrease from 75.6% in 2020. As liquidity from stimulus deposits was invested, average taxable securities balances increased $684.8 million or 30.0% from 2020, and represented 20.0% of total average earning assets in 2021. Taxable securities yields decreased by 65 basis points and tax-exempt securities yields decreased by 25 basis points in 2021 from 2020. The continuing lower rate environment has resulted in the yield decrease for all securities, as calls, prepayments and maturities of legacy higher-rate securities have been replaced with purchases at lower overall market yields. Increased prepayments on mortgage-backed securities in the lower rate environment also further reduced the taxable securities yields due to higher amortization on securities purchased at a premium. The average balance of tax-exempt securities, which have the highest yields within securities, have decreased from 21.3% of total average securities in 2020 to 17.6% of total average securities in 2021.
Commercial loans with floors currently average 3.83% on approximately $2.6 billion or 36% of total commercial loans at December 31, 2021, as compared to $2.3 billion averaging 4.22% or 29% of commercial loans at December 31, 2020. Approximately 63% or $1.6 billion of these loans are currently priced at their floor, as compared to 69% or $1.6 billion at December 31, 2020. These loans typically do not adjust as rapidly from their current floor level as compared to loans without floors, due to the amount of the rate change as compared to the floor rate or next repricing date. In addition, in a declining rate environment, customers may request rates below existing contractual floors, which we may grant for competitive or other reasons.
Interest expense decreased $34.8 million or 56.3% in 2021 as compared to 2020, due to decreases in the cost of all interest bearing liability categories, as management reduced certain deposit rates, and due to a decrease in the balance of outstanding FHLB borrowings. The cost of interest bearing liabilities decreased by 35 basis points from 2020 to 0.28% in 2021. Interest bearing deposits increased $754.6 million or 9.3% from 2020 to 2021, due mostly to customers’ stimulus payments. The rate on interest bearing deposits decreased 17 basis points to 0.16% from 2020 to 2021, primarily from aggressive decreases in rates on interest bearing public funds and certificates of deposit in response to the lower market rates, which are currently near their floors. Average non-interest bearing demand deposit balances increased from 2020 to 2021 by $671.0 million or 17.7%, and were 33.5% of total average deposits at December 31, 2021, compared to 31.9% at December 31, 2020, reflecting the previously mentioned stimulus deposits, higher personal savings balances and ongoing checking account marketing strategies. The average balance of FHLB borrowings decreased by $792.7 million from 2020 to 2021 due to the maturity of legacy higher-rate FHLB borrowings throughout the past twelve months being funded with excess liquidity. These maturities benefited the average rate paid, as it decreased by 37 basis points to 1.80% from 2.17% in 2020. Average repurchase agreements combined with subordinated debt and junior subordinated debt balances decreased $221.1 million or 40.1% from 2020 to 2021, and their average rates paid decreased by 33 and 68 basis points, respectively, over this same time period, due primarily to decreases in LIBOR, the index upon which this variable-rate type of borrowing is priced. In addition, Wesbanco redeemed $60.0 million of subordinated debt balances acquired from previous acquisitions during the second half of 2021. There are no outstanding balances of subordinated debt remaining as of December 31, 2021.
While Wesbanco is currently modeling three federal funds rate increases in 2022, until those potential rate increases begin to provide benefits, the current low rate environment is expected to result in the core net interest margin declining a basis point or two per quarter in 2022 due to lower purchase accounting accretion and lower earning asset yields. The subordinated debt payoffs in the third and fourth quarters of 2021, both of which were acquired in previous acquisitions, will further help to reduce the cost of interest-bearing liabilities into 2022. In addition, Wesbanco’s participation in the PPP loan program is expected to positively contribute to net interest income and somewhat mitigate the decrease in the net interest margin as SBA loan forgiveness occurs for qualifying customers and net deferred fees are accreted into income at the date of loan payoff. At December 31, 2021, there were $6.1 million of remaining net deferred fees from PPP loans that will accrete into interest income as loans pay down or are forgiven by the SBA.
37
TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS
| For the years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||||||
| Due from banks-interest bearing | $ | 860,249 | $ | 1,156 | 0.13 | % | $ | 548,078 | $ | 1,175 | 0.21 | % | $ | 71,312 | $ | 1,720 | 2.41 | % | ||||||||||||||||||
| Loans, net of unearned income (1) | 10,380,605 | 415,965 | 4.01 | % | 10,874,763 | 465,677 | 4.28 | % | 7,991,107 | 393,166 | 4.92 | % | ||||||||||||||||||||||||
| Securities: (2) | ||||||||||||||||||||||||||||||||||||
| Taxable | 2,966,745 | 50,401 | 1.70 | % | 2,281,905 | 53,594 | 2.35 | % | 2,366,631 | 65,648 | 2.77 | % | ||||||||||||||||||||||||
| Tax-exempt (3) | 632,187 | 20,457 | 3.24 | % | 616,808 | 21,518 | 3.49 | % | 722,388 | 25,324 | 3.51 | % | ||||||||||||||||||||||||
| Total securities | 3,598,932 | 70,858 | 1.97 | % | 2,898,713 | 75,112 | 2.59 | % | 3,089,019 | 90,972 | 2.95 | % | ||||||||||||||||||||||||
| Other earning assets | 25,481 | 1,284 | 5.04 | % | 60,054 | 3,832 | 6.38 | % | 53,919 | 3,713 | 6.89 | % | ||||||||||||||||||||||||
| Total earning assets (3) | 14,865,267 | 489,263 | 3.29 | % | 14,381,608 | 545,796 | 3.80 | % | 11,205,357 | 489,571 | 4.37 | % | ||||||||||||||||||||||||
| Other assets | 2,063,110 | 2,061,096 | 1,648,563 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 16,928,377 | $ | 16,442,704 | $ | 12,853,920 | ||||||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 3,193,425 | $ | 3,669 | 0.11 | % | $ | 2,572,248 | $ | 7,069 | 0.27 | % | $ | 2,155,211 | $ | 16,805 | 0.78 | % | ||||||||||||||||||
| Money market accounts | 1,760,540 | 1,803 | 0.10 | % | 1,611,135 | 4,616 | 0.29 | % | 1,165,346 | 8,024 | 0.69 | % | ||||||||||||||||||||||||
| Savings deposits | 2,425,527 | 1,031 | 0.04 | % | 2,084,576 | 1,802 | 0.09 | % | 1,705,858 | 2,995 | 0.18 | % | ||||||||||||||||||||||||
| Certificates of deposit | 1,457,730 | 7,623 | 0.52 | % | 1,814,693 | 13,562 | 0.75 | % | 1,442,745 | 15,631 | 1.08 | % | ||||||||||||||||||||||||
| Total interest bearing deposits | 8,837,222 | 14,126 | 0.16 | % | 8,082,652 | 27,049 | 0.33 | % | 6,469,160 | 43,455 | 0.67 | % | ||||||||||||||||||||||||
| Federal Home Loan Bank borrowings | 343,185 | 6,167 | 1.80 | % | 1,135,934 | 24,701 | 2.17 | % | 1,074,715 | 26,548 | 2.47 | % | ||||||||||||||||||||||||
| Repurchase agreements | 149,001 | 227 | 0.15 | % | 357,100 | 1,729 | 0.48 | % | 317,585 | 5,401 | 1.70 | % | ||||||||||||||||||||||||
| Subordinated debt and junior subordinated debt | 180,649 | 6,514 | 3.61 | % | 193,693 | 8,318 | 4.29 | % | 170,983 | 8,945 | 5.23 | % | ||||||||||||||||||||||||
| Total interest bearing liabilities (4) | 9,510,057 | 27,034 | 0.28 | % | 9,769,379 | 61,797 | 0.63 | % | 8,032,443 | 84,349 | 1.05 | % | ||||||||||||||||||||||||
| Non-interest bearing demand deposits | 4,452,590 | 3,781,583 | 2,550,864 | |||||||||||||||||||||||||||||||||
| Other liabilities | 201,393 | 240,340 | 150,618 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 2,764,337 | 2,651,402 | 2,119,995 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 16,928,377 | $ | 16,442,704 | $ | 12,853,920 | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest spread | 3.01 | % | 3.17 | % | 3.32 | % | ||||||||||||||||||||||||||||||
| Taxable equivalent net interest margin (3) | $ | 462,229 | 3.11 | % | $ | 483,999 | 3.37 | % | $ | 405,222 | 3.62 | % |
(1)
Gross of allowance for credit losses and net of unearned income. Includes non-accrual and loans held for sale. Loan fees included in interest income on loans were $26.3 million, $16.2 million and $1.8 million for the years ended December 31, 2021, 2020 and 2019, respectively. As part of loan fees, PPP loan fees were $25.3 million and $13.4 million for the years ended December 31, 2021 and 2020, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $13.3 million, $17.0 million and $17.9 million for the years ended December 31, 2021, 2020 and 2019, respectively.
(2)
Average yields on securities available-for-sale have been calculated based on amortized cost.
(3)
Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for all periods presented.
(4)
Accretion on interest bearing liabilities acquired from prior acquisitions was $3.1 million, $9.5 million and $2.8 million for the years ended December 31, 2021, 2020 and 2019, respectively.
38
TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (1)
| 2021 Compared to 2020 | 2020 Compared to 2019 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Volume | Rate | Net Increase (Decrease) | Volume | Rate | Net Increase (Decrease) | ||||||||||||||||||
| Increase (decrease) in interest income: | ||||||||||||||||||||||||
| Due from banks—interest bearing | $ | 518 | $ | (537 | ) | $ | (19 | ) | $ | 2,279 | $ | (2,824 | ) | $ | (545 | ) | ||||||||
| Loans, net of unearned income | (20,598 | ) | (29,114 | ) | (49,712 | ) | 129,207 | (56,696 | ) | 72,511 | ||||||||||||||
| Taxable securities | 13,769 | (16,962 | ) | (3,193 | ) | (2,282 | ) | (9,772 | ) | (12,054 | ) | |||||||||||||
| Tax-exempt securities (2) | 527 | (1,588 | ) | (1,061 | ) | (3,684 | ) | (123 | ) | (3,807 | ) | |||||||||||||
| Other earning assets | (1,866 | ) | (682 | ) | (2,548 | ) | 404 | (285 | ) | 119 | ||||||||||||||
| Total interest income change (2) | (7,650 | ) | (48,883 | ) | (56,533 | ) | 125,924 | (69,700 | ) | 56,224 | ||||||||||||||
| Increase (decrease) in interest expense: | ||||||||||||||||||||||||
| Interest bearing demand deposits | 1,416 | (4,816 | ) | (3,400 | ) | 2,767 | (12,503 | ) | (9,736 | ) | ||||||||||||||
| Money market | 393 | (3,206 | ) | (2,813 | ) | 2,360 | (5,768 | ) | (3,408 | ) | ||||||||||||||
| Savings deposits | 258 | (1,029 | ) | (771 | ) | 562 | (1,755 | ) | (1,193 | ) | ||||||||||||||
| Certificates of deposit | (2,351 | ) | (3,588 | ) | (5,939 | ) | 3,462 | (5,531 | ) | (2,069 | ) | |||||||||||||
| Federal Home Loan Bank borrowings | (14,842 | ) | (3,692 | ) | (18,534 | ) | 1,454 | (3,301 | ) | (1,847 | ) | |||||||||||||
| Repurchase agreements | (690 | ) | (812 | ) | (1,502 | ) | 601 | (4,273 | ) | (3,672 | ) | |||||||||||||
| Subordinated debt and junior subordinated debt | (534 | ) | (1,270 | ) | (1,804 | ) | 1,097 | (1,724 | ) | (627 | ) | |||||||||||||
| Total interest expense change | (16,350 | ) | (18,413 | ) | (34,763 | ) | 12,303 | (34,855 | ) | (22,552 | ) | |||||||||||||
| Net interest income increase (decrease) (2) | $ | 8,700 | $ | (30,470 | ) | $ | (21,770 | ) | $ | 113,621 | $ | (34,845 | ) | $ | 78,776 |
(1)
Changes to rate/volume are allocated to both rate and volume on a proportionate dollar basis.
(2)
The yield on earning assets and the net interest margin 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 using the federal statutory tax rate of 21% for all periods presented. Wesbanco believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.
PROVISION FOR CREDIT LOSSES - LOANS
The provision for credit losses – loans is the amount to be added to the allowance for credit losses – loans after net charge-offs have been deducted to bring the allowance to a level considered appropriate to absorb lifetime expected losses for all portfolio loans. The provision for credit losses – loan commitments is the amount to be added to the allowance for credit losses for loan commitments to bring that allowance to a level considered appropriate to absorb lifetime expected losses on unfunded loan commitments. The provision for credit losses - loans and loan commitments decreased to ($64.3) million in 2021 compared to $107.7 million in 2020 as a result of improvements in the COVID-19 pandemic factors and the macroeconomic forecast resulting in significantly lower unemployment over the reasonable and supportable forecast period of one year, primarily decreasing the allowance for loan losses and allowance for loan commitments. Non-performing loans were 0.41% of total loans as of December 31, 2021, increasing slightly from 0.38% of total loans at the end of 2020. Non-performing assets were 0.41% of total loans and other real estate and repossessed assets as of December 31, 2021, increasing from 0.38% at the end of 2020. Criticized and classified loans were 3.75% of total loans, decreasing from 4.59% as of December 31, 2020, primarily due to improvements in loans categorized as criticized or classified earlier in the pandemic. Past due loans at December 31, 2021 were 0.36% of total loans, compared to 0.37% at December 31, 2020. The provision for credit losses was lower than net charge-offs by $66.0 million in 2021 and was higher than net charge-offs by $100.7 million in 2020. (Please see the Credit Quality and Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).
39
TABLE 4. NON-INTEREST INCOME
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | ||||||||||||
| Trust fees | $ | 29,511 | $ | 26,335 | $ | 3,176 | 12.1 | |||||||||
| Service charges on deposits | 22,412 | 21,943 | 469 | 2.1 | ||||||||||||
| Electronic banking fees | 19,318 | 17,524 | 1,794 | 10.2 | ||||||||||||
| Net securities brokerage revenue | 6,896 | 6,189 | 707 | 11.4 | ||||||||||||
| Bank-owned life insurance | 8,936 | 7,359 | 1,577 | 21.4 | ||||||||||||
| Mortgage banking income | 19,528 | 22,736 | (3,208 | ) | (14.1 | ) | ||||||||||
| Net securities gains | 1,113 | 4,268 | (3,155 | ) | (73.9 | ) | ||||||||||
| Net gain on other real estate owned and other assets | 4,816 | 103 | 4,713 | NM | ||||||||||||
| Net insurance services revenue | 4,095 | 3,887 | 208 | 5.4 | ||||||||||||
| Debit card sponsorship income | 646 | 2,792 | (2,146 | ) | (76.9 | ) | ||||||||||
| Payment processing fees | 3,100 | 3,010 | 90 | 3.0 | ||||||||||||
| Swap fee and valuation income | 6,481 | 6,110 | 371 | 6.1 | ||||||||||||
| Other | 5,933 | 5,929 | 4 | 0.1 | ||||||||||||
| Total non-interest income | $ | 132,785 | $ | 128,185 | $ | 4,600 | 3.6 |
NM = Not Meaningful
Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represented 22.5% and 21.1% of total revenue for 2021 and 2020, respectively. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of Wesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to Wesbanco. Non-interest income increased $4.6 million or 3.6% in 2021 compared to 2020, primarily due to increases in trust fees, electronic banking fees, bank-owned life insurance and net gains on other real estate owned and other assets. The increases were somewhat offset by decreases in mortgage banking income, net securities gains and debit card sponsorship income.
