UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM10-Q

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended SeptemberJune 30, 20172023

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period fromto

Commission File Number000-08467001-39442

WESBANCO, INC.

(Exact name of Registrant as specified in its charter)

WEST VIRGINIA

West Virginia

55-0571723

(State of incorporation)

(IRS Employer Identification No.)

1 Bank Plaza, Wheeling, WV

26003

(Address of principal executive offices)

(Zip Code)

Registrant’s

Registrant's telephone number, including area code:304-234-9000304-234-9000

NOT APPLICABLE

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock $2.0833 Par Value

WSBC

NASDAQ Global Select Market

Depositary Shares (each representing 1/40th interest in a share of 6.75% Fixed-Rate Reset Non-Cumulative Perpetual Preferred Stock, Series A)

WSBCP

NASDAQ Global Select Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of RegulationS-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Non-accelerated filer☐  (Do not check if a smaller reporting company)

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined by Rule12b-2 of the Exchange Act).

Yes ☐ No

As of October 23, 2017,July 26, 2023, there were 44,033,26759,355,062 shares of WesBanco,Wesbanco, Inc. common stock, $2.0833 par value, outstanding.



WESBANCO, INC.

TABLE OF CONTENTS

Item
No.

 

ITEM

  

Page
No.

 

ITEM

Page

No.

 

 PART I – FINANCIAL INFORMATION  

PART I - FINANCIAL INFORMATION

 

1

 

Financial Statements

  

Financial Statements

2

Consolidated Balance Sheets at June 30, 2023 (unaudited) and December 31, 2022

2

 

Consolidated Balance Sheets at September  30, 2017 (unaudited) and December 31, 2016

   3 

Consolidated Statements of Income for the three and six months ended June 30, 2023 and 2022 (unaudited)

3

 

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and 2016 (unaudited)

   4 

Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2023 and 2022 (unaudited)

4

 

Consolidated Statements of Changes in Shareholders’ Equity for the nine months ended September 30, 2017 and 2016 (unaudited)

   5 

Consolidated Statements of Changes in Shareholders' Equity for the three and six months ended June 30, 2023 and 2022 (unaudited)

5

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016 (unaudited)

   6 

Consolidated Condensed Statements of Cash Flows for the six months ended June 30, 2023 and 2022 (unaudited)

7

 

Notes to Consolidated Financial Statements (unaudited)

   7 

Notes to Consolidated Financial Statements (unaudited)

8

 

2

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

   34 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

34

 

3

 

Quantitative and Qualitative Disclosures About Market Risk

   56 

Quantitative and Qualitative Disclosures About Market Risk

52

 

4

 

Controls and Procedures

   59 

Controls and Procedures

54

 

 PART II – OTHER INFORMATION  

PART II – OTHER INFORMATION

 

1

 

Legal Proceedings

   60 

Legal Proceedings

55

 

2

 

Unregistered Sales of Equity Securities and Use of Proceeds

   60 

Unregistered Sales of Equity Securities and Use of Proceeds

55

 

 

5

Other Information

55

 

 

6

 

Exhibits

   61 

Exhibits

56

 

 

Signatures

   62 

Signatures

57

1


PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

WESBANCO, INC. CONSOLIDATED BALANCE SHEETS

 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands, except shares)

 

2023

 

 

2022

 

ASSETS

 

 

 

 

 

 

Cash and due from banks, including interest bearing amounts of $384,261 and $242,229, respectively

 

$

562,318

 

 

$

408,411

 

Securities:

 

 

 

 

 

 

Equity securities, at fair value

 

 

11,948

 

 

 

11,506

 

Available-for-sale debt securities, at fair value

 

 

2,329,222

 

 

 

2,529,140

 

Held-to-maturity debt securities (fair values of $1,072,229 and $1,084,390, respectively)

 

 

1,224,470

 

 

 

1,248,629

 

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

 

 

(193

)

 

 

(220

)

       Net held-to-maturity debt securities

 

 

1,224,277

 

 

 

1,248,409

 

Total securities

 

 

3,565,447

 

 

 

3,789,055

 

Loans held for sale

 

 

28,970

 

 

 

8,249

 

Portfolio loans, net of unearned income

 

 

11,129,964

 

 

 

10,702,728

 

Allowance for credit losses - loans

 

 

(120,166

)

 

 

(117,790

)

Net portfolio loans

 

 

11,009,798

 

 

 

10,584,938

 

Premises and equipment, net

 

 

219,934

 

 

 

220,892

 

Accrued interest receivable

 

 

69,773

 

 

 

68,522

 

Goodwill and other intangible assets, net

 

 

1,136,773

 

 

 

1,141,355

 

Bank-owned life insurance

 

 

355,204

 

 

 

352,361

 

Other assets

 

 

408,737

 

 

 

358,122

 

Total Assets

 

$

17,356,954

 

 

$

16,931,905

 

LIABILITIES

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Non-interest bearing demand

 

$

4,286,235

 

 

$

4,700,438

 

Interest bearing demand

 

 

3,273,745

 

 

 

3,119,807

 

Money market

 

 

1,685,667

 

 

 

1,684,023

 

Savings deposits

 

 

2,655,680

 

 

 

2,741,004

 

Certificates of deposit

 

 

960,107

 

 

 

885,818

 

Total deposits

 

 

12,861,434

 

 

 

13,131,090

 

Federal Home Loan Bank borrowings

 

 

1,380,000

 

 

 

705,000

 

Other short-term borrowings

 

 

101,286

 

 

 

135,069

 

Subordinated debt and junior subordinated debt

 

 

281,854

 

 

 

281,404

 

Total borrowings

 

 

1,763,140

 

 

 

1,121,473

 

Accrued interest payable

 

 

8,869

 

 

 

4,593

 

Other liabilities

 

 

258,513

 

 

 

248,087

 

Total Liabilities

 

 

14,891,956

 

 

 

14,505,243

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Preferred stock, no par value, 1,000,000 shares authorized; 150,000 shares 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150,000,000, issued and outstanding at June 30, 2023 and December 31, 2022, respectively

 

 

144,484

 

 

 

144,484

 

Common stock, $2.0833 par value; 100,000,000 shares authorized; 68,081,306 shares issued; 59,355,062 and 59,198,963 shares outstanding at June 30, 2023 and December 31, 2022, respectively

 

 

141,834

 

 

 

141,834

 

Capital surplus

 

 

1,630,963

 

 

 

1,635,877

 

Retained earnings

 

 

1,118,135

 

 

 

1,077,675

 

Treasury stock (8,726,244 and 8,882,343 shares - at cost, respectively)

 

 

(303,770

)

 

 

(308,964

)

Accumulated other comprehensive loss

 

 

(264,627

)

 

 

(262,416

)

Deferred benefits for directors

 

 

(2,021

)

 

 

(1,828

)

Total Shareholders' Equity

 

 

2,464,998

 

 

 

2,426,662

 

Total Liabilities and Shareholders' Equity

 

$

17,356,954

 

 

$

16,931,905

 

(unaudited, in thousands, except shares)

  September 30,
2017
  December 31,
2016
 

ASSETS

   

Cash and due from banks, including interest bearing amounts of$14,704 and $21,913, respectively

  $110,871  $128,170 

Securities:

   

Trading securities, at fair value

   7,929   7,071 

Available-for-sale, at fair value

   1,305,532   1,241,176 

Held-to-maturity (fair values of $1,044,748and $1,076,790, respectively)

   1,025,688   1,067,967 
  

 

 

  

 

 

 

Total securities

   2,339,149   2,316,214 
  

 

 

  

 

 

 

Loans held for sale

   26,888   17,315 
  

 

 

  

 

 

 

Portfolio loans, net of unearned income

   6,373,049   6,249,436 

Allowance for loan losses

   (45,487  (43,674
  

 

 

  

 

 

 

Net portfolio loans

   6,327,562   6,205,762 
  

 

 

  

 

 

 

Premises and equipment, net

   133,497   133,297 

Accrued interest receivable

   30,152   28,299 

Goodwill and other intangible assets, net

   590,249   593,187 

Bank-owned life insurance

   191,466   188,145 

Other assets

   168,443   180,488 
  

 

 

  

 

 

 

Total Assets

  $9,918,277  $9,790,877 
  

 

 

  

 

 

 

LIABILITIES

   

Deposits:

   

Non-interest bearing demand

  $1,851,167  $1,789,522 

Interest bearing demand

   1,666,117   1,546,890 

Money market

   990,788   995,477 

Savings deposits

   1,258,887   1,213,168 

Certificates of deposit

   1,334,066   1,495,822 
  

 

 

  

 

 

 

Total deposits

   7,101,025   7,040,879 
  

 

 

  

 

 

 

Federal Home Loan Bank borrowings

   1,015,011   968,946 

Other short-term borrowings

   165,576   199,376 

Subordinated debt and junior subordinated debt

   164,278   163,598 
  

 

 

  

 

 

 

Total borrowings

   1,344,865   1,331,920 
  

 

 

  

 

 

 

Accrued interest payable

   3,924   2,204 

Other liabilities

   73,905   74,466 
  

 

 

  

 

 

 

Total Liabilities

   8,523,719   8,449,469 
  

 

 

  

 

 

 

SHAREHOLDERS’ EQUITY

   

Preferred stock, no par value; 1,000,000 shares authorized; none outstanding

   —     —   

Common stock, $2.0833 par value;100,000,000shares authorized in 2017 and 2016, respectively;44,041,572and 43,931,715 shares issued, respectively;44,033,585 and 43,931,715 shares outstanding, respectively

   91,753   91,524 

Capital surplus

   683,348   680,507 

Retained earnings

   641,329   597,071 

Treasury stock (7,987 and 0shares in 2017 and 2016, respectively, at cost)

   (300  —   

Accumulated other comprehensive loss

   (20,837  (27,126

Deferred benefits for directors

   (735  (568
  

 

 

  

 

 

 

Total Shareholders’ Equity

   1,394,558   1,341,408 
  

 

 

  

 

 

 

Total Liabilities and Shareholders’ Equity

  $9,918,277  $9,790,877 
  

 

 

  

 

 

 

See Notes to Consolidated Financial Statements.

2


WESBANCO, INC. CONSOLIDATED STATEMENTS OF INCOME

 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

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

 

2023

 

 

2022

 

 

2023

 

 

2022

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

145,741

 

 

$

96,412

 

 

$

279,147

 

 

$

189,532

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

18,483

 

 

 

15,825

 

 

 

37,569

 

 

 

29,937

 

Tax-exempt

 

 

4,723

 

 

 

4,706

 

 

 

9,513

 

 

 

9,049

 

Total interest and dividends on securities

 

 

23,206

 

 

 

20,531

 

 

 

47,082

 

 

 

38,986

 

Other interest income

 

 

7,108

 

 

 

1,504

 

 

 

10,380

 

 

 

2,103

 

Total interest and dividend income

 

 

176,055

 

 

 

118,447

 

 

 

336,609

 

 

 

230,621

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

17,203

 

 

 

1,153

 

 

 

28,309

 

 

 

1,965

 

Money market deposits

 

 

7,220

 

 

 

383

 

 

 

11,472

 

 

 

704

 

Savings deposits

 

 

5,860

 

 

 

330

 

 

 

9,860

 

 

 

595

 

Certificates of deposit

 

 

2,906

 

 

 

1,116

 

 

 

4,109

 

 

 

2,389

 

Total interest expense on deposits

 

 

33,189

 

 

 

2,982

 

 

 

53,750

 

 

 

5,653

 

Federal Home Loan Bank borrowings

 

 

16,713

 

 

 

411

 

 

 

28,013

 

 

 

986

 

Other short-term borrowings

 

 

492

 

 

 

48

 

 

 

909

 

 

 

96

 

Subordinated debt and junior subordinated debt

 

 

4,094

 

 

 

2,778

 

 

 

8,039

 

 

 

3,948

 

Total interest expense

 

 

54,488

 

 

 

6,219

 

 

 

90,711

 

 

 

10,683

 

NET INTEREST INCOME

 

 

121,567

 

 

 

112,228

 

 

 

245,898

 

 

 

219,938

 

Provision for credit losses

 

 

3,028

 

 

 

(812

)

 

 

6,605

 

 

 

(4,250

)

Net interest income after provision for credit losses

 

 

118,539

 

 

 

113,040

 

 

 

239,293

 

 

 

224,188

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

Trust fees

 

 

6,918

 

 

 

6,527

 

 

14,412

 

 

 

14,362

 

Service charges on deposits

 

 

6,232

 

 

 

6,487

 

 

12,401

 

 

 

12,577

 

Electronic banking fees

 

 

5,010

 

 

 

5,154

 

 

9,615

 

 

 

10,499

 

Net securities brokerage revenue

 

 

2,523

 

 

 

2,258

 

 

5,098

 

 

 

4,478

 

Bank-owned life insurance

 

 

3,189

 

 

 

2,384

 

 

5,149

 

 

 

6,264

 

Mortgage banking income

 

 

601

 

 

 

1,328

 

 

1,027

 

 

 

3,251

 

Net securities gains (losses)

 

 

205

 

 

 

(1,183

)

 

350

 

 

 

(1,832

)

Net gain (loss) on other real estate owned and other assets

 

 

871

 

 

 

(1,302

)

 

1,104

 

 

 

(2,108

)

Other income

 

 

6,292

 

 

 

5,330

 

 

10,337

 

 

 

9,874

 

Total non-interest income

 

 

31,841

 

 

 

26,983

 

 

59,493

 

 

 

57,365

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

44,471

 

 

 

41,213

 

 

 

86,422

 

 

 

80,150

 

Employee benefits

 

 

11,511

 

 

 

8,722

 

 

 

23,570

 

 

 

17,880

 

Net occupancy

 

 

6,132

 

 

 

6,119

 

 

 

12,775

 

 

 

13,354

 

Equipment and software

 

 

8,823

 

 

 

7,702

 

 

 

17,885

 

 

 

15,713

 

Marketing

 

 

2,763

 

 

 

2,749

 

 

 

5,088

 

 

 

5,170

 

FDIC insurance

 

 

2,871

 

 

 

1,937

 

 

 

5,755

 

 

 

3,459

 

Amortization of intangible assets

 

 

2,282

 

 

 

2,579

 

 

 

4,583

 

 

 

5,178

 

Restructuring and merger-related expense

 

 

35

 

 

 

52

 

 

 

3,188

 

 

 

1,646

 

Other operating expenses

 

 

17,549

 

 

 

15,946

 

 

 

33,294

 

 

 

32,019

 

Total non-interest expense

 

 

96,437

 

 

 

87,019

 

 

 

192,560

 

 

 

174,569

 

Income before provision for income taxes

 

 

53,943

 

 

 

53,004

 

 

 

106,226

 

 

 

106,984

 

Provision for income taxes

 

 

9,063

 

 

 

10,256

 

 

 

19,005

 

 

 

20,114

 

Net income

 

 

44,880

 

 

 

42,748

 

 

 

87,221

 

 

 

86,870

 

Preferred stock dividends

 

 

2,531

 

 

 

2,531

 

 

 

5,063

 

 

 

5,063

 

Net income available to common shareholders

 

$

42,349

 

 

$

40,217

 

 

$

82,158

 

 

$

81,807

 

EARNINGS PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.71

 

 

$

0.67

 

 

$

1.39

 

 

$

1.35

 

Diluted

 

$

0.71

 

 

$

0.67

 

 

$

1.38

 

 

$

1.34

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

59,263,949

 

 

 

60,036,103

 

 

 

59,240,958

 

 

 

60,736,858

 

Diluted

 

 

59,385,847

 

 

 

60,185,207

 

 

 

59,389,314

 

 

 

60,899,270

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.35

 

 

$

0.34

 

 

$

0.70

 

 

$

0.68

 

See Notes to Consolidated Financial Statements.

3


WESBANCO, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net income

 

$

44,880

 

 

$

42,748

 

 

$

87,221

 

 

$

86,870

 

Debt securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized losses on debt securities available-for-sale

 

 

(40,018

)

 

 

(85,314

)

 

 

(3,408

)

 

 

(225,167

)

Related income tax effect

 

 

9,709

 

 

 

20,503

 

 

 

927

 

 

 

54,109

 

Net securities losses reclassified into earnings

 

 

8

 

 

 

9

 

 

 

159

 

 

 

10

 

Related income tax effect

 

 

(2

)

 

 

(2

)

 

 

(39

)

 

 

(2

)

Net effect on other comprehensive income for the period

 

 

(30,303

)

 

 

(64,804

)

 

 

(2,361

)

 

 

(171,050

)

Defined benefit plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of net loss and prior service costs

 

 

99

 

 

 

73

 

 

 

198

 

 

 

144

 

Related income tax effect

 

 

(24

)

 

 

(18

)

 

 

(48

)

 

 

(35

)

Net effect on other comprehensive income for the period

 

 

75

 

 

 

55

 

 

 

150

 

 

 

109

 

Total other comprehensive loss

 

 

(30,228

)

 

 

(64,749

)

 

 

(2,211

)

 

 

(170,941

)

Comprehensive income (loss)

 

$

14,652

 

 

$

(22,001

)

 

$

85,010

 

 

$

(84,071

)

4

   For the Three Months
Ended September 30,
   For the Nine Months
Ended September 30,
 

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

  2017  2016   2017   2016 

INTEREST AND DIVIDEND INCOME

       

Loans, including fees

  $70,342  $55,822   $202,600   $160,858 

Interest and dividends on securities:

       

Taxable

   9,711   9,137    28,682    29,129 

Tax-exempt

   4,862   4,559    14,617    13,620 
  

 

 

  

 

 

   

 

 

   

 

 

 

Total interest and dividends on securities

   14,573   13,696    43,299    42,749 
  

 

 

  

 

 

   

 

 

   

 

 

 

Other interest income

   574   574    1,674    1,671 
  

 

 

  

 

 

   

 

 

   

 

 

 

Total interest and dividend income

   85,489   70,092    247,573    205,278 
  

 

 

  

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

       

Interest bearing demand deposits

   1,814   691    4,413    1,841 

Money market deposits

   751   444    1,970    1,350 

Savings deposits

   189   173    555    502 

Certificates of deposit

   2,610   2,592    7,512    7,835 
  

 

 

  

 

 

   

 

 

   

 

 

 

Total interest expense on deposits

   5,364   3,900    14,450    11,528 
  

 

 

  

 

 

   

 

 

   

 

 

 

Federal Home Loan Bank borrowings

   3,628   3,005    9,608    9,104 

Other short-term borrowings

   394   118    954    299 

Subordinated debt and junior subordinated debt

   1,849   1,043    5,449    2,706 
  

 

 

  

 

 

   

 

 

   

 

 

 

Total interest expense

   11,235   8,066    30,461    23,637 
  

 

 

  

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

   74,254   62,026    217,112    181,641 

Provision for credit losses

   2,516   2,214    7,610    6,350 
  

 

 

  

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

   71,738   59,812    209,502    175,291 
  

 

 

  

 

 

   

 

 

   

 

 

 

NON-INTEREST INCOME

       

Trust fees

   5,358   5,413    17,073    16,160 

Service charges on deposits

   5,320   4,733    15,254    12,861 

Electronic banking fees

   4,883   3,945    14,395    11,290 

Net securities brokerage revenue

   1,721   1,473    5,164    5,119 

Bank-owned life insurance

   1,164   995    3,671    2,910 

Net gains on sales of mortgage loans

   1,103   814    3,511    2,045 

Net securities gains

   6   598    511    2,293 

Net (loss)/gain on other real estate owned and other assets

   (298  184    9    380 

Other income

   1,642   2,862    6,318    6,943 
  

 

 

  

 

 

   

 

 

   

 

 

 

Totalnon-interest income

   20,899   21,017    65,906    60,001 
  

 

 

  

 

 

   

 

 

   

 

 

 

NON-INTEREST EXPENSE

       

Salaries and wages

   24,957   21,225    71,575    60,136 

Employee benefits

   7,728   6,275    23,670    20,684 

Net occupancy

   4,132   3,647    12,969    10,459 

Equipment

   3,905   3,557    12,043    10,387 

Marketing

   1,599   1,295    4,482    3,876 

FDIC insurance

   945   961    2,677    3,225 

Amortization of intangible assets

   1,223   837    3,736    2,263 

Restructuring and merger-related expense

   —     9,883    491    10,577 

Other operating expenses

   11,265   9,921    34,380    28,696 
  

 

 

  

 

 

   

 

 

   

 

 

 

Totalnon-interest expense

   55,754   57,601    166,023    150,303 
  

 

 

  

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

   36,883   23,228    109,385    84,989 

Provision for income taxes

   10,527   5,793    30,801    22,572 
  

 

 

  

 

 

   

 

 

   

 

 

 

NET INCOME

  $26,356  $17,435   $78,584   $62,417 
  

 

 

  

 

 

   

 

 

   

 

 

 

EARNINGS PER COMMON SHARE

       

Basic

  $0.60  $0.44   $1.79   $1.61 

Diluted

  $0.60  $0.44   $1.78   $1.61 
  

 

 

  

 

 

   

 

 

   

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

       

Basic

   44,031,813   39,715,516    43,992,017    38,828,618 

Diluted

   44,086,881   39,743,291    44,059,469    38,855,453 
  

 

 

  

 

 

   

 

 

   

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

  $0.26  $0.24   $0.78   $0.72 
  

 

 

  

 

 

   

 

 

   

 

 

 
  

 

 

  

 

 

   

 

 

   

 

 

 

COMPREHENSIVE INCOME

  $27,637  $15,470   $84,873   $78,309 
  

 

 

  

 

 

   

 

 

   

 

 

 

See Notes to Consolidated Financial Statements.

WESBANCO, INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

 

 

For the Three Months Ended June 30, 2023 and 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Preferred

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

Deferred

 

 

 

 

(unaudited, in thousands, except

 

Stock

 

 

Shares

 

 

 

 

 

Capital

 

 

Retained

 

 

Treasury

 

 

Comprehensive

 

 

Benefits for

 

 

 

 

   shares and per share amounts)

 

Amount

 

 

Outstanding

 

 

Amount

 

 

Surplus

 

 

Earnings

 

 

Stock

 

 

Income (Loss)

 

 

Directors

 

 

Total

 

March 31, 2023

 

$

144,484

 

 

 

59,246,569

 

 

$

141,834

 

 

$

1,636,061

 

 

$

1,096,924

 

 

$

(307,507

)

 

$

(234,399

)

 

$

(1,940

)

 

$

2,475,457

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,880

 

 

 

 

 

 

 

 

 

 

 

 

44,880

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,228

)

 

 

 

 

 

(30,228

)

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,652

 

Common dividends declared ($0.35 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,585

)

 

 

 

 

 

 

 

 

 

 

 

(20,585

)

Preferred dividends declared ($16.875 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,531

)

 

 

 

 

 

 

 

 

 

 

 

(2,531

)

Stock issued for dividend reinvestment

 

 

 

 

 

15,180

 

 

 

 

 

 

 

 

 

(553

)

 

 

553

 

 

 

 

 

 

 

 

 

 

Treasury shares acquired

 

 

 

 

 

(161,306

)

 

 

 

 

 

 

 

 

 

 

 

(3,697

)

 

 

 

 

 

 

 

 

(3,697

)

Stock options exercised

 

 

 

 

 

1,050

 

 

 

 

 

 

(12

)

 

 

 

 

 

35

 

 

 

 

 

 

 

 

 

23

 

Restricted stock granted

 

 

 

 

 

253,569

 

 

 

 

 

 

(6,846

)

 

 

 

 

 

6,846

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

1,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,749

 

Deferred benefits for directors - net

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

(81

)

 

 

(70

)

June 30, 2023

 

$

144,484

 

 

 

59,355,062

 

 

$

141,834

 

 

$

1,630,963

 

 

$

1,118,135

 

 

$

(303,770

)

 

$

(264,627

)

 

$

(2,021

)

 

$

2,464,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2022

 

$

144,484

 

 

 

60,613,414

 

 

$

141,834

 

 

$

1,636,705

 

 

$

998,315

 

 

$

(261,012

)

 

$

(111,312

)

 

$

(1,698

)

 

$

2,547,316

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,748

 

 

 

 

 

 

 

 

 

 

 

 

42,748

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(64,749

)

 

 

 

 

 

(64,749

)

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22,001

)

Common dividends declared ($0.34 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,191

)

 

 

 

 

 

 

 

 

 

 

 

(20,191

)

Preferred dividends declared ($16.875 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,531

)

 

 

 

 

 

 

 

 

 

 

 

(2,531

)

Stock issued for dividend reinvestment

 

 

 

 

 

4,115

 

 

 

 

 

 

 

 

 

(132

)

 

 

132

 

 

 

 

 

 

 

 

 

 

Treasury shares acquired

 

 

 

 

 

(1,116,472

)

 

 

 

 

 

 

 

 

 

 

 

(37,096

)

 

 

 

 

 

 

 

 

(37,096

)

Stock options exercised

 

 

 

 

 

33,525

 

 

 

 

 

 

(114

)

 

 

 

 

 

1,118

 

 

 

 

 

 

 

 

 

1,004

 

Restricted stock granted

 

 

 

 

 

164,206

 

 

 

 

 

 

(5,521

)

 

 

 

 

 

5,521

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

1,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,551

 

Deferred benefits for directors - net

 

 

 

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

(97

)

 

 

(101

)

June 30, 2022

 

$

144,484

 

 

 

59,698,788

 

 

$

141,834

 

 

$

1,632,617

 

 

$

1,018,209

 

 

$

(291,337

)

 

$

(176,061

)

 

$

(1,795

)

 

$

2,467,951

 

For the Nine Months Ended September 30, 2017 and 20165

  Common Stock  Capital
Surplus
  Retained
Earnings
  Treasury
Stock
  Accumulated
Other

Comprehensive
(Loss) Income
  Deferred
Benefits for
Directors
  Total 

(unaudited, in thousands, except shares

and per share amounts)

 Shares
Outstanding
  Amount       
        

December 31, 2016

  43,931,715  $91,524  $680,507  $597,071  $—    $(27,126 $(568 $1,341,408 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income

  —     —     —     78,584   —     —     —     78,584 

Other comprehensive income

  —     —     —     —     —     6,289   —     6,289 
        

 

 

 

Comprehensive income

  —     —     —     —     —     —     —     84,873 

Common dividends declared ($0.78 per share)

  —     —     —     (34,326  —     —     —     (34,326

Treasury shares acquired

  (12,987  —     —     —     (488  —     —     (488

Stock options exercised

  40,834   75   858   —     188   —     —     1,121 

Issuance of restricted stock

  74,023   154   (154  —     —     —     —     —   

Stock compensation expense

  —     —     1,970   —     —     —     —     1,970 

Deferred benefits for directors- net

  —     —     167   —     —     —     (167  —   
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

September 30, 2017

  44,033,585  $91,753  $683,348  $641,329  $(300 $(20,837 $(735 $1,394,558 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

December 31, 2015

  38,459,635  $80,304  $516,294  $549,921  $(2,640 $(20,954 $(793 $1,122,132 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income

  —     —     —     62,417   —     —     —     62,417 

Other comprehensive income

  —     —     —     —     —     15,892   —     15,892 
        

 

 

 

Comprehensive income

  —     —     —     —     —     —     —     78,309 

Common dividends declared ($0.72 per share)

  —     —     —     (28,946  —     —     —     (28,946

Shares issued for acquisition

  5,423,348   11,071   162,934   —     3,144   —     —     177,149 

Treasury shares acquired

  (130,041  —     56   —     (3,730  —     —     (3,674

Stock options exercised

  31,541   2   (165  —     955   —     —     792 

Issuance of restricted stock

  76,400   —     (2,271  —     2,271   —     —     —   

Stock compensation expense

  —     —     1,389   —     —     —     —     1,389 

Deferred benefits for directors- net

  —     —     (230  —     —     —     230   —   
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

September 30, 2016

  43,860,883  $91,377  $678,007  $583,392  $—    $(5,062 $(563 $1,347,151 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

For the Six Months Ended June 30, 2023 and 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Preferred

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

Deferred

 

 

 

 

(unaudited, in thousands, except

 

Stock

 

 

Shares

 

 

 

 

 

Capital

 

 

Retained

 

 

Treasury

 

 

Comprehensive

 

 

Benefits for

 

 

 

 

   shares and per share amounts)

 

Amount

 

 

Outstanding

 

 

Amount

 

 

Surplus

 

 

Earnings

 

 

Stock

 

 

Income (Loss)

 

 

Directors

 

 

Total

 

December 31, 2022

 

$

144,484

 

 

 

59,198,963

 

 

$

141,834

 

 

$

1,635,877

 

 

$

1,077,675

 

 

$

(308,964

)

 

$

(262,416

)

 

$

(1,828

)

 

$

2,426,662

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87,221

 

 

 

 

 

 

 

 

 

 

 

 

87,221

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,211

)

 

 

 

 

 

(2,211

)

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85,010

 

Common dividends declared ($0.70 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41,145

)

 

 

 

 

 

 

 

 

 

 

 

(41,145

)

Preferred dividends declared ($16.875 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,063

)

 

 

 

 

 

 

 

 

 

 

 

(5,063

)

Stock issued for dividend reinvestment

 

 

 

 

 

15,180

 

 

 

 

 

 

 

 

 

(553

)

 

 

553

 

 

 

 

 

 

 

 

 

 

Treasury shares acquired

 

 

 

 

 

(162,700

)

 

 

 

 

 

 

 

 

 

 

 

(3,749

)

 

 

 

 

 

 

 

 

(3,749

)

Stock options exercised

 

 

 

 

 

5,491

 

 

 

 

 

 

(46

)

 

 

 

 

 

172

 

 

 

 

 

 

 

 

 

126

 

Restricted stock granted

 

 

 

 

 

298,128

 

 

 

 

 

 

(8,218

)

 

 

 

 

 

8,218

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

3,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,334

 

Deferred benefits for directors - net

 

 

 

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

(193

)

 

 

(177

)

June 30, 2023

 

$

144,484

 

 

 

59,355,062

 

 

$

141,834

 

 

$

1,630,963

 

 

$

1,118,135

 

 

$

(303,770

)

 

$

(264,627

)

 

$

(2,021

)

 

$

2,464,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

$

144,484

 

 

 

62,307,245

 

 

$

141,834

 

 

$

1,635,642

 

 

$

977,765

 

 

$

(199,759

)

 

$

(5,120

)

 

$

(1,680

)

 

$

2,693,166

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86,870

 

 

 

 

 

 

 

 

 

 

 

 

86,870

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(170,941

)

 

 

 

 

 

(170,941

)

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(84,071

)

Common dividends declared ($0.68 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40,726

)

 

 

 

 

 

 

 

 

 

 

 

(40,726

)

Preferred dividends declared ($16.875 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,063

)

 

 

 

 

 

 

 

 

 

 

 

(5,063

)

Stock issued for dividend reinvestment

 

 

 

 

 

18,646

 

 

 

 

 

 

 

 

 

(637

)

 

 

637

 

 

 

 

 

 

 

 

 

 

Treasury shares acquired

 

 

 

 

 

(2,841,043

)

 

 

 

 

 

 

 

 

 

 

 

(99,420

)

 

 

 

 

 

 

 

 

(99,420

)

Stock options exercised

 

 

 

 

 

49,734

 

 

 

 

 

 

(306

)

 

 

 

 

 

1,684

 

 

 

 

 

 

 

 

 

1,378

 

Restricted stock granted

 

 

 

 

 

164,206

 

 

 

 

 

 

(5,521

)

 

 

 

 

 

5,521

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

2,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,792

 

Deferred benefits for directors - net

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

(115

)

 

 

(105

)

June 30, 2022

 

$

144,484

 

 

 

59,698,788

 

 

$

141,834

 

 

$

1,632,617

 

 

$

1,018,209

 

 

$

(291,337

)

 

$

(176,061

)

 

$

(1,795

)

 

$

2,467,951

 

See Notes to Consolidated Financial Statements.

6


WESBANCO, INC. CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands)

 

2023

 

 

2022

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

$

57,941

 

 

$

85,795

 

INVESTING ACTIVITIES

 

 

 

 

 

 

Net increase in loans held for investment

 

 

(427,264

)

 

 

(465,440

)

Available-for-sale debt securities:

 

 

 

 

 

 

Proceeds from sales

 

 

28,317

 

 

 

 

Proceeds from maturities, prepayments and calls

 

 

167,849

 

 

 

344,948

 

Purchases of securities

 

 

(2,500

)

 

 

(446,268

)

Held-to-maturity debt securities:

 

 

 

 

 

 

Proceeds from maturities, prepayments and calls

 

 

22,929

 

 

 

50,295

 

Purchases of securities

 

 

 

 

 

(328,238

)

Proceeds from bank owned life insurance

 

 

2,306

 

 

 

7,816

 

Purchases of premises and equipment – net

 

 

(16,916

)

 

 

(2,807

)

Net cash used in investing activities

 

 

(225,279

)

 

 

(839,694

)

FINANCING ACTIVITIES

 

 

 

 

 

 

(Decrease) increase in deposits

 

 

(269,018

)

 

 

4,596

 

Proceeds from Federal Home Loan Bank borrowings

 

 

1,380,000

 

 

 

 

Repayment of Federal Home Loan Bank borrowings

 

 

(705,000

)

 

 

(61,318

)

(Decrease) increase in other short-term borrowings

 

 

(33,783

)

 

 

6,071

 

Principal repayments of finance lease obligations

 

 

(1,148

)

 

 

(214

)

Issuance of subordinated debt, net of issuance costs

 

 

 

 

 

147,655

 

Dividends paid to common shareholders

 

 

(41,120

)

 

 

(41,135

)

Dividends paid to preferred shareholders

 

 

(5,063

)

 

 

(5,063

)

Treasury shares purchased - net

 

 

(3,623

)

 

 

(98,042

)

Net cash provided by (used in) financing activities

 

 

321,245

 

 

 

(47,450

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

153,907

 

 

 

(801,349

)

Cash, cash equivalents and restricted cash at beginning of the period

 

 

408,411

 

 

 

1,251,358

 

Cash, cash equivalents and restricted cash at end of the period

 

$

562,318

 

 

$

450,009

 

SUPPLEMENTAL DISCLOSURES

 

 

 

 

 

 

Interest paid on deposits and other borrowings

 

$

86,623

 

 

$

10,484

 

Income taxes paid

 

 

24,240

 

 

 

15,190

 

Transfers of loans to other real estate owned

 

 

147

 

 

 

87

 

   For the Nine Months Ended
September 30,
 

(unaudited, in thousands)

  2017  2016 

NET CASH PROVIDED BY OPERATING ACTIVITIES

  $93,506  $89,175 
  

 

 

  

 

 

 

INVESTING ACTIVITIES

   

Net increase in loans held for investment

   (122,332  (160,654

Securitiesavailable-for-sale:

   

Proceeds from sales

   7,760   277,225 

Proceeds from maturities, prepayments and calls

   156,944   214,786 

Purchases of securities

   (225,404  (171,169

Securitiesheld-to-maturity:

   

Proceeds from maturities, prepayments and calls

   90,457   72,859 

Purchases of securities

   (53,251  (34,530

Proceeds from bank-owned life insurance

   349   19 

Cash received to acquire a business, net

   —     4,863 

Purchases of premises and equipment – net

   (6,223  (3,894
  

 

 

  

 

 

 

Net cash (used in) provided by investing activities

   (151,700  199,505 
  

 

 

  

 

 

 

FINANCING ACTIVITIES

   

Increase (decrease) in deposits

   61,389   (123,708

Proceeds from Federal Home Loan Bank borrowings

   560,000   —   

Repayment of Federal Home Loan Bank borrowings

   (513,911  (112,116

Increase in other short-term borrowings

   20,200   6,832 

Decrease in federal funds purchased

   (54,000  —   

Dividends paid to common shareholders

   (33,416  (27,277

Issuance of common stock

   991   2 

Treasury shares purchased – net

   (358  (2,966
  

 

 

  

 

 

 

Net cash provided by (used in) financing activities

   40,895   (259,233
  

 

 

  

 

 

 

Net (decrease) increase in cash and cash equivalents

   (17,299  29,447 

Cash and cash equivalents at beginning of the period

   128,170   86,685 
  

 

 

  

 

 

 

Cash and cash equivalents at end of the period

  $110,871  $116,132 
  

 

 

  

 

 

 

SUPPLEMENTAL DISCLOSURES

   

Interest paid on deposits and other borrowings

  $29,857  $24,141 

Income taxes paid

   20,825   17,925 

Transfers of loans to other real estate owned

   506   3,368 

Non-cash transactions related to the YCB acquisition

   —     177,149 
  

 

 

  

 

 

 

See Notes to Consolidated Financial Statements.

7


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation —The accompanying unaudited interim financial statements of WesBanco,Wesbanco, Inc. and its consolidated subsidiaries (“WesBanco”Wesbanco”) have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the instructions to Form10-Q and Article 10 of RegulationS-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with our Annual Report on Form10-K for the year ended December 31, 2016.2022.

WesBanco’sWesbanco’s interim financial statements have been prepared following the significant accounting policies disclosed in Note 1 of the Notes to the Consolidated Financial Statements of its 20162022 Annual Report on Form10-K filed with the Securities and Exchange Commission.Commission, as well as with the policy changes indicated below. In the opinion of management, the accompanying interim financial information reflects all adjustments, including normal recurring adjustments, necessary to present fairly WesBanco’sWesbanco’s financial position and results of operations for each of the interim periods presented. Certain prior period amounts have been reclassified to conform to the current period presentation. Such reclassifications had no impact on Wesbanco’s net income and shareholders’ equity. Results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a full year.

Modifications for Borrowers Experiencing Financial Difficulty (“MBEFD”) — A modification of a loan for borrowers experiencing financial difficulty is applicable when the loan modification results in a direct change in the timing or amount of contractual cash flows. The most common modifications provided to borrowers experiencing financial difficulty are expected to occur in the form of principal forgiveness, interest rate reductions, other-than-insignificant-payment delays, or term extensions under ASC 310-10-50-39. Upon Wesbanco's adoption of Accounting Standards Update (“ASU”) 2022-02 on January 1, 2023, Troubled Debt Restructuring ("TDR") accounting was prospectively discontinued and economic concessions for modifications occurring on or after the adoption date are no longer measured. This accounting also results in the elimination of any existing economic concession related to a loan that was previously designated as a TDR if such loan is restructured on or after January 1, 2023. Due to the elimination of economic concessions under ASU 2022-02, the standard may result in modified loans being subject to the new disclosures that would have not been considered concessions and not treated as TDRs.

When determining whether a debtor is experiencing financial difficulties, consideration is given to any known default on any of its debt or whether it is probable that the debtor would be in payment default in the foreseeable future without the modification. Other indicators of financial difficulty include whether the debtor has declared or is in the process of declaring bankruptcy, the debtor’s ability to continue as a going concern, or the debtor’s projected cash flow to service its debt (including principal & interest) in accordance with the contractual terms for the foreseeable future, without a modification. If the payment of principal at original maturity is primarily dependent on the value of collateral, the current value of that collateral is considered in determining whether the principal will be paid.

The modification of a loan does not increase the allowance or provision for credit losses unless the loan is extended, or the loans are commercial loans that are individually evaluated for impairment, in which case a specific reserve is established pursuant to GAAP. Portfolio segment loss history is the primary factor for establishing the allowance for residential real estate, home equity and consumer MBEFDs.

Non-accrual loans that are restructured remain on non-accrual, but may move to accrual status after they have performed according to the restructured terms for a period of time. MBEFDs on accrual status generally remain on accrual as long as they continue to perform in accordance with their modified terms. MBEFDs may also be placed on non-accrual if they do not perform in accordance with the restructured terms. Loans may be removed from MBEFD status after they have performed according to the renegotiated terms for a period of time.

Recent accounting pronouncements — In August 2017, thepronouncements—The Financial Accounting Standards Board (“FASB”) issued Accounting Standards UpdateUpdates (“ASU”)No. 2017-12 “Derivatives as noted below.

ASU 2023-02 – Investments Equity Method and HedgingJoint Ventures (Topic 815), Targeted Improvements to Accounting for Hedging Activities.” The new guidance will make more financial and nonfinancial hedging strategies eligible for hedge accounting. It also amends the presentation and disclosure requirements and changes how companies assess effectiveness. It is intended to more closely align hedge accounting with companies’ risk management strategies, simplify the application of hedge accounting, and increase transparency as to the scope and results of hedging programs. The guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. WesBanco is assessing the impact of ASU2017-12 and does not expect it to have a material impact on WesBanco’s Consolidated Financial Statements.323)

In May 2017,March 2023, the FASB issued ASUNo. 2017-09 that provides guidance on determining which changes 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. ASU 2023-02 allows reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the termsrelated income tax credits. The ASU’s amendments “remove the specialized guidance for [low-income-housing tax credit] investments that are not accounted for using the proportional amortization method and conditions of share-based payment awardsinstead require an entity to apply modification accounting under Topic 718. Thethat those LIHTC investments be accounted for using the guidance isin other [GAAP].” For Wesbanco, the amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early adoption is permitted, including adoption in an interim period. The amendments should be applied on a prospective basis to an award modified on or after the adoption date. WesBanco is assessing the impact of ASU2017-09 and does not expect it to have a material impact on WesBanco’s Consolidated Financial Statements.

In March 2017, FASB issued ASU2017-08 that shortens the amortization period of certain callable debt securities held at a premium. The premium is required to be amortized to the earliest call date. Securities held at a discount continue to be amortized to maturity. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2018,2023, including interim periods within those fiscal years, which for WesBanco will be effective for the fiscal year beginning January 1, 2019. Early adoption is permitted.years. The adoption of this pronouncement is not expected to have a material impact on WesBanco’sthe Consolidated Financial Statements.

ASU 2023-01 - Leases (Topic 842): Common Control Arrangements

In March 2017,2023, the FASB issued ASU2017-07 2023-01, Leases (Topic 842): Common Control Arrangements. ASU 2023-01 amends certain provisions of ASC 842 that changes how an employer presentsapply to arrangements between related parties under common control. Additionally, ASU 2023-01 amends the net periodic benefit costaccounting for leasehold improvements in the income statementcommon-control arrangements for an employer-sponsored defined benefit pension and/or other postretirement benefit plans. Employers will present the service cost component of net periodic benefit cost in the same income statement line item as other employee compensation costs arising from services rendered during the period. Only the service cost component will be eligible for capitalization in assets. Employers will present the other components of the net periodic benefit cost separately from the line items that includes the service cost outside of any subtotal of operating income, if one is presented. These components will not be eligible for capitalization in assets.all entities. For public business entities,Wesbanco, the amendments in this update are effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within those annual reporting periods. Early adoption is permitted as of the beginning of an annual period (i.e., only in the first interim period). For WesBanco, this update will be effective for the fiscal year beginning January 1, 2018. Upon adoption, WesBanco will reclassify the service cost component from employee benefits to salaries and wages, which are both components ofnon-interest expense. The service cost component for the three and nine months ending September 30, 2017 was $0.7 million and $1.9 million, respectively.

