UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC  20549

 

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 September 30, 20202021  

 

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

 

For the transition period from                           to                            

Commission File Number 000-08467001-39442

 

WESBANCO, INC.

(Exact name of Registrant as specified in its charter)

 

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 telephone number, including area code:  304-234-9000

 

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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).   Yes   No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-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 Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

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 Rule 12b-2 of the Exchange Act).    Yes No

As of October 23, 2020,November 1, 2021, there were 67,218,83663,230,486 shares of 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

2

Financial Statements

2

Consolidated Balance Sheets at September 30, 2020 (unaudited) and December 31, 2019

2

Consolidated Balance Sheets at September 30, 2021 (unaudited) and December 31, 2020

2

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2020 and 2019 (unaudited)

3

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2021 and 2020 (unaudited)

3

Consolidated Statements of Changes in Shareholders' Equity for the three and nine months ended September 30, 2020 and 2019 (unaudited)

4

Consolidated Statements of Changes in Shareholders' Equity for the three and nine months ended September 30, 2021 and 2020 (unaudited)

4

Consolidated Statements of Cash Flows for the nine months ended September 30, 2020 and 2019 (unaudited)

6

Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 and 2020 (unaudited)

6

Notes to Consolidated Financial Statements (unaudited)

7

Notes to Consolidated Financial Statements (unaudited)

7

 

 

 

 

2

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

37

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

33

 

 

 

 

3

Quantitative and Qualitative Disclosures About Market Risk

61

Quantitative and Qualitative Disclosures About Market Risk

54

 

 

 

 

4

Controls and Procedures

63

Controls and Procedures

56

 

 

 

 

PART II – OTHER INFORMATION

 

PART II – OTHER INFORMATION

 

1

Legal Proceedings

64

Legal Proceedings

57

 

 

 

 

1A

Risk Factors

64

 

 

2

Unregistered Sales of Equity Securities and Use of Proceeds

65

Unregistered Sales of Equity Securities and Use of Proceeds

57

 

 

 

 

6

Exhibits

66

Exhibits

58

 

 

 

 

Signatures

67

Signatures

59

1



PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

WESBANCO, INC. CONSOLIDATED BALANCE SHEETS

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands, except shares)

 

2020

 

 

2019

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks, including interest bearing amounts of $544,284 and $51,891, respectively

 

$

760,266

 

 

$

234,796

 

Cash and due from banks, including interest bearing amounts of $919,611 and $721,086, respectively

 

$

1,121,116

 

 

$

905,447

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

12,516

 

 

 

12,343

 

 

 

13,451

 

 

 

13,047

 

Available-for-sale debt securities, at fair value

 

 

2,045,924

 

 

 

2,393,558

 

 

 

2,986,803

 

 

 

1,978,136

 

Held-to-maturity debt securities (fair values of $782,401 and $874,523, respectively)

 

 

746,767

 

 

 

851,753

 

Held-to-maturity debt securities (fair values of $978,494 and $768,183, respectively)

 

 

953,920

 

 

 

731,212

 

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

 

 

(461

)

 

 

 

 

 

(257

)

 

 

(326

)

Net held-to-maturity debt securities

 

 

746,306

 

 

 

851,753

 

 

 

953,663

 

 

 

730,886

 

Total securities

 

 

2,804,746

 

 

 

3,257,654

 

 

 

3,953,917

 

 

 

2,722,069

 

Loans held for sale

 

 

134,151

 

 

 

43,013

 

 

 

32,308

 

 

 

168,378

 

Portfolio loans, net of unearned income

 

 

10,989,546

 

 

 

10,267,985

 

 

 

9,913,165

 

 

 

10,789,233

 

Allowance for credit losses - loans

 

 

(185,109

)

 

 

(52,429

)

 

 

(136,605

)

 

 

(185,827

)

Net portfolio loans

 

 

10,804,437

 

 

 

10,215,556

 

 

 

9,776,560

 

 

 

10,603,406

 

Premises and equipment, net

 