Trust fees increased $3.2 million or 12.1% in 2021 compared to 2020, due to market value appreciation and organic growth. Total trust assets were a record $5.6 billion at December 31, 2021 as compared to $5.0 billion at December 31, 2020. As of December 31, 2021, trust assets include managed assets of $4.5 billion and non-managed (custodial) assets of $1.1 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $1.0 billion as of both December 31, 2021 and December 31, 2020, and are included in managed assets.
Electronic banking fees, which include debit card interchange fees, increased $1.8 million or 10.2% in 2021 compared to 2020 as we transitioned to adjusted settlement processes of a new third-party digital banking service provider. This change occurred as part of the core banking software conversion in the third quarter of 2021. In addition, transaction volume increased in 2021 from the lower levels in 2020 that were affected by the pandemic.
Bank-owned life insurance income increased $1.6 million or 21.4% in 2021 compared to 2020 due to an increase in mortality-related benefits received in the current period as well as an increase in the cash surrender value due to the purchase of an additional $40 million of bank-owned life insurance in the third quarter of 2021. The total cash surrender value of BOLI at December 31, 2021 was $350.4 million compared to $306.0 million at December 31, 2020.
Mortgage banking income decreased $3.2 million or 14.1% in 2021 compared to 2020, due to lower margins on sold loans and an increase in mortgage loan officer deferred costs, which are recorded in mortgage banking income. For 2021, total mortgage production was $1.4 billion, which was an increase of 7.5% from 2020's total production. In 2021, $750.9 million in mortgages were sold into the secondary market at a net margin of 2.6% as compared to $679.7 million at a net margin of 3.3% in 2020. Included in mortgage banking income and the calculation of net margin noted above are gains of $0.4 million and losses of ($5.2) million from the fair value adjustments on mortgage loan commitments and related derivatives for 2021 and 2020, respectively.
Net securities gains include both gains and losses on investment security transactions, including sales and calls, as well as market value adjustments on the deferred compensation plan and other equity securities. In 2021, net securities gains decreased $3.2 million or 73.9% compared to 2020, due to there being no security sales in 2021. Gains on security sales totaled $2.4 million in 2020. In addition, market value adjustments on the deferred compensation plan decreased by $0.5 million from 2020 to 2021. These market adjustments had an offsetting effect in employee benefits expense.
Debit card sponsorship income, a non-essential revenue stream for Wesbanco that was acquired in the OLBK acquisition and generated $0.6 million of gross revenue in the first quarter of 2021, was sold as of March 31, 2021. The all-cash purchase price, which is being paid out
40
on a monthly basis over a two-year period up to a maximum of $2.8 million, is based on a 50%-50% split of the monthly gross revenue earned by the purchasing bank. Wesbanco recognized $1.1 million in revenue in 2021 following the sale, which is recorded in net gain (loss) on the sale of other real estate owned and other assets.
Net gain (loss) on other real estate owned and other assets increased $4.7 million in 2021 as compared to 2020, due mostly to a gain recognized on an investment made by Wesbanco’s Community Development Corporation in a start-up firm more than ten years ago that was acquired in 2021 by a public company, as well as the $1.1 million in revenue following the sale of the debit card sponsorship revenue stream.
TABLE 5. NON-INTEREST EXPENSE
| For the years ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | ||||||||||||
| Salaries and wages | $ | 154,242 | $ | 153,166 | $ | 1,076 | 0.7 | |||||||||
| Employee benefits | 41,033 | 41,723 | (690 | ) | (1.7 | ) | ||||||||||
| Net occupancy | 26,843 | 27,580 | (737 | ) | (2.7 | ) | ||||||||||
| Equipment and software | 30,006 | 24,801 | 5,205 | 21.0 | ||||||||||||
| Marketing | 8,634 | 5,957 | 2,677 | 44.9 | ||||||||||||
| FDIC insurance | 4,150 | 7,734 | (3,584 | ) | (46.3 | ) | ||||||||||
| Amortization of intangible assets | 11,457 | 13,411 | (1,954 | ) | (14.6 | ) | ||||||||||
| Restructuring and merger-related expenses | 6,717 | 9,725 | (3,008 | ) | (30.9 | ) | ||||||||||
| Franchise and other miscellaneous taxes | 10,459 | 14,112 | (3,653 | ) | (25.9 | ) | ||||||||||
| Consulting, regulatory and advisory fees | 12,642 | 11,717 | 925 | 7.9 | ||||||||||||
| ATM and electronic banking interchange expenses | 8,238 | 8,365 | (127 | ) | (1.5 | ) | ||||||||||
| Postage and courier expenses | 5,151 | 5,028 | 123 | 2.4 | ||||||||||||
| Supplies | 3,819 | 4,561 | (742 | ) | (16.3 | ) | ||||||||||
| Legal fees | 3,440 | 3,307 | 133 | 4.0 | ||||||||||||
| Communications | 4,157 | 4,292 | (135 | ) | (3.1 | ) | ||||||||||
| Other real estate owned and foreclosure expenses | 219 | (108 | ) | 327 | (302.8 | ) | ||||||||||
| Other | 21,936 | 19,474 | 2,462 | 12.6 | ||||||||||||
| Total non-interest expense | $ | 353,143 | $ | 354,845 | $ | (1,702 | ) | (0.5 | ) |
Non-interest expense in 2021, excluding restructuring and merger-related expenses, increased $1.3 million or 0.4% compared to 2020. The primary drivers of this increase were higher equipment and software costs, legal settlement costs incurred primarily during the third quarter and marketing expenses. These increases were slightly offset by decreases in FDIC insurance, amortization of intangible assets and franchise and other miscellaneous taxes. Restructuring and merger related expenses of $6.7 million in 2021 were associated with the branch restructuring and core conversion while the restructuring and merger-related expenses in 2020 totaling $9.7 million were related to the OLBK acquisition and branch restructuring.
Salaries and wages increased $1.1 million or 0.7% in 2021 compared to 2020 due primarily to increases in incentive compensation expense. Short term incentive expense increased $2.9 million due to overall higher performance in 2021 as compared to 2020, along with higher incentive stock compensation expense, which is up by $0.7 million from 2020. Commission expense increased due to increased business transactions in commission-earning business lines, such as securities brokerage and mortgage loan originations. These increases were mitigated by a 6.7% reduction in full time equivalent (“FTE”) employees in 2021 from 2020 as a result of the closure of branches at various points in 2021, as the branch optimization strategy was executed, and a temporary hiring freeze earlier in 2021.
Employee benefits expense decreased $0.7 million or 1.7% in 2021 compared to 2020 as reduced pension expense and a reduction in the market adjustment on the underlying investments of the deferred compensation plan mitigated a $3.0 million increase in health insurance expense resulting from an increase in claims in 2021.
Equipment and software costs increased $5.2 million or 21.0% compared to 2020, due to the core conversion, continuous improvements in technology and communication infrastructure, an increase in asset size, increased usage of digital banking services and SBA PPP loan forgiveness fees. Also, since the core conversion in the third quarter of 2021, approximately $1.0 million per quarter in online banking costs have been recorded in equipment and software, while in prior periods these costs were recorded in other operating expenses. Such costs are now part of the monthly core software invoice and cannot be separated as it was with a third party vendor previously.
41
Marketing expense increased $2.7 million or 44.9% in 2021 as compared to 2020, due to increased spending on product advertising and brand awareness campaigns that were delayed from 2020 due to the COVID-19 pandemic.
FDIC insurance decreased $3.6 million or 46.3% in 2021 as compared to 2020, due to certain improved large bank assessment rate risk factors, ultimately lowering the assessment rate. In addition, a $1.0 million refund was received in the second quarter of 2021 from prior period call report adjustments, also contributing to the decrease year-over-year.
Restructuring and merger-related expenses in 2021 totaled $6.7 million, a decrease from $9.7 million incurred in 2020. The $6.7 million of expenses in 2021 consisted of $4.8 million in expenses related to the core banking software conversion, including termination fees of existing contracts, and $1.9 million in branch closure and lease termination expenses associated with the closure of 27 branches throughout 2021. The restructuring and merger-related expenses in 2020 totaling $9.7 million were comprised of $6.4 million in final merger-related expenses associated with the OLBK acquisition and $3.3 million in restructuring expenses associated with the branch optimization strategy.
Franchise and other miscellaneous taxes decreased $3.7 million or 25.9% in 2021 as compared to 2020, primarily due to the elimination of Kentucky bank franchise taxes effective on January 1, 2021, as well as various state franchise tax filed return accrual adjustments and associated refunds. Wesbanco is now subject to Kentucky state income taxes, which are reflected within the provision for income taxes on the income statement, and is part of the Company’s effective tax rate calculation.
Other operating expenses increased $2.5 million or 12.6% in 2021 as compared to 2020, due to $4.5 million in legal settlement costs incurred in 2021. This increase was offset somewhat by the reclassification of online banking costs mentioned previously into equipment and software costs.
INCOME TAXES
The provision for income taxes was $59.6 million for 2021, which is a $36.6 million increase as compared to $23.0 million in 2020. The increase in the provision for income taxes is due to an increase in the effective tax rate to 19.7% in 2021 compared to 15.9% in 2020. This increase resulted from higher pre-tax income primarily due to the negative provision for credit losses recorded in 2021, as compared to an increased provision for credit losses in 2020 due to the pandemic. In addition, as mentioned above, Kentucky state income taxes are now reflected within the provision for income taxes and the effective tax rate calculation for 2021 and comprised $1.8 million of the provision for income taxes in 2021.
FINANCIAL CONDITION
Total assets and deposits increased 3.1% and 9.1%, respectively, while shareholders' equity decreased 2.3% compared to December 31, 2020. Total securities increased $1.3 billion or 48.1% from December 31, 2020 to December 31, 2021, primarily driven by the investment of excess liquidity from increased cash balances resulting from customers' higher savings. The securities’ increase was partially offset by a $67.7 million increase in net unrealized losses in the available-for-sale portfolio. Total portfolio loans decreased $1.1 billion or 9.8% as a result of SBA PPP loan forgiveness and elevated commercial real estate loan payoffs. SBA PPP loans remaining totaled $162.7 million at December 31, 2021. Deposits increased $1.1 billion from year-end 2020 resulting from increases of 15.3%, 15.7%, and 3.2% in demand deposits, savings deposits, and money market deposits, respectively, which were partially offset by a 20.1% decrease in certificates of deposit. The growth in transaction-based accounts is primarily attributable to CARES Act stimulus funds previously received, increased personal savings and reduced consumer spending, focused retail and business strategies to obtain more account relationships and customers’ preferences for shorter-term maturities. The transaction-based accounts also increased from business customers obtaining loans through the PPP loan program.
Deposit balances were also somewhat impacted by bonus and royalty payments for Marcellus and Utica shale gas payments from energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio, and northern West Virginia markets. The decrease in certificates of deposit is a result of lower overall rates and management periodically offering lower than median competitive rates for maturing certificates of deposit and customer preferences for other deposit types. The decline was also impacted by customer run-off of higher cost certificates of deposit from the OLBK and other prior acquisitions. Total borrowings decreased 53.4% or $524.6 million during 2021, as additional liquidity permitted the paydown of maturing FHLB advances totaling $365.1 million, coupled with the early redemption of $60.0 million of subordinated debt, acquired from YCB and OLBK, and a $100.1 million decrease in repurchase agreements.
Total shareholders’ equity decreased $63.6 million or 2.3%, compared to December 31, 2020, primarily due to the repurchase of common shares, net of restricted stock vesting activity totaling $183.0 million, the declaration of common and preferred shareholder dividends totaling $85.7 million and $10.1 million, respectively, and a $36.5 million other comprehensive income loss. Shareholders' equity was positively impacted by net income of $242.3 million for the year ended December 31, 2021.
42
SECURITIES
TABLE 6. COMPOSITION OF SECURITIES
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | ||||||||||||
| Equity securities (at fair value) | $ | 13,466 | $ | 13,047 | $ | 419 | 3.2 | |||||||||
| Available-for-sale debt securities (at fair value) | ||||||||||||||||
| U.S. Treasury | — | 39,982 | (39,982 | ) | (100.0 | ) | ||||||||||
| U.S. Government sponsored entities and agencies | 236,978 | 211,682 | 25,296 | 12.0 | ||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 2,285,213 | 1,264,737 | 1,020,476 | 80.7 | ||||||||||||
| Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 367,493 | 320,098 | 47,395 | 14.8 | ||||||||||||
| Obligations of states and political subdivisions | 106,340 | 115,762 | (9,422 | ) | (8.1 | ) | ||||||||||
| Corporate debt securities | 17,438 | 25,875 | (8,437 | ) | (32.6 | ) | ||||||||||
| Total available-for-sale debt securities | $ | 3,013,462 | $ | 1,978,136 | $ | 1,035,326 | 52.3 | |||||||||
| Held-to-maturity debt securities (at amortized cost) | ||||||||||||||||
| U.S. Government sponsored entities and agencies | $ | 5,944 | $ | 7,779 | $ | (1,835 | ) | (23.6 | ) | |||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies | 58,147 | 89,151 | (31,004 | ) | (34.8 | ) | ||||||||||
| Obligations of states and political subdivisions | 907,649 | 601,128 | 306,521 | 51.0 | ||||||||||||
| Corporate debt securities | 33,083 | 33,154 | (71 | ) | (0.2 | ) | ||||||||||
| Total held-to-maturity debt securities (1) | $ | 1,004,823 | $ | 731,212 | $ | 273,611 | 37.4 | |||||||||
| Total securities | $ | 4,031,751 | $ | 2,722,395 | $ | 1,309,356 | 48.1 | |||||||||
| Available-for-sale and equity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (2) | 1.55 | % | 2.09 | % | ||||||||||||
| As a % of total securities | 75.1 | % | 73.1 | % | ||||||||||||
| Weighted average life (in years) | 5.0 | 3.4 | ||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (2) | 2.92 | % | 3.35 | % | ||||||||||||
| As a % of total securities | 24.9 | % | 26.9 | % | ||||||||||||
| Weighted average life (in years) | 5.6 | 3.8 | ||||||||||||||
| Total securities: | ||||||||||||||||
| Weighted average yield at the respective year-end (2) | 1.89 | % | 2.43 | % | ||||||||||||
| As a % of total securities | 100.0 | % | 100.0 | % | ||||||||||||
| Weighted average life (in years) | 5.2 | 3.5 |
(1)
Total held-to-maturity debt securities are presented on the balance sheet net of their allowance for credit losses totaling $0.3 million at December 31, 2021 and December 31, 2020.
(2)
Weighted average yields have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Total investment securities, which are a source of liquidity for Wesbanco as well as a contributor to interest income, increased by $1.3 billion or 48.1% from December 31, 2020 to December 31, 2021. Over the same period, the available-for-sale portfolio increased by $1.0 billion or 52.3% primarily due to excess liquidity from stimulus deposits and increased calls of agency and municipal securities, funding $1.9 billion in purchases of residential mortgage-backed securities and collateralized mortgage obligations. The held-to-maturity portfolio increased by $273.6 million or 37.4% due to $390.0 million in purchases of municipal bonds. The weighted average yield of the portfolio decreased 54 basis points from 2.43% at December 31, 2020 to 1.89% at December 31, 2021, primarily due to increased prepayment speeds on mortgage-backed securities, calls of legacy higher-rate agency and municipal securities, and the previously mentioned purchases at the lower market rates throughout the year.
43
Total gross unrealized securities losses increased $38.5 million, from $1.8 million as of December 31, 2020 to $40.3 million at December 31, 2021. The increase in unrealized losses from December 31, 2020, was due to an increase in market rates during the second half of 2021 causing market prices to decrease on the lowest yielding securities, particularly those purchased since the start of the pandemic. Wesbanco believes that none of the unrealized losses on available-for-sale debt securities at December 31, 2021 require an allowance for credit losses. Please refer to Note 4, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in private mortgage-backed securities or those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to collateralized debt obligations or government-sponsored enterprise preferred stocks.