In January 2017, the FASB issued ASU2017-04 that eliminated the requirement to calculate the implied fair value of goodwill to measure a goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. Public business entities that are a U.S. Securities and Exchange Commission filer should adopt this update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019, which for WesBanco will be effective for the2023, including interim periods within those fiscal year beginning January 1, 2020.years. Early adoption is permitted.permitted in any annual or interim period as of the beginning of the related fiscal year. The adoption of this pronouncement is not expected to have a material impact on WesBanco’sthe Consolidated Financial Statements.

8


ASU 2022-04 Liabilities – Supplier Finance Programs (Sub-topic 405-50)

In January 2017,September 2022, the FASB issued ASUNo. 2017-01, 2022-04, “Liabilities—Supplier Finance Programs (Subtopic 405-50).” The amendments in this ASU require that a buyer in a supplier finance program disclose sufficient information about the program to allow a user of financial statements to understand the program’s nature, activity during the period, changes from period to period, and potential magnitude. To achieve that objective, the buyer should disclose qualitative and quantitative information about its supplier finance programs. For Wesbanco, this update was effective beginning on January 1, 2023, except for the amendment on rollforward information, which clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. ASU2017-01 will beis effective for fiscal years, and interim periods within those fiscal years beginning after December 15, 2017, which for WesBanco will be effective for the fiscal year beginning January 1, 2018. WesBanco is currently evaluating the potential impact of ASU2017-01 but it is not expected that the2023. The adoption of this new standard will have a material impact on WesBanco’s Consolidated Financial Statements.

In October 2016, the FASB issued ASU2016-16 that provides the recognition of income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. Current guidance prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party. This prohibition on recognition is an exception to the principle of comprehensive recognition of current and deferred income taxes in generally accepted accounting principles. The exception has led to diversity in practice and is a source of complexity in financial reporting. FASB decided that an entity should recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. Consequently, the amendments in this update eliminate the exception for an intra-entity transfer of an asset other than inventory. The amendments in this update do not include new disclosure requirements; however, existing disclosure requirements might be applicable when accounting for the current and deferred income taxes for an intra-entity transfer of an asset other than inventory. For public business entities, the amendments in this update are effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within those annual reporting periods, which for WesBanco will be effective for the fiscal year beginning January 1, 2018. The amendments in this update should be applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The adoption of thisfull pronouncement is not expected to have a material impact on WesBanco’sthe Consolidated Financial Statements.

ASU 2022-03 Fair Value Measurement (Topic 820)

In August 2016,June 2022, the FASB issued ASU2016-15 2022-03, "Fair Value Measurement (Topic 820).” The amendments in this ASU clarify that provides guidance for the classification of cash flows related to (1) debt prepayment or extinguishment costs, (2) settlement ofzero-coupon debt instruments or other debt instruments with coupon rates that are insignificant in relation to the effective interest ratea contractual restriction on the borrowing, (3) contingent consideration payments made after a business combination, (4) proceeds from the settlementsale of insurance claims, (5) proceeds from the settlement of corporate-owned life insurance policies, (6) distributions received froman equity method investees, (7) beneficial interests in securitization transactions and (8) separately identifiable cash flows and applicationsecurity is not considered part of the predominance principle. Public business entities must applyunit of account of the new requirementsequity security, and therefore, is not considered in measuring fair value. Furthermore, the amendments to this ASU clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The update to this ASU requires the following disclosures for equity securities: (1) the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet; (2) the nature and remaining duration of the restriction(s) and; (3) the circumstances that could cause a lapse in the restriction(s). The amendments in this Update are effective for fiscal years beginning after December 15, 2017, including2023, and interim periods within those fiscal years, which for WesBanco will be effective foryears. Wesbanco is currently assessing the fiscal year beginning January 1, 2018. Early adoption is permitted. The adoptionimpact of this pronouncement is not expected to have a material impactASU 2022-03 on WesBanco’sits Consolidated Financial Statements.

ASU 2022-02 Financial Instruments - Credit Losses (Topic 326)

In June 2016,March 2022, the FASB issued ASU2016-13 that will require entities 2022-02, "Financial Instruments - Credit Losses (Topic 326)." The amendments in this ASU eliminate the accounting guidance for TDRs by creditors in Subtopic 310-40, "Receivables - Troubled Debt Restructurings by Creditors," while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to usedetermine whether a modification results in a new forward-looking “expected loss” model on trade and other receivables,held-to-maturity debt securities, loans and other instrumentsloan or a continuation of an existing loan. In addition, for public business entities, the amendments in this Update require that generally will result in the earlier recognition of allowances for credit losses. Foravailable-for-sale debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. Entities will have toan entity disclose significantly more information, including information they use to track credit qualitycurrent-period gross writeoffs by year of origination for most financing receivables. Public business entities must applyreceivables and net investments in leases within the new requirements for fiscal yearsscope of Subtopic 326-20, "Financial Instruments - Credit Losses - Measured at Amortized Cost." For Wesbanco, this update was effective beginning after December 15, 2019, including interim periods within those fiscal years, which for WesBanco will be effective for the fiscal year beginning on January 1, 2020. Early adoption is permitted for fiscal years beginning after December 15, 2018. WesBanco is currently evaluating the impact of the adoption of this pronouncement on WesBanco’s Consolidated Financial Statements.

In March 2016, the FASB issued ASU2016-09 that will require all excess income tax benefits or tax deficiencies of stock awards to be recognized in the income statement when the awards vest or are settled. It also will allow an employer to repurchase more of an employee’s shares than it can today for tax withholding purposes without triggering liability accounting and to make a policy election to account for forfeitures as they occur. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years.2023. The adoption of this pronouncement did not have a material impact on WesBanco’sthe Consolidated Financial Statements.

For the additional disclosure requirements in this ASU, please refer to the MBEFD policy above and Footnote 4, "Loans and the Allowance for Credit Losses."

ASU 2020-04, ASU 2021-01 and ASU 2022-06 Reference Rate Reform (Topic 848)

In March 2016,2020, the FASB issued ASU2016-07 2020-04, “Reference Rate Reform (Topic 848).” This ASU provided temporary, optional guidance to ease the potential burden in accounting for, or recognizing the effects of, the transition away from the London Interbank Offered Rate ("LIBOR") or other reference rate expected to be discontinued on financial reporting. The ASU also provides optional expedients for contract modifications that eliminatesreplace a reference rate affected by reference rate reform. The guidance is effective as of March 12, 2020 through December 31, 2022, and can be adopted at any time during this period. In January 2021, the requirementFASB issued ASU 2021-01, “Reference Rate Reform (Topic 848): Scope.” This ASU refines the scope of Topic 848 and addresses questions about whether Topic 848 can be applied to retrospectivelyderivative instruments that do not reference a rate that is expected to be discontinued, but that use an interest rate for margining, discounting or contract price alignment that is expected to be modified as a result of reference rate reform. ASU 2021-01 is effective upon issuance through December 31, 2024, and can be adopted at any time during this period. Wesbanco has not offered LIBOR for any new contracts after December 31, 2021. Wesbanco has chosen the One Month Term Secured Overnight Financing Rate ("1M Term SOFR") as its alternative replacement rate for LIBOR on both back-to-back swaps and on one-month variable loans. A transition plan was implemented in 2021 to identify and modify Wesbanco's loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR. In December 2022, the FASB issued ASU 2022-06, “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” In the Update, the Board decided to defer the sunset date of Topic 848 to December 31, 2024, to permit entities to apply the equity methodguidance in previous periods when an investor initially obtains significant influence over an investee.Topic 848 through the expected cessation date of USD LIBOR. In the Board’s view, that time frame would have been sufficient to provide flexibility for additional unforeseen changes to the timeline of USD LIBOR cessation and to accommodate global interbank offered rate (IBOR) transition. The update is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2016, and requires prospective adoption. Early adoption is permitted. The adoption of this pronouncement did not have a material impact on WesBanco’sWesbanco’s Consolidated Financial Statements.

In February 2016, the FASB issued ASU2016-02 that will require entities to recognize lease assets and lease liabilities on the balance sheet and disclose key information about leasing arrangements. The principal difference from previous guidance is that the lease assets and lease liabilities arising from operating leases were not previously recognized in the balance sheet. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. WesBanco is currently evaluating the impact of the adoption of this pronouncement on WesBanco’s Consolidated Financial Statements.9


In January 2016, the FASB issued ASU2016-01 that will require entities to measure equity investments that do not result in consolidation and are not accounted for under the equity method at fair value and recognize any changes in fair value in net income unless the investments qualify for the new practicability exception. The standard does not change the guidance for classifying and measuring investments in debt securities and loans. Entities will have to record changes in instrument-specific credit risk for financial liabilities measured under the fair value option in other comprehensive income. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Early adoption is permitted. The adoption of this pronouncement is not expected to have a material impact on WesBanco’s Consolidated Financial Statements.

In May 2014, the FASB issued ASU2014-09 related to the recognition of revenue from contracts with customers. The new revenue pronouncement creates a single source of revenue guidance for all companies in all industries and is more principles-based than current revenue guidance. The pronouncement provides a five-step model for a company to recognize revenue when it transfers control of goods or services to customers at an amount that reflects the consideration to which it expects to be entitled in exchange for those goods or services. The five steps are, (1) identify the contract with the customer, (2) identify the separate performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the separate performance obligations and (5) recognize revenue when each performance obligation is satisfied. On July 9, 2015, the FASB approved aone-year deferral of the effective date of the update. The update is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. Early adoption is now permitted as of the original effective date for interim and annual reporting periods in fiscal years beginning after December 15, 2016. In March 2016, the FASB issued ASU2016-08, which amends the principle versus agent guidance in the revenue standard. In April 2016, the FASB issued ASU2016-10, which clarifies when promised goods or services are separately identifiable in the revenue standard. In May 2016, FASB issued ASU2016-12, which provides narrow-scope improvements and practical expedients to the revenue standard. While WesBanco is currently evaluating the impact of this standard on individual customer contracts, management has evaluated the impact of this standard on the broad categories of its customer contracts and revenue streams. WesBanco currently anticipates this standard will not have a material impact on its Consolidated Financial Statements because revenue related to financial instruments, including loans and investment securities are not in scope of these updates. Loan interest income, investment interest income, insurance services revenue and bank-owned life insurance are accounted for under other U.S. GAAP standards and are therefore, out of scope of the ASC 606 revenue standard. Trust fees, service charges on deposits, electronic banking fees, net securities brokerage revenue, net gains on sales of mortgage loans, and net gain on other real estate owned and other assets are in scope of the ASC 606 revenue standard. Management has substantially completed evaluating revenue contracts, as well as identifying WesBanco’s customers, performance obligations and material revenue streams. For revenue streams evaluated to date, no changes have been identified as to the timing of revenue recognition. The Company plans to adopt the revenue recognition standard under the modified retrospective approach as of January 1, 2018.

In January 2014, the FASB issued ASUNo. 2014-01, which applies to all reporting entities that invest in qualified affordable housing projects through limited liability entities. The pronouncement permits reporting entities to make an accounting policy election to account for these investments using the proportional amortization method if certain conditions exist. The pronouncement also requires disclosure that enables users of its financial statements to understand the nature of these investments in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense (benefit). The pronouncement is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. WesBanco made an accounting policy election to adopt the ASU in the first quarter of 2017. With the adoption of this pronouncement, WesBanco now classifies the amortization of the investment as a component of income tax expense (benefit). The amount for the three and nine months ending September 30, 2017 was $0.4 million and $1.2 million, respectively, which is included in income tax expense within WesBanco’s Consolidated Financial Statements.

NOTE 2. MERGERS AND ACQUISITIONS

On September 9, 2016, WesBanco completed its acquisition of Your Community Bankshares, Inc. (“YCB”), and itswholly-owned banking subsidiary, Your Community Bank (“YCB Bank”), an Indiana state-chartered commercial bank headquartered in New Albany, Indiana. The transaction expanded WesBanco’s franchise into Kentucky and southern Indiana.

On the acquisition date, YCB had $1.5 billion in total assets, excluding goodwill, including $1.0 billion in loans and $173.2 million in securities. The YCB acquisition was valued at $220.5 million, based on WesBanco’s closing stock price on September 9, 2016 of $32.62, and resulted in WesBanco issuing 5,423,348 shares of its common stock and $43.3 million in cash in exchange for all of the outstanding shares of YCB common stock. The assets and liabilities of YCB were recorded on WesBanco’s balance sheet at their fair value as of September 9, 2016, the acquisition date, and YCB’s results of operations have been included in WesBanco’s Consolidated Statements of Income since that date. Based on the final purchase price allocation, WesBanco recorded $93.0 million in goodwill and $12.0 million in core deposit intangibles in its Community Banking segment, representing the principal change in goodwill and intangibles in 2016. None of the goodwill is deductible for income tax purposes, as the acquisition is accounted for as atax-free exchange for tax purposes.

For the nine months ended September 30, 2017 and for the twelve months ended December 31, 2016, WesBanco recorded merger-related expenses of $0.5 million and $13.3 million, respectively, associated with the YCB acquisition.

The final purchase price of the YCB acquisition and resulting goodwill is summarized as follows:

(unaudited, in thousands)

  September 9, 2016 

Purchase Price:

  

Fair value of WesBanco shares issued

  $177,149 

Cash consideration for outstanding YCB shares

   43,349 
  

 

 

 

Total purchase price

  $220,498 

Fair value of:

  

Tangible assets acquired

  $1,398,183 

Core deposit and other intangible assets acquired

   11,957 

Liabilities assumed

   (1,330,887

Net cash received in the acquisition

   48,212 
  

 

 

 

Fair value of net assets acquired

  $127,465 
  

 

 

 

Goodwill recognized

  $93,033 
  

 

 

 

The following table presents the allocation of the purchase price of the assets acquired and the liabilities assumed at the date of acquisition.

(unaudited, in thousands)

  September 9, 2016 

Assets acquired

  

Cash and due from banks

  $48,212 

Securities

   173,223 

Loans

   1,012,410 

Goodwill and other intangible assets

   104,990 

Accrued income and other assets (1)

   212,550 
  

 

 

 

Total assets acquired

  $1,551,385 
  

 

 

 

Liabilities assumed

  

Deposits

  $1,193,010 

Borrowings

   123,001 

Accrued expenses and other liabilities

   14,876 
  

 

 

 

Total liabilities assumed

   1,330,887 
  

 

 

 

Net assets acquired

  $220,498 
  

 

 

 

(1)Includes receivables of $105.8 million from the sale ofavailable-for-sale securities prior to the acquisition date.

There were no adjustments to the allocation of the purchase price of the assets acquired and the liabilities assumed during the third quarter of 2017. The following table presents the changes in the allocation of the purchase price of the assets acquired and the liabilities assumed at the date of the acquisition previously reported as of December 31, 2016:

(unaudited, in thousands)

  September 9, 2016 

Goodwill recognized as of December 31, 2016

  $92,889 

Change in fair value of net assets acquired:

  

Assets

  

Loans

   (1,156

Accrued income and other assets

   743 

Liabilities

  

Borrowings

   —   

Accrued expenses and other liabilities

   269 
  

 

 

 

Fair value of net assets acquired

  $(144
  

 

 

 

Increase in goodwill recognized

   144 
  

 

 

 

Goodwill recognized as of September 30, 2017

  $93,033 
  

 

 

 

NOTE 3. EARNINGS PER COMMON SHARE

Earnings per common share are calculated as follows:

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands, except shares

and per share amounts)

 For the Three Months Ended
September 30,
 For the Nine Months Ended
September 30,
 

 

2023

 

2022

 

2023

 

2022

 

2017 2016 2017 2016 

Numerator for both basic and diluted earnings per common share:

    

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 $26,356  $17,435  $78,584  $62,417 
 

 

  

 

  

 

  

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

40,217

 

 

$

82,158

 

 

$

81,807

 

Denominator:

    

 

 

 

 

 

 

 

 

 

 

 

 

Total average basic common shares outstanding

  44,031,813  39,715,516   43,992,017  38,828,618 

 

 

59,263,949

 

 

 

60,036,103

 

 

 

59,240,958

 

 

 

60,736,858

 

Effect of dilutive stock options and other stock compensation

  55,068  27,775   67,452  26,835 

 

 

121,898

 

 

 

149,104

 

 

 

148,356

 

 

 

162,412

 

 

 

  

 

  

 

  

 

 

Total diluted average common shares outstanding

  44,086,881  39,743,291   44,059,469  38,855,453 

 

 

59,385,847

 

 

 

60,185,207

 

 

 

59,389,314

 

 

 

60,899,270

 

 

 

  

 

  

 

  

 

 

Earnings per common share – basic

 $0.60  $0.44  $1.79  $1.61 

Earnings per common share – diluted

 $0.60  $0.44  $1.78  $1.61 
 

 

  

 

  

 

  

 

 

Earnings per common share - basic

 

$

0.71

 

 

$

0.67

 

 

$

1.39

 

 

$

1.35

 

Earnings per common share - diluted

 

$

0.71

 

 

$

0.67

 

 

$

1.38

 

 

$

1.34

 

Options

As of June 30, 2023 and 2022, 603,767 and 524,211 options to purchase 117,550 shares and 96,600 shares at September 30, 2017 and 2016, respectively, were not included in the computation of net income per diluted share computation for the three and six months ended SeptemberJune 30, 20172023 and 2016,2022, respectively, because the exercise price was greater than the average market price of thea common sharesshare, and, therefore, the effect would be antidilutive. All options

As of June 30, 2023, an aggregate of 37,296 contingently issuable shares were estimated to purchasebe awarded under the 2022 and 2021 total shareholder return ("TSR") plans, as stock performance targets had been met as of such date and therefore those shares were included in the nine months ended September 30, 2017 computation of net income per diluted share. Optionscalculation. No shares related to purchase 185,250 sharesthe 2023 plan were not included in the computation of net income per diluted share for the nine months ended September 30, 2016 because the exercise price was greater than the average market price of the common shares and, therefore, the effect would be antidilutive.

As of September 30, 2017, 28,502 shares of market and performance-based restricted stock were not included in the computation of net income per diluted share for the three and nine months ended September 30, 2017 because the effect would be antidilutive. ThereAs of June 30, 2022, 34,656 contingently issuable shares were no antidilutiveestimated to be awarded under the 2022 and 2021 TSR plans, as stock performance targets had been met as of such date and therefore those shares were included in the diluted calculation. As of June 30, 2022, the shares related to the 2020 TSR plan were not included in the calculation because they had not met performance measures and the effect would be antidilutive.

In addition, performance-based restricted stock excluded from the computation of net income for the three or nine months ended September 30, 2016.

On September 9, 2016, WesBanco issued 5,423,348 shares of common stock (109,257 of which("PBRS") compensation totaling 68,767 and 62,314 shares were treasury stock)estimated to complete its acquisitionbe awarded as of YCB. These shares are included in average shares outstanding beginning on that date. For additional information relating to the YCB acquisition, refer to Note 2, “MergersJune 30, 2023 and Acquisitions.”June 30, 2022, respectively.

10


NOTE 4.3. SECURITIES

The following table presents the fair value and amortized cost ofavailable-for-sale andheld-to-maturity debt securities:

   September 30, 2017   December 31, 2016 

(unaudited, in thousands)

  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
  Estimated
Fair

Value
   Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
  Estimated
Fair

Value
 

Available-for-sale

              

U.S. Government sponsored entities and agencies

  $72,672   $88   $(441 $72,319   $54,803   $3   $(763 $54,043 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   974,370    776    (11,672  963,474    953,475    884    (16,070  938,289 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   122,908    77    (1,151  121,834    98,922    27    (2,139  96,810 

Obligations of states and political subdivisions

   104,228    3,187    (568  106,847    110,208    3,114    (1,659  111,663 

Corporate debt securities

   35,249    325    (71  35,503    35,292    117    (108  35,301 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total debt securities

  $1,309,427   $4,453   $(13,903 $1,299,977   $1,252,700   $4,145   $(20,739 $1,236,106 

Equity securities

   4,238    1,320    (3  5,555    4,062    1,032    (24  5,070 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Totalavailable-for-sale securities

  $1,313,665   $5,773   $(13,906 $1,305,532   $1,256,762   $5,177   $(20,763 $1,241,176 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Held-to-maturity

              

U.S. Government sponsored entities and agencies

  $12,128   $—     $(254 $11,874   $13,394   $—     $(414 $12,980 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   178,429    763    (1,467  177,725    215,141    1,279    (2,563  213,857 

Obligations of states and political subdivisions

   801,760    20,153    (1,200  820,713    805,019    15,652    (5,529  815,142 

Corporate debt securities

   33,371    1,065    —     34,436    34,413    418    (20  34,811 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Totalheld-to-maturity securities

  $1,025,688   $21,981   $(2,921 $1,044,748   $1,067,967   $17,349   $(8,526 $1,076,790 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $2,339,353   $27,754   $(16,827 $2,350,280   $2,324,729   $22,526   $(29,289 $2,317,966 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Trading

 

 

June 30, 2023

 

 

December 31, 2022

 

(unaudited, in thousands)

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

 

$

246,526

 

 

$

 

 

$

(34,575

)

 

$

211,951

 

 

$

259,418

 

 

$

2

 

 

$

(33,450

)

 

$

225,970

 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

2,023,958

 

 

 

17

 

 

 

(302,088

)

 

 

1,721,887

 

 

 

2,144,015

 

 

 

25

 

 

 

(297,987

)

 

 

1,846,053

 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

313,521

 

 

 

 

 

 

(8,279

)

 

 

305,242

 

 

 

359,811

 

 

 

 

 

 

(10,080

)

 

 

349,731

 

Obligations of states and political subdivisions

 

 

82,146

 

 

 

113

 

 

 

(3,828

)

 

 

78,431

 

 

 

96,081

 

 

 

244

 

 

 

(4,097

)

 

 

92,228

 

Corporate debt securities

 

 

11,956

 

 

 

 

 

 

(245

)

 

 

11,711

 

 

 

15,451

 

 

 

 

 

 

(293

)

 

 

15,158

 

Total available-for-sale debt securities

 

$

2,678,107

 

 

$

130

 

 

$

(349,015

)

 

$

2,329,222

 

 

$

2,874,776

 

 

$

271

 

 

$

(345,907

)

 

$

2,529,140

 

Held-to-maturity debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

 

$

3,887

 

 

$

 

 

$

(404

)

 

$

3,483

 

 

$

4,357

 

 

$

 

 

$

(416

)

 

$

3,941

 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

42,371

 

 

 

 

 

 

(3,796

)

 

 

38,575

 

 

 

45,909

 

 

 

 

 

 

(3,809

)

 

 

42,100

 

Obligations of states and political subdivisions

 

 

1,157,889

 

 

 

354

 

 

 

(147,762

)

 

 

1,010,481

 

 

 

1,177,986

 

 

 

577

 

 

 

(159,975

)

 

 

1,018,588

 

Corporate debt securities

 

 

20,323

 

 

 

 

 

 

(633

)

 

 

19,690

 

 

 

20,377

 

 

 

 

 

 

(616

)

 

 

19,761

 

Total held-to-maturity debt securities (1)

 

$

1,224,470

 

 

$

354

 

 

$

(152,595

)

 

$

1,072,229

 

 

$

1,248,629

 

 

$

577

 

 

$

(164,816

)

 

$

1,084,390

 

Total debt securities

 

$

3,902,577

 

 

$

484

 

 

$

(501,610

)

 

$

3,401,451

 

 

$

4,123,405

 

 

$

848

 

 

$

(510,723

)

 

$

3,613,530

 

(1)
Total held-to-maturity debt securities are presented on the balance sheet net of their allowance for credit losses totaling $0.2 million at June 30, 2023 and December 31, 2022, respectively.

At June 30, 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. Equity securities, of which $9.4 million consist of investments in various mutual funds held in grantor trusts formed in connection with the Company’s deferred compensation plan, are recorded at fair value, and totaled $7.9$11.9 million and $7.1$11.5 million at SeptemberJune 30, 20172023 and December 31, 2016,2022, respectively.

At September 30, 2017 and December 31, 2016, 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.

The following table presents the amortized cost and fair value ofavailable-for-sale andheld-to-maturity debt securities by contractual maturity date at SeptemberJune 30, 2017. In some instances, the issuers2023. Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay debt obligations with or without penalty prior toprepayment penalties. Mortgage-backed securities and collateralized mortgage obligations are classified in the table below based on their contractual maturity date.date; however, regular principal payments and prepayments of principal are received on a monthly basis.

   September 30, 2017 
   One Year   One to   Five to   After   Mortgage-backed     

(unaudited, in thousands)

  or less   Five Years   Ten Years   Ten Years   and Equity   Total 

Available-for-sale

            

U.S. Government sponsored entities and agencies

  $—     $11,967   $16,855   $6,908   $36,589   $72,319 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies(1)

   —      —      —      —      963,474    963,474 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies(1)

   —      —      —    �� —      121,834    121,834 

Obligations of states and political subdivisions

   7,723    17,886    36,514    44,724    —      106,847 

Corporate debt securities

   —      30,483    5,020    —      —      35,503 

Equity securities(2)

   —      —      —      —      5,555    5,555 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totalavailable-for-sale securities

  $7,723   $60,336   $58,389   $51,632   $1,127,452   $1,305,532 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Held-to-maturity(3)

            

U.S. Government sponsored entities and agencies

  $—     $—     $—     $—     $11,874   $11,874 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies(1)

   —      —      —      —      177,725    177,725 

Obligations of states and political subdivisions

   4,703    88,402    412,322    315,286    —      820,713 

Corporate debt securities

   —      2,804    31,632    —      —      34,436 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totalheld-to-maturity securities

  $4,703   $91,206   $443,954   $315,286   $189,599   $1,044,748 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $12,426   $151,542   $502,343   $366,918   $1,317,051   $2,350,280 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(unaudited, in thousands)

 

Amortized Cost

 

 

Fair Value

 

Available-for-sale debt securities

 

 

 

 

 

 

Within one year

 

$

26,813

 

 

$

26,470

 

After 1 year through 5 years

 

 

130,304

 

 

 

125,997

 

After 5 years through 10 years

 

 

395,725

 

 

 

374,036

 

After 10 years

 

 

2,125,265

 

 

 

1,802,719

 

Total available-for-sale debt securities

 

$

2,678,107

 

 

$

2,329,222

 

Held-to-maturity debt securities

 

 

 

 

 

 

Within one year

 

$

18,112

 

 

$

18,003

 

After 1 year through 5 years

 

 

112,213

 

 

 

110,347

 

After 5 years through 10 years

 

 

411,700

 

 

 

383,357

 

After 10 years

 

 

682,445

 

 

 

560,522

 

Total held-to-maturity debt securities

 

$

1,224,470

 

 

$

1,072,229

 

Total debt securities

 

$

3,902,577

 

 

$

3,401,451

 

(1)Mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
(2)Equity securities, which have no stated maturity, are not assigned a maturity category.
(3)Theheld-to-maturity portfolio is carried at an amortized cost of $1.0 billion.

11


Securities with an aggregate fair valuesvalue of $1.4$1.9 billion and $1.2$2.1 billion at SeptemberJune 30, 20172023 and December 31, 2016,2022, respectively, were pledged as security for public and trust funds, and securities sold under agreements to repurchase. Proceeds from the sale ofavailable-for-sale securities were $7.8for the six months ended June 30, 2023 and 2022 totaled $28.3 million and $277.2$0 million, for the nine months ended September 30, 2017 and 2016, respectively. Net unrealized losses onavailable-for-sale securities included in accumulated other comprehensive income, net of tax, as of SeptemberJune 30, 20172023 and December 31, 2016,2022 were $5.1$264.2 million and $9.9$261.8 million, respectively.

The following table presents the gross realized gains and losses on sales and calls ofavailable-for-sale andheld-to-maturity debt securities, as well as gains and losses on equity securities from both sales and market adjustments, for the three and ninesix months ended SeptemberJune 30, 20172023 and 2016,2022, respectively. GainsAll gains and losses due to fair value fluctuations on trading securitiespresented in the table below are included innon-interest the net securities gains (losses) line item of the income under otherstatement. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the participant is recognized in employee benefits expense.

 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

2

 

 

$

107

 

 

$

65

 

 

$

138

 

Gross realized losses

 

 

(9

)

 

 

(9

)

 

 

(206

)

 

 

(11

)

Net (losses) gains on debt securities

 

 

(7

)

 

 

98

 

 

 

(141

)

 

 

127

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses) recognized on securities still held

 

 

212

 

 

 

(1,281

)

 

 

491

 

 

 

(1,959

)

Net securities gains (losses)

 

$

205

 

 

$

(1,183

)

 

$

350

 

 

$

(1,832

)

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 with an offsetting entrystatement in compensation expense.the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $9.1 million and $9.5 million as of June 30, 2023 and December 31, 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.

The following table provides a roll-forward of the allowance for credit losses on held-to-maturity securities for the six months ended June 30, 2023 and 2022:

   For the Three
Months Ended
   For the Nine
Months Ended
 
   September 30,   September 30, 

(unaudited, in thousands)

  2017   2016   2017   2016 

Gross realized gains

  $29   $602   $603   $2,517 

Gross realized losses

   (23   (4   (92   (224
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized gains

  $6   $598   $511   $2,293 
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Allowance for Credit Losses By Category

 

 

For the Six Months Ended June 30, 2023 and 2022

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

-backed

 

 

 

 

 

 

 

 

 

 

securities and

 

 

 

 

 

 

 

 

 

 

collateralized

 

 

 

 

 

 

 

 

 

 

mortgage obligations

 

Obligations of

 

 

 

 

 

 

U.S. Government

 

of government

 

states and

 

Corporate

 

 

 

 

sponsored

 

sponsored entities

 

political

 

debt

 

 

(unaudited, in thousands)

entities and agencies

 

and agencies

 

subdivisions

 

Securities

 

Total

 

Balance at December 31, 2022

$

 

$

 

$

167

 

$

53

 

$

220

 

Current period provision (1)

 

 

 

 

 

(12

)

 

(15

)

 

(27

)

Write-offs

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2023

$

 

$

 

$

155

 

$

38

 

$

193

 

.

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2021

$

 

$

 

$

174

 

$

94

 

$

268

 

Current period provision (1)

 

 

 

 

 

8

 

 

(11

)

 

(3

)

Write-offs

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2022

$

 

$

 

$

182

 

$

83

 

$

265

 

(1) The total provision for credit losses on held-to-maturity securities is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses - loans and loan commitments. For more information on the provision relating to loans and loan commitments, please see Footnote 4, "Loans and the Allowance for Credit Losses."

12


The following tables provide information on unrealized losses on investmentavailable-for-sale debt securities that have been in an unrealized loss position for less than twelve months and twelve months or more, for which an allowance for credit losses has not been recorded, as of SeptemberJune 30, 20172023 and December 31, 2016:2022, respectively:

 September 30, 2017 
 Less than 12 months 12 months or more Total 

 

June 30, 2023

 

 Fair Unrealized # of Fair Unrealized # of Fair Unrealized # of 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

(unaudited, dollars in thousands)

 Value Losses Securities Value Losses Securities Value Losses Securities 

 

Fair
Value

 

 

Unrealized
Losses

 

 

# of
Securities

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

# of
Securities

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

# of
Securities

 

U.S. Government sponsored entities and agencies

 $29,875  $(208  6  $36,284  $(487  5  $66,159  $(695  11 

 

$

21,031

 

 

$

(1,455

)

 

 

14

 

 

$

190,885

 

 

$

(33,120

)

 

 

31

 

 

$

211,916

 

 

$

(34,575

)

 

 

45

 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

  729,219   (6,426  180   254,554   (6,713  69   983,773   (13,139  249 

 

 

142,697

 

 

 

(9,003

)

 

 

66

 

 

 

1,577,076

 

 

 

(293,085

)

 

 

414

 

 

 

1,719,773

 

 

 

(302,088

)

 

 

480

 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

  93,924   (1,135  13   660   (16  2   94,584   (1,151  15 

 

 

26,808

 

 

 

(373

)

 

 

4

 

 

 

278,434

 

 

 

(7,906

)

 

 

63

 

 

 

305,242

 

 

 

(8,279

)

 

 

67

 

Obligations of states and political subdivisions

  96,323   (526  153   73,210   (1,242  156   169,533   (1,768  309 

 

 

43,840

 

 

 

(1,052

)

 

 

79

 

 

 

25,416

 

 

 

(2,776

)

 

 

35

 

 

 

69,256

 

 

 

(3,828

)

 

 

114

 

Corporate debt securities

  4,015   (22  1   6,960   (49  2   10,975   (71  3 

 

 

7,270

 

 

 

(186

)

 

 

2

 

 

 

4,442

 

 

 

(59

)

 

 

4

 

 

 

11,712

 

 

 

(245

)

 

 

6

 

Equity securities

  1,359   (3  1   —     —     —     1,359   (3  1 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total temporarily impaired securities

 $954,715  $(8,320  354  $371,668  $(8,507  234  $1,326,383  $(16,827  588 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 
 December 31, 2016 
 Less than 12 months 12 months or more Total 
 Fair Unrealized # of Fair Unrealized # of Fair Unrealized # of 

(unaudited, dollars in thousands)

 Value Losses Securities Value Losses Securities Value Losses Securities 

U.S. Government sponsored entities and agencies

 $58,108  $(1,177 11  $—    $—     —    $58,108  $(1,177 11 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 969,174  (16,436 232  58,839  (2,197 14  1,028,013  (18,633 246 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 88,169  (2,122 14  679  (17 2  88,848  (2,139 16 

Obligations of states and political subdivisions

 364,583  (7,121 604  2,047  (67 3  366,630  (7,188 607 

Corporate debt securities

 10,011  (78 3  5,973  (50 2  15,984  (128 5 

Equity securities

 2,938  (24 2   —     —     —    2,938  (24 2 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total temporarily impaired securities

 $1,492,983  $(26,958 866  $67,538  $(2,331 21  $1,560,521  $(29,289 887 
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 

$

241,646

 

 

$

(12,069

)

 

 

165

 

 

$

2,076,253

 

 

$

(336,946

)

 

 

547

 

 

$

2,317,899

 

 

$

(349,015

)

 

 

712

 

 

 

December 31, 2022

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

(dollars in thousands)

 

Fair
Value

 

 

Unrealized
Losses

 

 

# of
Securities

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

# of
Securities

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

# of
Securities

 

U.S. Government sponsored entities and agencies

 

$

107,011

 

 

$

(8,435

)

 

 

35

 

 

$

118,779

 

 

$

(25,015

)

 

 

13

 

 

$

225,790

 

 

$

(33,450

)

 

 

48

 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

514,789

 

 

 

(39,246

)

 

 

294

 

 

 

1,328,906

 

 

 

(258,741

)

 

 

202

 

 

 

1,843,695

 

 

 

(297,987

)

 

 

496

 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

190,189

 

 

 

(5,106

)

 

 

38

 

 

 

159,543

 

 

 

(4,974

)

 

 

36

 

 

 

349,732

 

 

 

(10,080

)

 

 

74

 

Obligations of states and political subdivisions

 

 

67,822

 

 

 

(1,815

)

 

 

128

 

 

 

7,812

 

 

 

(2,282

)

 

 

10

 

 

 

75,634

 

 

 

(4,097

)

 

 

138

 

Corporate debt securities

 

 

7,225

 

 

 

(226

)

 

 

3

 

 

 

4,433

 

 

 

(67

)

 

 

3

 

 

 

11,658

 

 

 

(293

)

 

 

6

 

Total

 

$

887,036

 

 

$

(54,828

)

 

 

498

 

 

$

1,619,473

 

 

$

(291,079

)

 

 

264

 

 

$

2,506,509

 

 

$

(345,907

)

 

 

762

 

Unrealized losses on debt securities in the tablestable above represent temporary fluctuations resulting from changes in market rates in relation to fixed yields. Unrealized losses in theavailable-for-sale portfolio are accounted for as an adjustment, net of taxes, to other comprehensive income in shareholders’ equity.

WesBanco Wesbanco does not believe the securities presented above are impaired due to reasons of credit quality, as substantially all debt securities are rated above investment grade and all are paying principal and interest according to their contractual terms. WesBancoWesbanco does not intend to sell, nor is it more likely than not that it will be required to sell, loss position securities prior to recovery of their cost, andcost; therefore, management believes the unrealized losses detailed above are temporary and no impairment lossdo not require an allowance for credit losses relating to these securities has beento be recognized.

Securities that do not have readily determinable fair values and for which WesBancoWesbanco does not exercise significant influence are carried at cost. Cost method investments consist primarily of FHLBFederal Home Loan Bank (“FHLB”) of Pittsburgh Cincinnati and Indianapolis stock totaling $48.6$63.2 million and $46.4$36.2 million at SeptemberJune 30, 20172023 and December 31, 2016,2022, respectively, and are included in other assets in the Consolidated Balance Sheets. Cost method investments are evaluated for impairment whenever events or circumstances suggest that their carrying value may not be recoverable.

13


NOTE 5.4. LOANS AND THE ALLOWANCE FOR CREDIT LOSSES

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. TheNet deferred loan (costs) and feescosts were $(1.0)$10.3 million and $0.3$9.6 million at SeptemberJune 30, 20172023 and December 31, 2016,2022, respectively. The unamortizedun-accreted discount on purchased loans from acquisitions was $23.0 million, including $11.1 million related to YCB, and $24.1$15.5 million at SeptemberJune 30, 20172023 and $18.0 million at December 31, 2022.

 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2023

 

 

2022

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

829,744

 

 

$

943,887

 

Improved property

 

 

5,465,723

 

 

 

5,117,457

 

Total commercial real estate

 

 

6,295,467

 

 

 

6,061,344

 

Commercial and industrial

 

 

1,558,491

 

 

 

1,579,395

 

Residential real estate

 

 

2,341,928

 

 

 

2,140,584

 

Home equity

 

 

701,824

 

 

 

695,065

 

Consumer

 

 

232,254

 

 

 

226,340

 

Total portfolio loans

 

 

11,129,964

 

 

 

10,702,728

 

Loans held for sale

 

 

28,970

 

 

 

8,249

 

Total loans

 

$

11,158,934

 

 

$

10,710,977

 

The allowance for credit losses under the current expected credit losses methodology ("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, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of June 30, 2023, 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 quarter-end, national unemployment was projected to be 4.0%, and subsequently increase to an average of 4.8% over the remainder of the forecast period. Accrued interest receivable for loans was $54.0 million and $51.8 million at June 30, 2023 and December 31, 2016,2022, respectively. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses because the Company has a policy in place to reverse or write-off accrued interest when loans are placed on non-accrual. However, Wesbanco does have a $0.1 million reserve on the accrued interest related to loan modifications allowed under the Coronavirus Aid, Relief and Economic Security ("CARES") Act due to the timing and nature of these modifications. Accrued interest related to COVID-19 loan modifications as permitted under the CARES Act was $16.2 million and $17.0 million at June 30, 2023 and December 31, 2022, respectively.