 

248,491

 

 

 

261,014

 

 

 

232,134

 

 

 

249,421

 

Accrued interest receivable

 

 

65,023

 

 

 

43,648

 

 

 

61,895

 

 

 

66,790

 

Goodwill and other intangible assets, net

 

 

1,165,566

 

 

 

1,149,153

 

 

 

1,154,468

 

 

 

1,163,091

 

Bank-owned life insurance

 

 

304,288

 

 

 

299,516

 

 

 

349,735

 

 

 

306,038

 

Other assets

 

 

265,172

 

 

 

215,762

 

 

 

209,978

 

 

 

240,970

 

Total Assets

 

$

16,552,140

 

 

$

15,720,112

 

 

$

16,892,111

 

 

$

16,425,610

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

4,073,305

 

 

$

3,178,270

 

 

$

4,531,958

 

 

$

4,070,835

 

Interest bearing demand

 

 

2,633,601

 

 

 

2,316,855

 

 

 

3,283,444

 

 

 

2,839,536

 

Money market

 

 

1,619,410

 

 

 

1,518,314

 

 

 

1,765,480

 

 

 

1,685,927

 

Savings deposits

 

 

2,167,597

 

 

 

1,934,647

 

 

 

2,488,180

 

 

 

2,214,565

 

Certificates of deposit

 

 

1,707,512

 

 

 

2,055,920

 

 

 

1,354,252

 

 

 

1,618,510

 

Total deposits

 

 

12,201,425

 

 

 

11,004,006

 

 

 

13,423,314

 

 

 

12,429,373

 

Federal Home Loan Bank borrowings

 

 

794,621

 

 

 

1,415,615

 

 

 

208,940

 

 

 

549,003

 

Other short-term borrowings

 

 

381,909

 

 

 

282,362

 

 

 

152,546

 

 

 

241,950

 

Subordinated debt and junior subordinated debt

 

 

192,150

 

 

 

199,869

 

 

 

167,711

 

 

 

192,291

 

Total borrowings

 

 

1,368,680

 

 

 

1,897,846

 

 

 

529,197

 

 

 

983,244

 

Accrued interest payable

 

 

5,014

 

 

 

8,077

 

 

 

2,495

 

 

 

4,314

 

Other liabilities

 

 

244,055

 

 

 

216,262

 

 

 

213,122

 

 

 

251,942

 

Total Liabilities

 

 

13,819,174

 

 

 

13,126,191

 

 

 

14,168,128

 

 

 

13,668,873

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value, 1,000,000 shares authorized in 2020 and 2019, respectively; 150,000 shares 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150,000,000, issued and outstanding at September 30, 2020 and 0 shares issued and outstanding at December 31, 2019, respectively

 

 

144,529

 

 

 

 

Common stock, $2.0833 par value; 100,000,000 shares authorized in 2020 and 2019, respectively; 68,081,306 and 68,078,116 shares issued, respectively; 67,216,012 and 67,824,428 shares outstanding, respectively

 

 

141,834

 

 

 

141,827

 

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 September 30, 2021 and December 31, 2020, respectively

 

 

144,484

 

 

 

144,484

 

Common stock, $2.0833 par value; 100,000,000 shares authorized; 68,081,306 shares issued; 63,838,549 and 67,254,706 shares outstanding at September 30, 2021 and December 31, 2020, respectively

 

 

141,834

 

 

 

141,834

 

Capital surplus

 

 

1,634,172

 

 

 

1,636,966

 

 

 

1,634,086

 

 

 

1,634,815

 

Retained earnings

 

 

802,892

 

 

 

824,694

 

 

 

946,746

 

 

 

831,688

 

Treasury stock (865,294 and 253,688 shares - at cost, respectively)

 

 

(27,403

)

 

 

(9,463

)

Treasury stock (4,242,757 and 826,600 shares - at cost, respectively)

 

 

(146,102

)

 

 

(25,949

)

Accumulated other comprehensive income

 

 

38,301

 

 

 

1,201

 

 

 

4,463

 

 

 

31,359

 

Deferred benefits for directors

 

 

(1,359

)

 

 

(1,304

)

 

 

(1,528

)

 

 

(1,494

)

Total Shareholders' Equity

 

 

2,732,966

 

 

 

2,593,921

 

 

 

2,723,983

 

 

 

2,756,737

 

Total Liabilities and Shareholders' Equity

 

$

16,552,140

 

 

$

15,720,112

 

 

$

16,892,111

 

 

$

16,425,610

 

See Notes to Consolidated Financial Statements.