Net unrealized (losses) gains on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of December 31, 2021 and December 31, 2020 were ($4.7) million and $46.9 million, respectively. These net unrealized pre-tax (losses) gains represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after-tax basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity. Net unrealized pre-tax gains in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were $23.6 million at December 31, 2021, compared to $37.0 million as of December 31, 2020. With approximately 25% of the investment portfolio in the held-to-maturity category, compared to 27% one year ago, the recent volatility in interest rates does not have as much impact on other comprehensive income as if the entire portfolio were included in the available-for-sale category.
Equity securities, of which a portion consists of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.
On January 1, 2020, Wesbanco adopted CECL for the held-to-maturity investments. Upon adoption, the Company recognized $0.2 million to opening retained earnings, which represented the CECL allowance for the investment portfolio as of January 1, 2020. The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted. Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historic default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset. The losses are recorded on the income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $7.0 million and $5.3 million as of December 31, 2021 and 2020, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could affect this assumption. Wesbanco recorded an allowance on held-to-maturity debt securities of $0.3 million as of December 31, 2021 and 2020.
44
TABLE 7. MATURITY DISTRIBUTION AND YIELD ANALYSIS OF SECURITIES
The following table presents the tax-equivalent yields of held-to-maturity debt securities by contractual maturity at December 31, 2021. In some instances, the issuers may have the right to call or prepay obligations without penalty prior to the contractual maturity date.
| One Year or Less | One to Five Years | Five to Ten Years | Over Ten Years | Mortgage-backed securities | Total | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted-average yield (1): | ||||||||||||||||||||||||
| U.S. Government sponsored entities and agencies | — | — | — | — | 2.17 | % | 2.17 | % | ||||||||||||||||
| Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies (2) | — | — | — | — | 2.26 | % | 2.26 | % | ||||||||||||||||
| Obligations of states and political subdivisions (3) | 3.18 | % | 3.99 | % | 3.35 | % | 2.52 | % | — | 2.88 | % | |||||||||||||
| Corporate debt securities | 3.09 | % | 3.62 | % | — | — | — | 3.50 | % | |||||||||||||||
| Total weighted average yield | 3.15 | % | 3.91 | % | 3.35 | % | 2.52 | % | 2.26 | % | 2.92 | % |
(1)
Yields are determined based on the lower of the yield-to-call or yield-to-maturity.
(2)
Certain U.S. Government sponsored agency, mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
(3)
Average yields on obligations of states and political subdivisions have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 21%.
Cost-method investments consist primarily of FHLB of Pittsburgh stock totaling $15.9 million and $34.0 million at December 31, 2021 and 2020, respectively, and are included in other assets in the Consolidated Balance Sheets.
Wesbanco’s municipal portfolio comprises 25.2% of the overall securities portfolio as of December 31, 2021 compared to 26.3% as of December 31, 2020, which carries different risks that are not as prevalent in other security types contained in the portfolio. The following table presents the allocation of the individual bonds in the municipal bond portfolio based on the combined ratings of two major bond credit rating agencies (at fair value):
TABLE 8. MUNICIPAL BOND RATINGS
| December 31, 2021 | December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bonds (at fair value) (1): | |||||||||||||||
| Investment Grade - Prime | $ | 99,717 | 9.6 | $ | 72,861 | 9.8 | |||||||||
| Investment Grade - High | 774,858 | 74.9 | 511,013 | 68.4 | |||||||||||
| Investment Grade - Upper Medium | 152,897 | 14.8 | 152,704 | 20.4 | |||||||||||
| Investment Grade - Lower Medium | 2,269 | 0.2 | 3,072 | 0.4 | |||||||||||
| Not rated | 4,602 | 0.5 | 7,354 | 1.0 | |||||||||||
| Total municipal bond portfolio | $ | 1,034,343 | 100.0 | $ | 747,004 | 100.0 |
(1)
The lowest available rating was used when placing the bond into a category in the table.
45
Wesbanco’s municipal bond portfolio at December 31, 2021, consists of $296.9 million of taxable and $737.4 million of tax-exempt general obligation and revenue bonds. The following table presents additional information regarding the municipal bond type and issuer (at fair value):
TABLE 9. COMPOSITION OF MUNICIPAL SECURITIES
| December 31, 2021 | December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||
| Municipal bond type: | |||||||||||||||
| General Obligation | $ | 740,858 | 71.6 | $ | 518,274 | 69.4 | |||||||||
| Revenue | 293,485 | 28.4 | 228,730 | 30.6 | |||||||||||
| Total municipal bond portfolio | $ | 1,034,343 | 100.0 | $ | 747,004 | 100.0 | |||||||||
| Municipal bond issuer: | |||||||||||||||
| State Issued | $ | 42,717 | 4.1 | $ | 46,843 | 6.3 | |||||||||
| Local Issued | 991,626 | 95.9 | 700,161 | 93.7 | |||||||||||
| Total municipal bond portfolio | $ | 1,034,343 | 100.0 | $ | 747,004 | 100.0 |
Wesbanco’s municipal bond portfolio is broadly spread across the United States. The following table presents the top five states of municipal bond concentration based on total fair value at December 31, 2021:
TABLE 10. CONCENTRATION OF MUNICIPAL SECURITIES
| December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | % of Total | |||||
| Pennsylvania | $ | 229,807 | 22.2 | ||||
| California | 128,844 | 12.5 | |||||
| Ohio | 103,711 | 10.0 | |||||
| Texas | 78,168 | 7.6 | |||||
| Kentucky | 37,422 | 3.6 | |||||
| All other states (1) | 456,391 | 44.1 | |||||
| Total municipal bond portfolio | $ | 1,034,343 | 100.0 |
(1) Wesbanco's municipal bond portfolio contains obligations in the state of West Virginia totaling $34.2 million or 3.3% of the total municipal portfolio.
Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to, comparison to secondary pricing services, corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices, review of pricing by personnel familiar with market liquidity and other market-related conditions, review of pricing service methodologies, review of independent auditor reports received from the pricing service regarding its internal controls, and through review of inputs and assumptions used in pricing certain securities thinly-traded or with limited observable data points. The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair value of Wesbanco’s securities. For additional disclosure relating to fair value measurement, refer to Note 17, “Fair Value Measurement” in the Consolidated Financial Statements.
LOANS AND LOAN COMMITMENTS
Loans represent Wesbanco’s largest balance sheet asset classification and the largest source of interest income. Commercial loans include CRE, which is further differentiated between land and construction, and improved property loans; as well as other C&I loans that are not secured by real estate. Retail loans include residential real estate mortgage loans, home equity lines of credit (“HELOC”), and loans for other consumer purposes.
Loan commitments, which are not reported on the balance sheet, represent available balances on commercial and consumer lines of credit, commercial letters of credit, deposit account overdraft protection limits, certain loan guarantee contracts, and approved commitments to extend
46
credit. Approved commitments, which have been accepted by the customer, are included net of any Wesbanco loan balances that are to be refinanced by the new commitment. However, typically not all approved commitments will ultimately be funded.
Loans and loan commitments are summarized in Table 11.
TABLE 11. LOANS AND COMMITMENTS
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||||||||
| (dollars in thousands) | Balance | Commitments | Exposure | Balance | Commitments | Exposure | |||||||||||||
| LOANS | |||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||
| Land and construction | $ | 833,880 | $ | 610,557 | $ | 1,444,437 | $ | 668,277 | $ | 516,244 | $ | 1,184,521 | |||||||
| Improved property | 4,705,088 | 302,219 | 5,007,307 | 5,037,115 | 288,316 | 5,325,431 | |||||||||||||
| Total commercial real estate | 5,538,968 | 912,776 | 6,451,744 | 5,705,392 | 804,560 | 6,509,952 | |||||||||||||
| Commercial and industrial (1) | 1,590,320 | 1,285,726 | 2,876,046 | 2,407,438 | 1,096,449 | 3,503,887 | |||||||||||||
| Total commercial loans | 7,129,288 | 2,198,502 | 9,327,790 | 8,112,830 | 1,901,009 | 10,013,839 | |||||||||||||
| Residential real estate | 1,721,378 | 348,978 | 2,070,356 | 1,720,961 | 284,302 | 2,005,263 | |||||||||||||
| Home equity lines of credit | 605,682 | 878,710 | 1,484,392 | 646,387 | 744,349 | 1,390,736 | |||||||||||||
| Consumer | 277,130 | 63,004 | 340,134 | 309,055 | 50,525 | 359,580 | |||||||||||||
| Total retail loans | 2,604,190 | 1,290,692 | 3,894,882 | 2,676,403 | 1,079,176 | 3,755,579 | |||||||||||||
| Total portfolio loans | 9,733,478 | 3,489,194 | 13,222,672 | 10,789,233 | 2,980,185 | 13,769,418 | |||||||||||||
| Loans held for sale | 25,277 | 35,015 | 60,292 | 168,378 | 91,778 | 260,156 | |||||||||||||
| Deposit overdraft limits | — | 370,439 | 370,439 | — | 154,322 | 154,322 | |||||||||||||
| Total loans | $ | 9,758,755 | $ | 3,894,648 | $ | 13,653,403 | $ | 10,957,611 | $ | 3,226,285 | $ | 14,183,896 | |||||||
| Letters of credit included above | $ | 29,017 | $ | 53,788 |
(1) Includes $162.7 million and $726.3 million of SBA PPP loans at December 31, 2021 and December 31, 2020, respectively.
Total portfolio loans decreased $1.1 billion or 9.8% from December 31, 2020 to December 31, 2021, due primarily to the decrease in SBA PPP loans of $564 million during 2021. Excluding PPP loans, total loans decreased $492 million or 4.9% over the last twelve months as both consumers and businesses received significant fiscal stimulus monies issued under both the CARES Act as well as the American Rescue Plan Act. Commercial real estate loans decreased 2.9% as improved property decreased by 6.6%, offset by an increase of 24.8% for land and construction loans. Commercial and industrial loans decreased $817.1 million or 33.9%, of which $564 million, or 69.0%, was SBA PPP loan reduction. Residential real estate loans increased $0.4 million, while home equity loans decreased $40.7 million or 6.3%. Portfolio loans are presented in the Consolidated Balance Sheets net of deferred loan fees and costs and discounts on purchased loans. The net deferred loan income (costs) were ($3.3) million and $6.2 million as of December 31, 2021 and 2020, respectively. Wesbanco conducts a deferred loan cost study to determine the allowable costs to be deferred over the life of the loan. Excluding the effect of PPP loans, in the most recent study, Wesbanco’s deferred costs have increased at a faster rate than the related customer deferred fee income causing the balance of the deferred loan costs to outweigh the deferred loan fees, primarily from home equity lines of credit, which have little fee income. Purchased loan discounts from acquisitions included in the portfolio loan balances were $25.9 million and $39.4 million as of December 31, 2021 and 2020, respectively. Loan accretion included in interest income on loans acquired from prior acquisitions was $13.3 million and $17.0 million for the years ended December 31, 2021 and 2020, respectively. As part of loan fee income for the year ended December 31, 2021, recognized PPP loan fees were $25.3 million compared to $13.4 million for the year ended December 31, 2020. At December 31, 2021, $6.1 million of unaccreted net deferred fee income remains to be recognized on the PPP loans, as compared to $13.8 million at December 31, 2020.
CRE loans represent a significant component of the loan portfolio at 56.9% of the total portfolio, which was a 2.9% decrease in loan balances for the year. CRE—land and construction loan balances increased $165.6 million or 24.8% from December 31, 2020 to December 31, 2021, while CRE—improved property loans decreased $332.0 million or 6.6% during the same period.
C&I loans decreased $817.1 million or 33.9% from December 31, 2020 to December 31, 2021, primarily due to the $564 million decline in outstanding PPP loans. The available lines of credit within C&I loans decreased slightly from 66.1% at December 31, 2020 to 65.5% of total C&I revolving lines of credit exposure as of December 31, 2021. The higher levels of available credit over the past two years are the result of fiscal stimulus monies issued under both the CARES Act and the American Rescue Plan Act that allowed businesses to pay down their lines of credit.
Residential real estate mortgage loans increased $0.4 million from December 31, 2020 to December 31, 2021. Wesbanco retained approximately 57% of mortgages by dollar volume originated in 2021 for the portfolio compared to 38% in 2020. As mortgage rates change, management adjusts loans sold into the secondary market to obtain immediate fee income recognition from higher gain-on-sale margins, versus retaining balances in the loan portfolio, which is also somewhat dependent upon customer demand for various mortgage products and related terms.
47
HELOC loans decreased $40.7 million or 6.3% from December 31, 2020 to December 31, 2021 due to lower demand and customers' refinancing into first mortgage loans at low, fixed rates.
Consumer loans decreased $31.9 million or 10.3% from December 31, 2020 to December 31, 2021 due to a decline in indirect lending, partially due to the supply chain availability issues associated with new automobile production and related financing.
Total loan commitments increased $668.3 million or 20.7% from December 31, 2020 to December 31, 2021. Commitments in the total CRE portfolio increased approximately $108.2 million or 13.5%, C&I commitments increased $189.3 million or 17.3% and HELOC commitments increased $134.4 million or 18.1%. Overdrafts were up $216.1 million or 140.0% due to the implementation of a new overdraft application that provides higher individual customer limits.
Geographic Distribution —Wesbanco extends credit primarily within the market areas where it has branch offices or markets adjacent thereto. Loans outside of these markets are generally only made to established customers that have other business relationships with Wesbanco in its markets. Loans outside of Wesbanco’s markets represented approximately 2% and 1% of total loans at December 31, 2021 and December 31, 2020, respectively. These loans consist primarily of C&I, CRE-improved property loans, residential real estate loans for second residences or vacation homes, consumer purpose lines of credit to wealth management customers, and automobile loans to family members of local customers.
The geographic distribution of the loan portfolio, excluding deposit overdraft limits and loans held for sale, is summarized in Table 12.
TABLE 12. GEOGRAPHIC DISTRIBUTION OF LOANS
| December 31, 2021 (1) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate | ||||||||||||||||||||||||||||
| (percentage of outstandings, rounded to nearest whole percent) | Land and Construction | Improved Property | Commercial and Industrial | Residential Real Estate | Home Equity Lines | Consumer | Total | |||||||||||||||||||||
| Pittsburgh, PA MSA | 7 | % | 11 | % | 13 | % | 14 | % | 18 | % | 12 | % | 12 | % | ||||||||||||||
| Washington-Arlington-Alexandria DC-VA-MD-WV MSA | 12 | 17 | 9 | 8 | 3 | 2 | 12 | |||||||||||||||||||||
| Columbus, OH MSA | 23 | 7 | 7 | 11 | 6 | 5 | 9 | |||||||||||||||||||||
| Baltimore-Columbia-Towson MD MSA | 2 | 12 | 4 | 9 | 4 | 2 | 9 | |||||||||||||||||||||
| Western Ohio MSAs | 11 | 6 | 5 | 12 | 8 | 4 | 8 | |||||||||||||||||||||
| Louisville, KY—Jefferson County MSA | 14 | 8 | 10 | 4 | 4 | 3 | 8 | |||||||||||||||||||||
| Upper Ohio Valley MSAs | 3 | 4 | 14 | 6 | 13 | 21 | 7 | |||||||||||||||||||||
| Other Ohio Locations | 4 | 5 | 10 | 6 | 7 | 10 | 6 | |||||||||||||||||||||
| Other West Virginia Locations | 2 | 5 | 6 | 6 | 9 | 16 | 5 | |||||||||||||||||||||
| Huntington, WV-Ashland, KY MSA | 4 | 4 | 4 | 3 | 3 | 4 | 4 | |||||||||||||||||||||
| Lexington, KY—Fayette County MSA | 10 | 5 | 1 | 4 | 2 | 1 | 4 | |||||||||||||||||||||
| Other Kentucky Locations | 2 | 4 | 3 | 5 | 10 | 3 | 4 | |||||||||||||||||||||
| Morgantown, WV MSA | 2 | 3 | 3 | 3 | 4 | 5 | 3 | |||||||||||||||||||||
| Parkersburg, WV-Marietta, OH MSA | 2 | 2 | 1 | 2 | 4 | 6 | 2 | |||||||||||||||||||||
| California-Lexington Park MD MSA | — | 2 | 4 | 1 | 1 | — | 2 | |||||||||||||||||||||
| Adjacent States & Outside-of-Market | — | 2 | 4 | 3 | 1 | 3 | 2 | |||||||||||||||||||||
| Other Pennsylvania Locations | — | 1 | — | 1 | 2 | 3 | 1 | |||||||||||||||||||||
| Other Indiana Locations | 1 | 1 | 2 | 1 | 1 | — | 1 | |||||||||||||||||||||
| Other Maryland Locations | — | 1 | — | 1 | — | — | 1 | |||||||||||||||||||||
| Frederick-Gaithersburg-Rockville MD MSA | 1 | — | — | — | — | — | — | |||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1)
Real estate secured loans are categorized based on the address of the collateral. All other loans are categorized based on the borrower’s address.