(unaudited, in thousands)

  September 30,
2017
   December 31,
2016
 

Commercial real estate:

    

Land and construction

  $606,593   $496,539 

Improved property

   2,407,819    2,376,972 
  

 

 

   

 

 

 

Total commercial real estate

   3,014,412    2,873,511 
  

 

 

   

 

 

 

Commercial and industrial

   1,125,693    1,088,118 

Residential real estate

   1,356,580    1,383,390 

Home equity

   527,216    508,359 

Consumer

   349,148    396,058 
  

 

 

   

 

 

 

Total portfolio loans

   6,373,049    6,249,436 
  

 

 

   

 

 

 

Loans held for sale

   26,888    17,315 
  

 

 

   

 

 

 

Total loans

  $6,399,937   $6,266,751 
  

 

 

   

 

 

 

14


The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio:

   Allowance for Credit Losses By Category 
   For the Nine Months Ended September 30, 2017 and 2016 
   Commercial  Commercial                   
   Real Estate-  Real Estate-                   
   Land and  Improved  Commercial  Residential  Home     Deposit    

(unaudited, in thousands)

  Construction  Property  & Industrial  Real Estate  Equity  Consumer  Overdraft  Total 

Balance at December 31, 2016:

         

Allowance for loan losses

  $4,348  $18,628  $8,412  $4,106  $3,422  $3,998  $760  $43,674 

Allowance for loan commitments

   151   17   188   9   162   44   —     571 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total beginning allowance for credit losses

   4,499   18,645   8,600   4,115   3,584   4,042   760   44,245 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Provision for credit losses:

         

Provision for loan losses

   415   1,619   2,842   (203  1,259   922   680   7,534 

Provision for loan commitments

   (18  4   45   —     49   (4  —     76 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total provision for credit losses

   397   1,623   2,887   (203  1,308   918   680   7,610 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Charge-offs

   —     (1,752  (2,255  (797  (372  (2,877  (947  (9,000

Recoveries

   89   492   649   266   180   1,336   267   3,279 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs

   89   (1,260  (1,606  (531  (192  (1,541  (680  (5,721
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at September 30, 2017:

         

Allowance for loan losses

   4,852   18,987   9,648   3,372   4,489   3,379   760   45,487 

Allowance for loan commitments

   133   21   233   9   211   40   —     647 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total ending allowance for credit losses

  $4,985  $19,008  $9,881  $3,381  $4,700  $3,419  $760  $46,134 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at December 31, 2015:

         

Allowance for loan losses

  $4,390  $14,748  $10,002  $4,582  $2,883  $4,763  $342  $41,710 
         

Allowance for loan commitments

   157   26   260   7   117   46   —     613 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total beginning allowance for credit losses

   4,547   14,774   10,262   4,589   3,000   4,809   342   42,323 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Provision for credit losses:

         

Provision for loan losses

   498   1,351   2,827   (67  301   918   559   6,387 

Provision for loan commitments

   (5  —     (40  2   8   (2  —     (37
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total provision for credit losses

   493   1,351   2,787   (65  309   916   559   6,350 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Charge-offs

   (73  (1,732  (2,883  (529  (345  (2,733  (585  (8,880

Recoveries

   3   1,406   241   351   171   1,199   167   3,538 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net charge-offs

   (70  (326  (2,642  (178  (174  (1,534  (418  (5,342
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at September 30, 2016:

         

Allowance for loan losses

   4,818   15,773   10,187   4,337   3,010   4,147   483   42,755 

Allowance for loan commitments

   152   26   220   9   125   44   —     576 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total ending allowance for credit losses

  $4,970  $15,799  $10,407  $4,346  $3,135  $4,191  $483  $43,331 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

Allowance for Credit Losses By Category

 

 

 

For the Six Months Ended June 30, 2023 and 2022

 

(unaudited, in thousands)

 

Commercial
Real Estate -
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Residential
Real Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

Balance at December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

6,737

 

 

$

52,659

 

 

$

31,540

 

 

$

18,208

 

 

$

4,234

 

 

$

3,127

 

 

$

1,285

 

 

$

117,790

 

Allowance for credit
   losses - loan commitments

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total beginning allowance for credit
   losses - loans and loan
   commitments

 

 

12,762

 

 

 

52,659

 

 

 

31,540

 

 

 

20,423

 

 

 

4,362

 

 

 

3,127

 

 

 

1,285

 

 

 

126,158

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(845

)

 

 

1,246

 

 

 

1,337

 

 

 

1,787

 

 

 

251

 

 

 

693

 

 

 

407

 

 

 

4,876

 

Provision for loan commitments

 

 

1,168

 

 

 

182

 

 

 

527

 

 

 

(621

)

 

 

500

 

 

 

 

 

 

 

 

 

1,756

 

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

323

 

 

 

1,428

 

 

 

1,864

 

 

 

1,166

 

 

 

751

 

 

 

693

 

 

 

407

 

 

 

6,632

 

Charge-offs

 

 

(222

)

 

 

(1,381

)

 

 

(999

)

 

 

7

 

 

 

(315

)

 

 

(1,601

)

 

 

(818

)

 

 

(5,329

)

Recoveries

 

 

128

 

 

 

427

 

 

 

259

 

 

 

313

 

 

 

250

 

 

 

1,231

 

 

 

221

 

 

 

2,829

 

Net (charge-offs) recoveries

 

 

(94

)

 

 

(954

)

 

 

(740

)

 

 

320

 

 

 

(65

)

 

 

(370

)

 

 

(597

)

 

 

(2,500

)

Balance at June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

5,798

 

 

 

52,951

 

 

 

32,137

 

 

 

20,315

 

 

 

4,420

 

 

 

3,450

 

 

 

1,095

 

 

 

120,166

 

Allowance for credit
   losses - loan commitments

 

 

7,193

 

 

 

182

 

 

 

527

 

 

 

1,594

 

 

 

628

 

 

 

 

 

 

 

 

 

10,124

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

12,991

 

 

$

53,133

 

 

$

32,664

 

 

$

21,909

 

 

$

5,048

 

 

$

3,450

 

 

$

1,095

 

 

$

130,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

7,310

 

 

$

65,355

 

 

$

26,875

 

 

$

15,401

 

 

$

724

 

 

$

3,737

 

 

$

2,220

 

 

$

121,622

 

Allowance for credit
   losses - loan commitments

 

 

4,180

 

 

 

201

 

 

 

1,497

 

 

 

1,576

 

 

 

49

 

 

 

272

 

 

 

 

 

 

7,775

 

Total beginning allowance for credit
   losses - loans and loan
   commitments

 

 

11,490

 

 

 

65,556

 

 

 

28,372

 

 

 

16,977

 

 

 

773

 

 

 

4,009

 

 

 

2,220

 

 

 

129,397

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

845

 

 

 

(6,401

)

 

 

1,097

 

 

 

(491

)

 

 

38

 

 

 

780

 

 

 

(58

)

 

 

(4,190

)

Provision for loan commitments

 

 

696

 

 

 

(201

)

 

 

(1,288

)

 

 

582

 

 

 

14

 

 

 

140

 

 

 

 

 

 

(57

)

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

1,541

 

 

 

(6,602

)

 

 

(191

)

 

 

91

 

 

 

52

 

 

 

920

 

 

 

(58

)

 

 

(4,247

)

Charge-offs

 

 

(73

)

 

 

(137

)

 

 

(355

)

 

 

(243

)

 

 

(178

)

 

 

(1,690

)

 

 

(776

)

 

 

(3,452

)

Recoveries

 

 

25

 

 

 

740

 

 

 

551

 

 

 

264

 

 

 

193

 

 

 

1,477

 

 

 

173

 

 

 

3,423

 

Net (charge-offs) recoveries

 

 

(48

)

 

 

603

 

 

 

196

 

 

 

21

 

 

 

15

 

 

 

(213

)

 

 

(603

)

 

 

(29

)

Balance at June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

8,107

 

 

 

59,557

 

 

 

28,168

 

 

 

14,931

 

 

 

777

 

 

 

4,304

 

 

 

1,559

 

 

 

117,403

 

Allowance for credit
   losses - loan commitments

 

 

4,876

 

 

 

 

 

 

209

 

 

 

2,158

 

 

 

63

 

 

 

412

 

 

 

 

 

 

7,718

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

12,983

 

 

$

59,557

 

 

$

28,377

 

 

$

17,089

 

 

$

840

 

 

$

4,716

 

 

$

1,559

 

 

$

125,121

 

(1) Deposit overdrafts of $4.5 million and $11.3 million are included in total portfolio loans for the periods ending June 30, 2023 and June 30, 2022, respectively.

(2) The total provision for credit losses - loans and loan commitments is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses on held-to-maturity securities. For more information on the provision relating to held-to-maturity securities, please see Footnote 3, "Securities."

15


The following tables present the allowance for credit losses and recorded investments in loans by category:category, as of each period-end:

  Allowance for Credit Losses and Recorded Investment in Loans 
  Commercial  Commercial                   
  Real Estate-  Real Estate-  Commercial  Residential        Deposit    
  Land and  Improved  and  Real  Home     Over-    

(unaudited, in thousands)

 Construction  Property  Industrial  Estate  Equity  Consumer  draft  Total 

September 30, 2017

        

Allowance for credit losses:

        

Allowance for loans individually evaluated for impairment

 $—    $579  $—    $—    $—    $—    $—    $579 

Allowance for loans collectively evaluated for impairment

  4,852   18,408   9,648   3,372   4,489   3,379   760   44,908 

Allowance for loan commitments

  133   21   233   9   211   40   —     647 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total allowance for credit losses

 $4,985  $19,008  $9,881  $3,381  $4,700  $3,419  $760  $46,134 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Portfolio loans:

        

Individually evaluated for impairment (1)

 $—    $5,117  $—    $—    $—    $—    $—    $5,117 

Collectively evaluated for impairment

  605,100   2,397,278   1,124,824   1,355,829   527,216   349,141   —     6,359,388 

Acquired with deteriorated credit quality

  1,493   5,424   869   751   —     7   —     8,544 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total portfolio loans

 $606,593  $2,407,819  $1,125,693  $1,356,580  $527,216  $349,148  $—    $6,373,049 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

December 31, 2016

        

Allowance for credit losses:

        

Allowance for loans individually evaluated for impairment

 $—    $470  $407  $—    $—    $—    $—    $877 

Allowance for loans collectively evaluated for impairment

  4,348   18,158   8,005   4,106   3,422   3,998   760   42,797 

Allowance for loan commitments

  151   17   188   9   162   44   —     571 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total allowance for credit losses

 $4,499  $18,645  $8,600  $4,115  $3,584  $4,042  $760  $44,245 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Portfolio loans:

        

Individually evaluated for impairment (1)

 $—    $3,012  $1,270  $—    $—    $—    $—    $4,282 

Collectively evaluated for impairment

  494,928   2,364,067   1,086,445   1,382,447   508,359   396,049   —     6,232,295 

Acquired with deteriorated credit quality

  1,611   9,893   403   943   —     9   —     12,859 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total portfolio loans

 $496,539  $2,376,972  $1,088,118  $1,383,390  $508,359  $396,058  $—    $6,249,436 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

Allowance for Credit Losses and Recorded Investment in Loans

 

(unaudited, in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

2,125

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,125

 

Loans collectively-evaluated

 

 

5,798

 

 

 

50,826

 

 

 

32,137

 

 

 

20,315

 

 

 

4,420

 

 

 

3,450

 

 

 

1,095

 

 

 

118,041

 

Loan commitments (2)

 

 

7,193

 

 

 

182

 

 

 

527

 

 

 

1,594

 

 

 

628

 

 

 

 

 

 

 

 

 

10,124

 

Total allowance for credit
   losses - loans and commitments

 

$

12,991

 

 

$

53,133

 

 

$

32,664

 

 

$

21,909

 

 

$

5,048

 

 

$

3,450

 

 

$

1,095

 

 

$

130,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses

 

$

 

 

$

28,107

 

 

$

242

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

28,349

 

Collectively-evaluated for credit
   losses

 

 

829,744

 

 

 

5,437,616

 

 

 

1,558,249

 

 

 

2,341,928

 

 

701,824

 

 

 

232,254

 

 

 

 

 

 

11,101,615

 

Total portfolio loans

 

$

829,744

 

 

$

5,465,723

 

 

$

1,558,491

 

 

$

2,341,928

 

 

$

701,824

 

 

$

232,254

 

 

$

 

 

$

11,129,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

2,988

 

 

$

130

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3,118

 

Loans collectively-evaluated

 

 

6,737

 

 

 

49,671

 

 

 

31,410

 

 

 

18,208

 

 

 

4,234

 

 

 

3,127

 

 

 

1,285

 

 

 

114,672

 

Loan commitments (2)

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total allowance for credit
   losses - loans and commitments

 

$

12,762

 

 

$

52,659

 

 

$

31,540

 

 

$

20,423

 

 

$

4,362

 

 

$

3,127

 

 

$

1,285

 

 

$

126,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses

 

$

24,629

 

 

$

25,369

 

 

$

401

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

50,399

 

Collectively-evaluated for credit
   losses

 

 

919,258

 

 

 

5,092,088

 

 

 

1,578,994

 

 

 

2,140,584

 

 

 

695,065

 

 

 

226,340

 

 

 

 

 

 

10,652,329

 

Total portfolio loans

 

$

943,887

 

 

$

5,117,457

 

 

$

1,579,395

 

 

$

2,140,584

 

 

$

695,065

 

 

$

226,340

 

 

$

 

 

$

10,702,728

 

(1) Deposit overdrafts of $4.5 million and $4.4 million are included in total portfolio loans for the periods ending June 30, 2023 and December 31, 2022, respectively.

(1)Commercial loans greater than $1 million that are reported asnon-accrual or as a troubled debt restructuring (“TDR”) are individually evaluated for impairment.

WesBanco maintains an internal(2) For additional detail relating to loan grading system to reflect the credit quality of commercial loans. commitments, see Footnote 10, "Commitments and Contingent Liabilities."

Commercial loan risk grades are determined based on an evaluation of the relevant characteristics of each loan, assigned at the inception of each loan and adjusted thereafter at any time to reflect changes in the risk profile throughout the life of each loan. The primary factors used to determine the risk grade are the sufficiency, reliability and sustainability of the primary source of repayment and overall financial strength of the borrower. This includes an analysis of cash flow available to repayThe rating system more heavily weights the debt profitability, liquidity,service coverage, leverage and overall financial trends.loan to value factors to derive the risk grade. Other factors that are considered at a lesser weighting include management, industry or property type risks, an assessment of secondary sources of repayment such aspayment history, collateral or guarantees, other terms and conditions of the loan that may increase or reduce its risk, and economic conditions and other external factors that may influence repayment capacity and financial condition.

guarantees.

Commercial real estate – land and construction consists of loans to finance investments in vacant land, land development, construction of residential housing, and construction of commercial buildings. Commercial real estate – improved property consists of loans for the purchase or refinance of all types of improved owner-occupied and investment properties. Factors that are considered in assigning the risk grade vary depending on the type of property financed. The risk grade assigned to construction and development loans is based on the overall viability of the project, the experience and financial capacity of the developer or builder to successfully complete the project, project specific and market absorption rates and comparable property values, and the amount ofpre-sales for residential housing construction orpre-leases for commercial investment property. The risk grade assigned to commercial investment property loans is based primarily on the adequacy of the net rentaloperating income generated by the property to service the debt (“debt service coverage”), the loan to appraised value, the type, quality, industry and mix of tenants, and the terms of leases, but also considers the overall financial capacity of the investors and their experience in owning and managing investment property.leases. The risk grade assigned to owner-occupied commercial real estate and commercial and industrial loans is based primarily on historicalglobal debt service coverage and projected earnings, the adequacy of operating cash flow to service all of the business’ debt, and the capital resources, liquidity and leverage of the business, but may also considersconsider the industry in which the business operates, the business’ specific competitive advantages or disadvantages, collateral margins and the quality and experience of management,management.

Commercial and external influences on theindustrial (“C&I”) loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business such as economic conditions. Otherpurposes; 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. Primary factors that are considered for commercial and industrialin risk rating C&I loans include the type, qualitydebt service coverage and marketability ofnon-real estateleverage. Other factors including operating trends, collateral and whether the structure of the loan increases or reduces its risk. The type, age, condition, location and any environmental risks associatedcoverage along with a propertymanagement experience are also considered for all types of commercial real estate. The overall financial condition and repayment capacity of any guarantors is also evaluated to determine the extent to which they mitigate other risks of the loan. The following paragraphs provide descriptions of risk grades that are applicable to commercial real estate and commercial and industrial loans.considered.

Pass loans are those that exhibit a history of positive financial results that are at least comparable to the average for their industry or type of real estate. The primary source of repayment is acceptable and these loans are expected to perform satisfactorily during most economic cycles. Pass loans typically have no significant external factors that are expected to adversely affect these borrowers more than others in the same industry or property type. Any minor unfavorable characteristics of these loans are outweighed or mitigated by other positive factors including but not limited to adequate secondary or tertiary sources of repayment.repayment, including guarantees.

16


Criticized loans, considered as compromised, have potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or compromised loans are currently protected but have weaknesses, which, if not corrected, may be inadequately protectedin the bank's credit position at some future date. TheseCriticized loans represent an unwarranted creditare not adversely classified by the banking regulators and do not expose the bank to sufficient risk and would generally not be extended in the normal course of lending. Specific issues which mayto warrant this grade include declining financial results, increased reliance on secondary sources of repayment or guarantor support and adverse external influences that may negatively impact the business or property.classification.

SubstandardClassified loans, considered as substandard and doubtful, loans are equivalent to the classifications used by banking regulators. Substandard loans are inadequately protected by the current repaymentsound worth and paying capacity and equity of the borrowerobligor or of the collateral pledged, if any. Substandard loansLoans so classified must have onea well-defined weakness or more well-defined weaknesses that jeopardize their repayment or collection in full.the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected. These loans may or may not be reported asnon-accrual. Doubtful loans have all the weaknesses inherent to ain those classified substandard, loan with the added characteristic that full repayment is highly questionablethe weaknesses make collection or improbableliquidation in full, on the basis of currently existingknown facts, conditions, and collateral values. However, recognition of loss may be deferred if therevalues, highly questionable and improbable. These loans are reasonably specific pending factors that will reduce the risk if they occur.reported as non-accrual.

The following tables summarize commercial loans by their assigned risk grade:

  Commercial Loans by Internally Assigned Risk Grade 

 

Commercial Loans by Internally Assigned Risk Grade

 

(unaudited, in thousands)

  Commercial
Real Estate-
Land and
Construction
   Commercial
Real Estate-
Improved
Property
   Commercial
& Industrial
   Total
Commercial
Loans
 

 

Commercial
Real Estate-
Land and
Construction

 

Commercial
Real Estate-
Improved
Property

 

Commercial
& Industrial

 

Total
Commercial
Loans

 

As of September 30, 2017

        

As of June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Pass

  $600,325   $2,350,919   $1,109,774   $4,061,018 

 

$

820,779

 

 

$

5,340,591

 

 

$

1,505,781

 

 

$

7,667,151

 

Criticized - compromised

   2,971    24,550    7,263    34,784 

 

 

2,954

 

 

 

70,896

 

 

 

45,921

 

 

 

119,771

 

Classified - substandard

   3,297    32,350    8,656    44,303 

 

 

6,011

 

 

 

54,236

 

 

 

6,789

 

 

 

67,036

 

Classified - doubtful

   —      —      —      —   

 

 

 

 

 

 

 

 

 

 

 

 

  

 

   

 

   

 

   

 

 

Total

  $606,593   $2,407,819   $1,125,693   $4,140,105 

 

$

829,744

 

 

$

5,465,723

 

 

$

1,558,491

 

 

$

7,853,958

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

        

As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Pass

  $489,380   $2,324,755   $1,072,751   $3,886,886 

 

$

911,804

 

 

$

4,940,135

 

 

$

1,538,300

 

 

$

7,390,239

 

Criticized - compromised

   4,405    15,295    5,078    24,778 

 

 

1,329

 

 

 

121,393

 

 

 

25,223

 

 

 

147,945

 

Classified - substandard

   2,754    36,922    10,289    49,965 

 

 

30,754

 

 

 

55,929

 

 

 

15,872

 

 

 

102,555

 

Classified - doubtful

   —      —      —      —   

 

 

 

 

 

 

 

 

 

 

 

 

  

 

   

 

   

 

   

 

 

Total

  $496,539   $2,376,972   $1,088,118   $3,961,629 

 

$

943,887

 

 

$

5,117,457

 

 

$

1,579,395

 

 

$

7,640,739

 

  

 

   

 

   

 

   

 

 

Residential real estate, home equity and consumer loans are not assigned internal risk grades other than as required by regulatory guidelines that are based primarily on the age of past due loans. WesBancoWesbanco primarily evaluates the credit quality of residential real estate, home equity and consumer loans based on repayment performance and historical loss rates. The aggregate amount of residential real estate, home equity and consumer loans classified as substandard in accordance with regulatory guidelines was $22.4$21.4 million at SeptemberJune 30, 20172023 and $20.6$24.8 million at December 31, 2016,2022, of which $4.6$3.4 million and $3.4$5.9 million were accruing, for each period, respectively. The aggregate amount of residential real estate, home equity and consumerThese loans classified as substandard are not included in the tables above.

Acquired YCB Loans — The carrying amount In addition, $12.1 million and $25.0 million of loans acquired from YCB with deteriorated credit qualityunfunded commercial loan commitments are also not included in the tables above at SeptemberJune 30, 20172023 and December 31, 2016 was $4.5 million and $5.7 million, respectively, of which $0.8 million and $1.4 million, respectively, were accounted for under the cost recovery method in accordance with ASC310-30, as cash flows cannot be reasonably estimated, and therefore are categorized asnon-accrual. At September 30, 2017, the accretable yield was $0.5 million. At September 30, 2017 and December 31, 2016, no allowance for loan loss has been recognized related to the YCB acquired impaired loans.2022, respectively.

Acquired ESB Loans— The carrying amount of loans acquired from ESB Financial Corporation and ESB Bank (“ESB”), which WesBanco acquired on February 10, 2015, with deteriorated credit quality at September 30, 2017 and December 31, 2016 was $4.0 million and $7.2 million, respectively, of which $3.5 million and $0, respectively, were accounted for under the cost recovery method in accordance with ASC310-30, as cash flows cannot be reasonably estimated, and therefore are categorized asnon-accrual. At September 30, 2017, the accretable yield was $1.1 million. At September 30, 2017 and December 31, 2016 an allowance for loan loss of $2.0 million and $1.8 million, respectively, has been recognized related to the ESB acquired impaired loans, as the estimates for future cash flows on these loans have been negatively impacted.17


The following table provides changes in accretable yield for loans acquired with deteriorated credit quality:

   For the Nine Months Ended 

(unaudited, in thousands)

  September 30,
2017
   September 30,
2016
 

Balance at beginning of period

  $1,717   $1,206 

Acquisitions

   —      669 

Reduction due to change in projected cash flows

   —      (324

Reclass from non-accretable difference

   1,490    1,065 

Transfers

   (216   (328

Accretion

   (1,384   (398
  

 

 

   

 

 

 

Balance at end of period

  $1,607   $1,890 
  

 

 

   

 

 

 

The following tables summarize the age analysis of all categories of loans:

  Age Analysis of Loans 

 

Age Analysis of Loans

 

(unaudited, in thousands)

  Current   30-59 Days
Past Due
   60-89 Days
Past Due
   90 Days
or More
Past Due
   Total
Past Due
   Total
Loans
   90 Days
or More
Past Due and
Accruing(1)
 

 

Current

 

30-59
Days
Past Due

 

60-89
Days
Past Due

 

90 Days
or More
Past Due

 

Total
Past Due

 

Total
Loans

 

90 Days
or More
Past
Due and
Accruing (1)

 

As of September 30, 2017

              

As of June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

  $606,122   $—     $—     $471   $471   $606,593   $—   

 

$

829,744

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

829,744

 

 

$

 

Improved property

   2,391,693    2,235    617    13,274    16,126    2,407,819    542 

 

 

5,446,988

 

 

 

260

 

 

 

6,761

 

 

 

11,714

 

 

 

18,735

 

 

 

5,465,723

 

 

 

1,235

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

   2,997,815    2,235    617    13,745    16,597    3,014,412    542 

 

 

6,276,732

 

 

 

260

 

 

 

6,761

 

 

 

11,714

 

 

 

18,735

 

 

 

6,295,467

 

 

 

1,235

 

Commercial and industrial

   1,121,307    1,363    497    2,526    4,386    1,125,693    20 

 

 

1,554,606

 

 

 

749

 

 

 

422

 

 

 

2,714

 

 

 

3,885

 

 

 

1,558,491

 

 

 

537

 

Residential real estate

   1,341,924    4,831    759    9,066    14,656    1,356,580    2,418 

 

 

2,333,554

 

 

 

591

 

 

 

2,287

 

 

 

5,496

 

 

 

8,374

 

 

 

2,341,928

 

 

 

1,301

 

Home equity

   519,110    3,354    808    3,944    8,106    527,216    1,289 

 

 

692,980

 

 

 

3,039

 

 

 

1,167

 

 

 

4,638

 

 

 

8,844

 

 

 

701,824

 

 

 

1,655

 

Consumer

   344,241    3,134    901    872    4,907    349,148    587 

 

 

227,778

 

 

 

3,098

 

 

 

912

 

 

 

466

 

 

 

4,476

 

 

 

232,254

 

 

 

419

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total portfolio loans

   6,324,397    14,917    3,582    30,153    48,652    6,373,049    4,856 

 

 

11,085,650

 

 

 

7,737

 

 

 

11,549

 

 

 

25,028

 

 

 

44,314

 

 

 

11,129,964

 

 

 

5,147

 

Loans held for sale

   26,888    —      —      —      —      26,888    —   

 

 

28,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,970

 

 

 

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loans

  $6,351,285   $14,917   $3,582   $30,153   $48,652   $6,399,937   $4,856 

 

$

11,114,620

 

 

$

7,737

 

 

$

11,549

 

 

$

25,028

 

 

$

44,314

 

 

$

11,158,934

 

 

$

5,147

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

          

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

  $9,360   $873   $226   $24,999   $26,098   $35,458   

 

$

10,736

 

 

$

285

 

 

$

653

 

 

$

19,881

 

 

$

20,819

 

 

$

31,555

 

 

 

 

TDRs accruing interest(1)

   6,232    108    —      298    406    6,638   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired

  $15,592   $981   $226   $25,297   $26,504   $42,096   
  

 

   

 

   

 

   

 

   

 

   

 

   

As of December 31, 2016

              

As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

  $496,245   $—     $—     $294   $294   $496,539   $—   

 

$

942,236

 

 

$

 

 

$

910

 

 

$

741

 

 

$

1,651

 

 

$

943,887

 

 

$

629

 

Improved property

   2,367,790    1,154    363    7,665    9,182    2,376,972    318 

 

 

5,099,342

 

 

 

2,147

 

 

 

331

 

 

 

15,637

 

 

 

18,115

 

 

 

5,117,457

 

 

 

84

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial real estate

   2,864,035    1,154    363    7,959    9,476    2,873,511    318 

 

 

6,041,578

 

 

 

2,147

 

 

 

1,241

 

 

 

16,378

 

 

 

19,766

 

 

 

6,061,344

 

 

 

713

 

Commercial and industrial

   1,082,390    2,508    1,011    2,209    5,728    1,088,118    229 

 

 

1,574,311

 

 

 

1,427

 

 

 

519

 

 

 

3,138

 

 

 

5,084

 

 

 

1,579,395

 

 

 

1,586

 

Residential real estate

   1,365,956    6,701    1,043    9,690    17,434    1,383,390    1,922 

 

 

2,129,095

 

 

 

853

 

 

 

3,536

 

 

 

7,100

 

 

 

11,489

 

 

 

2,140,584

 

 

 

1,551

 

Home equity

   502,087    2,358    862    3,052    6,272    508,359    626 

 

 

686,762

 

 

 

3,885

 

 

 

621

 

 

 

3,797

 

 

 

8,303

 

 

 

695,065

 

 

 

1,063

 

Consumer

   390,354    3,674    1,149    881    5,704    396,058    644 

 

 

222,153

 

 

 

2,910

 

 

 

704

 

 

 

573

 

 

 

4,187

 

 

 

226,340

 

 

 

530

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total portfolio loans

   6,204,822    16,395    4,428    23,791    44,614    6,249,436    3,739 

 

 

10,653,899

 

 

 

11,222

 

 

 

6,621

 

 

 

30,986

 

 

 

48,829

 

 

 

10,702,728

 

 

 

5,443

 

Loans held for sale

   17,315    —      —      —      —      17,315    —   

 

 

8,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,249

 

 

 

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loans

  $6,222,137   $16,395   $4,428   $23,791   $44,614   $6,266,751   $3,739 

 

$

10,662,148

 

 

$

11,222

 

 

$

6,621

 

 

$

30,986

 

 

$

48,829

 

 

$

10,710,977

 

 

$

5,443

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

          

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

  $7,570   $3,479   $923   $19,812   $24,214   $31,784   

 

$

10,337

 

 

$

1,495

 

 

$

870

 

 

$

25,483

 

 

$

27,848

 

 

$

38,185

 

 

 

 

TDRs accruing interest(1)

   7,014    342    50    240    632    7,646   
  

 

   

 

   

 

   

 

   

 

   

 

   

Total impaired

  $14,584   $3,821   $973   $20,052   $24,846   $39,430   
  

 

   

 

   

 

   

 

   

 

   

 

   

TDRs accruing interest

 

 

3,131

 

 

 

7

 

 

 

32

 

 

 

60

 

 

 

99

 

 

 

3,230

 

 

 

 

Total nonperforming loans

 

$

13,468

 

 

$

1,502

 

 

$

902

 

 

$

25,543

 

 

$

27,947

 

 

$

41,415

 

 

 

 

(1) For the table presented as of December 31, 2022, loans 90 days or more past due and accruing interest exclude TDRs 90 days or more past due and accruing interest.

(1)Loans 90 days or more past due and accruing interest exclude TDRs 90 days or more past due and accruing interest.

18


The following tables summarize impairednonperforming loans:

  Impaired Loans 

 

Nonperforming Loans

 

  September 30, 2017   December 31, 2016 

 

June 30, 2023

 

 

December 31, 2022

 

  

Unpaid

Principal

Balance (1)

   

Recorded

Investment

   

Related

Allowance

   

Unpaid

Principal

Balance (1)

   

Recorded

Investment

   

Related

Allowance

 

 

Unpaid

 

 

 

 

 

Unpaid

 

 

 

 

 

  

 

Principal

 

 

Recorded

 

 

Related

 

Principal

 

 

Recorded

 

 

Related

 

(unaudited, in thousands)

  

 

Balance (1)

 

 

Investment

 

 

Allowance

 

Balance (1)

 

 

Investment

 

 

Allowance

 

With no related specific allowance recorded:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

            

 

 

 

 

 

 

 

 

 

 

Land and construction

  $666   $474   $—     $1,212   $766   $—   

 

$

 

 

$

 

 

$

 

 

$

112

 

 

$

112

 

 

$

 

Improved property

   15,981    10,709    —      9,826    8,141    —   

 

 

12,958

 

 

 

11,196

 

 

 

 

 

 

18,367

 

 

 

16,601

 

 

 

 

Commercial and industrial

   3,884    3,083    —      4,456    3,181    —   

 

 

2,894

 

 

 

2,350

 

 

 

 

 

 

4,102

 

 

 

3,112

 

 

 

 

Residential real estate

   18,925    17,094    —      20,152    18,305    —   

 

 

17,308

 

 

 

12,650

 

 

 

 

 

 

21,084

 

 

 

16,057

 

 

 

 

Home equity

   5,528    4,845    —      4,589    4,011    —   

 

 

6,901

 

 

 

5,261

 

 

 

 

 

 

6,970

 

 

 

5,374

 

 

 

 

Consumer

   934    774    —      884    744    —   

 

 

175

 

 

 

98

 

 

 

 

 

 

316

 

 

 

159

 

 

 

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total impaired loans without a specific allowance

   45,918    36,979    —      41,119    35,148    —   
  

 

   

 

   

 

   

 

   

 

   

 

 

With a specific allowance recorded:

            

Commercial real estate:

            

Land and construction

   —      —      —      —      —      —   

Improved property

   5,117    5,117    579    3,012    3,012    470 

Commercial and industrial

   —      —      —      4,875    1,270    407 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total impaired loans with a specific allowance

   5,117    5,117    579    7,887    4,282    877 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total impaired loans

  $51,035   $42,096   $579   $49,006   $39,430   $877 
  

 

   

 

   

 

   

 

   

 

   

 

 

Total nonperforming loans without a specific allowance

 

 

40,236

 

 

 

31,555

 

 

 

 

 

 

50,951

 

 

 

41,415

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

40,236

 

 

$

31,555

 

 

$

 

 

$

50,951

 

 

$

41,415

 

 

$

 

(1)(1) The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previouslycharged-off and fair market value adjustments on acquired impaired loans.

   Impaired Loans 
   For the Three Months Ended   For the Nine Months Ended 
   September 30, 2017   September 30, 2016   September 30, 2017   September 30, 2016 
   Average
Recorded
Investment
   Interest
Income
Recognized
   Average
Recorded
Investment
   Interest
Income
Recognized
   Average
Recorded
Investment
   Interest
Income
Recognized
   Average
Recorded
Investment
   Interest
Income
Recognized
 
                 

(unaudited, in thousands)

                

With no related specific allowance recorded:

                

Commercial real estate:

                

Land and construction

  $444   $—     $701   $—     $516   $—     $1,062   $—   

Improved Property

   10,923    31    8,403    28    10,271    400    9,408    86 

Commercial and industrial

   3,588    2    3,172    2    3,700    6    3,246    7 

Residential real estate

   17,039    57    17,013    81    17,743    192    16,882    256 

Home equity

   4,727    4    3,613    4    4,456    14    3,381    16 

Consumer

   731    2    814    —      746    5    953    6 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans without a specific allowance

   37,452    96    33,716    115    37,432    617    34,932    371 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With a specific allowance recorded:

                

Commercial real estate:

                

Land and construction

   —      —      —      —      —      —      —      —   

Improved Property

   5,137    —      3,012    —      5,032    —      3,012    —   

Commercial and industrial

   —      —      2,678    —      318    —      3,700    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with a specific allowance

   5,137    —      5,690    —      5,350    —      6,712    —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $42,589   $96   $39,406   $115   $42,782   $617   $41,644   $371 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following tables present the recorded investment generally reflects amounts that have been previously charged-off and fair market value adjustments on acquired nonperforming loans.

 

 

Nonperforming Loans

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

(unaudited, in thousands)

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

105

 

 

$

1

 

 

$

37

 

 

$

 

 

$

94

 

 

$

2

 

Improved property

 

 

14,698

 

 

 

 

 

 

7,595

 

 

 

6

 

 

 

15,332

 

 

 

 

 

 

7,750

 

 

 

14

 

Commercial and industrial

 

 

2,780

 

 

 

 

 

 

4,631

 

 

 

 

 

 

2,890

 

 

 

 

 

 

4,831

 

 

 

3

 

Residential real estate

 

 

12,744

 

 

 

 

 

 

18,149

 

 

 

36

 

 

 

13,848

 

 

 

 

 

 

18,728

 

 

 

72

 

Home equity

 

 

5,061

 

 

 

 

 

 

5,411

 

 

 

3

 

 

 

5,165

 

 

 

 

 

 

5,396

 

 

 

6

 

Consumer

 

 

104

 

 

 

 

 

 

464

 

 

 

1

 

 

 

122

 

 

 

 

 

 

496

 

 

 

2

 

Total nonperforming loans without a specific allowance

 

 

35,386

 

 

 

 

 

 

36,354

 

 

 

47

 

 

 

37,394

 

 

 

 

 

 

37,295

 

 

 

99

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

35,386

 

 

$

 

 

$

36,354

 

 

$

47

 

 

$

37,394

 

 

$

 

 

$

37,295

 

 

$

99

 

The following table presents the recorded investment innon-accrual loans:

 

 

Non-accrual Loans (1)

 

 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2023

 

 

2022

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

 

 

$

112

 

Improved property

 

 

11,196

 

 

 

16,254

 

Total commercial real estate

 

 

11,196

 

 

 

16,366

 

Commercial and industrial

 

 

2,350

 

 

 

2,946

 

Residential real estate

 

 

12,650

 

 

 

13,695

 

Home equity

 

 

5,261

 

 

 

5,044

 

Consumer

 

 

98

 

 

 

134

 

Total

 

$

31,555

 

 

$

38,185

 

(1) At June 30, 2023, there were three borrowers with a loan balance greater than $1.0 million, which totaled $8.3 million, as compared to three borrowers with a loan balance greater than $1.0 million totaling $11.8 million at December 31, 2022. Total non-accrual loans include loans that are also restructured for borrowers experiencing financial difficulty or were previously designated as TDRs prior to the adoption of ASU 2022-02. Such loans are also set forth in the following tables.

19


Modifications for Borrowers Experiencing Financial Difficulty (following the adoption of ASU 2022-02)

Tables in the following section exclude the financial effects of modifications for loans that were paid off or are otherwise no longer in the loan portfolio as of period end. The following table displays the details of portfolio loans that were modified during the three and TDRs:six months ended June 30, 2023 presented by loan category:

 

 

For the Three Months Ended June 30, 2023

 

(unaudited, in thousands)

 

Term
Extension

 

 

Payment
Delay

 

 

Total

 

 

% of
Total by
Loan Category

 

Commercial real estate - land and construction

 

$

448

 

 

$

 

 

$

448

 

 

 

0.1

 

Commercial real estate - improved property

 

 

3,820

 

 

 

270

 

 

 

4,090

 

 

 

0.1

 

Commercial and industrial

 

 

6,544

 

 

 

 

 

 

6,544

 

 

 

0.4

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

483

 

 

 

483

 

 

 

0.1

 

Consumer

 

 

 

 

 

267

 

 

 

267

 

 

 

0.1

 

Total

 

$

10,812

 

 

$

1,020

 

 

$

11,832

 

 

 

0.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2023

 

(unaudited, in thousands)

 

Term
Extension

 

 

Payment
Delay

 

 

Total

 

 

% of
Total by
Loan Category

 

Commercial real estate - land and construction

 

$

6,449

 

 

$

 

 

$

6,449

 

 

 

0.8

 

Commercial real estate - improved property

 

 

7,105

 

 

 

270

 

 

 

7,375

 

 

 

0.1

 

Commercial and industrial

 

 

9,310

 

 

 

 

 

 

9,310

 

 

 

0.6

 

Residential real estate

 

 

 

 

 

100

 

 

 

100

 

 

 

0.0

 

Home equity

 

 

8

 

 

 

751

 

 

 

759

 

 

 

0.1

 

Consumer

 

 

 

 

 

293

 

 

 

293

 

 

 

0.1

 

Total

 

$

22,872

 

 

$

1,414

 

 

$

24,286

 

 

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unfunded loan commitments on modifications for borrowers experiencing financial difficulty ("MBEFDs") totaled $3.5 million at June 30, 2023. These commitments are not included in the table above.

   Non-accrual Loans (1) 

(unaudited, in thousands)

  September 30,
2017
   December 31,
2016
 
    

Commercial real estate:

    

Land and construction

  $474   $766 

Improved property

   14,263    9,535 
  

 

 

   

 

 

 

Total commercial real estate

   14,737    10,301 
  

 

 

   

 

 

 

Commercial and industrial

   2,950    4,299 

Residential real estate

   12,641    12,994 

Home equity

   4,426    3,538 

Consumer

   704    652 
  

 

 

   

 

 

 

Total

  $35,458   $31,784 
  

 

 

   

 

 

 

The following table summarizes the financial impacts of loan modifications and payment deferrals made to portfolio loans during the three and six months ended June 30, 2023, presented by loan category:

(1)At September

For the Three Months Ended June 30, 2017, there were three borrowers with loans greater than $1.0 million totaling $8.6 million, as compared to two borrowers with loans greater than $1.0 million totaling $4.3 million at December 31, 2016. Totalnon-accrual loans include loans that are also restructured. Such loans are also set forth2023

(unaudited, in thousands)

Weighted-Average
Term Extension
(in months)

Commercial real estate - land and construction

12

Commercial real estate - improved property

9

Commercial and industrial

8

Residential real estate

Home equity

Consumer

For the following table asnon-accrual TDRs.Six Months Ended June 30, 2023

(unaudited, in thousands)

Weighted-Average
Term Extension
(in months)

Commercial real estate - land and construction

4

Commercial real estate - improved property

22

Commercial and industrial

9

Residential real estate

Home equity

120

Consumer

   TDRs 
   September 30, 2017   December 31, 2016 

(unaudited, in thousands)

  Accruing   Non-Accrual   Total   Accruing   Non-Accrual   Total 

Commercial real estate:

            

Land and construction

  $—     $4   $4   $—     $8   $8 

Improved property

   1,563    446    2,009    1,618    688    2,306 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial real estate

   1,563    450    2,013    1,618    696    2,314 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial and industrial

   133    164    297    152    151    303 

Residential real estate

   4,453    1,810    6,263    5,311    2,212    7,523 

Home equity

   419    419    838    473    297    770 

Consumer

   70    139    209    92    190    282 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $6,638   $2,982   $9,620   $7,646   $3,546   $11,192 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

AsThere have been no MBEFDs which defaulted (defined as past due 90 days) after the loan was modified during the three and six months ended June 30, 2023.

20


The following table presents an aging analysis of September 30, 2017 and December 31, 2016, thereportfolio loans that were no TDRs greater than $1.0 million. The concessions granted inmodified on or after January 1, 2023, the majority of loans reported as accruing andnon-accrual TDRs are extensions of the maturity date or the amortization period, reductions in the interest rate below the prevailing market rate for loans with comparable characteristics, and/or permitting interest-only payments for longer than three months. WesBanco had unfunded commitments to debtors whose loans were classified as impaired of $0.1 million and $0that Wesbanco adopted ASU 2022-02, by loan category, as of SeptemberJune 30, 2017 and December 31, 2016, respectively.

2023:

 

 

June 30, 2023

 

(unaudited, in thousands)

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

90 Days
or More
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,449

 

 

$

6,449

 

Commercial real estate - improved property

 

 

 

 

 

 

 

 

270

 

 

 

270

 

 

 

7,105

 

 

 

7,375

 

Commercial and industrial

 

 

143

 

 

 

 

 

 

 

 

 

143

 

 

 

9,168

 

 

 

9,311

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

100

 

Home equity

 

 

18

 

 

 

 

 

 

72

 

 

 

90

 

 

 

668

 

 

 

758

 

Consumer

 

 

 

 

 

 

 

 

20

 

 

 

20

 

 

 

273

 

 

 

293

 

Total modified loans (1)

 

$

161

 

 

$

 

 

$

362

 

 

$

523

 

 

$

23,763

 

 

$

24,286

 

(1) Represents balance at period end.

Troubled Debt Restructuring Disclosures (prior to the adoption of ASU 2022-02)

The following tables presenttable presents details related to loans identified as TDRs during the three and ninesix months ended SeptemberJune 30, 2017 and 2016, respectively:2022:

 

New TDRs (1)

 

  New TDRs(1)
For the Three Months Ended
 

 

For the Three Months Ended

 

  September 30, 2017   September 30, 2016 

 

June 30, 2022

 

      Pre-   Post-       Pre-   Post- 

 

 

 

 

Pre-

 

 

Post-

 

      Modification   Modification       Modification   Modification 

 

 

 

 

Modification

 

 

Modification

 

      Outstanding   Outstanding       Outstanding   Outstanding 

 

 

 

 

Outstanding

 

 

Outstanding

 

  Number of   Recorded   Recorded   Number of   Recorded   Recorded 

 

Number of

 

 

Recorded

 

 

Recorded

 

(unaudited, dollars in thousands)

  Modifications   Investment   Investment   Modifications   Investment   Investment 

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

            

 

 

 

 

 

 

 

Land and construction

   —     $—     $—      —     $—     $—   

 

 

 

 

$

 

 

$

 

Improved Property

   1    190    185    —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

 

Improved property

 

 

1

 

 

 

186

 

 

 

184

 

Total commercial real estate

   1    190    185    —      —      —   

 

 

1

 

 

 

186

 

 

 

184

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Commercial and industrial

   —      —      —      2    125    122 

 

 

 

 

 

 

 

 

 

Residential real estate

   —      —      —      2    124    122 

 

 

 

 

 

 

 

 

 

Home equity

   2    94    88    —      —      —   

 

 

 

 

 

 

 

 

 

Consumer

   1    7    6    4    26    23 

 

 

 

 

 

 

 

 

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total

   4   $291   $279    8   $275   $267 

 

 

1

 

 

$

186

 

 

$

184

 

  

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

New TDRs (1)

 

 

For the Six Months Ended

 

 

June 30, 2022

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

Number of

 

 

Recorded

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

Land and construction

 

 

1

 

 

$

84

 

 

$

54

 

Improved property

 

 

1

 

 

 

189

 

 

 

184

 

Total commercial real estate

 

 

2

 

 

 

273

 

 

 

238

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Total

 

 

2

 

 

$

273

 

 

$

238

 

(1) Excludes loans that were either paid off or charged-off by period end. The pre-modification balance represents the balance outstanding at the beginning of the period. The post-modification balance represents the outstanding balance at period end.

(1)Excludes loans that were either paid off orcharged-off by period end. Thepre-modification balance represents the balance outstanding at the beginning of the period. The post-modification balance represents the outstanding balance at period end.

   New TDRs(1) 
   For the Nine Months Ended 
   September 30, 2017   September 30, 2016 

(unaudited, dollars in thousands)

  Number of
Modifications
   Pre-
Modification
Outstanding
Recorded
Investment
   Post-
Modification
Outstanding
Recorded
Investment
   Number of
Modifications
   Pre-
Modification
Outstanding
Recorded
Investment
   Post-
Modification
Outstanding
Recorded
Investment
 

Commercial real estate:

            

Land and construction

   —     $—     $—      —     $—     $—   

Improved Property

   1    190    185    —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial real estate

   1    190    185    —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial and industrial

   1    64    59    2    125    122 

Residential real estate

   2    22    17    3    150    143 

Home equity

   3    141    132    1    44    41 

Consumer

   4    42    33    10    70    54 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   11   $459   $426    16   $389   $360 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(1)Excludes loans that were either paid off orcharged-off by period end. Thepre-modification balance represents the balance outstanding at the beginning of the period. The post-modification balance represents the outstanding balance at period end.