2


WESBANCO, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

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

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

116,524

 

 

 

95,369

 

 

$

351,095

 

 

$

287,287

 

 

$

103,206

 

 

$

116,524

 

 

$

318,532

 

 

$

351,095

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

11,669

 

 

 

15,887

 

 

 

42,702

 

 

 

49,061

 

 

 

13,481

 

 

 

11,669

 

 

 

37,467

 

 

 

42,702

 

Tax-exempt

 

 

4,182

 

 

 

4,759

 

 

 

12,940

 

 

 

15,443

 

 

 

4,063

 

 

 

4,182

 

 

 

11,925

 

 

 

12,940

 

Total interest and dividends on securities

 

 

15,851

 

 

 

20,646

 

 

 

55,642

 

 

 

64,504

 

 

 

17,544

 

 

 

15,851

 

 

 

49,392

 

 

 

55,642

 

Other interest income

 

 

1,282

 

 

 

1,333

 

 

 

4,062

 

 

 

4,153

 

 

 

628

 

 

 

1,282

 

 

 

1,836

 

 

 

4,062

 

Total interest and dividend income

 

 

133,657

 

 

 

117,348

 

 

 

410,799

 

 

 

355,944

 

 

 

121,378

 

 

 

133,657

 

 

 

369,760

 

 

 

410,799

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

1,225

 

 

 

4,489

 

 

 

5,970

 

 

 

12,749

 

 

 

815

 

 

 

1,225

 

 

 

2,859

 

 

 

5,970

 

Money market deposits

 

 

707

 

 

 

1,973

 

 

 

3,937

 

 

 

5,881

 

 

 

350

 

 

 

707

 

 

 

1,488

 

 

 

3,937

 

Savings deposits

 

 

303

 

 

 

861

 

 

 

1,523

 

 

 

2,061

 

 

 

244

 

 

 

303

 

 

 

769

 

 

 

1,523

 

Certificates of deposit

 

 

3,197

 

 

 

3,830

 

 

 

10,765

 

 

 

11,831

 

 

 

1,726

 

 

 

3,197

 

 

 

6,122

 

 

 

10,765

 

Total interest expense on deposits

 

 

5,432

 

 

 

11,153

 

 

 

22,195

 

 

 

32,522

 

 

 

3,135

 

 

 

5,432

 

 

 

11,238

 

 

 

22,195

 

Federal Home Loan Bank borrowings

 

 

5,457

 

 

 

6,645

 

 

 

20,982

 

 

 

19,269

 

 

 

1,192

 

 

 

5,457

 

 

 

5,387

 

 

 

20,982

 

Other short-term borrowings

 

 

304

 

 

 

1,353

 

 

 

1,454

 

 

 

4,392

 

 

 

33

 

 

 

304

 

 

 

192

 

 

 

1,454

 

Subordinated debt and junior subordinated debt

 

 

1,871

 

 

 

2,077

 

 

 

6,400

 

 

 

6,820

 

 

 

1,743

 

 

 

1,871

 

 

 

5,336

 

 

 

6,400

 

Total interest expense

 

 

13,064

 

 

 

21,228

 

 

 

51,031

 

 

 

63,003

 

 

 

6,103

 

 

 

13,064

 

 

 

22,153

 

 

 

51,031

 

NET INTEREST INCOME

 

 

120,593

 

 

 

96,120

 

 

 

359,768

 

 