The Upper Ohio Valley Metropolitan Statistical Areas (“MSAs”) include the Wheeling, West Virginia and Weirton, West Virginia-Steubenville, Ohio MSAs. Other West Virginia locations include the Fairmont-Clarksburg and Charleston MSAs as well as communities that are not located within an MSA primarily in the northern, central and eastern parts of the state. The western Ohio MSAs include the Dayton-Springfield and the Cincinnati-Middletown MSAs. Other Ohio locations include communities in Ohio that are not located within an MSA, the majority of which are located in southeastern Ohio. Other Indiana locations include communities in Indiana that are not located within an MSA, the majority of which are located in southern Indiana. Other Kentucky locations include the Elizabethtown KY MSA along with other Kentucky locations that are not located within an MSA. Through the acquisition of OLBK, Wesbanco added the Baltimore-Columbia-Towson, MD MSA,
48
Frederick-Gaithersburg-Rockville, MD MSA and Washington DC-Arlington-Alexandria, VA MSA as well as other Maryland locations. Adjacent states include parts of Delaware and Tennessee that are within close proximity to Wesbanco’s markets. Outside-of-market loans consist of loans in all other locations not included in any of the other defined areas and have remained relatively unchanged over the past few years.
CREDIT RISK
The risk that borrowers will be unable or unwilling to repay their obligations is inherent in all lending activities. Repayment risk can be impacted by external events such as adverse economic conditions, social and political influences that impact entire industries or major employers, individual loss of employment or other personal calamities and changes in interest rates. This inherent risk may be further exacerbated by the terms and structure of each loan as well as potential concentrations of risk. The primary goal of managing credit risk is to minimize the impact of all of these factors on the quality of the loan portfolio.
Credit risk is managed through the initial underwriting process as well as through ongoing monitoring and administration of the portfolio. Credit policies establish standard underwriting guidelines for each type of loan and require an appropriate evaluation of the credit characteristics of each borrower. This evaluation focuses on the sufficiency and sustainability of the primary source of repayment, the adequacy of collateral, if any, as a secondary source of repayment, potential for guarantor support, as a tertiary source of repayment and other factors unique to each type of loan that may increase or mitigate their risk. The manner and degree of monitoring and administration of the portfolio varies by type and size of loan.
Credit risk is also managed by closely monitoring delinquency levels and trends and initiating collection efforts at the earliest stage of delinquency. Wesbanco also monitors general economic conditions, including unemployment, housing activity and real estate values in its markets. Underwriting standards are modified when appropriate based on market conditions, the performance of one or more loan categories, and other external factors. An independent loan review function also performs periodic reviews of the portfolio to assess the adequacy and effectiveness of underwriting, loan documentation and portfolio administration.
Each category of loans contains distinct elements of risk that impact the manner in which those loans are underwritten, structured, documented, administered and monitored. Customary terms and underwriting practices, together with specific risks associated with each category of loans and Wesbanco’s processes for managing those risks are discussed in the remainder of this section.
49
Commercial Loans —The commercial portfolio consists of loans to a wide range of business enterprises of varying size. Many commercial loans often involve multiple loans to one borrower or a group of related borrowers, therefore the potential for loss on any single transaction can be significantly greater for commercial loans than for retail loans. Commercial loan risk is mitigated by limiting total credit exposure to individual borrowers or groups of borrowers, industries and geographic markets and by requiring appropriate collateral or guarantors.
Commercial loans are monitored for potential concentrations of loans to any one borrower or group of related borrowers. At December 31, 2021 Wesbanco’s legal lending limit to any single borrower or their related interests approximated $242 million. The ten largest commercial relationships combined ranged from $623 million to $689 million during 2021. There were 12 relationships that exceeded $50 million at December 31, 2021. These large relationships generally consist of more than one loan to a borrower or their related entities. The single largest relationship exposure approximated $99 million at December 31, 2021 and consists of multiple loans to a business relationship in the lodging sector.
Commercial loans, including renewals and extensions of maturity, are approved within a framework of individual lending authorities based on the total credit exposure of the borrower. Loans with credit exposure up to $1,000,000 are approved by underwriters that are not responsible for loan origination. Loans with credit exposure greater than $1,000,000 minimally require the approval of a commercial banking executive, and credit exposures greater than $1.5 million require approval of a credit officer that is not responsible for loan origination. In the Mid-Atlantic market, credit exposures greater than $5 million require approval of a credit committee comprised of senior management in the market and credit officers not responsible for loan origination. Credit exposures greater than $15 million require approval of a centralized credit committee comprised of executive management, directors, and certain other non-voting qualified persons that are not responsible for loan origination. Underwriters and credit officers do not receive incentive compensation based on loan origination volume. Commercial banking executives receive incentive compensation based on multiple factors that include loan origination, net growth in outstanding loan balances, fees, credit quality and portfolio administration requirements.
CRE – land and construction consists of loans to finance land for development, investment, use in a commercial business enterprise, agricultural or minerals extraction, construction of residential dwellings for resale, multi-family apartments and other commercial buildings that may be owner-occupied or income-generating investments for the owner. Construction loans generally are made only when Wesbanco also commits to the permanent financing of the project, has a takeout commitment from another lender for the permanent loan or the loan is expected to be repaid from the sale of subdivided property. However, even if Wesbanco has a takeout commitment, construction loans are underwritten as if Wesbanco will retain the loan upon completion of construction. In recent years, due to the low interest rate environment and low property capitalization rates, many construction loans that did not have a takeout commitment when the loan originated have been sold or refinanced in the secondary market immediately upon completion of construction, at times, resulting in significant unscheduled loan payoffs.
CRE – land and construction loans require payment of interest-only during the construction period, with initial terms ranging from six months up to three years for larger, multiple-phase projects, such as residential housing developments and large scale commercial projects. Interest rates are often fully-floating based on an appropriate index, but may be structured in the same manner as the interest rate that will apply to the permanent loan upon completion of construction. Interest during the construction period is typically included in the project costs and therefore is often funded by loan advances. Advances are monitored to ensure that the project is at the appropriate stage of completion with each advance and that interest reserves are not exhausted prior to completion of the project. In the event a project is not completed within the initial term, the loan is re-underwritten at maturity, but interest beyond the initial term must be paid by the borrower and in some instances an additional interest reserve is required as a condition of extending the maturity. Upon completion of construction, the loan is converted to permanent financing and reclassified to CRE—improved property.
CRE – improved property loans consist of loans to purchase or refinance owner-occupied and investment properties. Owner-occupied CRE consists of loans to borrowers in a diverse range of industries and property types. Investment properties include multi-family apartment buildings, 1-to-4 family rental units, lodging and various types of commercial buildings that are rented or leased to unrelated parties of the owner.
CRE – improved property loans generally require monthly principal and interest payments based on amortization periods ranging from ten to twenty-five years depending on the type, age and condition of the property. Loans with amortization periods exceeding twenty years typically also have a maturity date or call option of ten years or less. Interest rates are generally adjustable after a fixed period ranging from one to five years based on an appropriate index of comparable duration. Interest rates may also be fixed for longer than five years and certain loans from acquisitions may have longer initial fixed rate terms. For certain larger loans, the borrower may be required to enter into an interest rate derivative contract that converts Wesbanco’s rate to an adjustable rate.
C&I loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses. Most C&I borrowers are privately-held companies with annual sales up to $100 million.
50
C&I term loans secured by equipment and other types of collateral generally require monthly principal and interest payments based on amortization periods up to ten years depending on the estimated useful life of the collateral, with interest rates that may be fixed for the term of the loan (potentially via an interest rate derivative contract) or adjustable after a fixed period ranging from one to seven years based on an appropriate index.
Commercial lines and letters of credit are generally categorized as C&I but may also be categorized as CRE—improved property loans or CRE—land and construction if they are secured primarily by real estate. Lines of credit typically require payment of interest-only with principal due on demand or at maturity. Interest rates on lines of credit are generally fully-adjustable based on an appropriate short-term index. Letters of credit typically require a periodic fee with principal and interest due on demand in the event the beneficiary of the letter requests an advance on the commitment. Lines of credit may also include a fee based on the amount of the line that is not advanced. Lines and letters of credit are generally renewable or may be cancelled annually by Wesbanco, but may also be committed for up to three years for certain small business lines and certain letters of credit. Letters of credit may also require Wesbanco to notify the beneficiary within a specified time in the event Wesbanco does not intend to renew or extend the commitment.
Table 13 summarizes the distribution of maturities by rate type for all commercial loans.
TABLE 13. MATURITIES OF COMMERCIAL LOANS
| December 31, 2021 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||
| Land and construction | $ | 64,659 | $ | 63,252 | $ | 45,409 | $ | 34,449 | $ | 207,769 | $ | 113,971 | $ | 247,227 | $ | 225,553 | $ | 39,360 | $ | 626,111 | |||||||||||||||||||
| Improved property | 228,013 | 769,553 | 721,053 | 57,034 | 1,775,653 | 144,571 | 543,942 | 1,910,839 | 330,083 | 2,929,435 | |||||||||||||||||||||||||||||
| Commercial and industrial | 75,343 | 589,325 | 248,821 | 50,586 | 964,075 | 74,650 | 138,352 | 314,367 | 98,876 | 626,245 | |||||||||||||||||||||||||||||
| Total commercial loans | $ | 368,015 | $ | 1,422,130 | $ | 1,015,283 | $ | 142,069 | $ | 2,947,497 | $ | 333,192 | $ | 929,521 | $ | 2,450,759 | $ | 468,319 | $ | 4,181,791 |
The primary factors considered in underwriting CRE—land and construction loans are the overall viability of each project, the experience and financial capacity of the developer or builder to successfully complete the project, market absorption rates and property values. These loans also have the unique risk that the developer or builder may not complete the project, or not complete it on time or within budget. Risk is generally mitigated by extending credit to developers and builders with established reputations who operate in Wesbanco’s markets and have the liquidity or other resources to absorb unanticipated increases in the cost of a project or longer than anticipated absorption, periodically inspecting construction in progress, and disbursing the loan at specified stages of completion. Certification of completed construction by a licensed architect or engineer and performance and payment bonds may also be required for certain types of projects. Since speculative projects are inherently riskier, Wesbanco may require a specified percentage of pre-sales for land and residential development or pre-lease commitments for investment property before construction can begin.
The primary factors that are considered in underwriting investment real estate are the debt service coverage calculation, the net rental income generated by the property, the composition of the tenants occupying the property, and the terms of leases, all of which may vary depending on the specific type of property. Other factors that are considered include the overall financial capacity of the investors and their experience owning and managing investment property.
Repayment of owner-occupied loans must come from the cash flow generated by the occupant’s commercial business. Therefore, the primary factors that are considered in underwriting owner-occupied CRE and C&I loans are the debt service coverage calculation, the historical and projected earnings, cash flow, capital resources, liquidity and leverage of the business. Other factors that are considered for their potential impact on repayment capacity include the borrower’s industry, competitive advantages and disadvantages, demand for the business’ products and services, business model viability, quality, experience and depth of management, and external influences that may impact the business such as general economic conditions and social or political changes.
The type, age, condition and location of real estate as well as any environmental risks associated with the property are considered for both owner-occupied and investment CRE. Environmental risk is mitigated by requiring assessments performed by qualified inspectors whenever the current or previous uses of the property or any adjacent properties are likely to have resulted in contamination of the property financed. Risk is further mitigated by requiring borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations based on the amount financed prior to the loan being made. New appraisals or evaluations may be obtained throughout the life of each loan to
51
more accurately assess current market value when the initial term of a loan is being extended, market conditions indicate that the property value may have declined, and/or the primary source of repayment is no longer adequate to repay the loan under its original terms.
CRE loan-to-value (“LTV”) ratios are generally limited to the maximum percentages prescribed by Wesbanco credit policy or banking regulations, which range from 65% for unimproved land to 85% for improved commercial property. Regulatory guidelines also limit the aggregate of CRE loans that exceed prescribed LTV ratios to 30% of the Bank’s total risk-based capital. The aggregate of all CRE loans and loan commitments that exceeded the regulatory guidelines approximated $117 million or 7% of the Bank’s total risk-based capital at December 31, 2021, compared to $96 million or 6% at December 31, 2020. Regardless of credit policy or regulatory guidelines, lower LTV ratios may be required for certain types of properties or when other factors exist that increase the risk of volatility in market values such as single or special-use properties that cannot be easily converted to other uses or may have limited marketability. Conversely, higher LTV ratios may be acceptable when there are other factors to adequately mitigate the risk.
The type and amount of collateral for C&I loans varies depending on the overall financial strength of the borrower, the amount and terms of the loan, and available collateral or guarantors. The level of pledged collateral can vary from unsecured to fully secured with various types of collateral. Unsecured credit is only extended to those borrowers and/or guarantors that exhibit consistently strong repayment capacity and the financial condition to withstand a temporary decline in their operating cash flows. Unsecured loans totaled $393 million and $901 million at December 31, 2021 and December 31, 2020, respectively. Of the unsecured loans at December 31, 2021, $163 million are SBA-guaranteed PPP loans versus $726 million at December 31, 2020. Loans can be secured by bank deposit accounts, marketable securities, working capital assets (accounts receivable and inventory), equipment or owner occupied real estate. Bank deposits and marketable securities represent the lowest risk. Marketable securities are subject to changes in market value and are monitored regularly by the bank to ensure they remain appropriately margined. Collateral other than equipment or real estate that fluctuates with business activity, such as accounts receivable and inventory, may also be subject to regular reporting and certification by the borrower and, in some instances, independent inspection and verification by Wesbanco. Loans secured by equipment or real estate may be subject to receipt of third party appraisals. Although loans can be collateral type-specific, they can also be secured by multiple property types and/or a blanket lien may be placed on all of a borrower’s assets.
Most commercial loans are originated directly by Wesbanco. Participation in loans originated by other financial institutions represents $547 million or 5.9% of total commercial loan exposure at December 31, 2021, compared to $568 million or 5.7% at December 31, 2020. Included in this total are Shared National Credits of $11 million at December 31, 2021 and $15 million at December 31, 2020. Shared National Credits are defined as loans in excess of $100 million that are financed by three or more lending institutions. Wesbanco performs its own customary credit evaluation and underwriting before purchasing loan participations. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from the limited ability to control the actions of the lead, agent or servicing institution.
The commercial portfolio is monitored for potential concentrations of credit risk including by market, CRE property type, C&I industry, loan type and loans affected by similar external factors.