The following table summarizesThere were no TDRs which defaulted (defined as past due 90 days) during the ninethree months ended SeptemberJune 30, 2017 and 2016, respectively,2022 that were restructured within the last twelve months prior to SeptemberJune 30, 20172022.

21


The following tables summarize amortized cost basis loan balances by year of origination and 2016, respectively:credit quality indicator:

  Defaulted TDRs(1) 

 

Loans As of June 30, 2023

 

 

 

 

 

 

 

 

  For the Nine Months Ended 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

96,806

 

 

$

234,122

 

 

$

139,586

 

 

$

51,797

 

 

$

50,568

 

 

$

42,964

 

 

$

135,538

 

 

$

69,398

 

 

$

820,779

 

Criticized - compromised

 

 

 

 

 

 

 

 

260

 

 

 

 

 

 

 

 

 

20

 

 

 

 

 

 

2,674

 

 

 

2,954

 

Classified - substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

6,000

 

 

 

6,011

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

96,806

 

 

$

234,122

 

 

$

139,846

 

 

$

51,797

 

 

$

50,568

 

 

$

42,995

 

 

$

135,538

 

 

$

78,072

 

 

$

829,744

 

Current-period gross charge-offs

 

$

 

 

$

 

$

 

$

 

 

$

 

$

 

$

 

 

$

222

 

 

$

222

 

  September 30, 2017   September 30, 2016 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, dollars in thousands)

  Number of
Defaults
   Recorded
Investment
   Number of
Defaults
   Recorded
Investment
 

Commercial real estate:

        

Land and construction

   —     $—      —     $—   

Improved property

   —      —      —      —   
  

 

   

 

   

 

   

 

 

Total commercial real estate

   —      —      —      —   

Commercial real estate: improved property

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

288,153

 

 

$

1,095,462

 

 

$

612,900

 

 

$

605,147

 

 

$

572,255

 

 

$

1,883,067

 

 

$

74,855

 

 

$

208,752

 

 

$

5,340,591

 

Criticized - compromised

 

 

 

 

 

858

 

 

 

1,677

 

 

 

5,107

 

 

 

3,898

 

 

 

58,364

 

 

 

992

 

 

 

 

 

 

70,896

 

Classified - substandard

 

 

 

 

 

515

 

 

 

416

 

 

 

714

 

 

 

13,397

 

 

 

24,612

 

 

 

137

 

 

 

14,445

 

 

 

54,236

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

288,153

 

 

$

1,096,835

 

 

$

614,993

 

 

$

610,968

 

 

$

589,550

 

 

$

1,966,043

 

 

$

75,984

 

 

$

223,197

 

 

$

5,465,723

 

Current-period gross charge-offs

 

$

 

$

 

$

 

$

 

 

$

 

$

1,381

 

$

 

 

$

 

 

$

1,381

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

   —      —      1    40 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

118,188

 

 

$

256,690

 

 

$

165,711

 

 

$

100,007

 

 

$

48,413

 

$

289,745

 

 

$

487,460

 

 

$

39,567

 

 

$

1,505,781

 

Criticized - compromised

 

 

1,077

 

 

 

497

 

 

 

1,350

 

 

 

330

 

 

 

7,109

 

 

 

18,315

 

 

 

10,562

 

 

 

6,681

 

 

 

45,921

 

Classified - substandard

 

 

50

 

 

 

215

 

 

 

94

 

 

 

88

 

 

 

1,253

 

 

 

2,184

 

 

 

1,478

 

 

 

1,427

 

 

 

6,789

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

119,315

 

 

$

257,402

 

 

$

167,155

 

 

$

100,425

 

 

$

56,775

 

 

$

310,244

 

 

$

499,500

 

 

$

47,675

 

 

$

1,558,491

 

Current-period gross charge-offs

 

$

48

 

$

86

 

$

404

 

$

43

 

$

 

$

211

 

$

 

 

$

207

 

 

$

999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

   1    7    —      —   

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

161,338

 

 

$

536,141

 

 

$

484,264

 

 

$

192,707

 

 

$

91,106

 

 

$

493,384

 

 

$

 

 

$

374,614

 

 

$

2,333,554

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

591

 

 

 

 

 

 

 

 

 

591

 

60-89 days past due

 

 

 

 

 

 

 

 

188

 

 

 

 

 

 

 

 

 

2,099

 

 

 

 

 

 

 

 

 

2,287

 

90 days or more past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

843

 

 

 

4,618

 

 

 

 

 

 

35

 

 

 

5,496

 

Total

 

$

161,338

 

 

$

536,141

 

 

$

484,452

 

 

$

192,707

 

 

$

91,949

 

 

$

500,692

 

 

$

 

 

$

374,649

 

 

$

2,341,928

 

Current-period gross charge-offs

 

$

 

$

 

$

 

$

 

 

$

5

 

 

$

(12

)

$

 

 

$

 

 

$

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

   —      —      —      —   

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

11,595

 

 

$

806

 

 

$

1,871

 

 

$

1,539

 

 

$

1,747

 

$

25,019

 

 

$

649,356

 

 

$

1,047

 

 

$

692,980

 

30-59 days past due

 

 

 

 

 

58

 

 

 

 

 

 

252

 

 

 

269

 

 

555

 

 

 

1,905

 

 

 

 

 

 

3,039

 

60-89 days past due

 

 

 

 

 

 

 

 

15

 

 

 

101

 

 

 

41

 

 

1,010

 

 

 

 

 

 

 

 

 

1,167

 

90 days or more past due

 

 

 

 

 

305

 

 

 

110

 

 

 

595

 

 

 

286

 

 

 

2,921

 

 

 

 

 

 

421

 

 

 

4,638

 

Total

 

$

11,595

 

 

$

1,169

 

 

$

1,996

 

 

$

2,487

 

 

$

2,343

 

 

$

29,505

 

 

$

651,261

 

 

$

1,468

 

 

$

701,824

 

Current-period gross charge-offs

 

$

 

$

3

 

$

 

$

 

$

11

 

$

295

 

$

6

 

 

$

 

 

$

315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

   1    7    —      —   

Consumer

 

 

 

 

  

 

   

 

   

 

   

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

53,436

 

 

$

69,969

 

 

$

28,595

 

 

$

18,303

 

 

$

17,244

 

 

$

16,699

 

 

$

23,530

 

 

$

2

 

 

$

227,778

 

30-59 days past due

 

 

173

 

 

 

1,364

 

 

 

659

 

 

 

419

 

 

 

65

 

 

 

391

 

 

 

27

 

 

 

 

 

 

3,098

 

60-89 days past due

 

 

 

 

 

467

 

 

 

303

 

 

 

57

 

 

 

32

 

 

 

53

 

 

 

 

 

 

 

 

 

912

 

90 days or more past due

 

 

 

 

 

98

 

 

 

94

 

 

 

136

 

 

 

4

 

 

 

134

 

 

 

 

 

 

 

 

 

466

 

Total

   2   $14    1   $40 

 

$

53,609

 

 

$

71,898

 

 

$

29,651

 

 

$

18,915

 

 

$

17,345

 

 

$

17,277

 

 

$

23,557

 

 

$

2

 

 

$

232,254

 

  

 

   

 

   

 

   

 

 

Current-period gross charge-offs

 

$

 

$

814

 

$

510

 

$

98

 

$

49

 

 

$

130

 

$

 

 

$

 

 

$

1,601

 

(1)Excludes loans that were eithercharged-off or cured by period end. The recorded investment is as of September 30, 2017 and 2016, respectively.

TDRs that default are placed onnon-accrual status unless they are both well-secured and in the process of collection. The loans in the table above were not accruing interest.

22


 

 

Loans As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

159,769

 

 

$

136,131

 

 

$

138,171

 

 

$

155,141

 

 

$

61,823

 

 

$

51,381

 

 

$

117,237

 

 

$

92,151

 

 

$

911,804

 

Criticized - compromised

 

 

559

 

 

 

265

 

 

 

 

 

 

 

 

 

24

 

 

 

31

 

 

 

 

 

 

450

 

 

 

1,329

 

Classified - substandard

 

 

 

 

 

 

 

 

6,001

 

 

 

 

 

 

 

 

 

124

 

 

 

 

 

 

24,629

 

 

 

30,754

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

160,328

 

 

$

136,396

 

 

$

144,172

 

 

$

155,141

 

 

$

61,847

 

 

$

51,536

 

 

$

117,237

 

 

$

117,230

 

 

$

943,887

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

73

 

 

$

 

 

$

 

 

$

 

 

$

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,082,984

 

 

$

620,205

 

 

$

613,663

 

 

$

528,004

 

 

$

371,880

 

 

$

1,551,478

 

 

$

72,327

 

 

$

99,594

 

 

$

4,940,135

 

Criticized - compromised

 

 

10,554

 

 

 

354

 

 

 

2,877

 

 

 

7,659

 

 

 

13,551

 

 

 

85,332

 

 

 

1,066

 

 

 

 

 

 

121,393

 

Classified - substandard

 

 

 

 

 

658

 

 

 

275

 

 

 

15,489

 

 

 

9,761

 

 

 

29,712

 

 

 

34

 

 

 

 

 

 

55,929

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,093,538

 

 

$

621,217

 

 

$

616,815

 

 

$

551,152

 

 

$

395,192

 

 

$

1,666,522

 

 

$

73,427

 

 

$

99,594

 

 

$

5,117,457

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

128

 

 

$

100

 

 

$

3

 

 

$

564

 

 

$

 

 

$

 

 

$

795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

280,510

 

 

$

184,805

 

 

$

116,890

 

 

$

72,142

 

 

$

103,660

 

 

$

232,062

 

 

$

526,025

 

 

$

22,206

 

 

$

1,538,300

 

Criticized - compromised

 

 

917

 

 

 

1,192

 

 

 

270

 

 

 

8,278

 

 

 

264

 

 

 

2,524

 

 

 

7,654

 

 

 

4,124

 

 

 

25,223

 

Classified - substandard

 

 

93

 

 

 

3,209

 

 

 

976

 

 

 

2,157

 

 

 

97

 

 

 

2,854

 

 

 

1,066

 

 

 

5,420

 

 

 

15,872

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

281,520

 

 

$

189,206

 

 

$

118,136

 

 

$

82,577

 

 

$

104,021

 

 

$

237,440

 

 

$

534,745

 

 

$

31,750

 

 

$

1,579,395

 

Current-period gross charge-offs

 

$

 

 

$

16

 

 

$

234

 

 

$

275

 

 

$

70

 

 

$

182

 

 

$

 

 

$

291

 

 

$

1,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

541,659

 

 

$

556,928

 

 

$

211,496

 

 

$

97,160

 

 

$

52,135

 

 

$

478,977

 

 

$

 

 

$

190,740

 

 

$

2,129,095

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

853

 

 

 

 

 

 

 

 

 

853

 

60-89 days past due

 

 

 

 

 

442

 

 

 

349

 

 

 

65

 

 

 

 

 

 

2,680

 

 

 

 

 

 

 

 

 

3,536

 

90 days or more past due

 

 

 

 

 

 

 

 

 

 

 

285

 

 

 

119

 

 

 

6,654

 

 

 

 

 

 

42

 

 

 

7,100

 

Total

 

$

541,659

 

 

$

557,370

 

 

$

211,845

 

 

$

97,510

 

 

$

52,254

 

 

$

489,164

 

 

$

 

 

$

190,782

 

 

$

2,140,584

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6

 

 

$

494

 

 

$

 

 

$

 

 

$

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

10,718

 

 

$

1,459

 

 

$

1,133

 

 

$

1,774

 

 

$

1,088

 

 

$

25,203

 

 

$

644,430

 

 

$

957

 

 

$

686,762

 

30-59 days past due

 

 

80

 

 

 

61

 

 

 

180

 

 

 

67

 

 

 

34

 

 

 

1,165

 

 

 

2,260

 

 

 

38

 

 

 

3,885

 

60-89 days past due

 

 

 

 

 

15

 

 

 

 

 

 

50

 

 

 

88

 

 

 

458

 

 

 

 

 

 

10

 

 

 

621

 

90 days or more past due

 

 

 

 

 

 

 

 

572

 

 

 

93

 

 

 

257

 

 

 

2,425

 

 

 

16

 

 

 

434

 

 

 

3,797

 

Total

 

$

10,798

 

 

$

1,535

 

 

$

1,885

 

 

$

1,984

 

 

$

1,467

 

 

$

29,251

 

 

$

646,706

 

 

$

1,439

 

 

$

695,065

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

310

 

 

$

 

 

$

48

 

 

$

358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

84,817

 

 

$

36,123

 

 

$

25,071

 

 

$

25,535

 

 

$

8,488

 

 

$

16,337

 

 

$

25,755

 

 

$

27

 

 

$

222,153

 

30-59 days past due

 

 

980

 

 

 

937

 

 

 

488

 

 

 

159

 

 

 

98

 

 

 

217

 

 

 

31

 

 

 

 

 

 

2,910

 

60-89 days past due

 

 

184

 

 

 

293

 

 

 

94

 

 

 

47

 

 

 

29

 

 

 

57

 

 

 

 

 

 

 

 

 

704

 

90 days or more past due

 

 

183

 

 

 

208

 

 

 

69

 

 

 

32

 

 

 

2

 

 

 

79

 

 

 

 

 

 

 

 

 

573

 

Total

 

$

86,164

 

 

$

37,561

 

 

$

25,722

 

 

$

25,773

 

 

$

8,617

 

 

$

16,690

 

 

$

25,786

 

 

$

27

 

 

$

226,340

 

Current-period gross charge-offs

 

$

769

 

 

$

1,237

 

 

$

624

 

 

$

333

 

 

$

186

 

 

$

326

 

 

$

 

 

$

1

 

 

$

3,476

 

The following table summarizes other real estate owned and repossessed assets included in other assets:

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

  September 30,
2017
   December 31,
2016
 

 

2023

 

 

2022

 

Other real estate owned

  $5,636   $8,206 

 

$

1,289

 

 

$

1,397

 

Repossessed assets

   146    140 

 

 

143

 

 

 

89

 

  

 

   

 

 

Total other real estate owned and repossessed assets

  $5,782   $8,346 

 

$

1,432

 

 

$

1,486

 

  

 

   

 

 

At September 30, 2017, other real estate owned includes $1.1 million from the YCB acquisition and $3.1 million at December 31, 2016.

Residential real estate included in other real estate owned was $0.1 million and $0at SeptemberJune 30, 20172023 and December 31, 2016 was $1.7 million and $1.6 million,2022, respectively. At SeptemberJune 30, 20172023 and December 31, 2016,2022, formal foreclosure proceedings were in process on residential real estate loans totaling $3.3$4.4 million and $4.1$4.9 million, respectively.

23


NOTE 5. DERIVATIVES AND HEDGING ACTIVITIES

Risk Management Objective of Using Derivatives

Wesbanco is exposed to certain risks arising from both its business operations and economic conditions. Wesbanco principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. Wesbanco manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities. Wesbanco’s existing interest rate derivatives result from a service provided to certain qualifying customers and, therefore, are not used to manage interest rate risk in Wesbanco’s assets or liabilities. Wesbanco manages a matched book with respect to its derivative instruments in order to minimize its net risk exposure resulting from such transactions. A matched book is when the Bank's assets and liabilities are equally distributed but also have similar maturities.

Loan Swaps

Wesbanco executes interest rate swaps and interest rate caps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps and caps are economically hedged by offsetting interest rate swaps and caps that Wesbanco executes with a third party, such that Wesbanco minimizes its net risk exposure resulting from such transactions. As the interest rate swaps and caps associated with this program do not meet the hedge accounting requirements of ASC 815, changes in the fair value of both the customer swaps and caps and the offsetting third-party swaps and caps are recognized directly in earnings. As of June 30, 2023 and December 31, 2022, Wesbanco had 186 and 159 customer interest rate swaps and caps with an aggregate notional amount of $1.2 billion and $0.9 billion, respectively, related to this program. Wesbanco recognized income for the related swap and cap fees of $2.4 million and $0.9 million for the three months ended June 30, 2023 and 2022, respectively, and $4.3 million and $1.0 million for the six months ended June 30, 2023 and 2022, respectively.

Risk participation agreements are entered into as financial guarantees of performance on interest rate swap derivatives. The purchased asset or sold liability allows Wesbanco to participate-in (fee received) or participate-out (fee paid) the risk associated with certain derivative positions executed by the borrower of the lead bank in a loan syndication. As of June 30, 2023 and December 31, 2022, Wesbanco had 18 and 16 risk participation-in agreements with an aggregate notional amount of $198.1 million and $187.8 million, respectively. As of June 30, 2023 and December 31, 2022, Wesbanco had one risk participation-out agreement with an aggregate notional amount of $9.4 million and $9.6 million, respectively.

Mortgage Loans Held for Sale and Interest Rate Lock Commitments

Certain residential mortgage loans are originated for sale in the secondary mortgage loan market. These loans are classified as held for sale and carried at fair value as Wesbanco has elected the fair value option. Fair value is determined based on rates obtained from the secondary market for loans with similar characteristics. Wesbanco sells loans to the secondary market on either a mandatory or best efforts basis. The loans sold on a mandatory basis are not committed to an investor until the loan is closed with the borrower. Wesbanco enters into forward to be announced (“TBA”) contracts to manage the interest rate risk between the lock commitment and the closing of the loan. The total balance of forward TBA contracts entered into was $51.0 million and $14.5 million at June 30, 2023 and December 31, 2022, respectively. The loans sold on a best efforts basis are committed to an investor simultaneous to the interest rate commitment with the borrower, and as a result, the Company does not enter into a separate forward TBA contract to offset the fair value risk as the investor accepts such risk in exchange for paying a lower premium on sale.

Fair Values of Derivative Instruments on the Balance Sheet

All derivatives are carried on the consolidated balance sheet at fair value. Derivative assets are classified in the consolidated balance sheet under other assets, and derivative liabilities are classified in the consolidated balance sheet under other liabilities. Changes in fair value are recognized in earnings. None of Wesbanco’s derivatives are designated in a qualifying hedging relationship under ASC 815.

The table below presents the fair value of Wesbanco’s derivative financial instruments as well as their classification on the Balance Sheet as of June 30, 2023 and December 31, 2022:

 

 

June 30, 2023

 

 

December 31, 2022

 

(unaudited, in thousands)

 

Notional or
Contractual
Amount

 

 

Asset
Derivatives

 

 

Liability
Derivatives

 

 

Notional or
Contractual
Amount

 

 

Asset
Derivatives

 

 

Liability
Derivatives

 

Derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps and caps

 

$

1,243,199

 

 

$

77,753

 

 

$

77,458

 

 

$

936,834

 

 

$

75,840

 

 

$

74,683

 

Other contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate lock commitments

 

 

33,293

 

 

 

 

 

 

171

 

 

 

10,071

 

 

 

 

 

 

43

 

Forward TBA contracts

 

 

51,000

 

 

 

322

 

 

 

 

 

 

14,500

 

 

 

53

 

 

 

 

Total derivatives

 

 

 

 

$

78,075

 

 

$

77,629

 

 

 

 

 

$

75,893

 

 

$

74,726

 

24


Effect of Derivative Instruments on the Income Statement

The table below presents the change in the fair value of the Company’s derivative financial instruments reflected within non-interest income on the consolidated income statement for the three and six months ended June 30, 2023 and 2022, respectively.

 

 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands)

Location of Gain/(Loss)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Interest rate swaps and caps

Other income

 

$

176

 

 

$

1,142

 

 

$

(863

)

 

$

2,603

 

Interest rate lock commitments

Mortgage banking income

 

 

(315

)

 

 

362

 

 

 

(128

)

 

 

44

 

Forward TBA contracts

Mortgage banking income

 

 

637

 

 

 

605

 

 

 

448

 

 

 

2,048

 

Total

 

 

$

498

 

 

$

2,109

 

 

$

(543

)

 

$

4,695

 

Credit-risk-related Contingent Features

Wesbanco has agreements with its derivative counterparties that contain a provision, which provides that if Wesbanco defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then Wesbanco could also be declared in default on its derivative obligations.

Wesbanco also has agreements with certain of its derivative counterparties that contain a provision where if Wesbanco fails to maintain its status as either a “well” or “adequately-capitalized” institution, then the counterparty could terminate the derivative positions and Wesbanco would be required to settle its obligations under the agreements.

Dependent upon the net present value of the underlying swaps, Wesbanco has minimum collateral posting thresholds with certain of its derivative counterparties. If Wesbanco had breached any of these provisions at June 30, 2023, it could have been required to settle its obligations under the agreements at the termination value and would have been required to pay any additional amounts due in excess of amounts previously posted as collateral with the respective counterparties. In certain market situations, Wesbanco can also request collateral from the derivative counterparties. Due to the recent rise in interest rates, as of June 30, 2023, Wesbanco is holding collateral from various derivative counterparties with a market value of $44.3 million.

NOTE 6. PENSION PLANBENEFIT PLANS

The following table presents the net periodic pension costincome for WesBanco’sWesbanco’s Defined Benefit Pension Plan (the “Plan”) and the related components:

  For the Three Months Ended
September 30,
   For the Nine Months Ended
September 30,
 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands)

  2017   2016   2017   2016 

 

2023

 

2022

 

 

2023

 

2022

 

Service cost – benefits earned during year

  $650   $703   $1,929   $2,095 

 

$

354

 

 

$

546

 

 

$

704

 

 

$

1,086

 

Interest cost on projected benefit obligation

   1,107    1,280    3,287    3,813 

 

 

1,572

 

 

 

1,026

 

 

 

3,126

 

 

 

2,039

 

Expected return on plan assets

   (1,928   (1,940   (5,721   (5,778

 

 

(2,781

)

 

 

(2,885

)

 

 

(5,531

)

 

 

(5,738

)

Amortization of prior service cost

   7    8    19    20 

 

 

(9

)

 

 

(9

)

 

 

(18

)

 

 

(17

)

Amortization of net loss

   812    759    2,409    2,261 

 

 

225

 

 

 

126

 

 

 

448

 

 

 

251

 

  

 

   

 

   

 

   

 

 

Net periodic pension cost

  $648   $810   $1,923   $2,411 
  

 

   

 

   

 

   

 

 

Net periodic pension income

 

$

(639

)

 

$

(1,196

)

 

$

(1,271

)

 

$

(2,379

)

The service cost of $0.7 million and $1.1 million for the six months ended June 30, 2023 and 2022, respectively, is included in salaries and wages, and periodic pension income of $2.0 million and $3.5 million for the six months ended June 30, 2023 and 2022, respectively, is included in employee benefits.

The Plan covers all employees of WesBancoWesbanco and its subsidiaries who were hired on or before August 1, 2007 who satisfy minimum age and length of service requirements, and is not available to employees hired after such date.

A minimum required contribution of $2.7 million is duenot required for 2017, which could be all or partially offset by the Plan’s $46.9 million available credit balance. A2023, and Wesbanco currently does not expect to make a voluntary contribution of $2.5 million was made in June 2017.

On September 9, 2016, WesBanco assumed YCB’s obligation for a predecessor bank’s participation into the Pentegra Defined Benefit Plan for Financial Institutions (“Pentegra Plan”). The participating employer plan had been frozen to new participants since 2002. WesBanco spun out the assets from the Pentegra Plan in the second quarter of 2017, and contributed approximately $2.8 million to satisfy the final costs to do so. The spin off had no impact on earnings as the liability was included in YCB’s balance sheet as of the acquisition date. The $8.4 million in distributed assets from the Pentegra Plan were transferred to a new plan providing the same benefits to the participants.2023.

25


NOTE 7. FAIR VALUE MEASUREMENT

Fair value estimates are based on quoted market prices, if available, quoted market prices of similar assets or liabilities, or the present value of expected future cash flows and other valuation techniques. These valuations are significantly affected by discount rates, cash flow assumptions, and risk assumptions used. Therefore, fair value estimates may not be substantiated by comparison to independent markets and are not intended to reflect the proceeds that may be realizable in an immediate settlement of the instruments.

Fair value is determined at one point in time and is not representative of future value. These amounts do not reflect the total value of a going concern organization. Management does not have the intention to dispose of a significant portion of its assets and liabilities, and therefore the unrealized gains or losses should not be interpreted as a forecast of future earnings and cash flows.

The following is a discussion of assets and liabilities measured at fair value on a recurring basis and valuation techniques applied:

Investment securities: The fair value of investment securities which are measured on a recurring basis are determined primarily by obtaining quoted prices on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other similar securities. These securities are classified within level 1 or 2 in the fair value hierarchy. Certain equity securities that are lightly traded inover-the-counter markets are classified as level 2 in the fair value hierarchy, as quoted market prices may not be available on the fair value measurement date. Positions that are not traded in active markets for which valuations are generated using assumptions not observable in the market or management’s best estimate are classified within level 3 of the fair value hierarchy. This includes certain specific municipal debt issues for which the credit quality and discount rate must be estimated.

Loans held for sale: Loans held for sale are carried, in aggregate, at fair value as Wesbanco previously elected the fair value option. The use of a valuation model using quoted prices of similar instruments are significant inputs in arriving at the fair value and therefore loans held for sale are classified within level 2 of the fair value hierarchy.

Derivatives: WesBanco Wesbanco enters into interest rate swap agreements with qualifying commercial customers to meet their financing, interest rate and other risk management needs. These agreements provide the customer the ability to convert from variable to fixed interest rates. The credit risk associated with derivatives executed with customers is essentially the same as that involved in extending loans and is subject to normal credit policies and monitoring. Those interest rate swaps are simultaneouslyeconomically hedged by offsetting interest rate swaps that WesBancoWesbanco executes with derivative counterparties in order to offset its exposure on the fixed components of the customer interest rate swap agreements. The interest rate swap agreement with the loan customer and with the counterparty is reported at fair value in other assets and other liabilities on the consolidated balance sheet with any resulting gain or loss recorded in current period earnings as other income and other expense.

WesBancoWesbanco enters into forward TBA contracts to manage the interest rate risk between the loan commitments to the customer and the closing of the loan for loans that will be sold on a mandatory basis to secondary market investors. The forward TBA contract is reported at fair value in other assets and other liabilities on the consolidated balance sheet with any resulting gain or loss recorded in current period’s earnings as mortgage banking income.

Wesbanco determines the fair value for derivatives using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects contractual terms of the derivative, including the period to maturity, and uses observable market basedmarket-based inputs, including interest rate curves and implied volatilities. WesBancoWesbanco incorporates credit valuation adjustments to appropriately reflect both its ownnon-performance risk and the respective counterparty’snon-performance risk in the fair value measurements.

measurements, and therefore both the derivative asset and derivative liability are classified within level 2 of the fair value hierarchy.

We may be required from time to time to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from the application of lower of cost or market accounting or write-downs of individual assets and liabilities.

ImpairedCollateral dependent loans: Impaired Collateral dependent loans are carried at the lower ofamortized cost orbasis less the fair value ofspecific allowance calculated under the collateral for collateral-dependent loans.Current Expected Credit Losses Accounting Standard. Collateral may be in the form of real estate or business assets including equipment, inventory and accounts receivable. The use of independent appraisals, discounted cash flow models and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral and impaireddependent loans are calculated using a cost basis approach or collateral value approach, and therefore are classified within level 3 of the fair value hierarchy.

Other real estate owned and repossessed assets: Other real estate owned and repossessed assets are carried at the lower of the investment in the assets or the fair value of the assets less estimated selling costs. The use of independent appraisals and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral, and therefore other real estate owned and repossessed assets are classified within level 3 of the fair value hierarchy.

Loans held for sale: Loans held for sale are carried, in aggregate, at the lower of cost or fair value. The use of a valuation model using quoted prices of similar instruments are significant inputs in arriving at the fair value and therefore loans held for sale are classified within level 2 of the fair value hierarchy.26


Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy.

The fair value amounts presented in the table below are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the statement of financial position. The following tables set forth WesBanco’sWesbanco’s financial assets and liabilities that were accounted for at fair value on a recurring and nonrecurring basis by level within the fair value hierarchy as of SeptemberJune 30, 20172023 and December 31, 2016:2022:

      September 30, 2017 

 

 

 

June 30, 2023

 

      Fair Value Measurements Using: 

 

 

 

Fair Value Measurements Using:

 

  September 30,
2017
   Quoted Prices in
Active Markets
for Identical
Assets
   Significant
Other
Observable
Inputs
   Significant
Unobservable
Inputs
   Investments
Measured at
Net Asset
 

 

June 30,

 

Quoted Prices in
Active Markets
for Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

(unaudited, in thousands)

  (level 1)   (level 2)   (level 3)   Value 

 

2023

 

(level 1)

 

(level 2)

 

(level 3)

 

Recurring fair value measurements

          

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

  $7,929   $6,457   $—     $—     $1,472 

Securities -available-for-sale

          

Equity securities

 

$

11,948

 

 

$

11,948

 

 

$

 

 

$

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

   72,319    —      72,319    —      —   

 

 

211,951

 

 

 

 

 

 

211,951

 

 

 

 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   963,474    —      963,474    —      —   

 

 

1,721,887

 

 

 

 

 

 

1,721,887

 

 

 

 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   121,834    —      121,834    —      —   

 

 

305,242

 

 

 

 

 

 

305,242

 

 

 

 

Obligations of state and political subdivisions

   106,847    —      106,847    —      —   

Obligations of states and political subdivisions

 

 

78,431

 

 

 

 

 

 

77,254

 

 

 

1,177

 

Corporate debt securities

   35,503    —      35,503    —      —   

 

 

11,711

 

 

 

 

 

 

11,711

 

 

 

 

Equity securities

   5,555    5,555    —      —      —   
  

 

   

 

   

 

   

 

   

 

 

Total securities -available-for-sale

  $1,305,532   $5,555   $1,299,977   $—     $—   
  

 

   

 

   

 

   

 

   

 

 

Other assets - interest rate derivatives agreements

  $5,506   $—     $5,506   $—     $—   
  

 

   

 

   

 

   

 

   

 

 

Total available-for-sale debt securities

 

$

2,329,222

 

 

$

 

 

$

2,328,045

 

 

$

1,177

 

Loans held for sale

 

 

28,970

 

 

 

 

 

 

28,970

 

 

 

 

Other assets - interest rate swaps

 

 

77,753

 

 

 

 

 

 

77,753

 

 

 

 

Total assets recurring fair value measurements

  $1,318,967   $12,012   $1,305,483   $—     $1,472 

 

$

2,447,893

 

 

$

11,948

 

 

$

2,434,768

 

 

$

1,177

 

  

 

   

 

   

 

   

 

   

 

 

Other liabilities - interest rate derivatives agreements

  $5,443   $—     $5,443   $—     $—   
  

 

   

 

   

 

   

 

   

 

 

Other liabilities - interest rate swaps

 

$

77,458

 

 

$

 

 

$

77,458

 

 

$

 

Total liabilities recurring fair value measurements

  $5,443   $—     $5,443   $—     $—   

 

$

77,458

 

 

$

 

 

$

77,458

 

 

$

 

  

 

   

 

   

 

   

 

   

 

 

Nonrecurring fair value measurements

          

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

  $4,538   $—     $—     $4,538   $—   

Collateral dependent loans

 

$

941

 

 

$

 

 

$

 

 

$

941

 

Other real estate owned and repossessed assets

   5,782    —      —      5,782    —   

 

 

1,432

 

 

 

 

 

 

 

 

 

1,432

 

Loans held for sale

   26,888    —      26,888    —      —   
  

 

   

 

   

 

   

 

   

 

 

Total nonrecurring fair value measurements

  $37,208   $—     $26,888   $10,320   $—   

 

$

2,373

 

 

$

 

 

$

 

 

$

2,373

 

  

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

December 31,

 

 

Quoted Prices in
Active Markets
for Identical
Assets

 

 

Significant
Other
Observable
Inputs

 

 

Significant
Unobservable
Inputs

 

(in thousands)

 

2022

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

11,506

 

 

$

11,506

 

 

$

 

 

$

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

 

 

225,970

 

 

 

 

 

 

225,970

 

 

 

 

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

1,846,053

 

 

 

 

 

 

1,846,053

 

 

 

 

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

 

 

349,731

 

 

 

 

 

 

349,731

 

 

 

 

Obligations of states and political subdivisions

 

 

92,228

 

 

 

 

 

 

91,049

 

 

 

1,179

 

Corporate debt securities

 

 

15,158

 

 

 

 

 

 

15,158

 

 

 

 

Total available-for-sale debt securities

 

$

2,529,140

 

 

$

 

 

$

2,527,961

 

 

$

1,179

 

Loans held for sale

 

 

8,249

 

 

 

 

 

 

8,249

 

 

 

 

Other assets - interest rate swaps

 

 

75,840

 

 

 

 

 

 

75,840

 

 

 

 

Total assets recurring fair value measurements

 

$

2,624,735

 

 

$

11,506

 

 

$

2,612,050

 

 

$

1,179

 

Other liabilities - interest rate swaps

 

$

74,683

 

 

$

 

 

$

74,683

 

 

$

 

Total liabilities recurring fair value measurements

 

$

74,683

 

 

$

 

 

$

74,683

 

 

$

 

Nonrecurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

Collateral dependent loans

 

$

878

 

 

$

 

 

$

 

 

$

878

 

Other real estate owned and repossessed assets

 

 

1,486

 

 

 

 

 

 

 

 

 

1,486

 

Total nonrecurring fair value measurements

 

$

2,364

 

 

$

 

 

$

 

 

$

2,364

 

       December 31, 2016 
       Fair Value Measurements Using: 
   December 31,
   

Quoted Prices in

Active Markets

for Identical

Assets

   

Significant

Other

Observable

Inputs

   

Significant

Unobservable

Inputs

   

Investments

Measured at

Net Asset

 

(unaudited, in thousands)

  2016   (level 1)   (level 2)   (level 3)   Value 

Recurring fair value measurements

          

Trading securities

  $7,071   $5,633   $—     $—     $1,438 

Securities -available-for-sale

          

U.S. Government sponsored entities and agencies

   54,043    —      54,043    —      —   

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   938,289    —      938,289    —      —   

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   96,810    —      96,810    —      —   

Obligations of state and political subdivisions

   111,663    —      111,663    —      —   

Corporate debt securities

   35,301    —      35,301    —      —   

Equity securities

   5,070    2,938    2,132    —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total securities -available-for-sale

  $1,241,176   $2,938   $1,238,238   $—     $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other assets - interest rate derivatives agreements

  $5,596   $—     $5,596   $—     $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets recurring fair value measurements

  $1,253,843   $8,571   $1,243,834   $—     $1,438 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other liabilities - interest rate derivatives agreements

  $5,199   $—     $5,199   $—     $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities recurring fair value measurements

  $5,199   $—     $5,199   $—     $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonrecurring fair value measurements

          

Impaired loans

  $3,405   $—     $—     $3,405   $—   

Other real estate owned and repossessed assets

   8,346    —      —      8,346    —   

Loans held for sale

   17,315    —      17,315    —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonrecurring fair value measurements

  $29,066   $—     $17,315   $11,751   $—   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
27


WesBanco’s

Wesbanco’s policy is to recognize transfers between levels as of the actual date of the event or change in circumstances that caused the transfer. There were no transfers between level 1, 2 or 3 for the three and ninesix months ended SeptemberJune 30, 20172023 or for the year ended December 31, 2016.2022.

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which WesBancoWesbanco has utilized level 3 inputs to determine fair value:

   Quantitative Information about Level 3 Fair Value Measurements
   Fair Value   Valuation Unobservable Range (Weighted

(unaudited, in thousands)

  Estimate   Techniques Input 

Average)

September 30, 2017

      

Impaired loans

  $4,538   Appraisal of collateral (1) Appraisal adjustments (2) 0% to (4.8%) /(1.9%)
     Liquidation expenses (2) (7.6%) to (8.0%) / (7.9%)

Other real estate owned and repossessed assets

   5,782   Appraisal of collateral (1), (3)  

December 31, 2016:

      

Impaired loans

  $3,405   Appraisal of collateral (1) Appraisal adjustments (2) 0% to (70.0%) / (36.6%)
     Liquidation expenses (2) (1.5%) to (8.0%) / (4.6%)

Other real estate owned and repossessed assets

   8,346   Appraisal of collateral (1), (3)  

 

 

Quantitative Information about Level 3 Fair Value Measurements

 

 

Fair Value

 

 

Valuation

 

Unobservable

 

Range (Weighted

(unaudited, in thousands)

 

Estimate

 

 

Techniques

 

Input

 

Average)

June 30, 2023

 

 

 

 

 

 

 

 

 

Collateral dependent loans

 

$

941

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

(0.0%)/(0.0%)

 

 

 

 

 

 

 

Liquidation expenses (2)

 

(3.7%)/(3.7%)

Other real estate owned and repossessed assets

 

$

1,432

 

 

Appraisal of collateral (1), (3)

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

Collateral dependent loans

 

$

878

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

(0.0%)/(0.0%)

 

 

 

 

 

 

 

Liquidation expenses (2)

 

(8.0%)/(8.0%)

Other real estate owned and repossessed assets

 

$

1,486

 

 

Appraisal of collateral (1), (3)

 

 

(1)Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various level 3 inputs, which are not identifiable.
(2)Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of appraisal adjustments and liquidation expenses are presented as a percent of the appraisal.
(3)Includes estimated liquidation expenses and numerous dissimilar qualitative adjustments by management which are not identifiable.
(1)
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various level 3 inputs, which are not identifiable.
(2)
Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of appraisal adjustments and liquidation expense are presented as a percent of the appraisal.
(3)
Includes estimated liquidation expenses and numerous dissimilar qualitative adjustments by management, which are not identifiable.

The estimated fair values of WesBanco’sWesbanco’s financial instruments are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

June 30, 2023

 

     Fair Value Measurements at
September 30, 2017
 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in
Active Markets
for Identical
Assets

 

 

Significant
Other
Observable
Inputs

 

 

Significant
Unobservable
Inputs

 

(unaudited, in thousands)

 Carrying
Amount
 Fair Value
Estimate
 Quoted Prices in
Active Markets
for Identical
Assets

(level 1)
 Significant Other
Observable
Inputs

(level 2)
 Significant
Unobservable
Inputs

(level 3)
 Investments
Measured at Net
Asset Value
 

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Financial Assets

      

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 $110,871  $110,871  $110,871  $—    $—    $—   

 

$

562,318

 

 

$

562,318

 

 

$

562,318

 

 

$

 

 

$

 

Trading securities

  7,929   7,929   6,457   —     —     1,472 

Securitiesavailable-for-sale

  1,305,532   1,305,532   5,555   1,299,977   —     —   

Securitiesheld-to-maturity

  1,025,688   1,044,748   —     1,044,135   613   —   

Equity securities

 

 

11,948

 

 

 

11,948

 

 

 

11,948

 

 

 

 

 

 

 

Available-for-sale debt securities

 

 

2,329,222

 

 

 

2,329,222

 

 

 

 

 

 

2,328,045

 

 

 

1,177

 

Net held-to-maturity debt securities

 

 

1,224,277

 

 

 

1,072,229

 

 

 

 

 

 

1,071,938

 

 

 

291

 

Net loans

  6,327,562   6,241,388   —     —     6,241,388   —   

 

 

11,009,798

 

 

 

10,931,441

 

 

 

 

 

 

 

 

 

10,931,441

 

Loans held for sale

  26,888   26,888   —     26,888   —     —   

 

 

28,970

 

 

 

28,970

 

 

 

 

 

 

28,970

 

 

 

 

Other assets - interest rate derivatives

  5,506   5,506   —     5,506   —     —   

Other assets - interest rate swaps

 

 

77,753

 

 

 

77,753

 

 

 

 

 

 

77,753

 

 

 

 

Accrued interest receivable

  30,152   30,152   30,152   —     —     —   

 

 

69,773

 

 

 

69,773

 

 

 

69,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

  7,101,025   7,112,593   5,766,959   1,345,634   —     —   

 

 

12,861,434

 

 

 

12,855,884

 

 

 

11,901,327

 

 

 

954,557

 

 

 

 

Federal Home Loan Bank borrowings

  1,015,011   1,014,117   —     1,014,117   —     —   

 

 

1,380,000

 

 

 

1,377,968

 

 

 

 

 

 

1,377,968

 

 

 

 

Other borrowings

  165,576   165,579   163,532   2,047   —     —   

 

 

101,286

 

 

 

95,095

 

 

 

95,095

 

 

 

 

 

 

 

Subordinated debt and junior subordinated debt

  164,278   138,421   —     138,421   —     —   

 

 

281,854

 

 

 

245,460

 

 

 

 

 

 

245,460

 

 

 

 

Other liabilities - interest rate derivatives

  5,443   5,443   —     5,443   —     —   

Other liabilities - interest rate swaps

 

 

77,458

 

 

 

77,458

 

 

 

 

 

 

77,458

 

 

 

 

Accrued interest payable

  3,924   3,924   3,924   —     —     —   

 

 

8,869

 

 

 

8,869

 

 

 

8,869

 

 

 

 

 

 

 

           Fair Value Measurements at
December 31, 2016
 

(unaudited, in thousands)

  Carrying
Amount
   Fair Value
Estimate
   Quoted Prices in
Active Markets
for Identical
Assets

(level 1)
   Significant Other
Observable
Inputs

(level 2)
   Significant
Unobservable
Inputs

(level 3)
   Investments
Measured at Net
Asset Value
 

Financial Assets

            

Cash and due from banks

  $128,170   $128,170   $128,170   $—     $—     $—   

Trading securities

   7,071    7,071    5,633    —      —      1,438 

Securitiesavailable-for-sale

   1,241,176    1,241,176    2,938    1,238,238    —      —   

Securitiesheld-to-maturity

   1,067,967    1,076,790    —      1,076,189    601    —   

Net loans

   6,205,762    6,073,558    —      —      6,073,558    —   

Loans held for sale

   17,315    17,315    —      17,315    —      —   

Other assets - interest rate derivatives

   5,596    5,596    —      5,596    —      —   

Accrued interest receivable

   28,299    28,299    28,299    —      —      —   

Financial Liabilities

            

Deposits

   7,040,879    7,052,501    5,545,057    1,507,444    —      —   

Federal Home Loan Bank borrowings

   968,946    974,430    —      974,430    —      —   

Other borrowings

   199,376    199,385    197,164    2,221    —      —   

Subordinated debt and junior subordinated debt

   163,598    134,859    —      134,859    —      —   

Other liabilities - interest rate derivatives

   5,199    5,199    —      5,199    —      —   

Accrued interest payable

   2,204    2,204    2,204    —      —      —   
28


 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in
Active Markets
for Identical
Assets

 

 

Significant
Other
Observable
Inputs

 

 

Significant
Unobservable
Inputs

 

(in thousands)

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

408,411

 

 

$

408,411

 

 

$

408,411

 

 

$

 

 

$

 

Equity securities

 

 

11,506

 

 

 

11,506

 

 

 

11,506

 

 

 

 

 

 

 

Available-for-sale debt securities

 

 

2,529,140

 

 

 

2,529,140

 

 

 

 

 

 

2,527,961

 

 

 

1,179

 

Net held-to-maturity debt securities

 

 

1,248,409

 

 

 

1,084,390

 

 

 

 

 

 

1,084,071

 

 

 

319

 

Net loans

 

 

10,584,938

 

 

 

9,487,038

 

 

 

 

 

 

 

 

 

9,487,038

 

Loans held for sale

 

 

8,249

 

 

 

8,249

 

 

 

 

 

 

8,249

 

 

 

 

Other assets - interest rate swaps

 

 

75,840

 

 

 

75,840

 

 

 

 

 

 

75,840

 

 

 

 

Accrued interest receivable

 

 

68,522

 

 

 

68,522

 

 

 

68,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

13,131,090

 

 

 

13,142,943

 

 

 

12,245,272

 

 

 

897,671

 

 

 

 

Federal Home Loan Bank borrowings

 

 

705,000

 

 

 

705,094

 

 

 

 

 

 

705,094

 

 

 

 

Other borrowings

 

 

135,069

 

 

 

122,926

 

 

 

122,926

 

 

 

 

 

 

 

Subordinated debt and junior subordinated debt

 

 

281,404

 

 

 

258,631

 

 

 

 

 

 

258,631

 

 

 

 

Other liabilities - interest rate swaps

 

 

74,683

 

 

 

74,683

 

 

 

 

 

 

74,683

 

 

 

 

Accrued interest payable

 

 

4,593

 

 

 

4,593

 

 

 

4,593

 

 

 

 

 

 

 

The following methods and assumptions were used to measure the fair value of financial instruments recorded at cost on WesBanco’sWesbanco’s consolidated balance sheets:

Cash and due from banks:The carrying amount for cash and due from banks is a reasonable estimate of fair value.