 

292,941

 

 

 

115,275

 

 

 

120,593

 

 

 

347,607

 

 

 

359,768

 

Provision for credit losses

 

 

16,288

 

 

 

4,121

 

 

 

107,949

 

 

 

9,375

 

 

 

(1,730

)

 

 

16,288

 

 

 

(50,714

)

 

 

107,949

 

Net interest income after provision for credit losses

 

 

104,305

 

 

 

91,999

 

 

 

251,819

 

 

 

283,566

 

 

 

117,005

 

 

 

104,305

 

 

 

398,321

 

 

 

251,819

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

6,426

 

 

 

6,425

 

 

 

19,580

 

 

 

19,880

 

 

 

7,289

 

 

 

6,426

 

 

 

22,069

 

 

 

19,580

 

Service charges on deposits

 

 

5,332

 

 

 

7,056

 

 

 

16,272

 

 

 

19,803

 

 

 

6,050

 

 

 

5,332

 

 

 

15,820

 

 

 

16,272

 

Electronic banking fees

 

 

4,780

 

 

 

5,253

 

 

 

13,100

 

 

 

18,299

 

 

 

5,427

 

 

 

4,780

 

 

 

14,853

 

 

 

13,100

 

Net securities brokerage revenue

 

 

1,725

 

 

 

1,765

 

 

 

4,787

 

 

 

5,597

 

 

 

1,965

 

 

 

1,725

 

 

 

5,318

 

 

 

4,787

 

Bank-owned life insurance

 

 

2,088

 

 

 

1,373

 

 

 

5,609

 

 

 

4,032

 

 

 

2,656

 

 

 

2,088

 

 

 

6,072

 

 

 

5,609

 

Mortgage banking income

 

 

8,488

 

 

 

2,588

 

 

 

17,295

 

 

 

5,262

 

 

 

4,563

 

 

 

8,488

 

 

 

16,656

 

 

 

17,295

 

Net securities gains

 

 

787

 

 

 

235

 

 

 

3,577

 

 

 

3,800

 

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

 

 

(19

)

 

 

158

 

 

 

84

 

 

 

670

 

Net securities (losses) gains

 

 

(15

)

 

 

787

 

 

 

740

 

 

 

3,577

 

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

 

 

785

 

 

 

(19

)

 

 

4,974

 

 

 

84

 

Other income

 

 

5,005

 

 

 

2,097

 

 

 

15,177

 

 

 

8,535

 

 

 

4,035

 

 

 

5,005

 

 

 

15,574

 

 

 

15,177

 

Total non-interest income

 

 

34,612

 

 

 

26,950

 

 

 

95,481

 

 

 

85,878

 

 

 

32,755

 

 

 

34,612

 

 

 

102,076

 

 

 

95,481

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

38,342

 

 

 

32,915

 

 

 

114,025

 

 

 

95,501

 

 

 

39,497

 

 

 

38,342

 

 

 

113,822

 

 

 

114,025

 

Employee benefits

 

 

10,604

 

 

 

9,726

 

 

 

31,115

 

 

 

29,419

 

 

 

10,658

 

 

 

10,604

 

 

 

30,191

 

 

 

31,115

 

Net occupancy

 

 

7,092

 

 

 

5,392

 

 

 

20,809

 

 

 

16,343

 

 

 

6,825

 

 

 

7,092

 

 

 

20,430

 

 

 

20,809

 

Equipment

 

 

6,229

 

 

 

5,273

 

 

 

17,991

 

 

 

14,924

 

Equipment and software

 

 

7,609

 

 

 

6,229

 

 

 

21,654

 

 

 

17,991

 

Marketing

 

 

1,577

 

 

 

1,505

 

 

 

4,282

 

 

 

4,002

 

 

 

1,848

 

 

 

1,577

 

 

 

6,033

 

 

 

4,282

 

FDIC insurance

 

 

1,948

 

 

 

(1,221

)

 

 

6,456

 

 

 

1,287

 

 

 