Beginning in 2001 and revised in 2013, banks of a certain size are required to track C&I loan transactions designated as Highly Leveraged Transactions (“HLTs”). Loans that meet the criteria must be of a certain size, for the purpose of a buyout, acquisition or capital distributions and meet certain leverage ratios. As of December 31, 2021, Wesbanco had $39.5 million or 0.4% of total commercial loan exposure designated as HLTs, as compared to $38.5 million or 0.4% as of December 31, 2020.
Due to fluctuations in energy prices, the bank closely monitors its energy portfolio. As of December 31, 2021, total exposure to core energy industries such as drilling, extraction, pipeline construction, mining equipment, investment real estate with energy-related tenants and other related support activities approximated $42 million or 0.6% of the total commercial loan portfolio, as compared to $60 million or 0.7% of the total commercial loan portfolio at December 31, 2020. Exposure to ancillary industries such as utility distribution and transportation, engineering services, manufacturers and retailers of other heavy equipment used in core energy industries, approximates an additional $106 million in exposure or 1.1% of the total loan portfolio, as compared to $113 million or 1.0% of the total loan portfolio at December 31, 2020. Lodging properties located in the shale gas areas that may be impacted by a reduction in shale gas activities represent an additional $121 million of exposure as of December 31, 2021, as compared to $130 million at December 31, 2020. The decrease is due to certain loans being repaid in full during the year.
52
TABLE 14. COMMERCIAL EXPOSURE BY INDUSTRY
| December 31, 2021 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land and Construction | Improved Property | Commercial and Industrial | PPP | |||||||||||||||||||||||||||||||
| (in thousands) | Balance | Commitment | Balance | Commitment | Balance | Commitment | Loan Balance | Total Loan Balance | Total Exposure | % of Capital (1) | ||||||||||||||||||||||||
| Agriculture and farming | $ | 3,291 | $ | 2,697 | $ | 15,198 | $ | 1,801 | $ | 6,316 | $ | 26,298 | $ | 1,124 | $ | 25,929 | $ | 56,726 | 3.5 | |||||||||||||||
| Energy | 5,980 | — | 39,379 | 693 | 81,904 | 50,913 | 568 | 127,831 | 179,437 | 11.2 | ||||||||||||||||||||||||
| Construction | 87,319 | 80,944 | 117,207 | 29,918 | 140,293 | 194,224 | 31,587 | 376,407 | 681,492 | 42.4 | ||||||||||||||||||||||||
| Manufacturing | 1,800 | 2,660 | 107,191 | 23,804 | 144,023 | 121,278 | 19,550 | 272,564 | 420,306 | 26.1 | ||||||||||||||||||||||||
| Wholesale and distribution | 1,611 | 200 | 40,364 | 4,470 | 116,828 | 69,456 | 2,006 | 160,809 | 234,934 | 14.6 | ||||||||||||||||||||||||
| Retail | 18,211 | 12,968 | 254,225 | 48,483 | 91,971 | 88,273 | 6,801 | 371,208 | 520,933 | 32.4 | ||||||||||||||||||||||||
| Transportation and warehousing | 5,252 | 3,845 | 55,023 | 2,040 | 43,619 | 17,979 | 6,961 | 110,854 | 134,717 | 8.4 | ||||||||||||||||||||||||
| Information and communications | 2,224 | 3,519 | 9,905 | 460 | 6,048 | 3,336 | 771 | 18,948 | 26,263 | 1.6 | ||||||||||||||||||||||||
| Finance and insurance | 634 | 7 | 14,549 | 6,243 | 50,183 | 145,235 | 955 | 66,321 | 217,807 | 13.5 | ||||||||||||||||||||||||
| Equipment leasing | 268 | — | 22,470 | 1,822 | 30,636 | 41,307 | 239 | 53,613 | 96,743 | 6.0 | ||||||||||||||||||||||||
| Real estate - 1-4 family | 6,614 | 3,705 | 265,067 | 10,634 | 3,709 | 3,158 | — | 275,389 | 292,885 | 18.2 | ||||||||||||||||||||||||
| Real estate - multi-family | 209,251 | 153,042 | 411,087 | 10,904 | — | — | — | 620,338 | 784,284 | 48.8 | ||||||||||||||||||||||||
| Real estate - other retail | 1,660 | 1,352 | 232,972 | 2,140 | 4,552 | — | — | 239,183 | 242,676 | 15.1 | ||||||||||||||||||||||||
| Real estate - shopping center | 26,751 | 3,731 | 310,658 | 7,938 | — | — | — | 337,409 | 349,079 | 21.7 | ||||||||||||||||||||||||
| Real estate - office building | 40,534 | 15,943 | 394,839 | 3,806 | 10,391 | 4,374 | — | 445,763 | 469,887 | 29.2 | ||||||||||||||||||||||||
| Real estate - commercial/manufacturing | 17,117 | 7,613 | 327,683 | 8,469 | 8,233 | 100 | — | 353,033 | 369,216 | 23.0 | ||||||||||||||||||||||||
| Real estate - residential buildings | 94,102 | 163,754 | 110,187 | 17,269 | 23,911 | 14,939 | 396 | 228,596 | 424,558 | 26.4 | ||||||||||||||||||||||||
| Real estate - other | 85,641 | 31,043 | 415,521 | 45,597 | 22,301 | 33,845 | 1,243 | 524,705 | 635,191 | 39.5 | ||||||||||||||||||||||||
| Services | 13,423 | 3,330 | 227,953 | 38,378 | 163,164 | 116,222 | 32,023 | 436,563 | 594,493 | 37.0 | ||||||||||||||||||||||||
| Schools and education services | 23,963 | — | 33,542 | 1,033 | 90,380 | 13,334 | 7,537 | 155,422 | 169,789 | 10.6 | ||||||||||||||||||||||||
| Healthcare | 89,797 | 59,717 | 348,762 | 18,119 | 112,404 | 113,862 | 15,426 | 566,388 | 758,085 | 47.1 | ||||||||||||||||||||||||
| Entertainment and recreation | 7,822 | 2,004 | 43,185 | 999 | 8,941 | 5,502 | 4,682 | 64,631 | 73,136 | 4.5 | ||||||||||||||||||||||||
| Hotels | 16,621 | 12,904 | 681,631 | 3,841 | 598 | 377 | 7,705 | 706,555 | 723,676 | 45.0 | ||||||||||||||||||||||||
| Other accommodations | 11,007 | 15,976 | 42,925 | 521 | 78 | 430 | 51 | 54,062 | 70,990 | 4.4 | ||||||||||||||||||||||||
| Restaurants | 14,743 | 2,348 | 91,551 | 4,092 | 49,396 | 27,311 | 18,171 | 173,861 | 207,612 | 12.9 | ||||||||||||||||||||||||
| Religious organizations | 9,368 | 5,403 | 72,124 | 2,420 | 30,834 | 22,731 | 1,761 | 114,088 | 144,643 | 9.0 | ||||||||||||||||||||||||
| Government | 38,152 | 3,479 | 17,207 | 995 | 156,369 | 10,141 | 1,803 | 213,530 | 228,145 | 14.2 | ||||||||||||||||||||||||
| Unclassified | 724 | 18,374 | 2,681 | 5,330 | 30,566 | 161,100 | 1,316 | 35,287 | 220,090 | 13.7 | ||||||||||||||||||||||||
| Total commercial loans | $ | 833,880 | $ | 610,557 | $ | 4,705,088 | $ | 302,219 | $ | 1,427,645 | $ | 1,285,726 | $ | 162,675 | $ | 7,129,288 | $ | 9,327,790 | 579.8 |
(1)
Represents Bank’s total risk-based capital.
Multi-family apartments represent the single largest category of commercial loans. Multi-family apartment exposure declined 21.6% from $1,000 million at December 31, 2020 to $784 million at December 31, 2021. This exposure represents 48.8% of total risk-based capital at December 31, 2021, down from 59.3% at December 31, 2020. Approximately 50% of the total multi-family exposure is for new construction projects, many of which are expected to be refinanced in the secondary market over the next 24 months. During 2021 and 2020, a number of properties were refinanced in the secondary market shortly after completion and prior to stabilization. These early payoffs enabled Wesbanco to continue to finance new multi-family projects throughout our market.
Healthcare represents the second largest category of commercial exposure with total exposure of $758 million. Healthcare exposure increased 4.3% from December 31, 2020 to December 31, 2021. This category represents 47.1% of risk-based capital, compared to 43.1% at December 31, 2020.
Lodging represents the third largest category of commercial exposure with total exposure of $724 million. Due to the pandemic’s effect on the lodging industry, the Bank is closely monitoring this portfolio. Lodging exposure declined 5.7% from December 31, 2020 to December 31, 2021. This category represents 45% of risk-based capital, compared to 45.5% at December 31, 2020.
Construction represents the fourth largest category of commercial loan exposure of $681 million. Construction exposure declined 16.1% from December 31, 2020 to December 31, 2021. This represents 42.4% of total risk-based capital at December 31, 2021, compared to 48.2% at December 31, 2020. Construction-coded loans are broken down between 1-4 family homes built for sale, lot development and general trade.
Real estate—other represents the fifth largest category of commercial exposure with total exposure of $635 million. Real estate—other exposure decreased 1.6% from December 31, 2020 to December 31, 2021. This category represents 39.5% of risk-based capital, compared to 46.9% at December 31, 2020. Real estate – other consists of property types such as box stores, eating facilities and mixed use.
Services represents the sixth largest category of commercial exposure with total exposure of $594 million. Services decreased 1.4% from December 31, 2020 to December 31, 2021. This category represents 37% of risk-based capital, compared to 34.1% at December 31, 2020.
In addition to the methods in which Wesbanco monitors the CRE portfolio for possible concentrations of risk, the regulatory agencies use a two-tiered assessment to determine whether a bank has an overall concentration of CRE lending as a percentage of bank total risk-based capital. Loan balances used to determine compliance are based upon Call Report instructions and therefore do not necessarily match the balances displayed in Table 14. The first tier measures loans for land, land development, residential and commercial construction. This tier totals $914
53
million or 56.8% of total risk-based capital at December 31, 2021, compared to $768 million or 45.5% at December 31, 2020. The regulatory guidance for the first tier is 100% of total risk-based capital. The second tier measures loans included in the first tier plus multi-family apartments and other commercial investment property. This tier totals $4,105 million or 255.2% of total risk-based capital at December 31, 2021, compared to $4,229 million or 250.9% at December 31, 2020. The regulatory guidance for the second tier is 300% of total risk-based capital. The regulatory agencies also consider whether a bank’s CRE portfolio has increased by 50% or more within the prior thirty-six months of the assessment date. Total CRE exposure increased $1,480 million or 56.4% for the thirty-six month period ended December 31, 2021, primarily from acquisition-related growth. Management believes that although the bank is above the 50% threshold, portfolio credit quality and our internal risk management practices mitigate the risk of continued CRE lending.
Basel III requires banks to identify High Volatility Commercial Real Estate (“HVCRE”) loans in their portfolios. These loans are subject to 150% weighting in the risk-based capital calculation, effective January 1, 2015. These regulations require, among other things, that investment CRE loans for acquisition, development or construction that are not in permanent amortizing loan status, meet the statutory LTV guidelines, have a minimum contributed equity of 15% in cash, marketable securities or contributed land at appraised value, and the loan documentation must contain a requirement that the initial capital injection remain in the project until the loan has converted to permanent financing or is paid in full. Changes to the law in May 2018 eliminated certain CRE loan categories from being subject to the regulation, such as owner-occupied, changed contributed land value from cost to appraised value for the equity component and required only the initial capital to meet the 15% threshold remain in the project. The bank has approximately $79 million in HVCRE exposure representing 1.2% of total CRE exposure and 4.9% of total risk-based capital at December 31, 2021. This compares to $169 million in HVCRE exposure representing 2.6% of total CRE exposure and 10.1% of total risk-based capital at December 31, 2020. A portion of these loans are classified as HVCRE primarily for legal documentation reasons, rather than contributed equity being less than 15%.
Under the CARES Act, Wesbanco modified approximately 3,550 loans totaling $2.2 billion in 2020, of which a total of $51.5 million of commercial loans, representing 0.5% of total portfolio loans remain in deferral as of December 31, 2021. This compares to $154.5 million of commercial loans, representing 1.4% of total portfolio loans as of December 31, 2020. An additional $96.9 million of commercial loans as of December 31, 2021 had various payment terms modified in exchange for enhancements beneficial to the Bank which were permanent improvements to the credit facility. Changes include an increase in floor rates, increase in guarantors and duration of guarantees and a change in covenants. None of the aforementioned loans were considered delinquent or on non-accrual status as of December 31, 2021.
Retail Loans —Retail loans are a homogenous group, generally consisting of standardized products that are smaller in amount and distributed over a larger number of individual borrowers. This group is comprised of residential real estate loans, home equity lines of credit and consumer loans.
Residential real estate consists of loans to purchase, construct or refinance the borrower’s primary dwelling, second residence or vacation home. Residential real estate also includes approximately $11 million of 1-to-4 family rental properties at December 31, 2021, a decrease from approximately $12 million at December 31, 2020. Wesbanco originates residential real estate loans for its portfolio as well as for sale in the secondary market. Portfolio loans also include loans to finance vacant land upon which the owner intends to construct a dwelling at a future date. Except for construction loans that require interest-only payments during the construction period, portfolio loans require monthly principal and interest payments to amortize the loan with terms up to thirty years. Construction periods range from six to twelve months, but may be longer for larger residences. Loans for vacant land generally begin amortizing immediately and are refinanced when the owner begins construction of a dwelling. Interest rates on portfolio loans may be fixed for up to thirty years. Adjustable rate loans are based primarily on the Treasury Constant Maturity index and can adjust annually or in increments up to 15 years. Currently most 30 year and a portion of 15 year fixed-rate originations are sold into the secondary market.
HELOC loans are secured by first or second liens on a borrower’s primary residence or second home. HELOCs are generally limited to an amount which when combined with the first mortgage on the property, if any, does not exceed 90% of the market value. Maximum LTV ratios are also tiered based on the amount of the line and the borrower’s credit history. Most HELOCs originated prior to 2005 are available for draws by the borrower for up to fifteen years, at which time the outstanding balance is converted to a term loan requiring monthly principal and interest payments sufficient to repay the loan in not more than seven years. Most HELOCs originated from 2005 through 2013 are available to the borrower for an indefinite period as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Generally, lines originated since 2013 have a 15 year draw period, a ten-year repayment period and also give borrowers the option to convert portions of the balance of their line into an installment loan requiring monthly principal and interest payments, with availability to draw on the line restored as the installment portions are repaid.
Consumer loans consist of installment loans originated directly by Wesbanco and indirectly through dealers to finance purchases of automobiles, trucks, motorcycles, boats, and other recreational vehicles; home equity installment loans, unsecured home improvement loans, and revolving lines of credit that can be secured or unsecured. The maximum term for installment loans is generally eighty-four months for automobiles, trucks, motorcycles and boats; one hundred eighty months for travel trailers; one hundred twenty months for home equity/improvement loans; and sixty months if the loan is unsecured. Maximum terms may be less depending on age of collateral. In January 2018, the bank decided to no longer underwrite indirect loans for motorcycles, recreational vehicles, trailers, boats or off-road vehicles to reduce
54
the overall risk profile of the portfolio. Revolving lines of credit are generally available for an indefinite period of time as long as the borrower’s credit characteristics do not materially change, but may be cancelled by Wesbanco under certain circumstances. Interest rates on installment obligations are generally fixed for the term of the loan, while lines of credit are adjustable daily based on the Prime Rate.