Securitiesheld-to-maturity:Held-to-maturity debt securities: Fair values for debt securitiesheld-to-maturity are determined in the same manner as the investment securities, which are described above.

Net loans: Fair values for loans are estimated in a valuation model using a discounted cash flow methodology. The discount rates take into account interest rates currently being offered to customers for loans with similar terms, the credit risk associated with the loan and other market factors, including liquidity. WesBancoWesbanco believes the discount rates are consistent with transactions occurring in the marketplace for both performing and distressed loan types. The carrying value is net of the allowance for loan losses and other associated premiums and discounts. Due to the significant judgment involved in evaluating credit quality, loans are classified within level 3 of the fair value hierarchy.

Accrued interest receivable:The carrying amount of accrued interest receivable approximates its fair value.value.

Deposits:The carrying amount is considered a reasonable estimate of fair value for demand, savings and other variable rate deposit accounts. The fair value of fixed maturity certificates of deposit is estimated by a discounted cash flow method using rates currently offered for deposits of similar remaining maturities.

Federal Home Loan Bank borrowings:The fair value of FHLB borrowings is based on rates currently available to WesBancoWesbanco for borrowings with similar terms and remaining maturities.

Other borrowings:The carrying amount of federal funds purchased and overnight sweep accounts generally approximate fair value. Other repurchase agreements are based on quoted market prices if available. If market prices are not available, for certain fixed and adjustable rate repurchase agreements, then quoted market prices of similar instruments are used.

Subordinated debt and junior subordinated debt:The fair value of subordinated debt is estimated using discounted cash flow analyses baseddetermined primarily by obtaining quoted prices on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the current borrowing rates forsecurities’ relationship to other similar types of borrowing arrangements.securities. These securities are classified within level 2 in the fair value hierarchy. Due to the pooled nature of junior subordinated debt owed to unconsolidated subsidiary trusts, which are not actively traded, estimated fair value is based on recent similar transactions of single-issuer trust preferred securities.determined by using comparable corporate bond indices and swap rates from the financial services sector and factoring in the applicable credit spreads and optional early redemption provisions.

Accrued interest payable:The carrying amount of accrued interest payable approximates its fair value.

Off-balance sheet financial instruments:Off-balance sheet financial instruments consist of commitments to extend credit, including letters of credit. Fair values for commitments to extend credit are estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present credit standing of the counterparties. The estimated fair value of the commitments to extend credit and letters of credit are insignificant and therefore are not presented in the above tables.

29


NOTE 8. REVENUE RECOGNITION

Interest income, net securities gains (losses) and bank-owned life insurance are not in scope of ASC 606, Revenue from Contracts with Customers. For the revenue streams in scope of ASC 606 - trust fees, service charges on deposits, net securities brokerage revenue, payment processing fees, electronic banking fees, mortgage banking income and net gain or loss on sale of other real estate owned and other assets – there are no significant judgments related to the amount and timing of revenue recognition.

The following table summarizes the point of revenue recognition and the income recognized for each of the revenue streams for the three and six months ended June 30, 2023 and 2022, respectively:

 

 

Point of Revenue

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, in thousands)

 

Recognition

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenue Streams

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust account fees

 

Over time

 

$

5,009

 

 

$

4,416

 

 

$

10,614

 

 

$

9,958

 

WesMark fees

 

Over time

 

 

1,909

 

 

 

2,111

 

 

 

3,798

 

 

 

4,404

 

Total trust fees

 

 

 

 

6,918

 

 

 

6,527

 

 

 

14,412

 

 

 

14,362

 

Service charges on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial banking fees

 

Over time

 

 

650

 

 

 

602

 

 

 

1,259

 

 

 

1,170

 

Personal service charges

 

At a point in time and over time

 

 

5,582

 

 

 

5,885

 

 

 

11,142

 

 

 

11,407

 

Total service charges on deposits

 

 

 

 

6,232

 

 

 

6,487

 

 

 

12,401

 

 

 

12,577

 

Net securities brokerage revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annuity commissions

 

At a point in time

 

 

1,840

 

 

 

1,679

 

 

 

3,885

 

 

 

3,261

 

Equity and debt security trades

 

At a point in time

 

 

149

 

 

 

8

 

 

 

149

 

 

 

65

 

Managed money

 

Over time

 

 

284

 

 

 

327

 

 

 

567

 

 

 

654

 

Trail commissions

 

Over time

 

 

250

 

 

 

244

 

 

 

497

 

 

 

498

 

Total net securities brokerage revenue

 

 

 

 

2,523

 

 

2,258

 

 

 

5,098

 

 

 

4,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment processing fees (1)

 

At a point in time and over time

 

 

951

 

 

 

877

 

 

 

1,822

 

 

 

1,618

 

Electronic banking fees

 

At a point in time

 

 

5,010

 

 

 

5,154

 

 

 

9,615

 

 

 

10,499

 

Mortgage banking income

 

At a point in time

 

 

601

 

 

 

1,328

 

 

 

1,027

 

 

 

3,251

 

Net gain (loss) on other real estate owned and other assets (2)

 

At a point in time and over time

 

 

871

 

 

 

(1,302

)

 

 

1,104

 

 

 

(2,108

)

(1)
Included in other non-interest income.
(2)
The portion of this line item relating to the change in the fair value of the underlying investments funded by Wesbanco CDC is not within the scope of ASC 606. There were no gains or losses recorded in the current period; however, losses of $1.4 million were recorded for the three months ended June 30, 2022, and losses of $2.6 million were recorded for the six months ended June 30, 2022.

30


NOTE 9. COMPREHENSIVE INCOMEINCOME/(LOSS)

The activity in accumulated other comprehensive incomeincome/(loss) for the ninesix months ended SeptemberJune 30, 20172023 and 20162022 is as follows:

   Accumulated Other Comprehensive Income/(Loss) (1) 

(unaudited, in thousands)

  Defined
Benefit
Pension
Plan
  Unrealized
Gains (Losses)

on Securities
Available-for-Sale
  Unrealized Gains
on Securities
Transferred from
Available-for-Sale
to Held-to-Maturity
  Total 

Balance at December 31, 2016

  $(17,758 $(9,890 $522  $(27,126
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income before reclassifications

   —     4,740   —     4,740 

Amounts reclassified from accumulated other comprehensive income

   1,679   35   (165  1,549 
  

 

 

  

 

 

  

 

 

  

 

 

 

Period change

   1,679   4,775   (165  6,289 
  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at September 30, 2017

  $(16,079 $(5,115 $357  $(20,837
  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at December 31, 2015

  $(17,539 $(4,162 $747  $(20,954
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income before reclassifications

   —     16,065   —     16,065 

Amounts reclassified from accumulated other comprehensive income

   1,407   (1,428  (152  (173
  

 

 

  

 

 

  

 

 

  

 

 

 

Period change

   1,407   14,637   (152  15,892 
  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at September 30, 2016

  $(16,132 $10,475  $595  $(5,062
  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

Accumulated Other Comprehensive Income/(Loss) (1)

 

(unaudited, in thousands)

 

Defined
Benefit
Plans

 

 

Unrealized
Gains (Losses)
on Debt Securities
Available-for-Sale

 

 

Total

 

Balance at December 31, 2022

 

$

(535

)

 

$

(261,881

)

 

$

(262,416

)

Other comprehensive loss before reclassifications

 

 

 

 

 

(2,481

)

 

 

(2,481

)

Amounts reclassified from accumulated other comprehensive loss

 

 

150

 

 

 

120

 

 

 

270

 

Period change

 

 

150

 

 

 

(2,361

)

 

 

(2,211

)

Balance at June 30, 2023

 

$

(385

)

 

$

(264,242

)

 

$

(264,627

)

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2021

 

$

(398

)

 

$

(4,722

)

 

$

(5,120

)

Other comprehensive loss before reclassifications

 

 

 

 

 

(171,058

)

 

 

(171,058

)

Amounts reclassified from accumulated other comprehensive loss

 

 

109

 

 

 

8

 

 

 

117

 

Period change

 

 

109

 

 

 

(171,050

)

 

 

(170,941

)

Balance at June 30, 2022

 

$

(289

)

 

$

(175,772

)

 

$

(176,061

)

(1)All amounts are net of tax. Related income tax expense or benefit is calculated using a combined Federal and State income tax rate approximating 37%.

(1)
All amounts are net of tax. Related income tax expense or benefit is calculated using a combined Federal and State income tax rate approximating 24% in both periods presented.

The following table provides details about amounts reclassified from accumulated other comprehensive income for the three and ninesix months ended SeptemberJune 30, 20172023 and 2016:2022:

Details about Accumulated Other Comprehensive
Income Components

  For the Three Months Ended
September 30,
  For the Nine Months Ended
September 30,
  

Affected Line Item in the Statement of

Net Income

(unaudited, in thousands)  2017  2016  2017  2016   

Securitiesavailable-for-sale(1):

      

Net securities gains reclassified into earnings

  $—    $(579 $55  $(2,251 Net securities gains(Non-interest income)

Related income tax expense (benefit)

   —     211   (20  823  Provision for income taxes
  

 

 

  

 

 

  

 

 

  

 

 

  

Net effect on accumulated other comprehensive income for the period

   —     (368  35   (1,428 
  

 

 

  

 

 

  

 

 

  

 

 

  

Securitiesheld-to-maturity(1):

      

Amortization of unrealized gain transferred fromavailable-for-sale

   (66  (77  (256  (242 Interest and dividends on securities (Interest and dividend income)

Related income tax expense

   24   28   91   90  Provision for income taxes
  

 

 

  

 

 

  

 

 

  

 

 

  

Net effect on accumulated other comprehensive income for the period

   (42  (49  (165  (152 
  

 

 

  

 

 

  

 

 

  

 

 

  

Defined benefit pension plan(2):

      

Amortization of net loss and prior service costs

   816   766   2,429   2,280  Employee benefits(Non-interest expense)

Related income tax benefit

   (303  (280  (750  (873 Provision for income taxes
  

 

 

  

 

 

  

 

 

  

 

 

  

Net effect on accumulated other comprehensive income for the period

   513   486   1,679   1,407  
  

 

 

  

 

 

  

 

 

  

 

 

  

Total reclassifications for the period

  $471  $69  $1,549  $(173 
  

 

 

  

 

 

  

 

 

  

 

 

  

Details about Accumulated Other Comprehensive
Income/(Loss) Components

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

 

 

Affected Line Item in the Statement
of Comprehensive Income

(unaudited, in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

Debt securities available-for-sale (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net securities losses reclassified into earnings

 

$

8

 

 

$

9

 

 

$

159

 

 

$

10

 

 

 

Net securities gains/(losses) (Non-interest income)

Related income tax effect ⁽²⁾

 

 

(2

)

 

 

(2

)

 

 

(39

)

 

 

(2

)

 

 

Provision for income taxes

Net effect on accumulated other comprehensive
   income for the period

 

 

6

 

 

 

7

 

 

 

120

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plans (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of net loss and prior service costs

 

 

99

 

 

 

73

 

 

 

198

 

 

 

144

 

 

 

Employee benefits (Non-interest expense)

Related income tax effect ⁽²⁾

 

 

(24

)

 

 

(18

)

 

 

(48

)

 

 

(35

)

 

 

Provision for income taxes

Net effect on accumulated other comprehensive
   income for the period

 

 

75

 

 

 

55

 

 

 

150

 

 

 

109

 

 

 

 

Total reclassifications for the period

 

$

81

 

 

$

62

 

 

$

270

 

 

$

117

 

 

 

 

(1)For additional detail related to unrealized gains on securities and related amounts reclassified from accumulated other comprehensive income, see Note 4, “Securities.”
(2)Included in the computation of net periodic pension cost. See Note 6, “Pension Plan” for additional detail.
(1)
For additional detail related to unrealized gains on securities and related amounts reclassified from accumulated other comprehensive income, see Note 3, “Securities.”
(2)
Income tax expense or benefit is calculated using a combined Federal and State income tax rate approximating 24% in both periods presented.
(3)
Included in the computation of net periodic pension cost. See Note 6, “Benefit Plans” for additional detail.

31


NOTE 9.10. COMMITMENTS AND CONTINGENT LIABILITIES

Commitments —In the normal course of business, WesBancoWesbanco offersoff-balance sheet credit arrangements to enable its customers to meet their financing objectives. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the financial statements. WesBanco’sWesbanco’s exposure to credit losses in the event ofnon-performance by the other parties to the financial instruments for commitments to extend credit and standby letters of credit is limited to the contractual amount of those instruments. WesBancoWesbanco uses the same credit policies in making commitments and conditional obligations as for all other lending. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The allowance for credit losses associated with commitments was $0.6$10.1 million as of both Septemberand $8.4 million at June 30, 20172023 and December 31, 2016,2022, respectively, and is included in other liabilities on the Consolidated Balance Sheets.

Letters of credit are conditional commitments issued by banks to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including normal business activities, bond financing and similar transactions. Letters of credit are considered guarantees. The liability associated with letters of credit was $0.2$0.3 million and $0.2 million as of both SeptemberJune 30, 20172023 and December 31, 2016.

2022, respectively.

Contingent obligations to purchase loans funded by other entities include affordable housing plan guarantees, credit card guarantees, and mortgagesloans sold intowith recourse as well as obligations to the secondary market with recourse. Affordable housing plan guarantees are performance guarantees for various building project loans. The guarantee amortizes as the loan balances decrease.FHLB. Credit card guarantees are credit card balances not owned by WesBanco,Wesbanco, whereby the Bank guarantees the performance of the cardholder.

The following table presents total commitments to extend credit, guarantees and various letters of credit outstanding:

  September 30,   December 31, 

 

June 30,

 

 

December 31,

 

(unaudited, in thousands)

  2017   2016 

 

2023

 

 

2022

 

Lines of credit

  $1,468,470   $1,418,329 

 

$

4,204,247

 

 

$

3,806,398

 

Loans approved but not closed

   243,723    185,253 

 

 

466,599

 

 

 

398,204

 

Overdraft limits

   126,936    126,517 

 

 

389,271

 

 

 

380,143

 

Letters of credit

   32,328    32,907 

 

 

33,991

 

 

 

30,362

 

Contingent obligations to purchase loans funded by other entities

   6,974    13,036 

Contingent obligations and other guarantees

 

 

23,002

 

 

 

30,782

 

Contingent Liabilities —WesBanco Wesbanco is a party to various legal and administrative proceedings and claims. While any litigation contains an element of uncertainty, management does not believe that a material loss related to such proceedings or claims pending or known to be threatened is reasonably possible.

NOTE 10.11. BUSINESS SEGMENTS

WesBancoWesbanco operates two reportable segments: community banking and trust and investment services. WesBanco’sWesbanco’s community banking segment offers services traditionally offered by full-service commercial banks, including commercial demand, individual demand and time deposit accounts, as well as commercial, mortgage and individual installment loans, and certainnon-traditional offerings, such as insurance and securities brokerage services. The trust and investment services segment offers trust services as well as various alternative investment products including mutual funds. The market value of assets managed or held in custody by the trust and investment services segment was approximately $3.9$5.1 billion and $3.7$4.8 billion at SeptemberJune 30, 20172023 and 2016,2022, respectively. These assets are held by WesBancoWesbanco in fiduciary or agency capacities for their customers and therefore are not included as assets on WesBanco’sWesbanco’s Consolidated Balance Sheets.

32


Condensed financial information by business segment is presented below:

 

 

 

 

 

Trust and

 

 

 

 

 

 

Community

 

 

Investment

 

 

 

 

(unaudited, in thousands)

 

Banking

 

 

Services

 

 

Consolidated

 

For The Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

176,055

 

 

$

 

 

$

176,055

 

Interest expense

 

 

54,488

 

 

 

 

 

 

54,488

 

Net interest income

 

 

121,567

 

 

 

 

 

 

121,567

 

Provision for credit losses

 

 

3,028

 

 

 

 

 

 

3,028

 

Net interest income after provision for credit losses

 

 

118,539

 

 

 

 

 

 

118,539

 

Non-interest income

 

 

24,923

 

 

 

6,918

 

 

 

31,841

 

Non-interest expense

 

 

91,818

 

 

 

4,619

 

 

 

96,437

 

Income before provision for income taxes

 

 

51,644

 

 

 

2,299

 

 

 

53,943

 

Provision for income taxes

 

 

8,580

 

 

 

483

 

 

 

9,063

 

Net income

 

 

43,064

 

 

 

1,816

 

 

 

44,880

 

Preferred stock dividends

 

 

2,531

 

 

 

 

 

 

2,531

 

Net income available to common shareholders

 

$

40,533

 

 

$

1,816

 

 

$

42,349

 

 

 

 

 

 

 

 

 

 

 

For The Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

118,447

 

 

$

 

 

$

118,447

 

Interest expense

 

 

6,219

 

 

 

 

 

 

6,219

 

Net interest income

 

 

112,228

 

 

 

 

 

 

112,228

 

Provision for credit losses

 

 

(812

)

 

 

 

 

 

(812

)

Net interest income after provision for credit losses

 

 

113,040

 

 

 

 

 

 

113,040

 

Non-interest income

 

 

20,456

 

 

 

6,527

 

 

 

26,983

 

Non-interest expense

 

 

83,112

 

 

 

3,907

 

 

 

87,019

 

Income before provision for income taxes

 

 

50,384

 

 

 

2,620

 

 

 

53,004

 

Provision for income taxes

 

 

9,706

 

 

 

550

 

 

 

10,256

 

Net income

 

 

40,678

 

 

 

2,070

 

 

 

42,748

 

Preferred stock dividends

 

 

2,531

 

 

 

 

 

 

2,531

 

Net income available to common shareholders

 

$

38,147

 

 

$

2,070

 

 

$

40,217

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

336,609

 

 

$

 

 

$

336,609

 

Interest expense

 

 

90,711

 

 

 

 

 

 

90,711

 

Net interest income

 

 

245,898

 

 

 

 

 

 

245,898

 

Provision for credit losses

 

 

6,605

 

 

 

 

 

 

6,605

 

Net interest income after provision for credit losses

 

 

239,293

 

 

 

 

 

 

239,293

 

Non-interest income

 

 

45,081

 

 

 

14,412

 

 

 

59,493

 

Non-interest expense

 

 

183,433

 

 

 

9,127

 

 

 

192,560

 

Income before provision for income taxes

 

 

100,941

 

 

 

5,285

 

 

 

106,226

 

Provision for income taxes

 

 

17,895

 

 

 

1,110

 

 

 

19,005

 

Net income

 

 

83,046

 

 

 

4,175

 

 

 

87,221

 

Preferred stock dividends

 

 

5,063

 

 

 

 

 

 

5,063

 

Net income available to common shareholders

 

$

77,983

 

 

$

4,175

 

 

$

82,158

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

230,621

 

 

$

 

 

$

230,621

 

Interest expense

 

 

10,683

 

 

 

 

 

 

10,683

 

Net interest income

 

 

219,938

 

 

 

 

 

 

219,938

 

Provision for credit losses

 

 

(4,250

)

 

 

 

 

 

(4,250

)

Net interest income after provision for credit losses

 

 

224,188

 

 

 

 

 

 

224,188

 

Non-interest income

 

 

43,003

 

 

 

14,362

 

 

 

57,365

 

Non-interest expense

 

 

166,339

 

 

 

8,230

 

 

 

174,569

 

Income before provision for income taxes

 

 

100,852

 

 

 

6,132

 

 

 

106,984

 

Provision for income taxes

 

 

18,826

 

 

 

1,288

 

 

 

20,114

 

Net income

 

 

82,026

 

 

 

4,844

 

 

 

86,870

 

Preferred stock dividends

 

 

5,063

 

 

 

 

 

 

5,063

 

Net income available to common shareholders

 

$

76,963

 

 

$

4,844

 

 

$

81,807

 

       Trust and     
   Community   Investment     

(unaudited, in thousands)

  Banking   Services   Consolidated 

For the Three Months ended September 30, 2017:

      

Interest income

  $85,489   $—     $85,489 

Interest expense

   11,235    —      11,235 
  

 

 

   

 

 

   

 

 

 

Net interest income

   74,254    —      74,254 

Provision for credit losses

   2,516    —      2,516 
  

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

   71,738    —      71,738 

Non-interest income

   15,541    5,358    20,899 

Non-interest expense

   52,355    3,399    55,754 
  

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

   34,924    1,959    36,883 

Provision for income taxes

   9,744    783    10,527 
  

 

 

   

 

 

   

 

 

 

Net income

  $25,180   $1,176   $26,356 
  

 

 

   

 

 

   

 

 

 

For the Three Months ended September 30, 2016:

      

Interest income

  $70,092   $—     $70,092 

Interest expense

   8,066    —      8,066 
  

 

 

   

 

 

   

 

 

 

Net interest income

   62,026    —      62,026 

Provision for credit losses

   2,214    —      2,214 
  

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

   59,812    —      59,812 

Non-interest income

   15,604    5,413    21,017 

Non-interest expense

   54,569    3,032    57,601 
  

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

   20,847    2,381    23,228 

Provision for income taxes

   4,841    952    5,793 
  

 

 

   

 

 

   

 

 

 

Net income

  $16,006   $1,429   $17,435 
  

 

 

   

 

 

   

 

 

 

For the Nine Months ended September 30, 2017:

      

Interest income

  $247,573   $—     $247,573 

Interest expense

   30,461    —      30,461 
  

 

 

   

 

 

   

 

 

 

Net interest income

   217,112    —      217,112 

Provision for credit losses

   7,610    —      7,610 
  

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

   209,502    —      209,502 

Non-interest income

   48,833    17,073    65,906 

Non-interest expense

   156,102    9,921    166,023 
  

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

   102,233    7,152    109,385 

Provision for income taxes

   27,940    2,861    30,801 
  

 

 

   

 

 

   

 

 

 

Net income

  $74,293   $4,291   $78,584 
  

 

 

   

 

 

   

 

 

 

For the Nine Months ended September 30, 2016:

      

Interest income

  $205,278   $—     $205,278 

Interest expense

   23,637    —      23,637 
  

 

 

   

 

 

   

 

 

 

Net interest income

   181,641    —      181,641 

Provision for credit losses

   6,350    —      6,350 
  

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

   175,291    —      175,291 

Non-interest income

   43,841    16,160    60,001 

Non-interest expense

   141,029    9,274    150,303 
  

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

   78,103    6,886    84,989 

Provision for income taxes

   19,818    2,754    22,572 
  

 

 

   

 

 

   

 

 

 

Net income

  $58,285   $4,132   $62,417 
  

 

 

   

 

 

   

 

 

 

Totalnon-fiduciary assets of the trust and investment services segment were $1.7$3.4 million (including $1.0 million of trust customer intangibles) and $3.1$3.7 million (including $1.3 million of trust customer intangibles) at SeptemberJune 30, 20172023 and 2016,2022, respectively. All other assets, including goodwill and the remainder of other intangible assets, were allocated to the community bankingCommunity Banking segment.

33


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 WesBanco’sthe results of operations and financial condition as of September 30, 2017, as compared to December 31, 2016, and WesBanco’s results of operationsWesbanco for the three and ninesix months ended SeptemberJune 30, 2017 and 2016.2023. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes in this report and WesBanco’s Form10-K for the fiscal year ended December 31, 2016.thereto.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this report relating to WesBanco’sWesbanco’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’sWesbanco’s Form10-K for the year ended December 31, 20162022 and documents subsequently filed by WesBancoWesbanco with the Securities and Exchange Commission (“SEC”), including WesBanco’sWesbanco's Form10-Q for the quarters endedquarter ending March 31, and June 30, 2017,2023, which are available at the SEC’s website, www.sec.gov or at WesBanco’sWesbanco’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’sWesbanco’s most recent Annual Report on Form10-K filed with the SEC under “Risk Factors” in Part I, Item 1A. Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, the 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 WesBancoWesbanco 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 FDIC,Federal Deposit Insurance Corporation, the SEC, FINRA,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; internet hacking;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’sWesbanco’s operational and financial performance. WesBancoWesbanco does not assume any duty to update forward-looking statements.

OVERVIEW

WesBancoWesbanco is a multi-state bank holding company operating through 172194 branches and 161183 ATM machines in West Virginia, Ohio, western Pennsylvania, Kentucky, and southern Indiana and Maryland, offering retail banking, corporate banking, personal and corporate trust services, brokerage services, mortgage banking and insurance. WesBanco’sWesbanco’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’sWesbanco’s business volumes. WesBanco’sWesbanco’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.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.

On September 9, 2016, WesBanco completed the acquisition of Your Community Bank (“YCB”), a bank holding company headquartered in New Albany, Indiana with approximately $1.5 billion in assets, excluding goodwill, with $1.2 billion in total deposits and $1.0 billion in total loans, and 34 branches in Kentucky and southern Indiana. WesBanco now has approximately $9.9 billion in total assets, $7.1 billion in total deposits, and $6.4 billion in total loans, operating in five contiguous states. YCB’s results were included in WesBanco’s results from the date of merger consummation.

APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES

WesBanco’sWesbanco’s critical accounting policies involving the significant judgments and assumptions used in the preparation of the Consolidated Financial Statements as of SeptemberJune 30, 20172023 have remained unchanged from the disclosures presented in WesBanco’sWesbanco’s Annual Report on Form10-K for the year ended December 31, 20162022 within the section “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

34


RESULTS OF OPERATIONS

EARNINGS SUMMARY

Net income available to common shareholders for the three months ended September 30, 2017 increased to $26.4second quarter of 2023 was $42.3 million, whilewith diluted earnings per share increased to $0.60,of $0.71, compared to $17.4$40.2 million and $0.44or $0.67 per diluted share, respectively, for the thirdsecond quarter of 2016.2022. For the nine month periodsix months ended SeptemberJune 30, 2017,2023, net income increased to $78.6was $82.2 million or $1.78$1.38 per diluted share, compared to $62.4$81.8 million or $1.61$1.34 per diluted share, for the first nine months of 2016. Excludingafter-tax merger-related expenses(non-GAAP measure),2022 period. As noted in the following table, net income available to common shareholders, excluding after-tax restructuring and merger-related expenses, for the ninesix months ended SeptemberJune 30, 2017, increased 13.9% to $78.92023, was $84.7 million or $1.79$1.43 per diluted share, as compared to $69.3$83.1 million or $1.79$1.36 per diluted share, for 2016. Financial results for YCB were includedrespectively, in WesBanco’s results after September 9, 2016, the dateprior year period (non-GAAP measures).

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

(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 (Non-GAAP)(1)

 

$

42,377

 

 

$

0.71

 

 

$

40,258

 

 

$

0.67

 

 

$

84,677

 

 

$

1.43

 

 

$

83,107

 

 

$

1.36

 

Less: After-tax restructuring and merger-related expenses

 

 

(28

)

 

 

 

 

 

(41

)

 

 

 

 

 

(2,519

)

 

 

(0.05

)

 

 

(1,300

)

 

 

(0.02

)

Net income available to common shareholders (GAAP)

 

$

42,349

 

 

$

0.71

 

 

$

40,217

 

 

$

0.67

 

 

$

82,158

 

 

$

1.38

 

 

$

81,807

 

 

$

1.34

 

(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 the consummation of the merger.

Wesbanco’s peers.

   For the Three Months Ended September 30,  For the Nine Months Ended September 30, 
   2017   2016  2017  2016 

(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(Non-GAAP)(1)

  $26,356   $0.60   $23,859  $0.60  $78,903  $1.79  $69,292  $1.79 

Less: After tax merger-related expenses

   —      —      (6,424  (0.16  (319  (0.01  (6,875  (0.18
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income (GAAP)

  $26,356   $0.60   $17,435  $0.44  $78,584  $1.78  $62,417  $1.61 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(1)Non-GAAP net income excludesafter-tax merger-related expenses. The abovenon-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 increased $12.2$9.3 million or 19.7% during8.3% in the thirdsecond quarter of 20172023 compared to the same quarter of 20162022, due to a 17.7%the 500 basis point increase in average loan balancesthe federal funds rate since March 2022. Higher yields in all earning asset categories, due to the repricing of existing loans and higher investment rates offered in the current market environment, resulted in a 1615 basis point increase in the net interest margin. Formargin in the nine months ended September 30, 2017, net interest incomesecond quarter of 2023 as compared to the second quarter of 2022. Over the same time period, the yield on earning assets increased $35.5 million or 19.5%, as average loan balances increased 21.3% and the net interest margin increased 15by a total of 139 basis points to 3.45%. Reflecting the benefit from the increases in the Federal Reserve Board’s target federal funds rate over the past year and the higher margin on the acquired YCB net assets, the net interest margin increased from 3.32% to 3.48% during the third quarter of 2017. Yields increased in most earning asset categories, which more than offset a 14 basis point increase inwhile the cost of interest bearing liabilities as compared to the third quarter of 2016. The increase in the cost of interest bearing liabilities is primarilyincreased 189 basis points due to higher rates for interest bearing demand deposits, which includes public funds,funding costs from increasing deposit costs and certain short term and Federal Home Loan Bankhigher cost wholesale borrowings. Average interest bearing deposits during the third quarter of 2017 increased 9.4%, compared to the prior year, as all interest bearing depositloan balances increased other than CDs. In addition, the third quarter net interest margin included approximately 12 basis points of accretionby 10.8% from prior acquisitions compared to 6 basis points in the third quarter of 2016, and 8 basis points in the second quarter of 2017.

The provision for credit losses increased slightly from $2.2 million in2022, mainly attributable to higher new commercial loan demand, while average securities decreased by 7.9% over the third quarter of 2016same time period as investment maturities were used to $2.5 million infund the third quarter of 2017 due primarily to loan growth. The allowance for loan losses represented 0.71%Average deposits decreased 6.1% over the same time period as a result of total portfolio loans at September 30, 2017,interest rate and inflationary pressures and rising costs across the economy. Accretion from prior acquisitions benefited the second quarter 2023 net interest margin by three basis points, as compared to 0.69% in the year ago period. Included in the ratio are acquired YCB and ESB loans (recorded at fair value at the date of acquisition of $1.7 billion) and the related allowance on YCB and ESB acquired loans of $3.1 million at September 30, 2017. Excluding these acquired loans and the related allowance required since the acquisition results in a more comparable coverage ratio to prior periods.

For the third quarter of 2017,non-interest income of $20.9 million was down slightly from the third quarter of 2016. Reflecting a larger average customer deposit base year-over-year from the addition of YCB, electronic banking fees increased $0.9 million or 23.8% and service charges on deposits increased $0.6 million, or 12.4%. WesBanco continued to sell a higher percentage of residential mortgage originations in the secondary market, which increased net gains on sales of mortgage loans by $0.3 million or 35.5% year-over-year to $1.1 million. During the quarter, WesBanco realized a net loss of $0.3 million on other real estate owned and other assets. Other income decreased $1.2 million due to a decrease in commercial customer loan swap income, primarily related to a larger commercial relationshipsix basis points in the prior year period. For the nine month periodsix months ended SeptemberJune 30, 2017,non-interest2023, net interest income increased $5.9$26.0 million or 9.8% reflecting similar trends11.8% from the first six months of 2022 for the same reasons as mentioned for the three months ended.

Loan growth and adjustments in regional macroeconomic factors and loan concentrations resulted in a provision for credit losses of $3.0 million in the thirdsecond quarter of 2017 noted above. In addition,year-to-date trust2023, as compared to a negative provision of $0.8 million in the second quarter of 2022. Annualized net loan charge-offs, as a percentage of average portfolio loans, were 0.02% and 0.00% for the second quarter of 2023 and 2022, respectively.

For the second quarter of 2023, non-interest income increased $4.9 million or 18.0% compared to the second quarter of 2022, driven primarily by higher commercial swap fees, higher bank-owned life insurance income, and higher net gains on other assets and net securities gains, both of which reported losses in the prior year period. New commercial swap fees, which are recorded in other income, increased $1.6 million from the prior year period to $2.4 million, while associated fair market value adjustments totaled $0.2 million during the second quarter, as compared to $1.1 million last year. Net gains on other assets of $0.9 million or 5.6% and trust assets increased 5.8% during the last twelve months, reflecting improvements in equity markets during the last year and organic growth. Net securities gains decreased $1.8$2.2 million year-over-year primarily due to higher gainsa $1.1 million refund recognized during the quarter on salean asset previously written-off, as well as a net loss on other assets of securities during 2016.

Excluding merger-related expenses in both years,non-interest expense of $55.8$1.3 million in the thirdprior year period from the change in the fair value of the underlying equity investment at Wesbanco Community Development Corporation ("Wesbanco CDC"), which was subsequently sold. Net securities gains of $0.2 million increased $1.4 million year-over-year due to market fluctuations from equity securities in the deferred compensation plan. Bank-owned life insurance increased by $0.8 million or 33.8% in the second quarter of 20172023 as compared to the second quarter of 2022 due to an increase in death benefits received.

Non-interest expense, excluding restructuring and merger-related expenses, increased $8.0in the second quarter of 2023 by $9.4 million or 16.8%,10.8% to $96.4 million, compared to the second quarter of 2022, reflecting increased salaries and wages, employee benefits, FDIC insurance and equipment and software expense. Salaries and wages increased $3.3 million or 7.9% from the second quarter of 2022 to the second quarter of 2023 due to higher staffing levels, mostly revenue-producing positions, and normal merit increases. Employee benefits expense increased $2.8 million from last year's second quarter due to higher staffing levels, higher health insurance contributions and a $1.2 million credit in the prior year period related to the deferred compensation plan. Equipment and software expense increased $1.1 million in the second quarter of 2023 compared to the prior year period, principallysecond quarter due to the YCB acquisition. Salariesplanned upgrade to one-third of our ATM fleet with the latest technology and wagesgeneral inflationary cost increases for existing service agreements. FDIC insurance expense increased $3.7by $0.9 million or 17.6%in the second quarter of 2023 from the second quarter of 2022 due to higher average staff levels from the YCB acquisition, andincrease in the impactminimum rate for all banks in 2023.

For the first half of 2023, the annual merit adjustmentseffective tax rate was 17.9% as compared to compensation. Employee benefits expense increased $1.5 million or 23.2% primarily from higher health insurance costs and payroll taxes associated with the additional employees, which more than offset lower pension expense. Increases in net occupancy and equipment were also primarily related to the additional branches from the YCB acquisition.Non-interest expense18.8% for the first ninesix months of 2017, excluding merger-related expenses in both years, increased $25.8 million or 18.5% reflecting similar trends as in the third quarter as noted above. Reflecting our efforts to control discretionary costs as we continue to prepare for the $10 billion asset threshold, we delivered positive operating leverage for both the threeended June 30, 2022, and nine month periods ending September 30, 2017.

The provision for income tax increased $8.2 million or 36.5% during the first nine months of 2017, compared to the same period in 2016, due to a 28.7% increase inpre-tax income and the adoption earlier this year of a new accounting standard related to low income housing tax credit investment amortization. This new standard moved $1.2 million from other operating expense to the provision for income taxes.taxes decreased by $1.1 million over the same time period. Both of these decreases are due to the decrease in pre-tax income and the increase in interest income on tax-exempt loans.

35


NET INTEREST INCOME

TABLE 1. NET INTEREST INCOME

  For the Three Months Ended
September 30,
 For the Nine Months Ended
September 30,
 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(unaudited, dollars in thousands)

  2017 2016 2017 2016 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net interest income

  $74,254  $62,026  $217,112  $181,641 

 

$

121,567

 

 

$

112,228

 

 

$

245,898

 

 

$

219,938

 

Taxable equivalent adjustments to net interest income

   2,618  2,455   7,871  7,334 
  

 

  

 

  

 

  

 

 

Taxable equivalent adjustment to net interest income

 

 

1,255

 

 

 

1,251

 

 

 

2,529

 

 

 

2,405

 

Net interest income, fully taxable equivalent

  $76,872  $64,481  $224,983  $188,975 

 

$

122,822

 

 

$

113,479

 

 

$

248,427

 

 

$

222,343

 

  

 

  

 

  

 

  

 

 

Net interest spread,non-taxable equivalent

   3.20 3.07  3.18 3.06

 

 

2.41

%

 

 

2.91

%

 

 

2.59

%

 

 

2.88

%

Benefit of netnon-interest bearing liabilities

   0.16 0.12  0.15 0.11

 

 

0.74

%

 

 

0.09

%

 

 

0.65

%

 

 

0.08

%

  

 

  

 

  

 

  

 

 

Net interest margin

   3.36 3.19  3.33 3.17

 

 

3.15

%

 

 

3.00

%

 

 

3.24

%

 

 

2.96

%

Taxable equivalent adjustment

   0.12 0.13  0.12 0.13

 

 

0.03

%

 

 

0.03

%

 

 

0.03

%

 

 

0.03

%

  

 

  

 

  

 

  

 

 

Net interest margin, fully taxable equivalent

   3.48 3.32  3.45 3.30

 

 

3.18

%

 

 

3.03

%

 

 

3.27

%

 

 

2.99

%

  

 

  

 

  

 

  

 

 

Net interest income, which is WesBanco’sWesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, (depositsprimarily deposits and short and long-term borrowings).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 $12.2$9.3 million or 19.7%8.3% in the thirdsecond quarter of 20172023 compared to the samesecond quarter of 2016,2022. This increase was due to a 17.7%15 basis point increase year over year in average loan balances and a 16the net interest margin to 3.18% for the second quarter of 2023, resulting from the 500 basis point increase in the net interest margin. For the first nine monthsfederal funds rate since March of 2017, net interest income2022. Portfolio loans increased $35.5 million or 19.5%by 9.0% from the first nine months of 2016 as average loan balances increased 21.3% and the net interest margin increased 15 basis pointsJune 30, 2022, due to 3.45%. Average loan balances increased from the third quarter of 2016, from both the YCB acquisition and organicstrong new loan growth and included 5.5% of organic commercial loan growth over the last twelve months.internal initiatives to improve lending efficiencies. Total average deposits increasedpurchase accounting accretion continued to decrease in the thirdsecond quarter by $842.9 million or 13.5%of 2023 as compared to the thirdsecond quarter of 2016, while certificates of deposit, which have the highest interest cost among deposits, decreased by $59.0 million or 4.1%. Reflecting the benefit from the increases in the Federal Reserve Board’s target federal funds rate over the past year and the higher margin on the acquired YCB net assets, the net interest margin increased to 3.48% in the third quarter of 2017 from 3.32% in the same quarter of 2016. Yields increased in most earning asset categories, more than offsetting a 14 basis point increase in the cost of interest bearing liabilities from the third quarter of 2016. The increase in the cost of interest bearing liabilities is primarily due to rate increases for larger balance customers in interest bearing demand deposits, which include public funds, and higher rates for certain short term and Federal Home Loan Bank borrowings. Approximately 122022, as approximately three basis points of accretion from prior acquisitions was included in the thirdsecond quarter of 20172023 net interest margin as compared to 6six basis points in the third2022 second quarter of 2016, and 8 basis pointsnet interest margin. Total average deposits, excluding CDs, decreased in the second quarter.

quarter of 2023 by $590.8 million or 4.7% compared to the second quarter of 2022. The cost of interest bearing deposits increased by 144 basis points and the cost of total interest bearing liabilities increased by 189 basis points from the second quarter of 2022 to the second quarter of 2023. The increase in the cost is primarily due to rate increases for interest bearing deposits in response to the general increase in overall borrowing rates in the marketplace resulting from the previously mentioned federal fund rate increases in 2022 and 2023.

Interest income increased $15.4$57.6 million or 22.0%48.6% in the thirdsecond quarter of 2017 and $42.3 million or 20.6% in the first nine months of 20172023 compared to the same periodsperiod of 2022 and $106.0 million or 46.0% in 2016the first six months of 2023 compared to the same period in 2022 due to higher average loan balances and higher yields in almost every earning asset category. Earning asset yields were influenced positively in 2017 by the 25500 basis point targetincrease in the federal funds rate increases occurring in both the first and second quarter.since March of 2022. Average loan balances increased by $960.0 million$1.1 billion or 10.8% in the thirdsecond quarter of 20172023 compared to the thirdsecond quarter of 2016, primarily due to the acquisition, and2022, while loan yields increased by 28142 basis points during this same period. Loan yields increasedperiod to 4.36% in the third quarter of 20175.31% due to higher loan yields on the acquired YCB loan portfolio and the previously mentioned federal fundsrising rate increases.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 the thirdsecond quarter of 2017,2023, average loans represented 72.9%71.1% of average earning assets, an increase from 70.2%66.1% in the samesecond quarter of 2016. Total2022. Average total securities balances decreased $340.5 million or 7.9% from the second quarter of 2022, and represented 25.7% of total earning assets in the second quarter of 2023. Taxable securities yields increased by 952 basis points in the thirdsecond quarter of 20172023 from the same period in 2016second quarter of 2022 due to lower amortization expense from paydowns on mortgage-backedthe increased rate environment for this type of security. Tax-exempt securities increases in market yields, on new purchases and a higher percentage of averagetax-exempt securities to total securities. The average balance of tax-exempt securities, which provideare the highest yieldyields within total securities, remained relatively flat with an increase of four basis points from the second quarter of 2022 to the second quarter of 2023.