1,227

 

 

 

1,948

 

 

 

2,690

 

 

 

6,456

 

Amortization of intangible assets

 

 

3,346

 

 

 

2,446

 

 

 

10,085

 

 

 

7,424

 

 

 

2,854

 

 

 

3,346

 

 

 

8,622

 

 

 

10,085

 

Restructuring and merger-related expense

 

 

3,608

 

 

 

1,688

 

 

 

9,241

 

 

 

4,876

 

 

 

4,467

 

 

 

3,608

 

 

 

6,540

 

 

 

9,241

 

Other operating expenses

 

 

17,197

 

 

 

15,544

 

 

 

52,775

 

 

 

45,876

 

 

 

19,716

 

 

 

17,197

 

 

 

54,858

 

 

 

52,775

 

Total non-interest expense

 

 

89,943

 

 

 

73,268

 

 

 

266,779

 

 

 

219,652

 

 

 

94,701

 

 

 

89,943

 

 

 

264,840

 

 

 

266,779

 

Income before provision for income taxes

 

 

48,974

 

 

 

45,681

 

 

 

80,521

 

 

 

149,792

 

 

 

55,059

 

 

 

48,974

 

 

 

235,557

 

 

 

80,521

 

Provision for income taxes

 

 

7,669

 

 

 

8,334

 

 

 

11,332

 

 

 

27,295

 

 

 

10,651

 

 

 

7,669

 

 

 

47,445

 

 

 

11,332

 

Net income

 

 

41,305

 

 

 

37,347

 

 

 

69,189

 

 

 

122,497

 

 

 

44,408

 

 

 

41,305

 

 

 

188,112

 

 

 

69,189

 

Preferred stock dividends

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

2,531

 

 

 

 

 

 

7,594

 

 

 

 

Net income available to common shareholders

 

$

41,305

 

 

$

37,347

 

 

$

69,189

 

 

$

122,497

 

 

$

41,877

 

 

$

41,305

 

 

$

180,518

 

 

$

69,189

 

EARNINGS PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.61

 

 

$

0.68

 

 

$

1.03

 

 

$

2.24

 

 

$

0.64

 

 

$

0.61

 

 

$

2.72

 

 

$

1.03

 

Diluted

 

$

0.61

 

 

$

0.68

 

 

$

1.03

 

 

$

2.24

 

 

$

0.64

 

 

$

0.61

 

 

$

2.71

 

 

$

1.03

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

67,214,759

 

 

 

54,695,578

 

 

 

67,268,449

 

 

 

54,641,057

 

 

 

64,931,764

 

 

 

67,214,759

 

 

 

66,354,750

 

 

 

67,268,449

 

Diluted

 

 

67,269,303

 

 

 

54,751,344

 

 

 

67,351,857

 

 

 

54,705,761

 

 

 

65,065,848

 

 

 

67,269,303

 

 

 

66,510,357

 

 

 

67,351,857

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.32

 

 

$

0.31

 

 

$

0.96

 

 

$

0.93

 

 

$

0.33

 

 

$

0.32

 

 

$

0.99

 

 

$

0.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE INCOME

 

$

39,090

 

 

$

43,156

 

 

$

106,289

 

 

$

170,290

 

 

$

36,285

 

 

$

39,090

 

 

$

161,216

 

 

$

106,289

 

See Notes to Consolidated Financial Statements.

3


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

 

 

For the Three Months Ended September 30, 2020 and 2019

 

 

For the Three Months Ended September 30, 2021 and 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

Deferred

 

 

 

 

 

 

Preferred

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

Deferred

 

 

 

 

 

(unaudited, in thousands, except

 

Stock

 

 

Shares

 

 

 

 

 

 

Capital

 

 

Retained

 

 

Treasury

 

 

Comprehensive

 

 

Benefits for

 

 

 

 

 

 

Stock

 

 

Shares

 

 

 

 

 

 

Capital

 

 

Retained

 

 

Treasury

 

 

Comprehensive

 