TABLE 15. MATURITIES OF RETAIL LOANS
| December 31, 2021 | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Loans | Variable Rate Loans | ||||||||||||||||||||||||||||||||||||||
| (in thousands) | In One Year or Less | After One Year Through Five Years | After Five Through Fifteen Years | After Fifteen Years | Total | In One Year or Less | After One Year Through Five Years | After Five Through Fifteen Years | After Fifteen Years | Total | |||||||||||||||||||||||||||||
| Residential real estate | $ | 13,394 | $ | 42,189 | $ | 191,907 | $ | 500,711 | $ | 748,201 | $ | 109 | $ | 3,673 | $ | 51,235 | $ | 918,160 | $ | 973,177 | |||||||||||||||||||
| Home equity lines of credit | 212 | 2,207 | 3,681 | 46,095 | 52,195 | 16,624 | 40,764 | 57,496 | 438,603 | 553,487 | |||||||||||||||||||||||||||||
| Consumer | 8,092 | 144,362 | 83,980 | 7,412 | 243,846 | 2,714 | 9,116 | 19,279 | 2,175 | 33,284 | |||||||||||||||||||||||||||||
| Total retail loans | $ | 21,698 | $ | 188,758 | $ | 279,568 | $ | 554,218 | $ | 1,044,242 | $ | 19,447 | $ | 53,553 | $ | 128,010 | $ | 1,358,938 | $ | 1,559,948 |
The primary factors that are considered in underwriting retail loans are the borrower’s credit history and their current and reasonably anticipated ability to repay their obligations as measured by their total debt-to-income ratio. Portfolio residential real estate loans are generally underwritten to secondary market lending standards using automated underwriting systems developed for the secondary market that rely on empirical data to evaluate each loan application and assess credit risk. The amount of the borrower’s down payment is an important consideration for residential real estate, as is the borrower’s equity in the property for HELOCs. It is common practice to finance the total amount of the purchase price of motor vehicles and other consumer products plus certain allowable additions for tax, title, service contracts and credit insurance.
Risk is further mitigated by requiring residential real estate borrowers to have adequate down payments or cash equity, thereby limiting the loan amount in relation to the lower of the cost or the market value of the property, unless there are sufficient mitigating factors that would reduce the risk of a higher loan-to-value. Market values are determined by obtaining current appraisals or evaluations, whichever is appropriate or required by banking regulations, based on the amount financed prior to the loan being made. New appraisals or evaluations are not obtained unless the borrower requests a modification or refinance of the loan, or there is increased dependence on the value of the collateral because the borrower is in default.
Wesbanco does not maintain current information about the industry in which retail borrowers are employed. While such information is obtained when each loan is underwritten, it often becomes inaccurate with the passage of time as borrowers change employment. Instead, Wesbanco estimates potential exposure based on consumer demographics, market share, and other available information when there is a significant risk of loss of employment within an industry or a significant employer in Wesbanco’s markets. To management’s knowledge, there are no concentrations of employment that would have a material adverse impact on the retail portfolio.
Most retail loans are originated directly by Wesbanco except for indirect consumer loans originated by automobile dealers and other sellers of consumer goods. Wesbanco performs its own customary credit evaluation and underwriting before purchasing indirect loans. The credit risk associated with these loans is similar to that of loans originated by Wesbanco, but additional risk may arise from Wesbanco’s limited ability to control a dealer’s compliance with applicable consumer lending laws. Indirect consumer loans represented $129 million or 47% of consumer loans at December 31, 2021 compared to $179 million or 58% at December 31, 2020.
Loans Held For Sale —Loans held for sale consist of residential real estate loans originated for sale in the secondary market. Credit risk associated with such loans is mitigated by entering into sales commitments with third party investors to purchase the loans when they are originated. This practice has the effect of minimizing the amount of such loans that are unsold and the interest rate risk at any point in time. Wesbanco generally does not service these loans after they are sold. While most loans are sold without recourse, Wesbanco may be required to repurchase loans under certain circumstances for contractual periods of generally up to one year or less. The number and principal balance of loans that Wesbanco has been required to repurchase has not been material and therefore reserves established for this exposure are not material.
Banks that have been acquired by Wesbanco serviced some of the residential real estate loans that were sold to the secondary market prior to being acquired. Although these loans are not carried as an asset on the balance sheet, Wesbanco continues to service these loans. As of December 31, 2021 and 2020, Wesbanco serviced loans for others aggregating approximately $19 million and $21 million, respectively. The unamortized balance of mortgage servicing rights related to these loans is less than $100 thousand at both December 31, 2021 and 2020.
55
CREDIT QUALITY
The quality of the loan portfolio is measured by various factors, including the amount of loans that are past due, required to be reported as non-performing, or are adversely graded in accordance with internal risk classifications that are consistent with regulatory adverse risk classifications. Non-performing loans consist of non-accrual loans and TDRs. Non-performing assets also include real estate owned (“REO”) and repossessed assets. Net charge-offs are also an important measure of credit quality. Wesbanco seeks to develop individual strategies for all assets that have adverse risk characteristics in order to minimize potential loss. However, there is no assurance such strategies will be successful and loans may ultimately proceed to foreclosure or other course of liquidation that does not fully repay the amount of the loan.
Past Due Loans —Loans that are past due but not reported as non-performing generally consist of loans that are between 30 and 89 days contractually past due. Certain loans that are 90 days or more past due also continue to accrue interest because they are deemed to be well-secured and in the process of collection. Earlier stage delinquency requires routine collection efforts to prevent them from becoming more seriously delinquent. Early stage delinquency represents potential future non-performing loans if routine collection efforts are unsuccessful. Table 16 summarizes loans that are contractually past due 30 days or more, excluding non-accrual and TDR loans.
TABLE 16. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUAL AND TDR LOANS
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| (dollars in thousands) | Amount | % of Loan Bal | Amount | % of Loan Bal | |||||||||
| 90 days or more: | |||||||||||||
| Commercial real estate - land and construction | $ | 51 | 0.01 | $ | 288 | 0.04 | |||||||
| Commercial real estate - improved property | 3,042 | 0.06 | 2,713 | 0.05 | |||||||||
| Commercial and industrial | 559 | 0.04 | 1,899 | 0.08 | |||||||||
| Residential real estate | 2,840 | 0.16 | 2,863 | 0.17 | |||||||||
| Home equity lines of credit | 685 | 0.11 | 706 | 0.11 | |||||||||
| Consumer | 627 | 0.23 | 377 | 0.12 | |||||||||
| Total 90 days or more | 7,804 | 0.08 | 8,846 | 0.08 | |||||||||
| 30 to 89 days: | |||||||||||||
| Commercial real estate - land and construction | — | 0.00 | 2,858 | 0.43 | |||||||||
| Commercial real estate - improved property | 14,001 | 0.30 | 8,948 | 0.18 | |||||||||
| Commercial and industrial | 3,442 | 0.22 | 6,540 | 0.27 | |||||||||
| Residential real estate | 4,513 | 0.26 | 7,490 | 0.44 | |||||||||
| Home equity lines of credit | 2,528 | 0.42 | 2,754 | 0.43 | |||||||||
| Consumer | 2,668 | 0.96 | 3,006 | 0.97 | |||||||||
| Total 30 to 89 days | 27,152 | 0.28 | 31,596 | 0.29 | |||||||||
| Total 30 days or more | $ | 34,956 | 0.36 | $ | 40,442 | 0.37 |
Loans past due 30 days or more and accruing interest and not reported as TDRs decreased $5.5 million, representing 0.36% of total loans at December 31, 2021, as compared to 0.37% at December 31, 2020. The overall low level of delinquency is the result of management’s continued focus on sound initial underwriting and timely collection of loans at their earliest stage of delinquency.
Non-Performing Assets —Non-performing assets consist of non-accrual loans, TDRs, REO and repossessed assets.
Loans are categorized as TDRs when Wesbanco, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider unless the modification results in only an insignificant delay in the payments to be received. Concessions may include a reduction of either the interest rate, the amount of accrued interest, or the principal balance of the loan. Other possible concessions are an interest rate that is less than the market rate for loans with comparable risk characteristics, an extension of the maturity date or an extension of the amortization schedule. Loans reported in this category continue to accrue interest so long as the borrower is able to continue repayment in accordance with the restructured terms. TDRs that are placed on non-accrual are reported in the non-accrual category and not included with accruing TDRs.
Loans are generally placed on non-accrual when they become past due 90 days or more unless they are both well-secured and in the process of collection. Non-accrual loans include certain loans that are also TDRs as set forth in Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements. Non-accrual loans also include consumer loans that were recently discharged in Chapter 7 bankruptcy but for which the borrower has continued to make payments for less than six consecutive months after the discharge.
56
REO consists primarily of property acquired through or in lieu of foreclosure but may also include bank premises held for sale. Repossessed assets primarily consist of automobiles and other types of collateral acquired to satisfy defaulted consumer loans.
Table 17 summarizes non-performing assets.
TABLE 17. NON-PERFORMING ASSETS
| December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | |||||||
| TDRs accruing interest: | |||||||||
| Commercial real estate—land and construction | $ | — | $ | — | |||||
| Commercial real estate—improved property | 374 | 655 | |||||||
| Commercial and industrial | 192 | 111 | |||||||
| Residential real estate | 2,875 | 2,779 | |||||||
| Home equity lines of credit | 277 | 363 | |||||||
| Consumer | 28 | 19 | |||||||
| Total TDRs accruing interest | 3,746 | 3,927 | |||||||
| Non-accrual loans: | |||||||||
| Commercial real estate—land and construction | 73 | 469 | |||||||
| Commercial real estate—improved property | 7,715 | 9,494 | |||||||
| Commercial and industrial | 5,064 | 3,302 | |||||||
| Residential real estate | 17,190 | 17,925 | |||||||
| Home equity lines of credit | 5,163 | 5,345 | |||||||
| Consumer | 537 | 345 | |||||||
| Total non-accrual loans | 35,742 | 36,880 | |||||||
| Total non-performing loans | 39,488 | 40,807 | |||||||
| Real estate owned and repossessed assets | — | 549 | |||||||
| Total non-performing assets | $ | 39,488 | $ | 41,356 | |||||
| Total portfolio loans | $ | 9,733,478 | $ | 10,789,233 | |||||
| Non-performing loans as a percentage of total portfolio loans | 0.41 | % | 0.38 | % | |||||
| Non-accrual loans as a percentage of total portfolio loans | 0.37 | 0.34 | |||||||
| Non-performing assets as a percentage of total assets | 0.23 | 0.25 | |||||||
| Non-performing assets as a percentage of total portfolio loans, real estate owned and repossessed assets | 0.41 | 0.38 |
Accruing TDRs decreased $0.2 million or 4.61% from December 31, 2020 to December 31, 2021. There were no TDRs greater than $1 million or more at December 31, 2021 or 2020. Accruing TDRs are not concentrated in any industry, property or type of loan; however, retail loans, which consist of residential real estate, home equity lines of credit and consumer loans, represented 84.9% at December 31, 2021, compared to 80.5% at December 31, 2020. This includes loans that were discharged in Chapter 7 bankruptcy in the current or prior year; however, the borrower has not yet made payments for at least six consecutive months after the discharge.
Non-accrual loans decreased $1.1 million or 3.1% from December 31, 2020 to December 31, 2021. Approximately $1.5 million or 4.3% of total non-accrual loans at December 31, 2021 also have restructured terms that would require them to be reported as a TDR if they were accruing interest, compared to $1.8 million or 5.0% of the total at December 31, 2020.
Section 4013 of the CARES Act allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due as of December 31, 2019, as well as other requirements. Based on this guidance, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regard to their delayed payments. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program. Wesbanco offered three to twelve months of deferred payments to commercial and retail customers impacted by the COVID-19 pandemic, depending on the type of loan and the industry-type for commercial loans. None of these loans are considered delinquent as of December 31, 2021. Total deferred interest as of December 31, 2021 was $22.0 million, which is located within accrued interest receivable on the balance sheet.
REO and repossessed assets decreased $0.5 million or 100% from December 31, 2020 to December 31, 2021. Wesbanco seeks to minimize the period for which it holds REO and repossessed assets while also attempting to obtain a fair value from their disposition. Therefore, the sales price of these assets is dependent on current market conditions that affect the value of real estate, used automobiles, and other collateral.
57
Repossessed assets are generally sold at auction within 60 days after repossession. Income (expenses) associated with owning REO and repossessed assets charged to other expenses were ($0.2) million for 2021 compared to $0.1 million for 2020. Net gains on the disposition of REO and repossessed assets are credited or charged to non-interest income and approximated $0.5 million in 2021 and $0.3 million in 2020.
Criticized and Classified Loans —Please refer to Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a description of internally-assigned risk grades for commercial loans and a summary of loans by grade. Wesbanco’s criticized loans are currently protected, but have weaknesses, which if not corrected, may be inadequately protected at some future date. Classified loan grades are equivalent to the classifications used by banking regulators to identify those loans that have significant adverse characteristics. A classified loan grade is assigned to all non-accrual commercial loans and most commercial TDRs; however, TDRs may be upgraded after the borrower has repaid the loan in accordance with the restructured terms for a period of time, but such loans would generally continue to be reported as TDRs regardless of their grade. Criticized and classified loans totaled $364.5 million or 5.1% of total commercial loans at December 31, 2021, compared to $494.9 million or 6.1% at December 31, 2020. The decrease is primarily due to net upgrades of $104.3 million of hospitality loans as a result of increased occupancy and debt service coverage as conditions continue to improve versus the prior year's pandemic-driven environment.
Charge-offs and Recoveries — Total charge-offs decreased $2.4 million or 19.1% to $10.1 million, while total recoveries increased $2.9 million to $8.4 million, resulting in a decrease of $5.3 million in net charge-offs for 2021 compared to 2020. The total net loan charge-off rate of 0.02% of average loans at December 31, 2021, compared to 0.06% at December 31, 2020, is consistent with continued overall low levels of non-performing loans, which were limited due to CARES Act assistance from the SBA’s PPP program and the ability to treat certain loan modifications as non-TDRs during 2020 and 2021. Table 18 summarizes charge-offs and recoveries as well as net charge-offs as a percentage of average loans for each category of the loan portfolio.
58
TABLE 18. CHARGE-OFFS AND RECOVERIES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | ||||||||||
| Commercial real estate - land and construction | |||||||||||||
| Net charge-offs / (recoveries) | $ | (167 | ) | $ | (41 | ) | $ | (164 | ) | ||||
| Average balance outstanding | 721,673 | 711,697 | 539,108 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.02 | ) | % | (0.01 | ) | % | (0.03 | ) | % | ||||
| Commercial real estate - improved property | |||||||||||||
| Net charge-offs / (recoveries) | $ | 466 | $ | 951 | $ | 3,115 | |||||||
| Average balance outstanding | 4,943,980 | 4,929,934 | 3,520,729 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.01 | % | 0.02 | % | 0.09 | % | |||||||
| Commercial and industrial | |||||||||||||
| Net charge-offs / (recoveries) | $ | 226 | $ | 2,270 | $ | 712 | |||||||
| Average balance outstanding | 2,066,116 | 2,314,248 | 1,324,376 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.01 | % | 0.10 | % | 0.05 | % | |||||||
| Residential real estate | |||||||||||||
| Net charge-offs / (recoveries) | $ | (258 | ) | $ | 775 | $ | 911 | ||||||
| Average balance outstanding | 1,661,138 | 1,845,561 | 1,651,826 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.02 | ) | % | 0.04 | % | 0.06 | % | ||||||
| Home equity | |||||||||||||
| Net charge-offs / (recoveries) | $ | (136 | ) | $ | 468 | $ | 785 | ||||||
| Average balance outstanding | 623,796 | 647,395 | 595,493 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | (0.02 | ) | % | 0.07 | % | 0.13 | % | ||||||
| Consumer | |||||||||||||
| Net charge-offs / (recoveries) | $ | 484 | $ | 2,041 | $ | 976 | |||||||
| Average balance outstanding | 286,717 | 341,829 | 339,556 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.17 | % | 0.60 | % | 0.29 | % | |||||||
| Loans held for sale | |||||||||||||
| Net charge-offs / (recoveries) | $ | - | $ | - | $ | - | |||||||
| Average balance outstanding | 77,186 | 84,099 | 20,019 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | - | % | - | % | - | % | |||||||
| Deposit Account Overdrafts | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,113 | $ | 585 | $ | 1,249 | |||||||
| Total loans | |||||||||||||
| Net charge-offs / (recoveries) | $ | 1,728 | $ | 7,049 | $ | 7,584 | |||||||
| Average balance outstanding | 10,380,605 | 10,874,763 | 7,991,107 | ||||||||||
| Net charge-offs (recoveries) as a percentage of average loans | 0.02 | % | 0.06 | % | 0.09 | % |
ALLOWANCE FOR CREDIT LOSSES
On January 1, 2020, Wesbanco adopted CECL, which resulted in a $41.4 million increase to the allowance for credit losses. Of the $41.4 million, $38.4 million related to the loan portfolio and $3.0 million related to loan commitments. The effect on retained earnings (tax-effected) was $26.6 million.