Interest expense increased 10.1% or $66.0$48.3 million over the last year, and were 31.1% of total average securities in the thirdsecond quarter of 2017 compared to 29.2% in the third quarter of 2016, which helped to mitigate their 13 basis point decline as new securities yields were lower than those maturing throughout the period. While increasing 13 basis points in yield, taxable securities balances remained virtually unchanged from the third quarter of 2016. The securities portfolio is currently being managed to maintain the size of the balance sheet in order to delay the financial impact of crossing $10 billion in assets.

Portfolio loans increased $136.22023 and $80.0 million or 2.2% over the last twelve months. Loan growth was achieved through $2.1 billion in loan originations, led by an increase in business loan originations in the first nine monthshalf of 2017 of 13.5% from last year. Loan growth was driven by expanded market areas and additional commercial personnel in our core markets.

Interest expense increased $3.2 million or 39.3% in the third quarter of 2017 and $6.8 million or 28.9% in the first nine months of 20172023 as compared to the same periods in 2016,2022, due primarily to the timing of the previously mentioned federal funds rate increases inand their effect on the balancescosts of deposits and rates paid on most interest bearing liability categories.borrowings. The cost of interest bearing liabilities increased by 14189 basis points from the second quarter of 2022 to 2.15% in the thirdsecond quarter of 2017 from the same period of 2016.2023. Average interest bearing deposits increased by $450.6decreased $508.0 million or 9.4%5.6% from the thirdsecond quarter of 2016, also2022, due to the YCB acquisition; however, the average balance of CDs decreased $59.0 million from the third quarter of 2016. This decrease was partially duespecifically to a $37.0 million reduction4.5% decrease in CDARS® balances from $164.7 million at September 30, 2016 to $127.7 million at September 30, 2017. In addition,non-interestaverage interest bearing demand deposits, a 7.6% decrease in average money market accounts, and a 21.5% decrease in average certificates of deposit. The rate on interest bearing deposits increased 144 basis points to 1.57% from the second quarter of 2022, primarily from increases in rates on interest bearing public funds, money market funds and savings deposits, which were previously near their floors, and a mix shift from non-interest bearing demand deposits into interest bearing demand deposits and certificates of deposit. Average non-interest bearing demand deposit balances decreased from the second quarter of 2022 to the second quarter of 2023 by $392.4$333.1 million or 27.5% from the third quarter of 20167.1%, and are now 25.7%were 34.0% of total average deposits at June 30, 2023, compared to 22.9%34.3% at June 30, 2022, reflecting customers' preferences in the third quarter of 2016, reflecting customers’ preferences and marketing strategies. Average other borrowings and subordinated debt balances increased by $115.7 million or 49.5% from the third quarter of 2016 primarily due to debt acquired in the YCB acquisition. The averagepreviously mentioned interest rate paid on other borrowings and subordinated debt increased by 44 and 99 basis points, respectively, from the third quarter of 2016 due to the higher rate borrowings assumed in the YCB acquisition, and increases in LIBOR, the index upon which most of the subordinated debt is priced at, as most are currently variable rate.environment. The average balance of FHLB borrowings increased only slightly$1.2 billion from the thirdsecond quarter of 2016, but the average rate paid increased by 22 basis points2022 to 2023, due to increased loan funding demand and for liquidity purposes. Average repurchase agreements decreased $40.9 million or 28.0% from the replacementsecond quarter of maturing shorter-term borrowings with those of a medium-term length throughout 2017.

2022 to 2023, while average subordinated and junior subordinated debt balances remained flat.

36


TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS

 

For The Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

  For the Three Months Ended September 30, For the Nine Months Ended September 30, 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

  2017 2016 2017 2016 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

(unaudited, dollars in thousands)

  Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
 Average
Balance
   Average
Rate
 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

ASSETS

             

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks – interest bearing

  $9,841    1.26 $17,433    0.80 $12,199    0.80 $31,750    0.52

Due from banks - interest bearing

 

$

438,604

 

 

 

5.71

%

 

$

744,261

 

 

 

0.74

%

 

$

359,466

 

 

 

5.16

%

 

$

951,588

 

 

 

0.39

%

Loans, net of unearned income (1)

   6,396,897    4.36 5,436,876    4.08  6,347,626    4.27 5,231,118    4.11

 

 

11,009,093

 

 

 

5.31

%

 

 

9,932,744

 

 

 

3.89

%

 

 

10,880,328

 

 

 

5.17

%

 

 

9,823,024

 

 

 

3.89

%

Securities: (2)

             

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

   1,595,263    2.43 1,590,233    2.30  1,582,875    2.42 1,698,558    2.29

 

 

3,198,838

 

 

 

2.32

%

 

 

3,532,624

 

 

 

1.80

%

 

 

3,250,174

 

 

 

2.33

%

 

 

3,433,551

 

 

 

1.76

%

Tax-exempt (3)

   721,343    4.15 655,356    4.28  722,834    4.15 645,522    4.33

 

 

786,128

 

 

 

3.05

%

 

 

792,878

 

 

 

3.01

%

 

 

793,425

 

 

 

3.06

%

 

 

761,304

 

 

 

3.03

%

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total securities

   2,316,606    2.97 2,245,589    2.88  2,305,709    2.96 2,344,080    2.85

 

 

3,984,966

 

 

 

2.46

%

 

 

4,325,502

 

 

 

2.02

%

 

 

4,043,599

 

 

 

2.47

%

 

 

4,194,855

 

 

 

1.99

%

Other earning assets

   48,961    4.44 45,258    4.76  47,511    4.49 45,460    4.54

 

 

61,613

 

 

 

5.64

%

 

 

13,296

 

 

 

3.82

%

 

 

53,789

 

 

 

4.44

%

 

 

14,365

 

 

 

3.81

%

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total earning assets (3)

   8,772,305    3.99 7,745,156    3.73  8,713,045    3.92 7,652,408    3.71

 

 

15,494,276

 

 

 

4.59

%

 

 

15,015,803

 

 

 

3.20

%

 

 

15,337,182

 

 

 

4.46

%

 

 

14,983,832

 

 

 

3.14

%

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Other assets

   1,125,182    989,068     1,123,193    951,530   

 

 

1,800,070

 

 

 

 

 

1,955,649

 

 

 

 

 

1,796,162

 

 

 

 

 

1,998,126

 

 

 

 

  

 

    

 

    

 

    

 

   

Total Assets

  $9,897,487    $8,734,224    $9,836,238    $8,603,938   

 

$

17,294,346

 

 

 

 

$

16,971,452

 

 

 

 

$

17,133,344

 

 

 

 

$

16,981,958

 

 

 

 

  

 

    

 

    

 

    

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

     

LIABILITIES AND SHAREHOLDERS'
EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

  $1,635,956    0.44 $1,328,403    0.21 $1,602,546    0.37 $1,250,157    0.20

 

$

3,228,799

 

 

 

2.14

%

 

$

3,380,684

 

 

 

0.14

%

 

$

3,129,921

 

 

 

1.82

%

 

$

3,392,029

 

 

 

0.12

%

Money market accounts

   994,772    0.30 927,839    0.19  1,015,852    0.26 935,339    0.19

 

 

1,635,939

 

 

 

1.77

%

 

 

1,770,342

 

 

 

0.09

%

 

 

1,634,347

 

 

 

1.42

%

 

 

1,788,430

 

 

 

0.08

%

Savings deposits

   1,257,785    0.06 1,122,715    0.06  1,246,252    0.06 1,100,094    0.06

 

 

2,729,210

 

 

 

0.86

%

 

 

2,700,642

 

 

 

0.05

%

 

 

2,751,850

 

 

 

0.72

%

 

 

2,664,005

 

 

 

0.05

%

Certificates of deposit

   1,367,581    0.76 1,426,559    0.72  1,408,231    0.71 1,500,591    0.70

 

 

912,144

 

 

 

1.28

%

 

 

1,162,392

 

 

 

0.39

%

 

 

887,560

 

 

 

0.93

%

 

 

1,208,243

 

 

 

0.40

%

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total interest bearing deposits

   5,256,094    0.40 4,805,516    0.32  5,272,881    0.37 4,786,181    0.32

 

 

8,506,092

 

 

 

1.57

%

 

 

9,014,060

 

 

 

0.13

%

 

 

8,403,678

 

 

 

1.29

%

 

 

9,052,707

 

 

 

0.13

%

Federal Home Loan Bank borrowings

   1,005,106    1.43 989,585    1.21  967,356    1.33 1,019,696    1.19

 

 

1,288,242

 

 

 

5.20

%

 

 

123,474

 

 

 

1.34

%

 

 

1,130,000

 

 

 

5.00

%

 

 

151,593

 

 

 

1.31

%

Other borrowings

   185,051    0.85 114,390    0.41  178,613    0.71 100,054    0.40

Repurchase agreements

 

 

105,266

 

 

 

1.87

%

 

 

146,119

 

 

 

0.13

%

 

 

118,155

 

 

 

1.55

%

 

 

151,115

 

 

 

0.13

%

Subordinated debt and junior subordinated debt

   164,236    4.47 119,246    3.48  164,112    4.44 110,582    3.27

 

 

281,715

 

 

 

5.83

%

 

 

280,962

 

 

 

3.97

%

 

 

281,600

 

 

 

5.76

%

 

 

214,704

 

 

 

3.71

%

  

 

   

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total interest bearing liabilities(1)

   6,610,487    0.67 6,028,737    0.53  6,582,962    0.62 6,016,513    0.52

Total interest bearing liabilities (4)

 

 

10,181,315

 

 

 

2.15

%

 

 

9,564,615

 

 

 

0.26

%

 

 

9,933,433

 

 

 

1.84

%

 

 

9,570,119

 

 

 

0.23

%

Non-interest bearing demand deposits

   1,817,781    1,425,416     1,801,945    1,356,336   

 

 

4,379,345

 

 

 

 

 

4,712,466

 

 

 

 

 

4,479,200

 

 

 

 

 

4,644,982

 

 

 

 

Other liabilities

   75,254    65,258     74,920    60,290   

 

 

240,590

 

 

 

 

 

184,932

 

 

 

 

 

245,033

 

 

 

 

 

184,600

 

 

 

 

Shareholders’ equity

   1,393,965    1,214,813     1,376,411    1,170,799   

 

 

2,493,096

 

 

 

 

 

2,509,439

 

 

 

 

 

2,475,678

 

 

 

 

 

2,582,257

 

 

 

 

  

 

    

 

    

 

    

 

   

Total Liabilities and Shareholders’ Equity

  $9,897,487    $8,734,224    $9,836,238    $8,603,938   

 

$

17,294,346

 

 

 

 

$

16,971,452

 

 

 

 

$

17,133,344

 

 

 

 

$

16,981,958

 

 

 

 

  

 

    

 

    

 

    

 

   

Taxable equivalent net interest spread

     3.32    3.20    3.30    3.19

 

 

 

 

 

2.44

%

 

 

 

 

 

2.94

%

 

 

 

 

 

2.62

%

 

 

 

 

 

2.91

%

Taxable equivalent net interest margin

     3.48    3.32    3.45    3.30

 

 

 

 

 

3.18

%

 

 

 

 

 

3.03

%

 

 

 

 

 

3.27

%

 

 

 

 

 

2.99

%

    

 

    

 

    

 

    

 

 

(1)Gross of allowance for loan losses and net of unearned income. Includesnon-accrual and loans held for sale. Loan fees included in interest income on loans totaled $(0.5) million and $0.8 million for the three months ended September 30, 2017 and 2016, respectively. Loan fees included in interest income on loans totaled $1.0 million and $2.3 million for the nine months ended September 30, 2017 and 2016, respectively. Additionally, loan accretion included in net interest income on loans acquired from prior acquisitions was $2.4 million and $0.8 million for the three months ended September 30, 2017 and 2016, respectively, and $4.9 million and $2.3 million for the nine months ended September 30, 2017 and 2016, respectively. Accretion on interest bearing liabilities from prior acquisitions was $0.3 million for both the three months ended September 30, 2017 and 2016, and $1.1 million and $1.2 million for the nine months ended September 30, 2017 and 2016, respectively.
(2)Average yields onavailable-for-sale securities are calculated based on amortized cost.
(3)Taxable equivalent basis is calculated ontax-exempt securities using a tax rate of 35% for each year presented.
(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 $0.7 million and $2.5 million for the three months ended June 30, 2023 and 2022, respectively, and were $1.1 million and $6.6 million for the six months ended June 30, 2023 and 2022, respectively. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $1.2 million and $1.9 million for the three months ended June 30, 2023 and 2022, respectively, and $2.5 million and $4.5 million for the six months ended June 30, 2023 and 2022, respectively.
(2)
Average yields on available-for-sale debt securities are calculated based on amortized cost.
(3)
Taxable equivalent basis is calculated on tax-exempt securities using a federal statutory rate of 21% for each period presented.
(4)
Accretion on interest bearing liabilities acquired from prior acquisitions was $0.1 million and $0.3 million for the three months ended June 30, 2023 and 2022, respectively, and $0.3 million and $0.7 million for the six months ended June 30, 2023 and 2022, respectively.

37


TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE

 

For the Three Months
Ended June 30, 2023

 

 

For the Six Months
Ended June 30, 2023

 

  Three Months Ended September 30, 2017
Compared to September 30, 2016
 Nine Months Ended September 30, 2017
Compared to September 30, 2016
 

 

Compared to June 30, 2022

 

 

Compared to June 30, 2022

 

(unaudited, in thousands)

  Volume Rate Net Increase
(Decrease)
 Volume Rate Net Increase
(Decrease)
 

 

Volume

 

 

Rate

 

 

Net Increase
(Decrease)

 

 

Volume

 

 

Rate

 

 

Net Increase
(Decrease)

 

Increase (decrease) in interest income:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks—interest bearing

  $(17 $19  $2  $(95 $50  $(45

Due from banks - interest bearing

 

$

(785

)

 

$

5,648

 

 

$

4,863

 

 

$

(1,814

)

 

$

9,178

 

 

$

7,364

 

Loans, net of unearned income

   10,480   4,040   14,520   35,305   6,437   41,742 

 

 

11,320

 

 

 

38,009

 

 

 

49,329

 

 

 

22,056

 

 

 

67,559

 

 

 

89,615

 

Taxable securities

   29   545   574   (2,045  1,598   (447

 

 

(1,602

)

 

 

4,260

 

 

 

2,658

 

 

 

(1,672

)

 

 

9,304

 

 

 

7,632

 

Tax-exempt securities (1)

   690   (225  465   2,432   (898  1,534 

 

 

(51

)

 

 

72

 

 

 

21

 

 

 

487

 

 

 

101

 

 

 

588

 

Other earning assets

   38   (40  (2  77   (29  48 

 

 

654

 

 

 

87

 

 

 

741

 

 

 

862

 

 

 

51

 

 

 

913

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income change (1)

   11,220   4,339   15,559   35,674   7,158   42,832 

 

 

9,536

 

 

 

48,076

 

 

 

57,612

 

 

 

19,919

 

 

 

86,193

 

 

 

106,112

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Increase (decrease) in interest expense:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

   192   931   1,123   629   1,943   2,572 

 

 

(54

)

 

 

16,104

 

 

 

16,050

 

 

 

(164

)

 

 

26,508

 

 

 

26,344

 

Money market accounts

   34   273   307   124   496   620 

 

 

(31

)

 

 

6,868

 

 

 

6,837

 

 

 

(66

)

 

 

10,834

 

 

 

10,768

 

Savings deposits

   21   (5  16   65   (12  53 

 

 

4

 

 

 

5,526

 

 

 

5,530

 

 

 

20

 

 

 

9,245

 

 

 

9,265

 

Certificates of deposit

   (106  124   18   (495  172   (323

 

 

(288

)

 

 

2,078

 

 

 

1,790

 

 

 

(775

)

 

 

2,495

 

 

 

1,720

 

Federal Home Loan Bank borrowings

   49   574   623   (486  990   504 

 

 

12,471

 

 

 

3,831

 

 

 

16,302

 

 

 

18,826

 

 

 

8,201

 

 

 

27,027

 

Other borrowings

   102   174   276   327   328   655 

Repurchase agreements

 

 

(17

)

 

 

461

 

 

 

444

 

 

 

(25

)

 

 

838

 

 

 

813

 

Subordinated debt and junior subordinated debt

   460   346   806   1,576   1,167   2,743 

 

 

7

 

 

 

1,309

 

 

 

1,316

 

 

 

1,475

 

 

 

2,616

 

 

 

4,091

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest expense change

   752   2,417   3,169   1,740   5,084   6,824 

 

 

12,092

 

 

 

36,177

 

 

 

48,269

 

 

 

19,291

 

 

 

60,737

 

 

 

80,028

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income increase (decrease)(1)

  $10,468  $1,922  $12,390  $33,934  $2,074  $36,008 
  

 

  

 

  

 

  

 

  

 

  

 

 

Net interest income change (1)

 

$

(2,556

)

 

$

11,899

 

 

$

9,343

 

 

$

628

 

 

$

25,456

 

 

$

26,084

 

(1)Taxable equivalent basis is calculated ontax-exempt securities using a tax rate of 35% for each year presented.
(1)
Taxable equivalent basis is calculated on tax-exempt securities using a federal statutory tax rate of 21%.

PROVISION FOR CREDIT LOSSES – LOANS AND LOAN COMMITMENTS

The provision for credit losses – loans is the amount to be added to the allowance for credit losses – loans after net charge-offs(charge-offs) recoveries have been deducted(deducted) added to bring the allowance to a level considered appropriate to absorb probablelifetime expected losses in the loan portfolio.for all portfolio loans. The provision for credit losses also includes– loan commitments is the amount to be added to the reserveallowance for credit losses for loan commitments to bring that reserveallowance to a level considered appropriate to absorb probablelifetime expected losses on unfunded loan commitments. The provision for credit losses - loans and loan commitments increased to $2.5$3.0 million in the thirdsecond quarter of 20172023 compared to $2.2a negative provision of $0.8 million in the thirdsecond quarter of 2016, due primarily to2022. While the provision increased year-over-year, the $3.0 million provision in the second quarter of 2023 was a result of continued loan growth. The continued strengthgrowth and adjustments in various credit quality ratios is reflectiveregional macroeconomic factors and loan concentrations. Non-performing loans were 0.28% of total portfolio loans as of June 30, 2023, decreasing from 0.35% of total portfolio loans at the end of the Company’s strong legacysecond quarter of credit and risk management processes. Compared to the prior year quarter,non-performing assets as a percentage of total assets improved to 0.48% from 0.50%.2022. Criticized and classified loans were 1.24% of total loans, improving from 1.42% at September 30, 2016. Net charge-offs as a percentage of average portfolio loans were 0.12% in the third quarter of 2017 compared to 0.20% in the third quarter of 2016.Non-performing loans as a percentage1.68% of total portfolio loans as of June 30, 2023, decreasing from 3.14% as of June 30, 2022, primarily due to risk rating improvements. Past due loans at June 30, 2023 were 0.21% of total portfolio loans, compared to 0.40% at June 30, 2022. Annualized net loan charge-offs increased from 0.63% last year to 0.66% at September0.05% for the six months ended June 30, 2017. (Please2023 compared to 0.00% for the six months ended June 30, 2022. Please see the Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).

discussion.

NON-INTEREST INCOME

38


NON-INTEREST INCOME

TABLE 4.NON-INTEREST INCOME

  For the Three Months
Ended September 30,
       For the Nine Months
Ended September 30,
       

 

For the Three Months
Ended June 30,

 

 

 

 

 

 

For the Six Months
Ended June 30,

 

 

 

 

 

 

(unaudited, dollars in thousands)

  2017 2016   $ Change % Change 2017   2016   $ Change % Change 

 

2023

 

2022

 

$ Change

 

% Change

 

2023

 

2022

 

$ Change

 

% Change

 

Trust fees

  $5,358  $5,413   $(55 (1.0%)  $17,073   $16,160   $913  5.6

 

$

6,918

 

 

$

6,527

 

 

$

391

 

 

 

6.0

 

 

$

14,412

 

 

$

14,362

 

 

$

50

 

 

 

0.3

 

Service charges on deposits

   5,320  4,733    587  12.4  15,254    12,861    2,393  18.6

 

 

6,232

 

 

 

6,487

 

 

 

(255

)

 

 

(3.9

)

 

 

12,401

 

 

 

12,577

 

 

 

(176

)

 

 

(1.4

)

Electronic banking fees

   4,883  3,945    938  23.8  14,395    11,290    3,105  27.5

 

 

5,010

 

 

 

5,154

 

 

 

(144

)

 

 

(2.8

)

 

 

9,615

 

 

 

10,499

 

 

 

(884

)

 

 

(8.4

)

Net securities brokerage revenue

   1,721  1,473    248  16.8  5,164    5,119    45  0.9

 

 

2,523

 

 

 

2,258

 

 

 

265

 

 

 

11.7

 

 

 

5,098

 

 

 

4,478

 

 

 

620

 

 

 

13.8

 

Bank-owned life insurance

   1,164  995    169  17.0  3,671    2,910    761  26.2

 

 

3,189

 

 

 

2,384

 

 

 

805

 

 

 

33.8

 

 

 

5,149

 

 

 

6,264

 

 

 

(1,115

)

 

 

(17.8

)

Net gains on sales of mortgage loans

   1,103  814    289  35.5  3,511    2,045    1,466  71.7

Net securities gains

   6  598    (592 (99.0%)   511    2,293    (1,782 (77.7%) 

Net (loss)/gain on other real estate owned and other assets

   (298 184    (482 (262.0%)   9    380    (371 (97.6%) 

Net securities gains (losses)

 

 

205

 

 

 

(1,183

)

 

 

1,388

 

 

 

117.3

 

 

 

350

 

 

 

(1,832

)

 

 

2,182

 

 

 

119.1

 

Mortgage banking income

 

 

601

 

 

 

1,328

 

 

 

(727

)

 

 

(54.7

)

 

 

1,027

 

 

 

3,251

 

 

 

(2,224

)

 

 

(68.4

)

Net insurance services revenue

   661  636    25  3.9  2,313    2,326    (13 (0.6%) 

 

 

966

 

 

 

925

 

 

 

41

 

 

 

4.4

 

 

 

1,757

 

 

 

1,951

 

 

 

(194

)

 

 

(9.9

)

Swap fee and valuation income

   60  1,239    (1,179 (95.2%)   882    2,168    (1,286 (59.3%) 

Payment processing fees

 

 

951

 

 

 

877

 

 

 

74

 

 

 

8.4

 

 

 

1,822

 

 

 

1,618

 

 

 

204

 

 

 

12.6

 

Net gain (loss) on other real estate owned and other assets

 

 

871

 

 

 

(1,302

)

 

 

2,173

 

 

 

166.9

 

 

 

1,104

 

 

 

(2,108

)

 

 

3,212

 

 

 

152.4

 

Net swap fee and valuation income

 

 

2,612

 

 

 

2,007

 

 

 

605

 

 

 

30.1

 

 

 

3,411

 

 

 

3,624

 

 

 

(213

)

 

 

(5.9

)

Other

   921  987    (66 (6.7%)   3,123    2,449    674  27.5

 

 

1,763

 

 

 

1,521

 

 

 

242

 

 

 

15.9

 

 

 

3,347

 

 

 

2,681

 

 

 

666

 

 

 

24.8

 

  

 

  

 

   

 

  

 

  

 

   

 

   

 

  

 

 

Totalnon-interest income

  $20,899  $21,017   $(118 (0.6%)  $65,906   $60,001   $5,905  9.8

 

$

31,841

 

 

$

26,983

 

 

$

4,858

 

 

 

18.0

 

 

$

59,493

 

 

$

57,365

 

 

$

2,128

 

 

 

3.7

 

  

 

  

 

   

 

  

 

  

 

   

 

   

 

  

 

 

Non-interest income is a significant source of revenue and an important part of WesBanco’sWesbanco’s results of operations, was 22% and 23%as it represents 20.8% of net revenuestotal revenue for the three and nine months ended SeptemberJune 30, 2017, respectively. WesBanco2023. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of WesBanco’sWesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to WesBanco.Wesbanco. For the thirdsecond quarter of 2017,2023, non-interest income was down slightly by $0.1increased $4.9 million or 0.6%18.0% compared to the thirdsecond quarter of 2016. The decrease is2022, primarily due to a combination of$1.4 million increase in net securities gains, a $1.2$2.2 million decreaseincrease in net gain on other real estate owned and other assets, a $0.8 million increase in bank-owned life insurance and a $0.6 million increase in net swap fee and valuation income partiallyincome. These increases were slightly offset by a $0.9$0.7 million increasedecrease in electronicmortgage banking income.

Trust fees increased $0.4 million or 6.0% compared to the thirdsecond quarter of 2016. For the nine months ended September 30, 2017,non-interest income increased $5.9 million or 9.8% primarily driven by the acquisition and a $3.1 million increase in electronic banking fees and $2.4 million increase in service charges in deposits compared to the nine months ended September 30, 2016.

Trust fees increased $0.9 million for the nine months ended September 30, 2017 compared to the nine months ended September 30, 20162022, due to market improvements, customer development initiatives, and increased trust assets.value increases. Total trust assets have increased $0.2 billion from $3.7were $5.1 billion at SeptemberJune 30, 20162023 as compared to $3.9$4.8 billion at SeptemberJune 30, 2017. Trust fees decreased $0.1 million compared to the third quarter2022. As of 2016 primarily due to aone-time $0.2 million accrual adjustment in the third quarter of 2017. At SeptemberJune 30, 2017,2023, trust assets include managed assets of $3.3$4.1 billion andnon-managed (custodial) assets of $0.6$1.0 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by WesBancoWesbanco Trust and Investment Services, were $948.3 million$0.8 billion and $0.9 billion as of SeptemberJune 30, 20172023 and $898.2 million at SeptemberJune 30, 2016, which2022, respectively, and are included in trust managed assets.

Service charges on deposits increased $0.6 million or 12.4% compared to Trust fees remained flat in the third quarterfirst six months of 2016 due to growth in demand and saving deposits. For the nine months ended September 30, 2017, service charges on deposits increased $2.4 million or 18.6%2023 as compared to the ninefirst six months of 2022.

Bank-owned life insurance increased $0.8 million or 33.8% compared to the second quarter of 2022 due to an increase in mortality-related benefits received in the second quarter of 2023. For the six months ended SeptemberJune 30, 2016. Deposits, excluding certificates of deposit, increased $206.22023, bank-owned life insurance decreased by $1.1 million or 3.7%17.8% from the first six months of 2022, due to lower mortality-related benefits received in the year-to-date period, as no mortality-related benefits were received in the first quarter of 2023.

Net securities gains (losses) include both gains and losses on investment security transactions as well as market value adjustments on Wesbanco's deferred compensation plan. For the three months ended June 30, 2023, net securities gains (losses) increased $1.4 million compared to the same period of 2022, due to a $0.2 million increase in market adjustments on the deferred compensation plan in the second quarter of 2023 as compared to Septembera $1.2 million decrease in market adjustments in the second quarter of 2022. These market adjustments had an offsetting effect in employee benefits expense. For the six months ended June 30, 2016.2023, net securities gains (losses) increased by $2.2 million from the first six months of 2022 for the same reasons.

ElectronicMortgage banking fees, which include debit card interchange fees, continued to grow, increasing $0.9income decreased $0.7 million or 23.8%54.7% in the second quarter of 2023 compared to the thirdsecond quarter of 2016,2022, due to lower margins on sales and decreased fair value adjustments on mortgage loan commitments and related derivatives. For the second quarter of 2023, total mortgage production was $207.7 million, which decreased by 36.6% from the second quarter of 2022. For the three months ended June 30, 2023, $84.1 million in mortgages were sold into the secondary market as compared to $61.1 million in the comparable 2022 period. Included in mortgage banking income above are gains of $0.1 million and $1.2 million from the fair value adjustments on mortgage loan commitments and related derivatives for the three months ended June 30, 2023 and 2022, respectively. Mortgage banking income decreased by $2.2 million or 68.4% from the first six months of 2022 to the first six months of 2023 for similar reasons as that for the three months ended.

Net gain (loss) on other real estate owned and other assets increased $2.2 million or 166.9% in the three months ended June 30, 2023 as compared to the same period in 2022, due primarily to a $1.1 million recovery of an asset previously written-off, as well as a negative market value adjustment of $1.3 million recorded in the second quarter of 2022 on an investment made by Wesbanco’s CDC in a start-up firm more than ten years ago that was acquired by a public company in 2021. This investment was sold later in 2022. Net gain (loss) on other real estate owned and other assets increased $3.2 million or 152.4% in the first six months of 2023 as compared to the same period in 2022 for similar reasons as that for the three months ended.

Net swap fee and valuation income, which includes fair value adjustments, increased $0.6 million in the second quarter of 2023 compared to the second quarter of 2022, due to a higher volume of debit card transactions from WesBanco customers.new swaps originated. For the ninethree months ended SeptemberJune 30, 2017, electronic banking fees increased $3.12023, new swaps executed totaled $226.8 million or 27.5%in notional principal, resulting in $2.4 million of fee income, compared to new swaps executed of $35.8 million in notional principal resulting in $0.9 million of fee income for the three months ended June 30, 2022. Fair value adjustments on existing swaps for the three months ended June 30,

39


2023 were $0.2 million as compared to $1.1 million for the ninethree months ended SeptemberJune 30, 2016. The volume increase is due to marketing and process initiatives as well as a higher percentage of customers using these products.

Net securities gains decreased $0.6 million or 99.0% compared to the third quarter of 2016 due to select sales in the prior year.2022. For the nine months ended September 30, 2017, net securities gains decreased $1.8 million or 77.7% compared to the nine months ended September 30, 2016 primarily due to one agency call in 2016 resulting in a $0.9 million securities gain. Total securities decreased $19.0 million to $2.3 billion as of September 30, 2017 as compared to September 30, 2016.

Net gains on sales of mortgage loans increased $0.3 million or 35.5% compared to the third quarter of 2016 due to increased production volumes combined with higher sales percentages. For the nine months ended September 30, 2017, net gains on sales of mortgage loans increased $1.5 million or 71.7% as compared to September 30, 2016. Total mortgage production was $294.1 million in 2017, up 4.3% from 2016. Mortgages sold into the secondary market represented $154.7 million or 52.6% of overall mortgage loan production in 2017 compared to $116.0 million or 41.1% for the first ninesix months of 2016.

Swap fee and valuation income decreased $1.2 million or 95.2% compared to the third quarter of 2016 due to the prior year quarter including higher commercial customer loan swap-related income, primarily from one larger commercial loan relationship. For the nine months ended September 30, 2017,2023, net swap fee and valuation income decreased $1.3by $0.2 million or 59.3% as compared to September 30, 2016.5.9% from the first six months of 2022. During this time period, new swap fee income increased by $3.3 million, but was offset by a $3.5 million decrease in fair value adjustments on existing swaps.

NON-INTEREST EXPENSE

NON-INTEREST EXPENSE

TABLE 5.NON-INTEREST EXPENSE

 

For the Three Months
Ended June 30,

 

 

 

 

 

 

 

 

For the Six Months
Ended June 30,

 

 

 

 

 

 

 

(unaudited, dollars in thousands)

2023

 

 

2022

 

 

$ Change

 

 

% Change

 

 

2023

 

 

2022

 

 

$ Change

 

 

% Change

 

Salaries and wages

$

44,471

 

 

$

41,213

 

 

$

3,258

 

 

 

7.9

 

 

$

86,422

 

 

$

80,150

 

 

$

6,272

 

 

 

7.8

 

Employee benefits

 

11,511

 

 

 

8,722

 

 

 

2,789

 

 

 

32.0

 

 

 

23,570

 

 

 

17,880

 

 

 

5,690

 

 

 

31.8

 

Net occupancy

 

6,132

 

 

 

6,119

 

 

 

13

 

 

 

0.2

 

 

 

12,775

 

 

 

13,354

 

 

 

(579

)

 

 

(4.3

)

Equipment and software

 

8,823

 

 

 

7,702

 

 

 

1,121

 

 

 

14.6

 

 

 

17,885

 

 

 

15,713

 

 

 

2,172

 

 

 

13.8

 

Marketing

 

2,763

 

 

 

2,749

 

 

 

14

 

 

 

0.5

 

 

 

5,088

 

 

 

5,170

 

 

 

(82

)

 

 

(1.6

)

FDIC insurance

 

2,871

 

 

 

1,937

 

 

 

934

 

 

 

48.2

 

 

 

5,755

 

 

 

3,459

 

 

 

2,296

 

 

 

66.4

 

Amortization of intangible assets

 

2,282

 

 

 

2,579

 

 

 

(297

)

 

 

(11.5

)

 

 

4,583

 

 

 

5,178

 

 

 

(595

)

 

 

(11.5

)

Restructuring and merger-related expenses

 

35

 

 

 

52

 

 

 

(17

)

 

 

(32.7

)

 

 

3,188

 

 

 

1,646

 

 

 

1,542

 

 

 

93.7

 

Franchise and other miscellaneous taxes

 

3,015

 

 

 

2,951

 

 

 

64

 

 

 

2.2

 

 

 

5,913

 

 

 

5,945

 

 

 

(32

)

 

 

(0.5

)

Consulting, regulatory, accounting and advisory fees

 

3,401

 

 

 

3,524

 

 

 

(123

)

 

 

(3.5

)

 

 

6,099

 

 

 

7,211

 

 

 

(1,112

)

 

 

(15.4

)

ATM and electronic banking interchange expenses

 

1,772

 

 

 

1,532

 

 

 

240

 

 

 

15.7

 

 

 

3,399

 

 

 

2,950

 

 

 

449

 

 

 

15.2

 

Legal fees

 

706

 

 

 

736

 

 

 

(30

)

 

 

(4.1

)

 

 

1,177

 

 

 

1,671

 

 

 

(494

)

 

 

(29.6

)

Communications

 

1,311

 

 

 

1,149

 

 

 

162

 

 

 

14.1

 

 

 

2,741

 

 

 

2,215

 

 

 

526

 

 

 

23.7

 

Other real estate owned and foreclosure expenses

 

70

 

 

 

249

 

 

 

(179

)

 

 

(71.9

)

 

 

164

 

 

 

507

 

 

 

(343

)

 

 

(67.7

)

Supplies, postage and other

 

7,274

 

 

 

5,805

 

 

 

1,469

 

 

 

25.3

 

 

 

13,801

 

 

 

11,520

 

 

 

2,281

 

 

 

19.8

 

Total non-interest expense

$

96,437

 

 

$

87,019

 

 

$

9,418

 

 

 

10.8

 

 

$

192,560

 

 

$

174,569

 

 

$

17,991

 

 

 

10.3

 

   For the Three Months
Ended September 30,
         For the Nine Months
Ended September 30,
        

(unaudited, dollars in thousands)

  2017   2016   $ Change  % Change  2017   2016   $ Change  % Change 

Salaries and wages

  $24,957   $21,225   $3,732   17.6 $71,575   $60,136   $11,439   19.0

Employee benefits

   7,728    6,275    1,453   23.2  23,670    20,684    2,986   14.4

Net occupancy

   4,132    3,647    485   13.3  12,969    10,459    2,510   24.0

Equipment

   3,905    3,557    348   9.8  12,043    10,387    1,656   15.9

Marketing

   1,599    1,295    304   23.5  4,482    3,876    606   15.6

FDIC insurance

   945    961    (16  (1.7%)   2,677    3,225    (548  (17.0%) 

Amortization of intangible assets

   1,223    837    386   46.1  3,736    2,263    1,473   65.1

Restructuring and merger-related expenses

   —      9,883    (9,883  (100.0%)   491    10,577    (10,086  (95.4%) 

Franchise and other miscellaneous taxes

   2,095    1,893    202   10.7  6,223    5,131    1,092   21.3

Postage and courier expenses

   935    814    121   14.9  2,925    2,355    570   24.2

Consulting, regulatory, accounting and advisory fees

   1,755    1,450    305   21.0  5,082    4,030    1,052   26.1

Other real estate owned and foreclosure expenses

   251    548    (297  (54.2%)   906    1,156    (250  (21.6%) 

Legal fees

   675    559    116   20.8  2,086    1,835    251   13.7

Communications

   602    388    214   55.2  1,982    1,109    873   78.7

ATM and electronic banking interchange expenses

   1,202    953    249   26.1  3,493    3,143    350   11.1

Supplies

   631    601    30   5.0  2,360    1,965    395   20.1

Other

   3,119    2,715    404   14.9  9,323    7,972    1,351   16.9
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 �� 

 

 

   

 

 

  

 

 

 

Totalnon-interest expense

  $55,754   $57,601   $(1,847  (3.2%)  $166,023   $150,303   $15,720   10.5
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

   

 

 

   

 

 

  

 

 

 

Non-interest expense in the thirdsecond quarter of 2017 decreased $1.82023 increased $9.4 million or 3.2%10.8% as compared to the same quarter in 2016,2022, principally from the $9.9a $3.3 million of restructuring and merger-related expenses incurredincrease in the third quarter of 2016 from the YCB acquisition.Non-interest expense for the nine months ended September 30, 2017 increased $15.7 million or 10.5% compared to the same period in 2016. For the third quarter, salaries and wages, increased $3.7a $2.8 million or 17.6% due to higher average staff levels from the YCB acquisition, which also was the primary driver for the $1.5 million or 23.2% increase in employee benefits, a $1.5 million increase in supplies, postage and other operating expense, a $1.1 million increase in equipment and software expense and a $0.9 million increase in FDIC insurance expense.

Salaries and wages increased $3.3 million or 7.9% in the second quarter of 2023 as compared to the thirdsecond quarter of 2016. For2022 due to higher salary expense related to higher staffing levels in revenue-producing positions, and normal merit increases. Average full time equivalent employees increased by 1.5% from the nine months ended September 30, 2017, nearly all other expenses increased with the exceptionsecond quarter of restructuring and merger-related expenses compared2022 to the same period in 2016.

second quarter of 2023 due to the planned hiring of loan officers. Salaries and wages increased $3.7$6.3 million or 17.6% from the third quarter of 2016 and $11.4 million or 19.0% over7.8% in the first ninesix months of 2016 due2023 as compared to increased compensation expense from the acquisition, select sales personnel additions, and staff additions in preparationfirst six months of 2022 for the anticipated crossing of $10 billion in total assets, as well as increased short-term incentives and stock compensation. same reasons.

Employee benefits expense increased by $2.8 million or 32.0% in the second quarter of 2023 as compared to the second quarter of 2022. This increase was primarily due to a $1.3 million increase in deferred compensation plan expense, which relates to the increase in the market value of the underlying investments, a $0.7 million increase in pension expense and a $0.7 million increase in health insurance contributions. Employee benefits expense increased $5.7 million or 31.8% in the first six months of 2023 as compared to the first six months of 2022 for the same reasons.

Equipment and software costs increased $1.1 million or 14.6% in the second quarter of 2023 as compared to the second quarter of 2022, due primarily to general inflationary cost increases for existing service agreements as well as the continuation of the planned upgrade to one-third of Wesbanco's ATM fleet with the latest technology. Similarly, equipment and software costs increased $2.2 million or 13.8% in the first six months of 2023 as compared to the first six months of 2022.

FDIC insurance expense increased $0.9 million or 48.2% in the second quarter of 2023 as compared to the second quarter of 2022 due primarily to the two basis point increase in the minimum FDIC assessment rate for all banks. Similarly, FDIC insurance expense increased $2.3 million or 66.4% in the first six months of 2023 as compared to 2022.

Supplies, postage and other operating expense increased by $1.5 million or 23.2%25.3% in the second quarter of 2023 as compared to the thirdsecond quarter of 2016, and $3.0 million or 14.4% over the first nine months of 2016 primarily from the additional acquisition-related employees, which was partially offset by a decrease in pension costs.

Net occupancy costs increased $0.5 million or 13.3% from the third quarter of 2016 and $2.5 million or 24.0% over the first nine months of 20162022 primarily due to costs associated with higher customer transactional volume and increased building-related costs, including utilities, lease expense, depreciation, repairsemployee travel expenses. Similarly, supplies, postage and other seasonal maintenance costs, primarily due to the 34 YCB branch locations acquired and normal building maintenance and repair costs of the legacy branch network and other infrastructure needs.

Equipment costsexpense increased $0.3$2.3 million or 9.8% from the third quarter of 2016 and $1.7 million or 15.9% over19.8% in the first ninesix months of 2016 due to the acquisition and continuous improvements in technology and communication infrastructure, software costs and origination and customer support centers.

Amortization of intangible assets increased $1.5 million for the nine months ended September 30, 20172023 as compared to the nine months ended September 30, 2016. 2022.

INCOME TAXES

The YCB acquisition added approximately $12.0 million in core deposit intangibles and $0.8 million innon-compete agreements with former YCB executives covering a three-year term.

Merger-related expenses were $9.9provision for income taxes was $9.1 million for the three months ended SeptemberJune 30, 2016 and $10.62023, which is a $1.2 million for the nine months ended September 30, 2016 asdecrease compared to the current quarter of no merger related expenses and $0.5 millionprovision for the ninethree months ended SeptemberJune 30, 2017. The merger-related expenses were from WesBanco’s acquisition of YCB on September 9, 2016.

Franchise and other miscellaneous taxes increased $0.2 million compared to the third quarter of 2016 and $1.1 million for the nine months ended September 30, 2017 as compared to September 30, 2016 due to increases in Pennsylvania bank shares tax expense, Kentucky capital stock tax and real estate taxes in various jurisdictions.

Professional fees have increased $0.3 million from the third quarter of 2016 and $1.1 million for the nine months ended September 30, 2017 as compared to September 30, 2016 primarily due to certain third-party fees associated with the increased volume in loan originations, as well as consulting fees related to preparations for certain regulatory requirements, such as stress testing, for institutions that exceed $10 billion in total assets.