 

Benefits for

 

 

 

 

 

shares and per share amounts)

 

Amount

 

 

Outstanding

 

 

Amount

 

 

Surplus

 

 

Earnings

 

 

Stock

 

 

Income (Loss)

 

 

Directors

 

 

Total

 

 

Amount

 

 

Outstanding

 

 

Amount

 

 

Surplus

 

 

Earnings

 

 

Stock

 

 

Income (Loss)

 

 

Directors

 

 

Total

 

June 30, 2021

 

$

144,484

 

 

 

65,970,149

 

 

$

141,834

 

 

$

1,632,460

 

 

$

925,977

 

 

$

(74,996

)

 

$

12,586

 

 

$

(1,509

)

 

$

2,780,836

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,408

 

 

 

 

 

 

 

 

 

 

 

 

44,408

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,123

)

 

 

 

 

 

(8,123

)

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,285

 

Common dividends declared ($0.33 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,108

)

 

 

 

 

 

 

 

 

 

 

 

(21,108

)

Preferred dividends declared ($16.875 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,531

)

 

 

 

 

 

 

 

 

 

 

 

(2,531

)

Treasury shares acquired

 

 

 

 

 

(2,138,515

)

 

 

 

 

 

 

 

 

 

 

 

(71,346

)

 

 

 

 

 

 

 

 

(71,346

)

Stock options exercised

 

 

 

 

 

750

 

 

 

 

 

 

(10

)

 

 

 

 

 

26

 

 

 

 

 

 

 

 

 

16

 

Restricted stock granted

 

 

 

 

 

6,165

 

 

 

 

 

 

(214

)

 

 

 

 

 

214

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

1,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,836

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

(19

)

 

 

(5

)

September 30, 2021

 

$

144,484

 

 

 

63,838,549

 

 

$

141,834

 

 

$

1,634,086

 

 

$

946,746

 

 

$

(146,102

)

 

$

4,463

 

 

$

(1,528

)

 

$

2,723,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2020

 

$

 

 

 

67,211,192

 

 

$

141,827

 

 

$

1,633,079

 

 

$

782,990

 

 

$

(27,518

)

 

$

40,516

 

 

$

(1,373

)

 

$

2,569,521

 

 

$

 

 

 

67,211,192

 

 

$

141,827

 

 

$

1,633,079

 

 

$

782,990

 

 

$

(27,518

)

 

$

40,516

 

 

$

(1,373

)

 

$

2,569,521

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,305

 

 

 

 

 

 

 

 

 

 

 

 

41,305

 

 

 

 

 

 

 

 

 

 

 

 

41,305

 

 

 

 

 

 

 

 

 

41,305

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,215

)

 

 

 

 

 

(2,215

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,215

)

 

 

 

 

(2,215

)

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,090

 

Common dividends declared ($0.32 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,403

)

 

 

 

 

 

 

 

 

 

 

 

(21,403

)

 

 

 

 

 

 

 

 

 

 

 

(21,403

)

 

 

 

 

 

 

 

 

(21,403

)

Issuance of preferred stock, net of issuance costs

 

 

144,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,529

 

 

 

144,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,529

 

Treasury shares acquired

 

 

 

 

 

(3,209

)

 

 

 

 

 

 

 

 

 

 

 

(70

)

 

 

 

 

 

 

 

 

(70

)

 

 

 

 

 

(3,209

)

 

 

 

 

 

 

 

 

 

(70

)

 

 

 

 

 

 

(70

)

Stock options exercised

 

 

 

 

 

3,190

 

 

 

7

 

 

 

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59

 

 

 

 

 

 

3,190

 

 

 

7

 

 

 

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59

 

Restricted stock granted

 

 

 

 

 

4,839

 

 

 

 

 

 

(185

)

 

 

 

 

 

185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,839

 

 

 

 

 

(185

)

 

 

 

 

185

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

1,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,329

 

 

 

 

 

 

 

 

 

 

1,329

 

 

 

 

 