As of December 31, 2021, the total allowance for credit losses – loans and commitments was $129.4 million, of which $121.6 million relates to loans and $7.8 million relates to loan commitments. The allowance for credit losses – loans is 1.25% of total portfolio loans as of December 31, 2021, compared to 1.72% as of December 31, 2020. Excluding PPP loans of $162.7 million and $726.6 million, the allowance for credit losses – loans was 1.27% and 1.85% of total portfolio loans at December 31, 2021 and December 31, 2020, respectively. There is no allowance on PPP loans due to their government guarantee by the SBA.
The allowance for credit losses - loans individually-evaluated increased $3.0 million from December 31, 2020 to December 31, 2021 due to an individually-evaluated loan analysis completed on certain classified hotel loans. The allowance for credit losses-loans collectively-evaluated decreased from December 31, 2020 to December 31, 2021 by $67.2 million.
The allowance for credit losses - loan commitments was $7.8 million at December 31, 2021 as compared to $9.5 million as of December 31, 2020, and is included in other liabilities on the Consolidated Balance Sheets.
59
The allowance for credit losses by loan category, presented in Note 5, “Loans and the Allowance for Credit Losses” of the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for credit losses in each segment of the portfolio. The allowance for credit losses under CECL is calculated utilizing the PD/LGD, which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of December 31, 2021, the forecast was based upon a blend of three nationally-recognized published economic forecasts through December 31, 2021, and is primarily driven by national unemployment and interest rate spread forecasts. Wesbanco’s blended forecast of national unemployment, at year end, was projected to be 4.7%, and subsequently decrease to an average of 4.4% over the 2022 forecast period. The calculation utilized a one-year reversion period back to the Company’s historical loss rate by loan classification. Included in the qualitative factors were COVID-19 pandemic factors related to the transient credit risk not covered by the traditional allowance process, adjusted to Wesbanco’s regional footprint, deferred interest on modified loans, and hospitality industry concentration.
If forecasted projections of national unemployment remain consistent with the forecast utilized by Wesbanco as of December 31, 2021 throughout next year, this may result in less significant future quarterly fluctuations in the allowance for credit losses, assuming other model variables remain relatively constant.
Environmental risks have the potential to negatively impact an organization's assets, earnings, and reputation. Specifically, climate risks have the potential to significantly impact the bank and its customers. Climate-related risks are divided into two major categories: (1) risks related to the transition to a low-carbon economy, which may entail extensive policy, legal, technology and market changes, and (2) risks related to the physical impacts of climate change, driven by extreme weather events, such as hurricanes and floods, as well as chronic longer-term shifts, such as temperature increases and sea level rises. These changes and events can have broad impacts on operations, supply chains, distribution networks, customers, and markets. The financial impacts can lead to amplified credit risk, and diminish borrowers’ repayment capacity or collateral values.
We are in the process of enhancing our climate and environmental, social and corporate governance ("ESG") risk considerations into our risk framework and risk management programs established for strategic, credit, market, compliance, operational and reputational risks. The potential of climate risk is monitored through our risk identification process. Once identified, climate risks are assessed for potential impacts on us and our customers. Furthermore, the identified climate risk will then be considered as part of our macroeconomic scenarios and loss forecasts within our CECL allowance models. These future enhancements to our risk framework are in development and will continue to be refined as new climate trends and risks arise.
60
Table 19 summarizes the allowance together with selected relationships of the allowance and provision for credit losses to total loans and certain categories of loans.
TABLE 19. ALLOWANCE FOR CREDIT LOSSES
| December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
| Balance at beginning of year: | ||||||||||||
| Allowance for credit losses - loans | $ | 185,827 | $ | 52,429 | $ | 48,948 | ||||||
| Allowance for credit losses - loan commitments | 9,514 | 874 | 741 | |||||||||
| Total beginning allowance for credit losses - loans and loan commitments | 195,341 | 53,303 | 49,689 | |||||||||
| Impact of adopting ASC 326 | — | 41,442 | — | |||||||||
| Provision for credit losses: | ||||||||||||
| Provision for loan losses | (62,477 | ) | 101,960 | 11,065 | ||||||||
| Provision for loan commitments | (1,739 | ) | 5,685 | 133 | ||||||||
| Total provision for credit losses - loans and loan commitments | (64,216 | ) | 107,645 | 11,198 | ||||||||
| Net charge-offs: | ||||||||||||
| Total charge-offs | (10,136 | ) | (12,535 | ) | (12,657 | ) | ||||||
| Total recoveries | 8,408 | 5,486 | 5,073 | |||||||||
| Net charge-offs | (1,728 | ) | (7,049 | ) | (7,584 | ) | ||||||
| Balance at end of year: | ||||||||||||
| Allowance for credit losses - loans | 121,622 | 185,827 | 52,429 | |||||||||
| Allowance for credit losses - loan commitments | 7,775 | 9,514 | 874 | |||||||||
| Total ending allowance for credit losses - loans and loan commitments | $ | 129,397 | $ | 195,341 | $ | 53,303 | ||||||
| Allowance for credit losses - loans as a percentage of total portfolio loans | 1.25 | % | 1.72 | % | 0.51 | % | ||||||
| Allowance for credit losses - loans to non-accrual loans | 3.40x | 5.04x | 1.17x | |||||||||
| Allowance for credit losses - loans to total non-performing loans | 3.08x | 4.55x | 1.04x | |||||||||
| Allowance for credit losses - loans to total non-performing loans and loans past due 90 days or more | 2.57x | 3.74x | 0.85x |
The allowance consists of specific reserves for certain individually-evaluated loans, if any, and a general reserve for all other loans. Commercial loans, including CRE and C&I, that have other unique characteristics are tested individually for potential credit losses. Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any. The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, the results of internal loan reviews and examinations by bank regulatory agencies pertaining to the allowance for credit losses. As a result of the COVID-19 pandemic, there is concern within the banking industry that deferrals are delaying the overall impact of COVID-19 on the loan portfolio. As such, temporary COVID-19 qualitative factors have been incorporated to recognize increased risk within the portfolio that is not captured by the quantitative output including COVID-19 pandemic factors related to the transient credit risk not covered by the traditional allowance process, adjusted to Wesbanco’s regional footprint, deferred interest on modified loans, and hospitality industry concentration.
The general allowance is comprised of factors based on both historical loss experience and other qualitative factors. The general allowance decreased $67.2 million or 37.4% from December 31, 2020 to December 31, 2021 due to changes in macroeconomic factors, changes in portfolio mix and changes in both quantitative and qualitative adjustments. The allowance for individually-evaluated loans was $9.3 million at December 31, 2021, an increase of $3.0 million from December 31, 2020. This increase was related to reserves for certain classified hospitality loans totaling $29.4 million at December 31, 2021. The allowance for loan commitments decreased $1.7 million from December 31, 2020 to December 31, 2021.
61
Table 20 summarizes the allocation of the allowance for credit losses to each category of loans.
TABLE 20. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| % of Loans or | % of Loans or | ||||||||||||
| Commitments to | Commitments to | ||||||||||||
| Allowance | Total Portfolio Loans | Allowance | Total Portfolio Loans | ||||||||||
| (dollars in thousands) | Amount | or Commitments | Amount | or Commitments | |||||||||
| Allowance for credit losses - loans: | |||||||||||||
| Commercial real estate—land and construction | $ | 7,310 | 8.6 | $ | 10,841 | 6.2 | |||||||
| Commercial real estate—improved property | 65,355 | 48.4 | 110,652 | 46.6 | |||||||||
| Commercial and industrial | 26,875 | 16.3 | 37,850 | 22.3 | |||||||||
| Residential real estate | 15,401 | 17.7 | 17,851 | 16.0 | |||||||||
| Home equity lines of credit | 724 | 6.2 | 1,487 | 6.0 | |||||||||
| Consumer | 3,737 | 2.8 | 6,507 | 2.9 | |||||||||
| Deposit account overdrafts | 2,220 | - | 639 | - | |||||||||
| Total allowance for credit losses - loans | 121,622 | 100.0 | 185,827 | 100.0 | |||||||||
| Allowance for credit losses - loan commitments: | |||||||||||||
| Commercial real estate—land and construction | 4,180 | 17.5 | 6,508 | 17.3 | |||||||||
| Commercial real estate—improved property | 201 | 8.7 | 712 | 9.7 | |||||||||
| Commercial and industrial | 1,497 | 36.8 | 1,275 | 36.8 | |||||||||
| Residential real estate | 1,576 | 10.0 | 955 | 9.5 | |||||||||
| Home equity lines of credit | 49 | 25.2 | 45 | 25.0 | |||||||||
| Consumer | 272 | 1.8 | 19 | 1.7 | |||||||||
| Total allowance for credit losses - loan commitments | 7,775 | 100.0 | 9,514 | 100.0 | |||||||||
| Total allowance for credit losses | $ | 129,397 | $ | 195,341 |
Please refer to Note 5, “Loans and the Allowance for Credit Losses,” of the Consolidated Financial Statements for a summary of changes in the allowance for credit losses applicable to each category of loans. Changes in the allowance for all categories of loans also reflect the net effect of changes in historical loss rates, loan balances, specific reserves and management’s judgment with respect to the impact of qualitative factors on each category of loans. A decrease in the allowance for a particular loan category generally reflects either lower loan balances, historical loss rate changes or reductions in non-performing and/or classified commercial loans. Although the allowance for credit losses is allocated as described in Table 20, the total allowance is available to absorb losses in any category of loans. However, differences between management’s estimation of expected future losses and actual incurred losses in subsequent periods may necessitate future adjustments to the provision for credit losses. Management believes the allowance for credit losses is appropriate to absorb expected future losses at December 31, 2021.
DEPOSITS
TABLE 21. DEPOSITS
| December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | ||||||||||
| Deposits | ||||||||||||||
| Non-interest bearing demand | $ | 4,590,895 | $ | 4,070,835 | $ | 520,060 | 12.8 | |||||||
| Interest bearing demand | 3,380,056 | 2,839,536 | 540,520 | 19.0 | ||||||||||
| Money market | 1,739,750 | 1,685,927 | 53,823 | 3.2 | ||||||||||
| Savings deposits | 2,562,510 | 2,214,565 | 347,945 | 15.7 | ||||||||||
| Certificates of deposit | 1,292,652 | 1,618,510 | (325,858 | ) | (20.1 | ) | ||||||||
| Total deposits | $ | 13,565,863 | $ | 12,429,373 | $ | 1,136,490 | 9.1 |
Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 206 financial centers, as of December 31, 2021, in West Virginia, Ohio, western Pennsylvania, Maryland, Kentucky, and southern Indiana. The FDIC insures all deposits up to $250,000 per account.
62
Total deposits increased by $1.1 billion or 9.1% in 2021 primarily due to consumer stimulus-related funds, PPP loan proceeds deposited, and increased personal savings. Interest bearing demand deposits and non-interest bearing demand deposits increased 19.0% and 12.8%, respectively, while savings deposits and money market deposits increased 15.7% and 3.2%, respectively, due to the aforementioned CARES Act funds previously received, focused retail and business strategies to obtain more transaction account relationships and customers’ overall preference for shorter-term maturities. Deposit balances were also somewhat impacted by bonus and royalty payments from Marcellus and Utica shale energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets totaling $68.9 million and $65.5 million for the years ended December 31, 2021 and 2020, respectively. Money market deposits were influenced through Wesbanco’s increased participation in the Insured Cash Sweep (ICS®) money market deposits program. ICS® reciprocal balances totaled $641.1 million at December 31, 2021 compared to $513.9 million at December 31, 2020.
Certificates of deposit decreased $325.9 million, primarily due to an overall corporate strategy designed to increase and remix retail deposit relationships and reduce single-service customers with a focus on overall products that can be offered at a lower cost to Wesbanco. The decrease was also impacted by lower offered rates on certain maturing certificates of deposit and customer preferences for other non-maturity deposit types. Wesbanco does not generally solicit brokered or other deposits out-of-market or over the internet, but does participate in the Certificate of Deposit Account Registry Services (“CDARS®”) program. CDARS® balances totaled $45.9 million in outstanding balances at December 31, 2021, of which $0.4 million represented one-way buys, compared to $42.6 million in total outstanding balances at December 31, 2020, of which $0.7 million represented one-way buys. Certificates of deposit greater than $250,000 were approximately $313.2 million at December 31, 2021 compared to $381.7 million at December 31, 2020. Certificates of deposit of $100,000 or more were approximately $666.2 million at December 31, 2021 compared to $843.2 million at December 31, 2020. Certificates of deposit totaling approximately $843.6 million at December 31, 2021 with a cost of 0.42% are scheduled to mature within the next year. The average rate on certificates of deposit decreased 23 basis points from 0.75% for the year ended December 31, 2020 to 0.52% in 2021, with a similar decrease experienced for jumbo certificates of deposit. Wesbanco will continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits, which includes offering special promotions on certain certificates of deposit maturities and savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.
TABLE 22. UNINSURED DEPOSITS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | ||||||||||||
| Portion of certificates of deposit in excess of FDIC insurance limits | $ | 198,958 | $ | 230,225 | $ | (31,267 | ) | (13.6 | ) | |||||||
| Certificates of deposit otherwise uninsured with a maturity of: | ||||||||||||||||
| Three months or less | $ | 65,024 | $ | 50,042 | $ | 14,982 | 29.9 | |||||||||
| Over three through six months | 63,193 | 62,926 | 267 | 0.4 | ||||||||||||
| Over six through twelve months | 20,620 | 43,706 | (23,086 | ) | (52.8 | ) | ||||||||||
| Over twelve months | 50,121 | 73,551 | (23,430 | ) | (31.9 | ) | ||||||||||
| Total uninsured certificates of deposit | $ | 198,958 | $ | 230,225 | $ | (62,534 | ) | (27.2 | ) | |||||||
| Total uninsured deposits | $ | 4,439,779 | $ | 3,484,720 | $ | 955,059 | 27.4 |
BORROWINGS
TABLE 23. BORROWINGS
| December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | ||||||||||||
| Federal Home Loan Bank Borrowings | $ | 183,920 | $ | 549,003 | $ | (365,083 | ) | (66.5 | ) | |||||||
| Other short-term borrowings | 141,893 | 241,950 | (100,057 | ) | (41.4 | ) | ||||||||||
| Subordinated debt and junior subordinated debt | 132,860 | 192,291 | (59,431 | ) | (30.9 | ) | ||||||||||
| Total | $ | 458,673 | $ | 983,244 | $ | (524,571 | ) | (53.4 | ) |
Borrowings are a significant source of funding for Wesbanco in addition to deposits. During 2021, available liquidity totaling $365.1 million was used for FHLB maturities and other principal paydowns with an average cost of 2.43%. There were no new FHLB advances during 2021.