INCOME TAXES

2022. The provision for income taxes increased $8.2was $19.0 million or 36.5%, for the ninesix months ended SeptemberJune 30, 20172023, which is a $1.1 million decrease compared to the nine months ended September 30, 2016. The increase was due in part to a 28.7% increase inpre-tax income for the nine months ended September 30, 2017 as compared to the same period of 2016. In addition, earlier this year the Company adopted a new accounting standard related to low income housing tax credit investment amortization, which, for the first nine months of 2017, resulted in $1.2 million that would have been accounted for in other operating expense in prior periods moving to the provision for income taxes. Additionally, the adoption of another new accounting standard resultedsame period in 2022. The decrease in the reclassification of excess tax benefits related to stock-based compensation from additional paid in capital in shareholders’ equity toprovision for income tax expense, which reduced income tax expense by $0.3 million for the nine months ended September 30, 2017. For the quarter, the provision increased $4.7 million or 81.7% from last yeartaxes is due to higherpre-tax income anda decrease in the above-noted additional factors. The effective tax rate was 28.5% forfrom 18.8% in the third quarter and 28.2% forfirst half of 2022 to 17.9% in the nine months ended September 30, 2017.

first half of 2023. The decrease is attributable to the decrease in pre-tax income as well as an increase in interest income on tax-exempt loans.

40


FINANCIAL CONDITION

Total assets increased 1.3% during the nine months ended September 30, 2017,2.5%, while deposits and shareholders’shareholders' equity increased 0.9%1.6% and 4.0%, respectively,total deposits decreased 2.1% at June 30, 2023 as compared to December 31, 2016.2022. Total securities decreased $223.6 million or 5.9% from December 31, 2022 to June 30, 2023, as investment maturities were used to fund loan growth. Total portfolio loans increased $123.6$427.2 million or 2.0%.4.0% as new originations outpaced pay downs. Deposits increased $60.1decreased $269.7 million, or 2.1% fromyear-end, due to a 5.4% increase in demand deposits December 31, 2022, as decreases of 3.3% and a 3.8% increase in savings deposits, which more than offset a 0.5% decrease in money market and a 10.8% decrease in certificates of deposit. The decrease in certificates of deposit is a result of lower rate offerings for maturing deposits and customer preferences for other deposit types, ornon-deposit products, coupled with a $7.5 million decrease in CDARS® balances and decreases in certificates of deposit balances acquired in the ESB and YCB transactions totaling $88.2 million. The increases3.1% in demand deposits and savings deposits, respectively, were partially offset by increases of 8.4% and 0.1% in certificate of deposits and money market deposits, respectively. The overall decrease in transaction-based accounts wereis primarily attributable to marketing, incentives paid to customers, focused retailthe impact on interest rates, inflationary pressure and business strategies to obtain more account relationships, and customers’ preference for short-term maturities. Also benefiting these balancesrising costs across the country causing a decrease in personal savings. Deposits were the deposits fromalso somewhat impacted by bonus and royalty payments for Marcellus and Utica shale gas payments from energy companies in WesBanco’sWesbanco’s southwestern Pennsylvania, eastern Ohio, and northern West Virginia markets. Total borrowings increased 1.0%57.2% or $641.7 million during the first ninesix months of 2017,2023, which was primarily asdue to a result of a $46.1$675.0 million increase in FHLB borrowings which wasand partially offset by a $33.8 million decrease in other short-term borrowings. Total shareholders’Shareholders' equity increased by $53.2$38.3 million or 4.0%, compared to1.6% from December 31, 2016,2022, to $2.5 billion at June 30, 2023. The increase resulted primarily due tofrom net income during the current six-month period of $87.2 million, exceeding the declaration of common and preferred shareholder dividends totaling $41.1 million and $5.1 million, respectively, and was slightly offset by a $2.2 million other comprehensive loss for the period by $44.3 million, coupled with a $6.3 million decrease in other comprehensive losses.

six months ended June 30, 2023.

SECURITIES

TABLE 6. COMPOSITION OF SECURITIES (1)

 

June 30,

 

 

December 31,

 

 

 

 

(unaudited, dollars in thousands)

  September 30,
2017
 December 31,
2016
 $ Change % Change 

 

2023

 

 

2022

 

 

Change ($)

 

 

Change (%)

 

Trading securities (at fair value)

  $7,929  $7,071  $858  12.1 

Available-for-sale (at fair value)

     

Equity securities (at fair value)

 

$

11,948

 

 

$

11,506

 

 

$

442

 

 

 

3.8

 

Available-for-sale debt securities (at fair value)

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

   72,319  54,043  18,276  33.8 

 

 

211,951

 

 

 

225,970

 

 

 

(14,019

)

 

 

(6.2

)

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   963,474  938,289  25,185  2.7 

 

 

1,721,887

 

 

 

1,846,053

 

 

 

(124,166

)

 

 

(6.7

)

Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   121,834  96,810  25,024  25.8 

 

 

305,242

 

 

 

349,731

 

 

 

(44,489

)

 

 

(12.7

)

Obligations of states and political subdivisions

   106,847  111,663  (4,816 (4.3

 

 

78,431

 

 

 

92,228

 

 

 

(13,797

)

 

 

(15.0

)

Corporate debt securities

   35,503  35,301  202  0.6 

 

 

11,711

 

 

 

15,158

 

 

 

(3,447

)

 

 

(22.7

)

  

 

  

 

  

 

  

 

 

Total debt securities

   1,299,977  1,236,106  63,871  5.2 

Equity securities

   5,555  5,070  485  9.6 
  

 

  

 

  

 

  

 

 

Totalavailable-for-sale securities

  $1,305,532  $1,241,176  $64,356  5.2 
  

 

  

 

  

 

  

 

 

Held-to-maturity (at amortized cost)

     

Total available-for-sale debt securities

 

$

2,329,222

 

 

$

2,529,140

 

 

$

(199,918

)

 

 

(7.9

)

Held-to-maturity debt securities (at amortized cost)

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

  $12,128  $13,394  $(1,266 (9.5

 

$

3,887

 

 

$

4,357

 

 

$

(470

)

 

 

(10.8

)

Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies

   178,429  215,141  (36,712 (17.1

 

 

42,371

 

 

 

45,909

 

 

 

(3,538

)

 

 

(7.7

)

Obligations of states and political subdivisions

   801,760  805,019  (3,259 (0.4

 

 

1,157,889

 

 

 

1,177,986

 

 

 

(20,097

)

 

 

(1.7

)

Corporate debt securities

   33,371  34,413  (1,042 (3.0

 

 

20,323

 

 

 

20,377

 

 

 

(54

)

 

 

(0.3

)

  

 

  

 

  

 

  

 

 

Totalheld-to-maturity securities

   1,025,688  1,067,967  (42,279 (4.0
  

 

  

 

  

 

  

 

 

Total held-to-maturity debt securities

 

 

1,224,470

 

 

 

1,248,629

 

 

 

(24,159

)

 

 

(1.9

)

Total securities

  $2,339,149  $2,316,214  $22,935  1.0 

 

$

3,565,640

 

 

$

3,789,275

 

 

$

(223,635

)

 

 

(5.9

)

  

 

  

 

  

 

  

 

 

Available-for-sale and trading securities:

     

Available-for-sale and equity securities:

 

 

 

 

 

 

 

 

 

 

Weighted average yield at the respective period end(2)

   2.33 2.22  

 

 

2.27

%

 

 

2.23

%

 

 

 

 

 

As a % of total securities

   56.2 53.9  

 

 

65.7

%

 

 

67.0

%

 

 

 

 

 

Weighted average life (in years)

   4.1  4.3   

 

 

6.8

 

 

 

6.7

 

 

 

 

 

 

  

 

  

 

   

Held-to-maturity securities:

     

 

 

 

 

 

 

 

 

 

Weighted average yield at the respective period end(2)

   3.83 3.76  

 

 

2.97

%

 

 

2.96

%

 

 

 

 

 

As a % of total securities

   43.8 46.1  

 

 

34.3

%

 

 

33.0

%

 

 

 

 

 

Weighted average life (in years)

   4.2  5.0   

 

 

9.2

 

 

 

9.5

 

 

 

 

 

 

  

 

  

 

   

Total securities:

     

 

 

 

 

 

 

 

 

 

 

Weighted average yield at the respective period end(2)

   2.99 2.93  

 

 

2.49

%

 

 

2.45

%

 

 

 

 

 

As a % of total securities

   100.0 100.0  

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

Weighted average life (in years)

   4.1  4.6   

 

 

7.5

 

 

 

7.6

 

 

 

 

 

 

  

 

  

 

   

(1)At September 30, 2017 and December 31, 2016, 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)Weighted average yields have been calculated on a taxable-equivalent basis using the federal statutory tax rate of 35%.
(1)
At June 30, 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)
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 WesBancoWesbanco as well as a contributor to interest income, increaseddecreased by $22.9$223.6 million or 1.0%5.9% from December 31, 20162022 to SeptemberJune 30, 2017.2023. Through the first ninesix months of 2017, the year, the available-for-sale portfolio increased by $64.4 million or 5.2%, while theheld-to-maturity portfolio decreased by $42.3$199.9 million or 4.0%. The increase in the overall portfolio from December 31, 2016 was7.9%, primarily due to purchases$148.9 million in paydowns, $28.3 million in sales, $19.0 million in maturities and calls and an increase of commercial$3.2 million in unrealized losses. The held-to-maturity portfolio decreased by $24.2 million or 1.9% due primarily to maturities and residential mortgage-backed securities, mostly in the third quarter, which were slightly offset by mortgage-backed security paydowns and sales as well as calls of municipal bonds. In the second quarter, $9.4 million of securities were sold, which resulted in $0.4 million in realized gains.securities. The weighted average yield of the portfolio increased by 64 basis points from 2.45% at December 31, 20162022 to September2.49% at June 30, 2017, which2023, primarily due to increases in the indices tied to variable rate securities.

41


Total gross unrealized securities losses decreased $9.1 million from $510.7 million at December 31, 2022 to $501.6 million at June 30, 2023. The decrease in unrealized losses from December 31, 2022 was due to a slight decrease in partmarket rates in 2023 to date, causing market prices to increase slightly, particularly on the municipal securities segment of the portfolio. Wesbanco did not allocate any allowance for credit losses to the increaseunrealized losses on available-for-sale debt securities at June 30, 2023. Please refer to Note 4, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in the target federal funds rate during 2017, as well as lower amortization expense onprivate mortgage-backed securities from decreases in principal paydowns. The securities portfolio continuesor those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to be managed to help maintain the size of the balance sheet under $10 billion in order to delay the financial impact of crossing such total asset level.

collateralized debt obligations or government-sponsored enterprise preferred stocks.

Net unrealized losses onavailable-for-sale securities included in accumulated other comprehensive income, net of tax, as of SeptemberJune 30, 20172023 and December 31, 20162022 were $5.1$264.2 million and $9.9$261.8 million, respectively. SinceThese 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 $152.2 million at June 30, 2023, compared to $164.2 million at December 31, 2022. With approximately 44%34% of the investment portfolio is in theheld-to-maturity category, increasesthe recent volatility in interest rates dodoes not have as much impact on other comprehensive income as if the entire portfolio were included in theavailable-for-sale category.

TradingEquity securities, of which consista portion consists of investments in various mutual funds held in grantor trusts formed in connection with an executive officer/a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on tradingequity securities are included innon-interest income under other income, while 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.

WesBanco’s

The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio comprises 38.8%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 overall securitiesheld-to-maturity portfolio as of September 30, 2017 as compared to 39.6%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 $9.1 million and $9.5 million as of June 30, 2023 and December 31, 2016,2022, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and it carries different risks thatagencies as well as mortgage-backed securities and collateralized mortgage obligations, which are not as prevalent in other security types containedall 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 portfolio. The following table presents the allocation of the municipal bond portfolio based on the combined S&P and Moody’s ratings of the individual bonds (at fair value):future for any economic or governmental policies that could affect this assumption.

TABLE 7. MUNICIPAL BOND RATINGS

   September 30, 2017   December 31, 2016 

(unaudited, dollars in thousands)

  Amount   % of Total   Amount   % of Total 

Municipal bonds (at fair value) (1):

        

Moody’s: Aaa / S&P: AAA

  $93,759    10.1   $93,676    10.1 

Moody’s: Aa1 ; Aa2 ; Aa3 / S&P: AA+ ; AA ; AA-

   689,234    74.3    700,506    75.5 

Moody’s: A1 ; A2 ; A3 / S&P: A+ ; A ; A-

   136,214    14.7    121,903    13.2 

Moody’s: Baa1 ; Baa2 ; Baa3 / S&P: BBB+ ; BBB ;BBB- (2)

   745    0.1    729    0.1 

Not rated by either agency

   7,608    0.8    9,991    1.1 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total municipal bond portfolio

  $927,560    100.0   $926,805    100.0 
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)The highest available rating was used when placing the bond into a category in the table.
(2)As of September 30, 2017 and December 31, 2016, there are no securities in the municipal portfolio rated below investment grade.

WesBanco’s municipal bond portfolio consists primarily oftax-exempt general obligation and revenue bonds from various municipalities, school districts and local revenue bond issues. Certain taxable Build America Bonds are also included in the portfolio. The following table presents additional information regarding the municipal bond type and issuer (at fair value):

TABLE 8. COMPOSITION OF MUNICIPAL SECURITIES

   September 30, 2017   December 31, 2016 

(unaudited, dollars in thousands)

  Amount   % of Total   Amount   % of Total 

Municipal bond type:

        

General Obligation

  $641,013    69.1   $638,868    68.9 

Revenue

   286,547    30.9    287,937    31.1 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total municipal bond portfolio

  $927,560    100.0   $926,805    100.0 
  

 

 

   

 

 

   

 

 

   

 

 

 

Municipal bond issuer:

        

State Issued

  $93,544    10.1   $92,241    10.0 

Local Issued

   834,016    89.9    834,564    90.0 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total municipal bond portfolio

  $927,560    100.0   $926,805    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 within those states based on total fair value at September 30, 2017:

TABLE 9. CONCENTRATION OF MUNICIPAL SECURITIES

   September 30, 2017 

(unaudited, dollars in thousands)

  Fair Value   % of Total 

Pennsylvania

  $199,881    21.5 

Ohio

   105,305    11.4 

Texas

   104,887    11.3 

Illinois

   50,111    5.4 

West Virginia

   35,097    3.8 

All other states

   432,279    46.6 
  

 

 

   

 

 

 

Total municipal bond portfolio

  $927,560    100.0 
  

 

 

   

 

 

 

WesBancoWesbanco 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. WesBancoWesbanco 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’sWesbanco’s securities. For additional disclosure relating to fair value measurements, refer to Note 7, “Fair Value Measurement” in the Consolidated Financial Statements.

42


LOANS AND CREDIT RISK

Loans represent WesBanco’sWesbanco’s single largest balance sheet asset classification and the largest source of interest income. Business purpose loans consist of commercial real estate (“CRE”)CRE loans and other commercial and industrial (“C&I”)&I loans that are not secured by real estate. CRE loans are further segmented into land and construction loans, and loans for improved property. Consumer purpose loans consist of residential real estate loans, home equity lines of credit and other consumer loans. Loans held for sale generally consist of residential real estate loans originated for sale in the secondary market, but at times may also include other types of loans. The outstanding balance of each major category of the loan portfolio is summarized in Table 10.

The risk that borrowers will be unable or unwilling to repay their obligations and default on loans is inherent in all lending activities. Credit risk arises from many sources including general economic conditions, external events that impact businesses or industries, isolated events that impact a major employer, individual loss of employment or other personal hardships, as well as changes in interest rates or the value of collateral. Credit risk is also impacted by a concentration of exposure within a geographic market or to one or more borrowers, industries or collateral types. The primary goal in managing credit risk is to minimize the impact of default by an individual borrower or group of borrowers. Credit risk is managed through the initial underwriting process as well as through ongoing monitoring and administration of the portfolio that varies by the type of loan. The Bank’s 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 includes the borrower’s primary source of repayment capacity; the adequacy of collateral, if any, to secure the loan; the potential value of personal guarantees as secondary sources of repayment; and other factors unique to each loan that may increase or mitigate its risk. Credit bureau scores are also considered when evaluating consumer purpose loans as well as guarantors of business purpose loans. However, the Bank does not periodically update credit bureau scores subsequent to when loans are made to determine changes in credit history.

Credit risk is mitigated for all types of loans by continuously monitoring delinquency levels and pursuing collection efforts at the earliest stage of delinquency. The Bank also monitors general economic conditions, including employment, housing activity and real estate values in its market. The Bank also periodically evaluates and changes its underwriting standards when warranted based on market conditions, the historical performance of a category of the portfolio, or other external factors. Credit risk is also regularly evaluated for the impact of adverse economic and other events that increase the risk of default and the potential loss in the event of default, to understand theirthe impact on the Bank’s earnings and capital.

Commercial loan risk grades are determined based on an evaluation of the relevant characteristics of each loan, assigned at inception and adjusted thereafter at any time to reflect changes in the risk profile throughout the life of each loan. The primary factors used to determine the risk grade are the sufficiency, reliability and sustainability of the primary source of repayment and overall financial strength of the borrower. The rating system more heavily weights the debt service coverage, leverage and loan-to-value factors to derive the risk grade. Other factors that are considered at a lesser weighting include management, industry or property-type risks, payment history, collateral and personal guarantees.

TABLE 10. COMPOSITION OF LOANS (1)

   September 30, 2017   December 31, 2016 

(unaudited, dollars in thousands)

  Amount   % of Loans   Amount   % of Loans 

Commercial real estate:

        

Land and construction

  $606,593    9.5   $496,539    7.9 

Improved property

   2,407,819    37.6    2,376,972    37.9 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial real estate

   3,014,412    47.1    2,873,511    45.8 

Commercial and industrial

   1,125,693    17.6    1,088,118    17.4 

Residential real estate

   1,356,580    21.2    1,383,390    22.1 

Home equity

   527,216    8.2    508,359    8.1 

Consumer

   349,148    5.5    396,058    6.3 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total portfolio loans

   6,373,049    99.6    6,249,436    99.7 

Loans held for sale

   26,888    0.4    17,315    0.3 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $6,399,937    100.0   $6,266,751    100.0 
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)Loans are presented gross of the allowance for loan losses and net of unearned income, credit valuation adjustments, and unamortized net deferred loan fee income and loan origination costs.

Portfolio

 

 

June 30, 2023

 

 

December 31, 2022

 

(unaudited, dollars in thousands)

 

Amount

 

 

% of Loans

 

 

Amount

 

 

% of Loans

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

829,744

 

 

 

7.4

 

 

$

943,887

 

 

 

8.8

 

Improved property

 

 

5,465,723

 

 

 

48.9

 

 

 

5,117,457

 

 

 

47.8

 

Total commercial real estate

 

 

6,295,467

 

 

 

56.3

 

 

 

6,061,344

 

 

 

56.6

 

Commercial and industrial

 

 

1,558,491

 

 

 

14.0

 

 

 

1,579,395

 

 

 

14.7

 

Residential real estate

 

 

2,341,928

 

 

 

21.0

 

 

 

2,140,584

 

 

 

20.0

 

Home equity

 

 

701,824

 

 

 

6.3

 

 

 

695,065

 

 

 

6.5

 

Consumer

 

 

232,254

 

 

 

2.1

 

 

 

226,340

 

 

 

2.1

 

Total portfolio loans

 

 

11,129,964

 

 

 

99.7

 

 

 

10,702,728

 

 

 

99.9

 

Loans held for sale

 

 

28,970

 

 

 

0.3

 

 

 

8,249

 

 

 

0.1

 

Total loans

 

$

11,158,934

 

 

 

100.0

 

 

$

10,710,977

 

 

 

100.0

 

(1)
Loans are presented gross of the allowance for loan credit losses – loans which include $1.0 billion from the YCB acquisition,and net of unearned income, credit valuation adjustments, and unamortized net deferred loan fee income and loan origination costs.

Total portfolio loans increased $123.6$427.2 million or 2.0%4.0% from December 31, 20162022, and $136.2have increased $921.3 million or 2.2%9.0% over the lastpast twelve months. Total loan growthThe increase over the last twelve months was driven by strategic focus categories with 5.5%a 10.8% growth in total commercialimproved property loans due to increased originations and 4.3% growthcontinued low prepayment rates, as well as a 22.8% increase in homeresidential real estate balances, which also stems from low prepayment rates and construction advances, despite efforts to sell more loans into the secondary market. Land and construction loans declined by 9.8% as a large number of construction projects were completed and subsequently transferred to improved property loans, which further increased those balances. Home equity loans from expanded market areashave increased 17.4% and additional commercial personnel in our core markets. Secondary market loan sales of residential mortgages continued to increase resulting in an increase inand industrial loans have increased 0.6% over the gain on sale of mortgages and a reduction in residential mortgages retained in the portfolio. In addition, the12 month period, while consumer portfolio declined due to a reduced focus and pricing adjustments for indirect installment loans.loans have decreased 22.7%.

Total loan commitments of $1.9$5.1 billion, including loans approved but not closed, increased $102.4$479.0 million or 5.8%10.4% from December 31, 20162022 due primarily to the larger overall portfolio size from the YCB acquisition as well as new loan demand, particularly in landincreased availabilities under lines of credit and construction development.loans approved but not closed. The average line utilization percentage for the commercial portfolio was 47.4% at September32.0% for the three months ended June 30, 2017 and 45.5% at2023 compared to 34.7% for the three months ended December 31, 2016.2022.

The commercial portfolio is monitored for potential concentrations of credit risk by market, type of lending, CRE property type, C&I and owner-occupied CRE by industry, investment CRE dependence on common tenants and industries or property types that are similarly impacted by external factors.

At September43


Loans held for sale at both June 30, 2017 total exposure2023 and December 31, 2022 are originated residential mortgages that are committed 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 $57.3be sold into the secondary market. Loans held for sale increased by $20.7 million or 0.71% of the total loan portfolio as compared to $51.1 million or 0.65% of the total loan portfolio at251.2% from December 31, 2016. Exposure2022 due to ancillary industries such as utility distribution and transportation, engineering services, manufacturers and retailersan ongoing effort to increase the volume of other heavy equipment used in core energy industries, approximates an additional $67.0 million in exposure or 0.83% of the total loan portfolio as compared to $77.5 million or 0.98% of the total loan portfolio at December 31, 2016. The largest exposure to any one borrower in either core energy or ancillary industries was $24.4 million to a company that operates as a natural gas distribution utility.

fixed-rate mortgage originations, which may subsequently be sold.

NON-PERFORMING ASSETS IMPAIRED LOANS AND LOANS PAST DUE 90 DAYS OR MORE

Non-performing assets consist ofnon-accrual loans, and TDRs, other real estate acquired through or in lieu of foreclosure, bank premises held for sale, and repossessed automobiles acquired to satisfy defaulted consumer loans.

TABLE 11.NON-PERFORMING ASSETS

(unaudited, dollars in thousands)

  September 30,
2017
  December 31,
2016
 

Non-accrual loans:

   

Commercial real estate - land and construction

  $474  $766 

Commercial real estate - improved property

   14,263   9,535 

Commercial and industrial

   2,950   4,299 

Residential real estate

   12,641   12,994 

Home equity

   4,426   3,538 

Consumer

   704   652 
  

 

 

  

 

 

 

Totalnon-accrual loans (1)

   35,458   31,784 
  

 

 

  

 

 

 

TDRs accruing interest:

   

Commercial real estate - land and construction

   —     —   

Commercial real estate - improved property

   1,563   1,618 

Commercial and industrial

   133   152 

Residential real estate

   4,453   5,311 

Home equity

   419   473 

Consumer

   70   92 
  

 

 

  

 

 

 

Total TDRs accruing interest (1)

   6,638   7,646 
  

 

 

  

 

 

 

Totalnon-performing loans

  $42,096  $39,430 
  

 

 

  

 

 

 

Other real estate owned and repossessed assets

   5,782   8,346 
  

 

 

  

 

 

 

Totalnon-performing assets

  $47,878  $47,776 
  

 

 

  

 

 

 

Non-performing loans/total portfolio loans

   0.66  0.63

Non-performing assets/total assets

   0.48  0.49

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

   0.75  0.76
  

 

 

  

 

 

 

(1)TDRs on

(unaudited, dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

Non-accrual loans:

 

 

 

 

 

 

Commercial real estate - land and construction

 

$

 

 

$

112

 

Commercial real estate - improved property

 

 

11,196

 

 

 

16,254

 

Commercial and industrial

 

 

2,350

 

 

 

2,946

 

Residential real estate

 

 

12,650

 

 

 

13,695

 

Home equity

 

 

5,261

 

 

 

5,044

 

Consumer

 

 

98

 

 

 

134

 

Total non-accrual loans (1)

 

 

31,555

 

 

 

38,185

 

TDRs accruing interest (2):

 

 

 

 

 

 

Commercial real estate - land and construction

 

 

 

 

 

 

Commercial real estate - improved property

 

 

 

 

 

347

 

Commercial and industrial

 

 

 

 

 

166

 

Residential real estate

 

 

 

 

 

2,362

 

Home equity

 

 

 

 

 

330

 

Consumer

 

 

 

 

 

25

 

Total TDRs accruing interest (1)

 

 

 

 

 

3,230

 

Total non-performing loans

 

$

31,555

 

 

$

41,415

 

Other real estate owned and repossessed assets

 

 

1,432

 

 

 

1,486

 

Total non-performing assets

 

$

32,987

 

 

$

42,901

 

Non-performing loans/total portfolio loans

 

 

0.28

%

 

 

0.39

%

Non-accrual loans/total portfolio loans

 

 

0.28

%

 

 

0.36

%

Non-performing assets/total assets

 

 

0.19

%

 

 

0.25

%

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

 

 

0.30

%

 

 

0.40

%

(1)
Loans previously designated as TDRs that were also on non-accrual of $1.7 million are included in total non-accrual of $3.0 million and $3.5 million at September 30, 2017 and December 31, 2016, respectively, are included in totalnon-accrual loans.

Non-performing loans whichas of December 31, 2022.

(2)
Wesbanco eliminated the TDR classification as of January 1, 2023 due to the adoption of ASU 2022-02.

As of the adoption of ASU 2022-02, non-performing loans consist only ofnon-accrual loans. Non-performing loans and TDRs, increased $2.7in prior periods also include loans that were previously designated as TDRs. Non-performing loans decreased $9.9 million or 6.8%23.8%, from December 31, 2016, primarily2022 due in part to a purchased credit impaired loan from ESB placed onnon-accrual in the first quarter. TDRsthis change. Non-accrual loans decreased $1.0$6.6 million due to successful exit strategies combined with normal repayments and fewer additions to the category due to overall improvement in economic conditions in our markets.or 17.4%. (Please see the Notes to the Consolidated Financial Statements for additional discussion.)discussion).

Other real estate owned and repossessed assets decreased $2.6 million from December 31, 2016, primarily due to continued efforts to liquidate properties acquired from YCB, which totaled $3.0 million on the acquisition date.44


The following table presents past due and accruing loans excludingnon-accrual and TDRs: non-accruals:

TABLE 12. PAST DUE AND ACCRUING LOANS EXCLUDINGNON-ACCRUAL AND TDRs NON-ACCRUALS

(unaudited, dollars in thousands)

  September 30,
2017
 December 31,
2016
 

 

June 30,
2023

 

 

December 31,
2022

 

Loans past due 90 days or more:

   

 

 

 

 

 

Commercial real estate - land and construction

  $—    $—   

 

$

 

 

$

629

 

Commercial real estate - improved property

   542  318 

 

 

1,235

 

 

 

84

 

Commercial and industrial

   20  229 

 

 

537

 

 

 

1,586

 

Residential real estate

   2,418  1,922 

 

 

1,301

 

 

 

1,551

 

Home equity

   1,289  626 

 

 

1,655

 

 

 

1,063

 

Consumer

   587  644 

 

 

419

 

 

 

530

 

  

 

  

 

 

Total loans past due 90 days or more

   4,856  3,739 

 

 

5,147

 

 

 

5,443

 

  

 

  

 

 

Loans past due 30 to 89 days:

   

 

 

 

 

 

 

Commercial real estate - land and construction

   —     —   

 

 

 

 

 

910

 

Commercial real estate - improved property

   2,808  747 

 

 

7,020

 

 

 

2,459

 

Commercial and industrial

   1,836  1,522 

 

 

1,083

 

 

 

984

 

Residential real estate

   4,730  6,080 

 

 

2,486

 

 

 

3,582

 

Home equity

   3,940  2,949 

 

 

3,749

 

 

 

3,920

 

Consumer

   3,978  4,731 

 

 

4,010

 

 

 

3,584

 

  

 

  

 

 

Total loans past due 30 to 89 days

   17,292  16,029 

 

 

18,348

 

 

 

15,439

 

  

 

  

 

 

Total 30 days or more

  $22,148  $19,768 
  

 

  

 

 

Total loans 30 days or more past due

 

$

23,495

 

 

$

20,882

 

Loans past due 90 days or more and accruing to total portfolio loans

   0.08 0.06

 

 

0.05

%

 

 

0.05

%

Loans past due30-89 days and accruing to total portfolio loans

   0.27 0.26

 

 

0.16

%

 

 

0.14

%

  

 

  

 

 

Loans past due 30 days or more and accruing interest, excluding TDRsnon-accruals, increased $2.4$2.6 million or 12.0%12.5% from December 31, 2016.2022. These loans continue to accrue interest because they are both well-secured and in the process of collection. The increase inLoans 90 days or more past due decreased $0.3 million and represented 0.05% of total portfolio loans at both June 30, 2023 and December 31, 2022. Loans 30 to 89 days past due status was primarily due to a $2.1 million increase in the commercial real estate category and represented 0.27% of total loans at September 30, 2017 and 0.26% at December 31, 2016. Loans past due 90 days or more increased $1.1 million from December 31, 2016 and represented 0.08% of total loans at September 30, 2017 compared to 0.06% at December 31, 2016. The continued low levels of delinquency are the result of management’s continued focus on sound initial underwriting, timely collection of loans at their earliest stage of delinquency, relatively stable unemployment throughout our markets and generally improved economic conditions.

ALLOWANCE FOR CREDIT LOSSES

The allowance for loan losses of $45.5 million represented 0.71%0.16% of total portfolio loans at SeptemberJune 30, 20172023 and 0.14% at December 31, 2022.

ALLOWANCE FOR CREDIT LOSSES - LOANS AND LOAN COMMITMENTS

As of June 30, 2023, the total allowance for credit losses – loans and commitments was $130.3 million, of which $120.2 million related to loans and $10.1 million related to loan commitments. The allowance for credit losses – loans was 1.08% of total portfolio loans as of June 30, 2023, compared to 0.70%1.10% as of December 31, 20162022. Excluded from the allowance for credit losses and 0.69% as of September 30, 2016. Included in therelated coverage ratio are acquired YCB and ESB loans (recorded at fair market value at the date of acquisition of $1.7 billion) and the related allowanceadjustments on YCB and ESBpreviously acquired loans representing 0.14% of $3.1total portfolio loans. The allowance for credit losses – loans individually-evaluated decreased $1.0 million at Septemberfrom December 31, 2022 to June 30, 2017. Excluding these acquired2023. The population of individually-evaluated loans and the related allowance results inconsisted of nine loans, with a more comparable coverage ratio to prior periods.

total outstanding loan balance of $28.3 million. The allowance for loans individually-evaluated for impairment decreased $0.3 millioncollectively-evaluated increased from December 31, 20162022 to $0.6June 30, 2023 by $3.4 million.

The allowance for credit losses- loan commitments of $0.6was $10.1 million at SeptemberJune 30, 2017 was unchanged2023 as compared to $8.4 million as of December 31, 20162022, and is included in other liabilities on the Consolidated Balance Sheets.

The allowance for credit losses by loan category, presented in Note 54, “Loans and the Allowance for Credit Losses” toof the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for loan losses in each segment of the portfolio. The allowance for all segmentscredit losses under the current expected credit losses methodology ("CECL") is impacted by changes in loan balances,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 historicalprepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of June 30, 2023, the forecast was based upon a probability weighted approach which is designed to incorporate loss rates adjusted for qualitative factors such asprojections 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 conditions. The CREscenarios through a probability weighted approach. At quarter-end, national unemployment was projected to be 4.0%, and C&I segmentssubsequently increase to an average of 4.8% over the remainder of the portfolio are also impacted by changes in the risk grading distributionforecast period. Loan growth along with economic drivers of the portfolio as well as the migration of CRE loans from land and construction to improved property upon the completion of construction.

The loss migration rate by internal risk grade is the primary factorquantitative model, including those for establishingprepayment speed fluctuations, caused the allowance for all commercialcredit losses - loans and the portfolio segment loss history is the primary factor for establishing the allowance for residential real estate, home equity and consumer loans. The categorization of loans asnon-performing is not as significant a factor as the loss migration rateto increase from December 31, 2022 to June 30, 2023, by risk grade or the segment loss history, although certainnon-performing loans that carry specific reserves are also typically considered classified under the internal risk grading system. $2.4 million.

Criticized and classified loans were 1.24%1.68% of total portfolio loans, improvingor $186.8 million, at June 30, 2023, decreasing from 1.42% at September 30, 2016. Criticized and classified loans as a percent2.34% of total portfolio loans, improved as overall credit quality continuedor $250.5 million, at December 31, 2022. The $63.7 million decline is primarily due to improve, enabling certain loans to be upgraded while others have paid down.upgrades across the commercial loan portfolio. See Footnote 4, “Loans and the Allowance for Credit Losses” for more information.

45


Table 13 summarizes the allocation of the allowance for credit losses to each category of the loan portfolio. The increase in the allocation of the allowance for CRE—land and construction and C&I loans is primarily driven by growth in these respective categories. The allowance for CRE—improved property was relatively flat as historical charge-offs and loan downgrades continue to decline at a faster pace than growth in the category. The allocation of allowance to residential real estate and consumer loans decreased due to lower loan volumes, while the allocation of allowance to the home equity category represented the most significant increase due to higher loan balances year over year resulting from management’s efforts to increase this category of lending.

TABLE 13. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES – LOANS AND LOAN COMMITMENTS

(unaudited, dollars in thousands)

  September 30,
2017
   Percent of
Total
   December 31,
2016
   Percent of
Total
 

 

June 30,
2023

 

 

Percent of
Total

 

 

December 31,
2022

 

 

Percent of
Total

 

Allowance for loan losses:

        

Allowance for credit losses - loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

  $4,852    10.5   $4,348    9.8 

 

$

5,798

 

 

 

4.5

 

 

$

6,737

 

 

 

5.3

 

Commercial real estate - improved property

   18,987    41.2    18,628    42.1 

 

 

52,951

 

 

 

40.6

 

 

 

52,659

 

 

 

41.7

 

Commercial and industrial

   9,648    20.9    8,412    19.0 

 

 

32,137

 

 

 

24.7

 

 

 

31,540

 

 

 

25.0

 

Residential real estate

   3,372    7.3    4,106    9.3 

 

 

20,315

 

 

 

15.6

 

 

 

18,208

 

 

 

14.4

 

Home equity

   4,489    9.7    3,422    7.7 

 

 

4,420

 

 

 

3.4

 

 

 

4,234

 

 

 

3.4

 

Consumer

   3,379    7.3    3,998    9.0 

 

 

3,450

 

 

 

2.6

 

 

 

3,127

 

 

 

2.5

 

Deposit account overdrafts

   760    1.7    760    1.8 

 

 

1,095

 

 

 

0.8

 

 

 

1,285

 

 

 

1.0

 

  

 

   

 

   

 

   

 

 

Total allowance for loan losses

  $45,487    98.6   $43,674    98.7 
  

 

   

 

   

 

   

 

 

Allowance for loan commitments:

        

Total allowance for credit losses - loans

 

$

120,166

 

 

 

92.2

 

 

$

117,790

 

 

 

93.3

 

Allowance for credit losses - loan commitments:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

  $133    0.3   $151    0.4 

 

$

7,193

 

 

 

5.6

 

 

$

6,025

 

 

 

4.8

 

Commercial real estate - improved property

   21    0.0    17    0.0 

 

 

182

 

 

 

0.1

 

 

 

 

 

 

0.0

 

Commercial and industrial

   233    0.5    188    0.4 

 

 

527

 

 

 

0.4

 

 

 

 

 

 

0.0

 

Residential real estate

   9    0.0    9    0.0 

 

 

1,594

 

 

 

1.2

 

 

 

2,215

 

 

 

1.8

 

Home equity

   211    0.5    162    0.4 

 

 

628

 

 

 

0.5

 

 

 

128

 

 

 

0.1

 

Consumer

   40    0.1    44    0.1 

 

 

 

 

 

0.0

 

 

 

 

 

 

0.0

 

  

 

   

 

   

 

   

 

 

Total allowance for loan commitments

   647    1.4    571    1.3 
  

 

   

 

   

 

   

 

 

Total allowance for credit losses

  $46,134    100.0   $44,245    100.0 
  

 

   

 

   

 

   

 

 

Total allowance for credit losses - loan commitments

 

 

10,124

 

 

 

7.8

 

 

 

8,368

 

 

 

6.7

 

Total allowance for credit losses - loans and loan commitments

 

$

130,290

 

 

 

100.0

 

 

$

126,158

 

 

 

100.0

 

Although the allowance for credit losses is allocated as described in Table 13, the total allowance is available to absorb actual losses in any category of the loan portfolio. However, differences between management’s estimation of probable losses and actual incurred lossesnet charge-offs in subsequent periods for any category may necessitate future adjustments to the provisionallowance for loancredit losses applicable to the category. Management believes the allowance for credit losses is appropriate to absorb probableexpected losses at SeptemberJune 30, 2017.

2023.

46


DEPOSITS

DEPOSITS

TABLE 14. DEPOSITS

(unaudited, dollars in thousands)

  September 30,
2017
   December 31,
2016
   $ Change   % Change 

 

June 30,
2023

 

 

December 31,
2022

 

 

$ Change

 

 

% Change

 

Deposits

        

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

  $1,851,167   $1,789,522   $61,645    3.4 

 

$

4,286,235

 

 

$

4,700,438

 

 

$

(414,203

)

 

 

(8.8

)

Interest bearing demand

   1,666,117    1,546,890    119,227    7.7 

 

 

3,273,745

 

 

 

3,119,807

 

 

 

153,938

 

 

 

4.9

 

Money market

   990,788    995,477    (4,689   (0.5

 

 

1,685,667

 

 

 

1,684,023

 

 

 

1,644

 

 

 

0.1

 

Savings deposits

   1,258,887    1,213,168    45,719    3.8 

 

 

2,655,680

 

 

 

2,741,004

 

 

 

(85,324

)

 

 

(3.1

)

Certificates of deposit

   1,334,066    1,495,822    (161,756   (10.8

 

 

960,107

 

 

 

885,818

 

 

 

74,289

 

 

 

8.4

 

  

 

   

 

   

 

   

 

 

Total deposits

  $7,101,025   $7,040,879   $60,146    0.9 

 

$

12,861,434

 

 

$

13,131,090

 

 

$

(269,656

)

 

 

(2.1

)

  

 

   

 

   

 

   

 

 

Deposits, which represent WesBanco’sWesbanco’s primary source of funds, are offered in various account forms at various rates through WesBanco’s 172Wesbanco’s 194 financial centers, down from 174 offices at December 31, 2016.centers. The FDIC insures deposits up to $250,000 per account.account owner.

Total deposits increased by $60.1decreased $269.7 million or 0.9%2.1% during the first ninesix months of 2017. Interest bearing demand,2023. Demand deposits decreased 3.3%, savings deposits andnon-interest bearing demand deposits increased 7.7%decreased 3.1%, 3.8%, and 3.4%, respectively, while money market deposits decreased 0.5%deposit accounts increased 0.1%. This net growthThe overall decrease in transaction-based accounts is primarily attributable to marketing, customer incentives, focused retailinterest rate and business strategiesinflationary pressures and rising costs across the economy, combined with the Federal Reserve's tightening actions to obtain more account relationships and customers’ preferences for shorter-term maturities, coupled with deposits fromcontrol inflation which has resulted in industry-wide deposit contraction. Deposit balances were also impacted by bonus and royalty payments for Marcellus and Utica shale gas payments from energy companies in WesBanco’sWesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets. In addition, money market deposits were influenced primarily through WesBanco’s participationWesbanco also participates in the Insured Cash Sweep (ICS®(ICS®) money market deposit program. ICS®ICS® reciprocal balances totaled $54.0$794.5 million at SeptemberJune 30, 20172023 compared to $5.7$580.6 million at December 31, 2016.2022. In addition, ICS® one-way buys totaled $200.5 million at June 30, 2023 compared to $0 at December 31, 2022.

Certificates of deposit decreased $161.8 million or 10.8% due primarilyincreased 8.4% from December 31, 2022 to the effects of an overall strategy designed to increase and remix retail deposit relationships with a focus on overall products that can be offered at a lower cost to WesBanco. The decline was also impacted by lower offered rates on maturing certificates of deposit earlier in the period and customer preferences for othernon-maturity deposit types. WesBancoJune 30, 2023. Wesbanco does not generally solicit brokered or other depositsout-of-market or over the internet, but does participate in the Certificate of Deposit Account Registry Services (CDARS®(CDARS®) program and the ICS® money market deposit program. CDARS®CDARS® balances totaled $127.7$31.5 million in outstanding balances at SeptemberJune 30, 2017,2023, none of which $95.1 million representedone-way buys, compared to $135.2$21.0 million in total outstanding balances, none of which represented one-way buys, at December 31, 2016, of which $100.1 million representedone-way buys.2022. Certificates of deposit greater than $250,000 were approximately $214.2$131.7 million at SeptemberJune 30, 20172023 compared to $219.3$133.9 million at December 31, 2016. Certificates of deposit of $100,000 or more were approximately $611.6 million at September 30, 2017 compared to $681.5 million at December 31, 2016.2022. Certificates of deposit totaling approximately $762.9$646.7 million at SeptemberJune 30, 20172023 with a cost of 0.62%1.95% are scheduled to mature within the next 12 months. WesBancoWesbanco intends to continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits, while reducing single service certificate of deposit relationships.deposits. Fromtime-to-time, time to time, the CompanyBank may offer special promotions or match competitor rates on certain certificates of deposit maturities of CD’s and other savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.