63
Wesbanco is a member of the FHLB system. The FHLB system functions as a borrowing source for regulated financial institutions that are engaged in residential and commercial real estate lending along with securities investing. Wesbanco uses term FHLB borrowings as a general funding source and to more appropriately match interest maturities for certain assets. FHLB borrowings are secured by blanket liens on certain residential and other mortgage loans with a market value in excess of the outstanding borrowing balances. The terms of the security agreement with the FHLB include a specific assignment of collateral that requires the maintenance of qualifying mortgage and other types of loans as pledged collateral with unpaid principal amounts in excess of the FHLB advances, when discounted at certain pre-established percentages of the loans’ unpaid balances. FHLB stock, which is recorded at cost of $15.9 million at December 31, 2021, is also pledged as collateral for these advances. Wesbanco’s remaining maximum borrowing capacity, subject to the collateral requirements noted, with the FHLB at December 31, 2021 and 2020 was estimated to be approximately $3.8 billion and $4.1 billion, respectively.
Other short-term borrowings, which may consist of federal funds purchased, callable repurchase agreements, overnight sweep checking accounts and borrowings on a revolving line of credit, decreased $100.1 million to $141.9 million at December 31, 2021, compared to $242.0 million at December 31, 2020 due to moving certain customer relationships to interest-bearing demand deposits. At December 31, 2021 and 2020, there were no outstanding federal funds purchased.
In August 2021, Wesbanco renewed a revolving line of credit, which is a senior obligation of the parent company, with another financial institution. The revolving line of credit, which accrues interest at an adjusted LIBOR rate, provides for aggregate unsecured borrowings of up to $30.0 million. The new revolving line of credit also requires Wesbanco to maintain at all times a consolidated four quarter average return on average assets of 0.50%, a Texas ratio of less than 25% (broadly defined as the ratio of non-performing assets to tangible common equity and the allowance for loan losses), unencumbered cash and marketable securities of at least $12.0 million, and the maintenance at all times on a consolidated basis and for the Bank a total risk-based capital ratio of 12.0%, a Tier 1 risk-based capital ratio of 10.0% and a Tier 1 leverage ratio of 7.0%. Wesbanco was in compliance with all terms and conditions at December 31, 2020. There was no outstanding balance on the line as of December 31, 2021 or 2020.
CAPITAL RESOURCES
Shareholders’ equity decreased from $2.8 billion at December 31, 2020 to $2.7 billion at December 31, 2021. The decrease was primarily the result of the repurchase of common shares net of restricted stock vesting activity totaling $183.0 million, the declaration of common and preferred shareholder dividends totaling $85.7 million and $10.1 million, respectively, and a $36.5 million other comprehensive income loss. This loss consisted of a $51.6 million unrealized loss in the securities portfolio, partially offset by a $15.1 million gain in the defined benefits pension plan and other postretirement benefits for the year ended December 31, 2021. Shareholders' equity was positively impacted by net income of $242.3 million for the year ended December 31, 2021.
For 2021, common dividends increased to $1.32 per share, or 3.1% on an annualized basis, compared to $1.28 per share in 2020. The common dividend per share payout ratio decreased to 37.4% in 2021 from 72.3% in 2020, which is primarily attributable to an increase in earnings year-over-year. A board-approved policy generally targets dividends as a percent of net income in a range of 35% to 60%, subject to capital levels, earnings history and prospects, regulatory concerns, and other factors. The quarterly dividend was increased again in February 2022 to $0.34 per share, or 3.0%.
On August 26, 2021, Wesbanco’s Board of Directors authorized the adoption of a new stock repurchase plan for the purchase of up to an additional 3.2 million shares of Wesbanco common stock from time-to-time on the open market, which was in addition to the existing plans approved by the Board of Directors on October 22, 2015, December 19, 2019, and April 22, 2021. These prior plans were all completed during 2021. Wesbanco purchased 5,177,563 shares of its outstanding common stock on the open market at a total cost of $181.6 million, or $35.08 per share during the year ended December 31, 2021. The remaining shares authorized to be purchased under the last repurchase plan totaled 1,391,617 shares at December 31, 2021.
Wesbanco is subject to risk-based capital guidelines that measure capital relative to risk-weighted assets and off-balance sheet instruments. Wesbanco and its banking subsidiary Wesbanco Bank maintain Tier 1 risk-based, Total risk-based and Tier 1 leverage capital ratios significantly above minimum regulatory levels. The Bank paid $250.5 million in dividends to Wesbanco during 2021, or 101% of the Bank’s net income. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2021, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $161.9 million from the Bank. The Bank’s policy is generally to declare dividends up to 90% of its earnings to the parent annually, subject to change, with Board approval.
Wesbanco currently has $132.9 million in subordinated debt and junior subordinated debt on its Consolidated Balance Sheet. For regulatory purposes, the junior subordinated debt and trust preferred securities totaling $130.0 million, issued by unconsolidated trust subsidiaries of Wesbanco underlying such junior subordinated debt, are accounted for as Tier 2 capital in accordance with current regulatory reporting requirements. In July 2013, the U.S. federal banking agencies issued a joint final rule that implements the Basel III capital standards effective
64
January 1, 2015 with a phase-in period ending January 1, 2019. The final capital rule establishes the minimum capital levels required under the Dodd-Frank Act, permanently grandfathers trust preferred securities as Tier 1 capital issued before May 19, 2010 for bank holding companies under $15 billion, and increases the capital required for certain categories of assets. Subordinated debt totaling $60.0 million acquired from YCB and OLBK in 2016 and 2019, respectively, was redeemed late in 2021. The YCB notes were considered Tier 2 regulatory capital for Wesbanco and Wesbanco Bank, as they were initially issued by the Bank, while the OLBK notes were considered Tier 2 regulatory capital for Wesbanco.
Please refer to Note 22, “Regulatory Matters,” of the Consolidated Financial Statements for more information on capital amounts, ratios and minimum regulatory requirements. Also refer to “Item 1. Business” within this Annual Report on Form 10-K for more information on the Dodd-Frank Wall Street Reform and Consumer Protection Act and Basel III Capital Standards.
LIQUIDITY RISK
Liquidity is defined as a financial institution’s capacity to meet its cash and collateral obligations at a reasonable cost. Liquidity risk is the risk that an institution’s financial condition or overall safety and soundness is adversely affected by an inability, or perceived inability, to meet its obligations. An institution’s obligations, and the funding sources to meet them, depend significantly on its business mix, balance sheet structure, and the cash flows of its on- and off-balance sheet obligations. Institutions confront various internal and external situations that can give rise to increased liquidity risk including funding mismatches, market constraints on funding sources, contingent liquidity events, changes in economic conditions, and exposure to credit, market, operation, legal and reputation risk. Wesbanco actively manages liquidity risk through its ability to provide adequate funds to meet changes in loan demand, unexpected outflows in deposits and other borrowings as well as to take advantage of market opportunities and meet operating cash needs. This is accomplished by maintaining liquid assets in the form of securities, sufficient borrowing capacity and a stable core deposit base. Liquidity is centrally monitored by Wesbanco’s Asset/Liability Committee (“ALCO”).
Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to the possible need for funds to meet unexpected deposit losses and/or loan demands. The ability to quickly convert assets to cash at a minimal loss is a primary function of Wesbanco’s investment portfolio management. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources adequately meet its liquidity requirements. Wesbanco’s net loans-to-assets ratio was 56.8% and deposit balances funded 80.1% of total assets at December 31, 2021.
The following table lists the sources of liquidity from assets at December 31, 2021 expected within the next year:
| (in thousands) | |||
|---|---|---|---|
| Cash and cash equivalents | $ | 1,251,358 | |
| Securities with a maturity date within the next year and callable securities | 224,105 | ||
| Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1) | 655,798 | ||
| Loans held for sale | 25,277 | ||
| Accruing loans scheduled to mature | 1,115,891 | ||
| Normal loan repayments | 1,621,655 | ||
| Total sources of liquidity expected within the next year | $ | 4,894,084 |
(1)
Projected prepayments are based on current prepayment speeds.
Deposit flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $13.6 billion at December 31, 2021. Deposit flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $843.6 million at December 31, 2021, which includes jumbo regular certificates of deposit totaling $419.4 million with a weighted-average cost of 0.49%, and jumbo CDARS® deposits of $39.0 million with a weighted-average cost of 0.39%.
Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB at December 31, 2021 approximated $3.8 billion, compared to $4.1 billion at December 31, 2020. The FHLB requires securities to be specifically pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation. Wesbanco has elected not to specifically pledge to the FHLB otherwise unpledged securities. At December 31, 2021, the Bank had unpledged available-for-sale securities with an amortized cost of $1.0 billion. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings. Available liquidity through the sale of investment securities is somewhat limited due to the pledging agreements that Wesbanco has with their public deposit customers, as approximately 33.9% of the current available-for-sale portfolio balance is unpledged. Public deposit balances have increased significantly through the several acquisitions made since 2015, to a total of $1.5 billion at December 31, 2021. Wesbanco’s held-to-maturity portfolio currently contains $851.7 million of unpledged
65
securities. Most of these securities are tax-exempt municipal securities, which can only be pledged in limited circumstances in certain states. In addition, except for certain limited, special circumstances, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to utilize for some time.
Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”), whereby Wesbanco pledges certain consumer loans as collateral for borrowings. At December 31, 2021, Wesbanco had a BIC line of credit totaling $131.3 million, none of which was outstanding. Alternative funding sources may include the utilization of existing overnight lines of credit with third-party banks totaling $275.0 million, none of which was outstanding at December 31, 2021, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans.
Other short-term borrowings of $141.9 million at December 31, 2021 consisted of callable repurchase agreements and overnight sweep checking accounts for commercial customers. The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.
The principal sources of parent company liquidity are dividends from the Bank, $163.4 million in cash on hand, and a $30.0 million revolving line of credit with another bank, which did not have an outstanding balance at December 31, 2021. Wesbanco is in compliance with all loan covenants. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of December 31, 2021, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $161.9 million from the Bank. Management believes these are appropriate levels of cash for Wesbanco given the current environment and projected sources and uses of cash. Management continuously monitors the adequacy of parent company cash levels and sources of liquidity through the use of metrics that relate current cash levels to historical and forecasted cash inflows and outflows.
Wesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $3.8 billion and $3.0 billion at December 31, 2021 and 2020, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 19, “Commitments and Contingent Liabilities,” of the Consolidated Financial Statements and the “Loans and Loan Commitments” section of this MD&A for additional information.
Federal financial regulatory agencies previously have issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others as of December 31, 2021 and that Wesbanco’s current liquidity risk management policies and procedures adequately address this guidance.
LIBOR TRANSITION
LIBOR is a widely used short-term reference interest rate benchmark for variable rate loans and securities, borrowings, and interest rate hedge/swap transactions. In July of 2017, the FCA announced the discontinuation of LIBOR after certain banks provided purported interest rate figures which did not truly reflect the rate at which they could borrow. In addition to FCA, as early as 2014, financial institution regulators and the Federal Financial Institutions Examination Council (“FFIEC”) began to work to develop a uniform approach to the phase-out of LIBOR because the continued reliance on LIBOR could present systematic risk to financial institutions. The Board of Governors of the Federal Reserve System and the Federal Reserve Bank of New York convened the Alternative Reference Rates Committee (“AARC”) to identify alternative reference rates to LIBOR. The AARC released consultations on contractual fallback language to prepare for the transition away for LIBOR and on June 22, 2017, identified SOFR as the recommended alternative to LIBOR.
On July 1, 2020, the FFIEC issued a Joint Statement on Managing the LIBOR Transition to further explain that new financial contracts should either utilize a reference rate other than LIBOR, or have robust fallback language that defines an alternative reference rate after LIBOR’s discontinuation. The FFIEC statement encouraged supervised financial institutions to continue their efforts to prepare for the change and address the risks associated with the LIBOR transition.
On November 6, 2020, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and the Federal Deposit Insurance Corporation (collectively, the “Agencies”) issued a statement providing that a financial institution may use any reference rate for its loans that the financial institution determines to be appropriate for its funding model and customer needs.
Thereafter, on November 30, 2020, the Agencies issued an additional joint statement encouraging financial institutions to continue to transition away from LIBOR as soon as practicable, but no later than December 31, 2021. Given the risks associated with the use of LIBOR, the Agencies stated that entering into new contracts that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks.
66
On March 5, 2021, the ICE Benchmark Administration announced that the publication of the overnight, as well as, the one, three, six, and twelve month LIBOR rates will continue to be published through June 30, 2023, which will provide additional time to wind down or renegotiate existing contracts that reference LIBOR.
On October 20, 2021, the Agencies with the Consumer Financial Protection Bureau, National Credit Union Administration, and State Bank and Credit Union Regulators, issued an additional Joint Statement on Managing the LIBOR Transition to once again emphasize the expectation that supervised institutions with LIBOR exposure continue to progress toward an orderly transition away from LIBOR. The statement confirmed that entering into new contracts, including derivatives that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks, including litigation, operational, and consumer protection risks.
As early as 2018, in anticipation of the potential discontinuance of LIBOR, Wesbanco established a LIBOR transition committee to effectively manage the Company’s transition away from LIBOR in two phases. The first phase included adding additional fallback language to loan documents to allow Wesbanco to replace LIBOR with an equivalent rate index plus the margin to ensure the resulting interest rate is the same as it previously was using LIBOR. Also, as part of the first phase, Wesbanco began quoting to the Treasury Rate published by the Federal Reserve Board instead of the ICE LIBOR Swap Index (which is tied to LIBOR) when repricing certain term loans and originating new loans. The second phase consists of working to continue to transition existing adjustable-rate loans that fluctuate monthly or periodically that are tied to LIBOR or the ICE LIBOR Swap Index. Wesbanco is tracking the dollar amount and number of loans tied to LIBOR or the ICE LIBOR Swap Index, monitoring current industry trends, and working with legal counsel to ensure the smooth transition away from LIBOR. As of December 31, 2021, Wesbanco had a total of $1.8 billion in loans tied to either LIBOR or the ICE LIBOR Swap index, of which $1.5 billion have a maturity date after June 30, 2023. As referenced above, the U.K. FCA and ICE Benchmark Administration has extended the date of publication of certain tenors of LIBOR through June 30, 2023, giving existing LIBOR based contracts time to mature. However, in compliance with and based upon the Agencies Joint Statements referenced above, Wesbanco will not be offering LIBOR for new contracts after December 31, 2021. Accordingly, Wesbanco has initially chosen the One Month Term Secured Overnight Financing Rate (“1M Term SOFR”), which is published by the Chicago Mercantile Exchange (“CME”), as an alternative replacement rate for LIBOR. Wesbanco may also continue to utilize the Wall Street Journal Prime Rate, the Treasury Rates, and other indexes as part of its lending program. System and process updates were made to enable the use of the 1M Term SOFR for new loan production in accordance with regulatory guidelines. At a date in the future, prior to the cessation of the publication of the one month LIBOR, Wesbanco will transition all remaining LIBOR based loans to the replacement index after notification to the impacted borrowers.
With respect to its back-to-back swap program, Wesbanco worked with its swap counterparty customers to institute and accept the International Swaps and Derivatives Association 2020 Interbank Offered Rate Fallbacks Protocol ("ISDA 2020 IBOR Protocol") to address LIBOR cessation in swap transactions. Moreover, Wesbanco has initially chosen 1M Term SOFR as its replacement index for new loans in the bank’s back-to-back swap program. The market for Term SOFR derivatives was actively engaged prior to the end of 2021, allowing the program to meet the Agencies timeline of December 31, 2021.
67