BORROWINGS

BORROWINGS

TABLE 15. BORROWINGS

(unaudited, dollars in thousands)

  September 30,
2017
   December 31,
2016
   $ Change   % Change 

 

June 30,
2023

 

 

December 31,
2022

 

 

$ Change

 

 

% Change

 

Federal Home Loan Bank Borrowings

  $1,015,010   $968,946   $46,064    4.8 

 

$

1,380,000

 

 

$

705,000

 

 

$

675,000

 

 

 

95.7

 

Other short-term borrowings

   165,576    199,376    (33,800   (17.0

 

 

101,286

 

 

 

135,069

 

 

 

(33,783

)

 

 

(25.0

)

Subordinated debt and junior subordinated debt

   164,278    163,598    680    0.4 

 

 

281,854

 

 

 

281,404

 

 

 

450

 

 

 

0.2

 

  

 

   

 

   

 

   

 

 

Total

  $1,344,864   $1,331,920   $12,944    1.0 

 

$

1,763,140

 

 

$

1,121,473

 

 

$

641,667

 

 

 

57.2

 

  

 

   

 

   

 

   

 

 

Borrowings

While borrowings are a significant source of alternative funding for WesBancoWesbanco, they are less significant as compared to deposits, and totaled 13.6% of total assets at both September 30, 2017 anddeposits. FHLB borrowings increased $675.0 million from December 31, 2016. During2022 to June 30, 2023, as $1.4 billion in new advances were partially offset by $0.7 billion in maturities. The average cost of maturing FHLB advances was 4.98% during the first ninesix months of 2017, WesBanco reduced other short-term borrowings and borrowed approximately $75.0 million of FHLB borrowings with longer-term maturities. In addition, WesBanco extended the maturities of approximately $465.0 million of FHLB borrowings at2023, compared to an average cost of 1.57% versus current short-term FHLB rates approximating 1.30% to 1.35%.5.13% for new borrowings during the first six months of 2023.

Other short-term borrowings, which may consist primarily of securities sold underfederal funds purchased, callable repurchase agreements, overnight sweep checking accounts, and borrowings on a revolving line of credit, were $101.3 million at June 30, 2023, compared to repurchase and$135.1 million at December 31, 2022. There were no outstanding federal funds purchased at Septembereither June 30, 2017, and may also include notes payable, were $165.6 million at September 30, 2017 compared to $199.4 million at2023 or December 31, 2016. The decrease is primarily due to a $54.0 million decrease in federal funds purchased, which was partially offset by a $20.2 million increase in repurchase agreements. WesBanco also2022.

Wesbanco renewed a revolving line of credit in August 2017,2022, which is a senior obligation of the parent company, with another financial institution. This line of credit, which accrueswith each advance accruing interest at the borrower selected rate of either an adjusted LIBORbase rate, Daily SOFR, or Term SOFR, provides for aggregate unsecured borrowings of up to $25.0$30.0 million. There waswere no outstanding balancebalances at Septembereither June 30, 20172023 or December 31, 2016.2022.

Subordinated debt and junior subordinated debt consisted of $25.8 million in subordinated debentures and $138.4 million in junior subordinated debt at September 30, 2017. The subordinated debt was issued by YCB and has a fixed rate of 6.25% through the call date of December 15, 2020, at which time the interest rate converts to a variable rate equal to three-month LIBOR plus 459 basis points. The subordinated debt matures on December 15, 2025 and is considered Tier 2 regulatory capital for both WesBanco Bank and WesBanco, Inc. until it begins to phase out in 2020. The junior subordinated debt has either been issued by trusts formed by WesBanco (trust preferred securities) or assumed in various acquisitions,. At September 30, 2017, junior subordinated debt totaling $130.0 million had variable interest rates based on three-month LIBOR ranging from 2.90% to 4.45%, and junior subordinated debt totaling $8.4 million had a fixed rate of 8.00%. The junior subordinated debt matures at various dates from June 2033 through June 2038, and the related trust preferred securities are considered Tier 1 regulatory capital for WesBanco, Inc. under current regulatory guidelines.47


OFF-BALANCE SHEET ARRANGEMENTS

WesBanco enters into financial instruments withoff-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, letters of credit, loans approved but not closed, overdraft limits and contingent obligations to purchase loans funded by other entities. Since many of these commitments expire unused or partially used, these commitments may not reflect future cash requirements. Please refer to Note 9, “Commitments and Contingent Liabilities,” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.

CAPITAL RESOURCES

Shareholders’

Shareholders' equity was $1.4increased $38.3 million or 1.6% from December 31, 2022, to $2.5 billion at SeptemberJune 30, 2017 compared to $1.3 billion at December 31, 2016.2023. The increase resulted primarily from net income during the current nine-monthsix-month period of $78.6$87.2 million, and a $6.3 million decrease in other comprehensive loss, which were partially offset byexceeding the declaration of common and preferred shareholder dividends totaling $34.3$41.1 million and $5.1 million, respectively, and a $2.2 million other comprehensive loss for the ninesix months ended SeptemberJune 30, 2017. WesBanco2023. Wesbanco also increased its quarterly dividend rate $0.01 per quarter to $0.26$0.35 per share in February,November 2022, representing an 8.3%a 2.9% increase over the prior quarterly rate and a cumulative 86%150% increase oversince 2010.

Wesbanco purchased a total of 162,700 shares of its common stock at a total cost of $3.7 million or $23.04 per share during the lasttwenty-six quarters.

Undersix month period ended June 30, 2023 under the current share repurchase plan, WesBancoauthorization. These purchases included both those on the open market for general corporate purposes as well as those purchased 12,987 shares during the nine month period ended September 30, 2017 from employees for the payment of withholding taxes to facilitate the vesting of restricted stock.a stock compensation transaction. At SeptemberJune 30, 2017,2023, the remaining shares authorized to be purchased under current authorizedthe last approved repurchase plansplan totaled 1,107,3201,021,901 shares.

On February 17, 2017, WesBanco granted 12,000 Total Shareholder Return Plan shares for the performance period beginning January 1, 2017 and ending December 31, 2019 to certain executives. The award is determined at the end of the three-year period if the total shareholder return (“TSR”) of WesBanco common stock is equal to or greater than the 50th percentile of the TSR of the peer group. The number of shares to be earned by the participant shall be 200% of the grant-date award if the TSR of WesBanco common stock is equal to or greater than the 75th percentile of the TSR of the peer group. Upon achieving the market-based metric, shares determined to be earned by the participant become service-based and vest in three equal annual installments.

On May 16, 2017, WesBanco granted 117,550 stock options to selected officers at an exercise price of $38.88. These options are service-based and vest 50% at December 31, 2017 and 50% at December 31, 2018. On the same date, WesBanco also issued 70,321 shares of time-based restricted stock and 9,003 shares of performance-based restricted stock to selected officers. The time-based restricted shares are service-based and cliff-vest 36 months from the date of grant. The performance-based restricted shares have a three-year performance period, beginning January 1, 2018, based on WesBanco’s return on average assets and return on average tangible common equity measured for each year, compared to a national peer group of financial institutions with total assets between approximately $9 billion and $15 billion. Earned performance-based restricted shares are also subject to additional service-based vesting with 50% vesting on May 16, 2021 after the completion of the three-year performance period and the final 50% vesting on May 16, 2022.

Regulatory guidelines require bank holding companies and commercial banks to maintain certain minimum capital ratios and define companies as “well capitalized” that sufficiently exceed the minimum ratios. At SeptemberJune 30, 2017,2023, regulatory capital levels for both the Bank and WesBancoWesbanco were substantially greater than the minimum amounts needed to be considered “well capitalized” under the regulations. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to WesBanco.Wesbanco. As of SeptemberJune 30, 2017,2023, under FDIC regulations, WesBancoWesbanco could receive, without prior regulatory approval, a dividend of approximately $60.5$65.4 million from the Bank. WesBanco intends

On March 26, 2020, regulators issued interim financial rule (“IFR”) “Regulatory Capital Rule: Revised Transition of the Current Expected Losses Methodology for Allowances” in response to continuethe disrupted economic activity from the spread of COVID-19. The IFR provides financial institutions that adopt CECL during 2020 with the option to improve its consolidateddelay for two years the estimated impact of CECL on regulatory capital, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided by the initial two-year delay (“five-year transition”). Wesbanco adopted CECL effective January 1, 2020 and elected to implement the five-year transition. Regulatory capital levels without the capital benefit at June 30, 2023 for both the Bank and Wesbanco would have continued to be greater than the amounts needed to be considered “well capitalized,” as the capital benefit approximated 11 to 15 basis points for three of the four regulatory ratios, over time primarily from retaining a majority of its earnings, net of general corporate uses for stock repurchases, acquisitions, and other purposes.while total risk-based capital would have been slightly higher without the transition.

The following table summarizes risk-based capital amounts and ratios for WesBancoWesbanco and the Bank for the periods indicated:

 

 

 

 

 

June 30, 2023

 

 

December 31, 2022

 

      September 30, 2017   December 31, 2016 

 

Minimum

 

Well-

 

 

 

 

 

Minimum

 

 

 

 

 

Minimum

 

(unaudited, dollars in thousands)

  Minimum
Value (1)
 Well
Capitalized (2)
 Amount   Ratio Minimum
Amount(1)
   Amount   Ratio Minimum
Amount(1)
 

 

Value(1)

 

Capitalized(2)

 

 

Amount

 

Ratio

 

 

Amount(1)

 

 

Amount

 

Ratio

 

 

Amount(1)

 

WesBanco, Inc.

            

Wesbanco, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

   4.00 5.00 $950,758    10.21 $372,546   $901,873    9.81 $367,843 

 

 

4.00

%

 

5.00

%

 

$

1,612,358

 

9.78

%

 

$

659,700

 

 

$

1,576,764

 

9.90

%

 

$

636,966

 

Common equity Tier 1

   4.50 6.50  816,721    11.70  314,152    773,306    11.28 308,462 

 

 

4.50

%

 

6.50

%

 

 

1,467,873

 

11.03

%

 

 

598,623

 

 

 

1,432,280

 

11.20

%

 

 

575,500

 

Tier 1 capital to risk-weighted assets

   6.00 8.00  950,758    13.62  418,869    901,873    13.16 411,283 

 

 

6.00

%

 

8.00

%

 

 

1,612,358

 

12.12

%

 

 

798,164

 

 

 

1,576,764

 

12.33

%

 

 

767,344

 

Total capital to risk-weighted assets

   8.00 10.00  1,022,695    14.65  558,492    971,762    14.18 548,378 

 

 

8.00

%

 

10.00

%

 

 

1,972,773

 

14.83

%

 

 

1,064,219

 

 

 

1,933,007

 

15.11

%

 

 

1,023,112

 

WesBanco Bank, Inc.

            

Wesbanco Bank, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

   4.00 5.00 $856,750    9.22 $371,816   $827,173    9.02 $366,903 

 

 

4.00

%

 

5.00

%

 

$

1,591,009

 

9.66

%

 

$

658,489

 

 

$

1,558,305

 

9.80

%

 

$

636,033

 

Common equity Tier 1

   4.50 6.50  856,750    12.29  313,673    827,173    12.10 307,728 

 

 

4.50

%

 

6.50

%

 

 

1,591,009

 

12.00

%

 

 

596,794

 

 

 

1,558,305

 

12.22

%

 

 

574,079

 

Tier 1 capital to risk-weighted assets

   6.00 8.00  856,750    12.29  418,231    827,173    12.10 410,305 

 

 

6.00

%

 

8.00

%

 

 

1,591,009

 

12.00

%

 

 

795,725

 

 

 

1,558,305

 

12.22

%

 

 

765,439

 

Total capital to risk-weighted assets

   8.00 10.00  928,099    13.31  557,641    896,598    13.11 547,073 

 

 

8.00

%

 

10.00

%

 

 

1,671,424

 

12.60

%

 

 

1,060,967

 

 

 

1,634,548

 

12.81

%

 

 

1,020,585

 

(1)
Minimum requirements to remain adequately capitalized.
(2)
Well-capitalized under prompt corrective action regulations.

48

(1)Minimum requirements to remain adequately capitalized.
(2)Well-capitalized under prompt corrective action regulations.

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 itson- andoff-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. WesBancoWesbanco 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’sWesbanco’s Asset/Liability Committee (“ALCO”).

WesBancoWesbanco 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’sWesbanco’s investment portfolio management. WesBancoWesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources, adequately meet its liquidity requirements. WesBanco’sWesbanco’s net loans to assets ratio was 64.1%63.4% at SeptemberJune 30, 20172023 and deposit balances funded 71.6%74.1% of assets.

The following table lists the sources of liquidity from assets at SeptemberJune 30, 20172023 expected within the next year:

(unaudited, in thousands)

    

 

 

 

Cash and cash equivalents

  $110,871 

 

$

562,318

 

Securities with a maturity date within the next year and callable securities

   153,564 

 

 

254,287

 

Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1)

   201,614 

 

 

300,265

 

Loans held for sale

   26,888 

 

 

28,970

 

Accruing loans scheduled to mature

   945,407 

 

 

1,008,610

 

Normal loan repayments

   1,444,601 

 

 

1,411,658

 

  

 

 

Total sources of liquidity expected within the next year

  $2,882,945 

 

$

3,566,108

 

  

 

 
(1)
Projected prepayments are based on current prepayment speeds.

(1)Projected prepayments are based on current prepayment speeds.

Deposit flows are another principal factor affecting overall WesBancoWesbanco liquidity. Deposits totaled $7.1$12.9 billion at SeptemberJune 30, 2017.2023. Deposit flows are impacted by current interest rates, products and rates offered by WesBancoWesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $762.9$646.7 million at SeptemberJune 30, 2017,2023, with a weighted average cost of 1.95%, which includes jumbo regular certificates of deposit totaling $292.2$282.6 million with a weighted-average cost of 0.81%2.50%, and jumbo CDARS®CDARS® deposits of $90.6$25.5 million with a weighted-average cost of 0.91%.2.81%, which included no one-way buys.

WesBancoUninsured deposits, as reported for regulatory purposes, totaled $3.9 billion at June 30, 2023, or 30% of total deposits. Uninsured deposits include $846.6 million 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 June 30, 2023, uninsured deposits were $3.0 billion, or 24% of total deposits.

Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB approximated $3.3 billion and $3.6 billion at SeptemberJune 30, 20172023 and December 31, 2016 approximated $1.6 billion and $1.7 billion,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. WesBancoWesbanco has elected not to specifically pledge to the FHLB otherwise unpledged securities. At SeptemberJune 30, 2017,2023, the Bank had unpledgedavailable-for-sale securities with an amortized costestimated fair value of $330.6 million.$646.6 million, or 28.5% 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 or other borrowings. Available liquidity through the sale of investment securities is limited to unpledged securities totaling 26.1%A significant portion of theavailable-for-sale portfolio. Public portfolio is pledged to public deposit customers, as public deposit balances for which securities are pledged have increased significantly through the ESB and YCBseveral acquisitions made since 2015. In addition, at June 30, 2023, the Bank had unpledged held-to-maturity securities with an estimated fair value of the past two years. WesBanco’sheld-to-maturity portfolio currently contains $590.9 million of unpledged securities.$818.8 million. Most of the balance of unpledgedthese securities representsare tax-exempt municipal bonds,securities, which can only be pledged in limited circumstances. Unless in compliance with certain criteria,Generally, these securities cannot be sold without tainting the remainder of theheld-to-maturity portfolio being portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be classifiedreclassified asavailable-for-sale.

available-for-sale, and the held-to-maturity designation would not be available to Wesbanco for a period of time.

WesBancoWesbanco participates in the Federal Reserve Bank’sBorrower-in-Custody Program (“BIC”) whereby WesBancoWesbanco pledges certain consumer loans as collateral for borrowings. At SeptemberWesbanco did not have any BIC borrowings outstanding at June 30, 2017, WesBanco had a BIC line of credit totaling $202.5 million, none of which was outstanding.2023. Alternative funding sources may include the utilization of existing overnight lines of credit with third party banks totaling $285.0$235.0 million, none of which $4.0 million was outstanding at SeptemberJune 30, 2017,2023, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securitiesavailable-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 June 30, 2023, Wesbanco has not utilized the BTFP for funding, but does have $615.5 million in par value of qualifying investment securities that could be used to access funds from the program.

Other short-term borrowings of $165.6$101.3 million at SeptemberJune 30, 20172023 consisted of callable repurchase agreements and overnight sweep checking accounts for large commercial customers, andcustomers. Other short-term borrowings may also include federal funds purchased. There has not been a significant fluctuation in the average deposit balances of the overnight sweep checking accounts during 2017. 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.

49


The principal sources of parent company liquidity are dividends from the Bank, $70.7$277.7 million in cash and investments on hand, and a $25.0$30.0 million revolving line of credit with another bank, which did not have an outstanding balance at SeptemberJune 30, 2017. WesBanco2023. Wesbanco is in compliance with all applicable 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 SeptemberJune 30, 2017,2023, under FDIC and State of West Virginia regulations, WesBancoWesbanco could receive, without prior regulatory approval, dividends of approximately $60.5$65.4 million from the Bank. Management believes these are appropriate levels of cash for WesBancothe 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.

WesBancoWesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $1.9$5.1 billion and $4.6 billion at SeptemberJune 30, 20172023 and December 31, 2016.2022, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 9,10, “Commitments and Contingent Liabilities,”Liabilities” of the Consolidated Financial Statements and the “Loans and Loan Commitments”Credit Risk” section of this MD&A for additional information.

Federal financial regulatory agencies have previously have issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. WesBancoWesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes WesBancoWesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others as of September 30, 2017, and that WesBanco’sWesbanco’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.

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.

50


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:
For Federal Home Loan Bank advances, the “Fallback Rate (SOFR)” as defined in the ISDA protocol; and
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. In the coming months, the LIBOR Transition Committee will continue to meet on occasion to ensure no issues arise and to monitor any changing industry trends on the indexes used for pricing new loans.

51


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The disclosures set forth in this item are qualified by the section captioned “Forward-Looking Statements” included in Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations of this report.

MARKET RISK

The primary objective of WesBanco’sthe ALCO is to maximize net interest income within established policy parameters. This objective is accomplished through the management of balance sheet composition, market risk exposures arising from changing economic conditions and liquidity risk.

Market risk is defined as the risk of loss due to adverse changes in the fair value of financial instruments resulting from fluctuations in interest rates and equitybond prices. Management considers interest rate risk to be WesBanco’sWesbanco’s most significant market risk. Interest rate risk is the exposure to adverse changes in net interest income due to changes in interest rates. The relative consistency of WesBanco’sWesbanco’s net interest income is largely dependent on effective management of interest rate risk. As interest rates change in the market, rates earned on interest rate sensitiverate-sensitive assets and rates paid on interest rate sensitiverate-sensitive liabilities do not necessarily move concurrently. Differing rate sensitivities may arise because fixed rate assets and liabilities may not have the same maturities, or because variable rate assets and liabilities differ in the timing and/or the percentage of rate changes.

WesBanco’sWesbanco’s ALCO is a Board-levelan executive management committee with both Board representation, responsible for monitoring and senior management representation, including the Chief Executive Officer, the Chief Financial Officer, the Chief Risk Management Officer and the Senior Treasury Officer. It monitors and managesmanaging interest rate risk within Board- approved policy limits. Interest rate risk is monitored primarily through the use of anlimits, utilizing earnings sensitivity simulation model and an economicvalue-at-risk model to measure the fair value of net equity. models. These models are highly dependent on various assumptions, which change regularly as the balance sheet and market interest rates change. The key assumptions and strategies employed are analyzed, reviewed and revieweddocumented at least quarterly by the ALCO, while appropriate documentation is maintained in meeting minutes and treasury department files.ALCO.

The earnings sensitivity simulation model projects changes in net interest income resulting from the effecteffects of changes in interest rates. Forecasting changes in net interest income requires management to make certain assumptions regarding loan and security prepayment rates, security call dates, adjustmentschanges to variousnon-maturity deposit product rates, or “betas”,betas andnon-maturity deposit decay rates, which may not necessarily reflect the manner in which actual cash flows, yields, and costs respond to changes in market interest rates. Assumptions used are based primarily on both historical experience, and current market rates and economic forecasts, and are periodicallyinternally back-tested and periodically reviewed by a third-party consultants. Security portfolio maturities and prepayments are assumed to be reinvested in similar instruments and callable/prepayable security forecasts are adjusted at varying levels of interest rates. While management believes such assumptions to be reasonable, there can be no assurance that assumed prepayment rates, callable security forecasts andnon-maturity deposit product behavior assumptions will approximate actual future results. Moreover, theconsultant. The net interest income sensitivity chartresults presented in Table 1, “Net Interest Income Sensitivity,” assumes that the balance sheet composition of interest sensitive assets and liabilities existing at the end of the period remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve, regardless of the duration of the maturity orre-pricing of specific assets and liabilities. Since the assumptions used in the model relative to changes in interest rates are uncertain, the simulation analysis may not be indicative of actual results. In addition, thethis analysis maydoes not consider all actions that management couldmight employ in response to changes in interest rates, and variousas well as changes in earning asset and costing liability balances.

Interest rate risk policy limits are determined by measuring the anticipated change in net interest income over a twelve-month period, assuming immediate and sustained market interest rate increases of 100 - 200 basis points and decreases of 100 - 400 basis points across the entire yield curve, as compared to a stable rate environment or base model. Wesbanco’s current policy limits this exposure for the noted interest rate changes to a reduction of between 7.5% - 20%, or less, of net interest income from the stable rate base model over a twelve-month period. The table below indicates Wesbanco’s interest rate sensitivity at June 30, 2023 and December 31, 2022, assuming the above-noted interest rate changes, as compared to a base model.

TABLE 1. NET INTEREST INCOME SENSITIVITY

Immediate Change in

 

Percentage Change in

 

 

Interest Rates

 

Net Interest Income from Base over One Year

 

ALCO

(basis points)

 

June 30, 2023

 

December 31, 2022

 

Guidelines

+200

 

5.0%

 

5.6%

 

(10.0%)

+100

 

2.5%

 

2.8%

 

(7.5%)

-100

 

(2.7%)

 

(4.4%)

 

(7.5%)

-200

 

(6.3%)

 

(9.8%)

 

(10.0%)

-300

 

(10.6%)

 

(15.6%)

 

(15.0%)

-400

 

(15.5%)

 

N/A

 

(20.0%)

Adjustments to relative sensitivities are due to the impact of the current lower rate and yield curve environment on base case net interest income and the related calculation of parallel rate shock changes in rising and falling rate scenarios. Additional differences typically result from changes in the various earning assets and costing liabilities mix and growth rates, as well as adjustments for various modeling assumptions. Generally, deposit betas utilized in modeling are estimated at more conservative percentages for various rate scenarios than has been the Bank’s historical experience, as a result of both competitive factors in our markets and as public funds and institutional contract terms are renewed. Deposit betas, decay rates and loan prepayment speeds are adjusted periodically in our models for non-maturity deposits and loans. Indicated model asset sensitivity in rising rate scenarios may be less than anticipated due to slower prepayment speeds, rate floors, below forecast new loan yields, spread compression between new asset yields and funding costs, mortgage-related extension risk and other factors. In a decreasing rate environment, asset sensitivity may have greater impact on the margin than currently modeled as prepayment speeds increase, customers refinance or request rate reductions on existing loans, estimated deposit betas do not perform as modeled, or for other reasons.

52


In addition to the aforementioned parallel rate shock earnings sensitivity simulation model, the ALCO also reviews a “dynamic” forecast scenario to project net interest income over a rolling two-year time period. This forecast is updated at least quarterly, incorporating revisions and updated assumptions into the model for estimated loan and deposit growth, expected balance sheet re-mixing strategies, changes in forecasted rates for various maturities, competitive market spreads for various products and other assumptions. Such modeling is directionally consistent with typical parallel rate shock scenarios, and it assists in predicting changes in forecasted outcomes as well as suggesting potential adjustments to management plans to assist in achieving earnings goals.

Wesbanco also periodically measures the economic value of equity (“EVE”), which is defined as the market value of tangible equity in various rate scenarios. Generally, changes in the economic value of equity relate to changes in various assets and liabilities, changes in the yield curve, as well as changes in loan prepayment speeds and deposit decay rates. The following table presents these results and Wesbanco’s policy limits as of June 30, 2023 and December 31, 2022. Changes in EVE sensitivity since year-end 2022 relate to the change in market interest rates and their impact upon the fair values of earning assets and costing liabilities.

Immediate Change in

 

Percentage Change in

 

 

Interest Rates

 

Economic Value of Equity from Base over One Year

 

ALCO

(basis points)

 

June 30, 2023

 

December 31, 2022

 

Guidelines

+200

 

(1.5%)

 

(4.3%)

 

(20.0%)

+100

 

1.8%

 

(1.8%)

 

(10.0%)

-100

 

(3.5%)

 

(0.8%)

 

(10.0%)

-200

 

(9.8%)

 

(7.9%)

 

(20.0%)

-300

 

(18.1%)

 

(17.5%)

 

(30.0%)

-400

 

(27.8%)

 

N/A

 

(40.0%)

The Bank has significant additional borrowing capacity with the FHLB of Pittsburgh, the Federal Reserve Bank of Cleveland and various correspondent banks, and may utilize these funding sources or interest rate swap strategies as necessary to lengthen liabilities, offset mismatches in various asset maturities and manage liquidity. CDARS® and ICS® deposits also may be utilized for similar purposes for certain customers seeking higher-yielding instruments or maintaining deposit levels below FDIC insurance limits. Significant balance sheet strategies to assist in managing the net interest margin in the current interest rate environment include:

increasing total loans, particularly commercial and home equity loans that have variable or adjustable features;
selling a percentage of longer-term residential mortgage loan production into the secondary market;
growing demand deposit account types to increase the relative portion of these account types to total deposits;
employing back-to-back loan swaps for certain commercial loan customers desiring a term fixed-rate loan equivalent, with the Bank receiving a variable rate;
adjusting terms for FHLB short-term maturing borrowings to balance asset/liability mismatches; or paying them off with excess liquidity;
using CDARS® and ICS® deposit programs to manage funding needs and overall liability mix; and
adjusting the size, mix or duration of the investment portfolio as part of liquidity and balance sheet management strategies.

Management is aware of the significant effect that inflation or deflation has upon interest rates and ultimately upon financial performance. WesBanco’sWesbanco’s ability to cope with inflation or deflation is best determined by analyzing its capability to respond to changing market interest rates, as well as its ability to manage the various elements ofnon-interest income and expense during periods of increasing or decreasing inflation or deflation. WesBancoWesbanco monitors the level and mix of interest-rate sensitive assets and liabilities through ALCO in order to reduce the impact of inflation or deflation on net interest income. Management also controls the effects of inflation or deflation by conducting periodic reviews of the prices, costs and terms of its various products and services, both in terms of the costs to offer the services as well as outside market influences upon such pricing,competitive factors, by introducingapproving new products and services or reducingadjusting the terms and availability of existing products and services and by controlling overhead expenses.

Interest rate risk policy limits are determined by measuring the anticipated change in net interest income over a twelve-month period, assuming an immediate and sustained 100, 200, 300 and 400 basis point increase or decrease in market interest rates across the entire yield curve, compared to a stable rate environment or base model. WesBanco’s current policy limits this exposure to a reduction of 10%, 12.5%, 15% and 20% or less, respectively, of net interest income from the base model over a twelve-month period. The table below shows WesBanco’s interest rate sensitivity at September 30, 2017 and December 31, 2016, assuming the above-noted interest rate increases as compared to a base model. Due to the current lower interest rate environment, particularly for short-term rates, the 200 and 300 basis point decreasing change are not shown due to the unrealistic nature of results associated with short-term negative interest rates.

TABLE 1. NET INTEREST INCOME SENSITIVITY

Immediate Change in

Interest Rates

(basis points)

  Percentage Change in
Net Interest Income from Base over
One Year
 ALCO
Guidelines
  September 30,
2017
 December 31,
2016
 

+400

  10.1% 4.5% (20.0%)

+300

  7.4% 4.7% (15.0%)

+200

  5.0% 4.6% (12.5%)

+100

  3.0% 3.1% (10.0%)

-100

  (3.0%) (2.3%) (10.0%)

As per the table above, the earnings simulation model at September 30, 2017 currently projects that net interest income for the next twelve-month period would decrease by 3.0% if interest rates were to fall immediately by 100 basis points, compared to a decrease of 2.3% for the same scenario as of December 31, 2016.

For rising rate scenarios, net interest income would increase by 3.0%, 5.0%, 7.4% and 10.1% if rates were to increase by 100, 200, 300 and 400 basis points, respectively, as of September 30, 2017, compared to increases of 3.1%, 4.6%, 4.7% and 4.5% in a 100, 200, 300 and 400 basis point increasing rate environment as of December 31, 2016.

The balance sheet shows generally greater asset sensitivity as of September 30, 2017, as compared to December 31, 2016, with differences resulting from changes in the mix of, and growth in various earning assets and costing liabilities,both Wesbanco as well as adjustments earlier inits business loan customers. Over the year for various modeling assumptions such as deposit beta rates, decay rates fornon-maturity deposits and loan prepayment speeds based upon a third-party study of the Company’s own data for such assumptions. Generally, deposit betas are higher than those used in prior years, but loan prepayment speeds have also increased to reflect various loan classifications’ propensity to prepay over time. The net impact of these assumption changes was higher asset sensitivity in combination with balance sheet changes experienced fromyear-end. Management believes that overall asset sensitivity innon-parallel rising rate scenarios may be somewhat neutralized due to slower prepayment speeds, slower than forecasted increases to loan yields, extension risk associated with residential mortgages and mortgage-backed securities, and other earning asset and costing liability differences versus currently modeled assumptions. Another factor to be considered in any earnings simulation are rate floors on variable rate commercial loans from prior years’ lower interest rate environments, with such floors currently averaging 4.10% on approximately $1.2 billion of commercial loans at September 30, 2017, or 30% of commercial loans, as compared to $1.3 billion or 32% of commercial loans atyear-end. Approximately 47% or $578.5 million of these loans are currently priced at their floor, as compared to 53% or $671.9 million at December 31, 2016. In a less than 100 basis point rising rate environment, these loans may not adjust as rapidly from their current floor level as compared to loans without floors. As a result of three federal funds rate increases over the past year, affecting short-term market rates used in loan pricing, more commercial loans with floors should experience a rate increase in a rising rate environment of 100 basis points or more.

The net interest margin has grown by 16 and 15 basis points, respectively, for the three and nine month periods ended September 30, 2017 compared to last year due to higher yielding earning assets from YCB, low deposit betas for the prior three federal funds rate increases, loan growth and purchase accounting accretion. Further margin expansion would be dependent on additional federal funds and other market rate/yield curve increases, in addition to continued execution of our business strategy to remix investment securities maturities into loans and higher cost borrowings and CDs into lower costing transaction accounts while controlling the beta of transaction accounts in relation to changes in short-term market interest rates. In addition, net purchase accounting accretion is expected to decrease throughout 2017, which requires loan growth and/or rate increases to offset such impact. Management currently anticipates that one additional short-term federal funds rate increase may occur by the end of the fourth quarter, and potentially two more in 2018 towards the middle and end of the year, relatively consistent with general market and consensus economist expectations. Delays in implementing further rate increases or increases to deposit betas beyond our current modeling assumptions for existing accounts typically would have a negative impact on management’s estimates of the future direction and level of the net interest margin.

Customers over the past few years have moved maturing CD balances to lower-costing transaction accounts as well as intonon-deposit products provided by the Company or other competitors. A portion of these lower-cost transaction account balances may migrate to higher-costing CDs or money market accounts as short-term rates continue to increase. Runoff of CDs from prior acquisitions, many of which customers had single service relationships as well as our own retail focus on increasing the number of relationships with our customersquarters, inflation has been replaced with FHLBtrending higher and other short-term borrowings. Certificates of deposit totaling approximately $762.9 million mature withinhas impacted the next year at an average cost of 0.62%. Approximately $465 million of short-term maturing FHLB borrowingslabor and purchased goods and services. Wesbanco is also monitoring the potential impact that inflation is having on single family home construction and multifamily properties as proposed rental rate caps and controls are put in the first nine months of 2017 were replaced with higher cost, medium-term borrowings, which strategy was intended to improve asset sensitivity and liquidity measures. Additional maturing borrowings over the remainder of the year may also be lengthened at a higher cost to the maturing borrowings’ average rate. In addition, management is currently controlling the total size of the balance sheet, without limiting prudent loan growth opportunities,place in order to remain under $10 billion in total assets through the remainder of 2017 and into 2018.areas across Wesbanco’s footprint.

The Bank has significant additional borrowing capacity with the FHLB of Pittsburgh, the Federal Reserve Bank of Cleveland, and various correspondent banks, and may utilize these funding sources, or various interest rate swap strategies as necessary to lengthen liabilities, to help offset mismatches in various asset maturities, and manage liquidity. CDARS® and ICS® deposits also may be used to lengthen maturities, and for certain customers seeking higher-yielding instruments and/or to maintain their total deposit levels below FDIC insurance limits.

Current balance sheet strategies to manage the net interest margin in the expected rate environment include:53


increasing total loans, particularly commercial and home equity loans that have variable or adjustable rates through various marketing and incentive strategies;

selling additional residential mortgage loan production into the secondary market;

marketing demand deposit account types to continue to increase the portion of these account types to total deposits;

employingback-to-back loan swaps for customers desiring a longer-term fixed rate loan such that the Bank receives a variable rate;

re-mixing a portion of investment securities cash flows into loans;

extending or renewing FHLB term borrowings as necessary to balance asset/liability mismatches;

using the CDARS®and ICS® deposit programs as necessary to manage overall liability mix, and

managing the overall size of the balance sheet to remain under $10 billion in total assets into 2018 to delay the implementation of certain costs and regulations associated with the Dodd-Frank Act.

As an alternative to the immediate rate shock analysis, the ALCO monitors interest rate risk by ramping or increasing interest rates 200 basis points gradually over a twelve-month period. WesBanco’s current policy limits this exposure to a change of minus 10% in net interest income from the base model for a twelve-month period and for an extendedtwo-year rate ramp of 400 basis points. Management believes that the ramping analysis reflects a more realistic movement of interest rates, whereas the immediate rate shock reflects a less likely scenario. The simulation model at September 30, 2017 using the 200 basis point increasing rate ramp analysis, projects that net interest income would increase 2.3% over the next twelve months, compared to a 3.2% increase at December 31, 2016. For the first twelve months of a 400 basis point rate ramp over two years, the increase in net interest income would be 3.1% in year one as compared to the base, and 13.0% in year two when compared to year two’s base. In addition, management utilizes a most likely forecast scenario to forecast net interest income over a rollingtwo-year time frame. This forecast is updated and reviewed quarterly, incorporating budget or current forecast assumptions into the model such as estimated loan and deposit growth, asset and liabilityre-mixing, changes in base forecasted rates for various maturities, competitive market spreads for various products, marketing promotions and other assumptions. Such modeling helps to predict changes in forecasted outcomes and necessary adjustments to the plan to achieve management’s earnings goals.

WesBanco also periodically measures the economic value of equity, which is defined as the market value of tangible equity in various rate scenarios. At September 30, 2017, the market value of tangible equity as a percent of base in a 200 basis point rising rate environment indicates a decrease of 1.6%, compared to an increase of 6.7% at December 31, 2016. In a 100 basis point falling rate environment, the model indicates a decrease of 2.9%, compared to a decrease of 9.8% as of December 31, 2016. WesBanco’s policy is to limit such change to minus 10% for a 100 basis point change in interest rates, minus 20% for a 200 basis point change in interest rates, minus 30% for a 300 basis point rate change in interest rates, and minus 40% for a 400 basis point rate change in interest rates. Changes to various assets and liabilities, as well as certain changes to loan prepayment speeds and decay rates associated withnon-maturity deposits, caused the change in market value of tangible equity as compared toyear-end.

ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES—WesBanco’s Wesbanco’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”) have concluded that WesBanco’sWesbanco’s disclosure controls and procedures (as defined in Rules13a-15(e) and15d-15(e) under the Securities Exchange Act of 1934, as amended), based on their evaluation of these controls and procedures as of the end of the period covered by this Form10-Q, are effective to ensure that information required to be disclosed by WesBancoWesbanco in the reports it files under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to WesBanco’sWesbanco’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

LIMITATIONS ON THE EFFECTIVENESS OF CONTROLS—WesBanco’s Wesbanco’s management, including the CEO and CFO, does not expect that WesBanco’sWesbanco’s disclosure controls and internal controls will prevent all errors and all fraud. While WesBanco’sWesbanco’s disclosure controls and procedures are designed to provide reasonable assurance of achieving their objective, no control system, no matter how well conceived and operated, can provide absolute assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls.

CHANGES IN INTERNAL CONTROLS—There were no changes in WesBanco’sWesbanco's internal control over financial reporting that occurred during our fiscal quarter ended SeptemberJune 30, 20172023 as required to be reported by paragraph (d) of Rules13a-15 and15d-15 under the Securities Exchange Act of 1934, that materially affected, or are reasonably likely to materially affect, WesBanco’sthe Company's internal control over financial reporting.

54


PART II – OTHER INFORMATION

WesBancoWesbanco is involved in various lawsuits, claims, investigations and proceedings, which arise in the ordinary course of business. While any litigation contains an element of uncertainty, WesBancoWesbanco does not believe that a material loss related to such proceedings or claims pending or known to be threatened is reasonably possible.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

As of SeptemberJune 30, 2017, WesBanco2023, Wesbanco had twoone active one million share stock repurchase plans. The first planplan. It was originally approved by the Board of Directors on March 21, 2007February 24, 2022 for 3.2 million shares and the second, which is incremental to the first, was approved October 22, 2015. Each provides for shares to be repurchased for general corporate purposes, which may include a subsequent resource for potential acquisitions, shareholder dividend reinvestment and employee benefit plans. The timing, price and quantity of purchases are at the discretion of WesBanco,Wesbanco, and the plan may be discontinued or suspended at any time, although thetime. The plan has no expiration date.1,021,901 shares remaining for repurchase.

Other repurchases in the second quarter included those for Wesbanco's Employee Stock Ownership and 401(k) Plan and dividend reinvestment plans and those from employees for the payment of withholding taxes to facilitate a stock compensation transaction.

The following table presents the monthly share purchase activity during the quarter ended SeptemberJune 30, 2017:2023:

Period

 

Total Number
 of Shares
Purchased
 (1)

 

 

Average
Price Paid
per Share

 

 

Total Number
of Shares
Purchased
as Part of
Publicly
Announced
Plans (2)

 

 

Maximum
Number of
Shares that
May Yet
Be Purchased
Under the
Plans

 

Balance at March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

1,183,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1, 2023 to April 30, 2023

 

 

49,321

 

 

$

29.23

 

 

 

 

 

 

1,183,207

 

May 1, 2023 to May 31, 2023

 

 

121,246

 

 

$

22.20

 

 

 

99,428

 

 

 

1,083,779

 

June 1, 2023 to June 30, 2023

 

 

72,564

 

 

$

24.62

 

 

 

61,878

 

 

 

1,021,901

 

Total

 

 

243,131

 

 

$

24.35

 

 

 

161,306

 

 

 

1,021,901

 

(1)
Total shares purchased consist of open market purchases transacted in the KSOP for employee benefit and dividend reinvestment plans.
(2)
Consists of open market purchases and shares purchased from employees for the payment of withholding taxes to facilitate a stock compensation transaction.

Period

  Total Number
of Shares
Purchased
   Average Price
Paid per
Share
   Total Number of
Shares
Purchased as
Part of Publicly
Announced Plans
   Maximum Number
of Shares that May
Yet Be Purchased
Under the Plans
 

Balance at June 30, 2017

         1,107,320 

July 1, 2017 to July 31, 2017

        

Open market repurchases

   —     $—      —      1,107,320 

Other transactions (1)

   15,887    42.75    N/A    N/A 

August 1, 2017 to August 31, 2017

        

Open market repurchases

   —     $—      —      1,107,320 

Other transactions (1)

   1,955    37.54    N/A    N/A 

September 1, 2017 to September 30, 2017

        

Open market repurchases

   —     $—      —      1,107,320 

Other transactions (1)

   1,143    38.98    N/A    N/A 
  

 

 

   

 

 

   

 

 

   

 

 

 

Third Quarter 2017

        

Open market repurchases

   —     $—      —      1,107,320 

Other transactions (1)

   18,985    41.99    N/A    N/A 
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)Consists of open market purchases transacted for employee benefit and dividend reinvestment plans.

N/A – Not applicable

ITEM 5. OTHER INFORMATION

Securities Trading Plans of Directors and Executive Officers

During the three months ended June 30, 2023, none of our directors or executive officers adopted, modified or terminated any Rule 10b5-1 trading arrangement or any “non-Rule 10b5-1 trading arrangement, as those terms are defined in Item 408 of Regulation S-K.”

55


ITEM 6. EXHIBITS

31.110.1

Form of Wesbanco, Inc. Incentive Bonus, Option & Restricted Stock Plan - Stock Option Agreement.

10.2

Form of Wesbanco, Inc. Incentive Bonus, Option & Restricted Stock Plan - Restricted Stock Agreement.

10.3

Eighth Amendment to the Wesbanco, Inc. KSOP, effective January 1, 2023.

10.4

Ninth Amendment to the Wesbanco, Inc. KSOP, effective July 31, 2023.

10.5

Employment Agreement, dated as of July 21, 2023, by and among Wesbanco Bank, Inc., Wesbanco, Inc. and Jeffrey H. Jackson (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Registrant with the Securities and Exchange Commission on July 21, 2023)

10.6

First Amendment to Amended and Restated Employment Agreement, dated as of July 21, 2023, by and among Wesbanco Bank, Inc., Wesbanco, Inc. and Todd F. Clossin (incorporated by reference to Exhibit 10.2 of Form 8-K filed by the Registrant with the Securities and Exchange Commission on July 21, 2023)

10.7

First Amendment to Restricted Stock Agreement, dated as of July 21, 2023, by and between Wesbanco, Inc. and Todd F. Clossin (incorporated by reference to Exhibit 10.3 of Form 8-K filed by the Registrant with the Securities and Exchange Commission on July 21, 2023)

31.1

Certification of Chief Executive Officer of Periodic Report Pursuant to Rule13a-15(e) or Rule15d-15(e).

31.2

31.2

Certification of Chief Financial Officer of Periodic Report Pursuant to Rule13a-15(e) or Rule15d-15(e).

32.1

32.1

Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

The following materials from WesBanco’s Quarterly Report on Form10-Q for

101.INS

Inline XBRL Instance Document (the instance document does not appear in the quarter ended September 30, 2017, formattedInteractive Data File because its XBRL tags are embedded within the Inline XBRL document).

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File (formatted as inline XBRL and contained in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets at September 30, 2017 and December 31, 2016, (ii) the Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and 2016, (iii) the Consolidated Statements of Changes in Stockholders’ Equity for the nine months ended September 30, 2017 and 2016, (iv) the Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016, and (v) the Notes to Consolidated Financial Statements.Exhibit 101).

56


SIGNATURES

SIGNATURES

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

WESBANCO, INC.

Date: October 30, 2017/s/ Todd F. Clossin

Todd F. Clossin

Date: August 3, 2023

/s/ Jeffrey H. Jackson

Jeffrey H. Jackson

President and Chief Executive Officer

(Principal Executive Officer)

Date: October 30, 2017August 3, 2023

/s/ Robert H. Young

Daniel K. Weiss, Jr.

Robert H. Young

Daniel K. Weiss, Jr.

Executive Vice President and Chief Financial Officer

(Principal Financial and Accounting Officer)

57

62