 

 

 

 

 

 

1,329

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

(89

)

 

 

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

 

 

 

14

 

 

 

(89

)

September 30, 2020

 

$

144,529

 

 

 

67,216,012

 

 

$

141,834

 

 

$

1,634,172

 

 

$

802,892

 

 

$

(27,403

)

 

$

38,301

 

 

$

(1,359

)

 

$

2,732,966

 

 

$

144,529

 

 

 

67,216,012

 

 

$

141,834

 

 

$

1,634,172

 

 

$

802,892

 

 

$

(27,403

)

 

$

38,301

 

 

$

(1,359

)

 

$

2,732,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

$

 

 

 

54,697,199

 

 

$

113,952

 

 

$

1,168,212

 

 

$

788,900

 

 

$

(2

)

 

$

4,113

 

 

$

(1,059

)

 

$

2,074,116

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,347

 

 

 

 

 

 

 

 

 

 

 

 

37,347

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,809

 

 

 

 

 

 

5,809

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,156

 

Common dividends declared ($0.31 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,915

)

 

 

 

 

 

 

 

 

 

 

 

(16,915

)

Treasury shares acquired

 

 

 

 

 

(6,974

)

 

 

 

 

 

42

 

 

 

 

 

 

(250

)

 

 

 

 

 

 

 

 

(208

)

Stock options exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock granted

 

 

 

 

 

1,000

 

 

 

2

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

1,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,333

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

(223

)

 

 

(213

)

September 30, 2019

 

$

 

 

 

54,691,225

 

 

$

113,954

 

 

$

1,169,595

 

 

$

809,332

 

 

$

(252

)

 

$

9,922

 

 

$

(1,282

)

 

$

2,101,269

 

 

See Notes to Consolidated Financial Statements

 

4


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

 

 

For the Nine Months Ended September 30, 2020 and 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2019

 

 

 

 

 

67,824,428

 

 

$

141,827

 

 

$

1,636,966

 

 

$

824,694

 

 

$

(9,463

)

 

$

1,201

 

 

$

(1,304

)

 

$

2,593,921

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69,189

 

 

 

 

 

 

 

 

 

 

 

 

69,189

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,100

 

 

 

 

 

 

37,100

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106,289

 

Common dividends declared ($0.96 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(64,400

)

 

 

 

 

 

 

 

 

 

 

 

(64,400

)

Adoption of accounting standard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,591

)

 

 

 

 

 

 

 

 

 

 

 

(26,591

)

Issuance of preferred stock, net of issuance costs

 

 

144,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,529

 

Treasury shares acquired

 

 

 

 

 

(813,108

)

 

 

 

 

 

118

 

 

 

 

 

 

(25,414

)

 

 

 

 

 

 

 

 

(25,296

)

Stock options exercised

 

 

 

 

 

22,929

 

 

 

7

 

 

 

(224

)

 

 

 

 

 

721

 

 

 

 

 

 

 

 

 

504

 

Restricted stock granted

 

 

 

 

 

181,763

 

 

 

 

 

 

(6,753

)

 

 

 

 

 

6,753

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

4,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,055

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

(55

)

 

 

(45

)

September 30, 2020

 

 

144,529

 

 

 

67,216,012

 

 

$

141,834

 

 

$

1,634,172

 

 

$

802,892

 

 

$

(27,403

)

 

$

38,301

 

 

$

(1,359

)

 

$

2,732,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

54,598,134

 

 

$

113,758

 

 

$

1,166,701

 

 

$

737,581

 

 

$

(274

)

 

$

(37,871

)

 

$

(1,068

)

 

$

1,978,827

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

122,497

 

 

 

 

 

 

 

 

 

 

 

 

122,497

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,793

 

 

 

 

 

 

47,793

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

170,290

 

Common dividends declared ($0.93 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(50,746

)

 

 

 

 

 

 

 

 

 

 

 

(50,746

)

Treasury shares acquired

 

 

 

 

 

(26,358

)

 

 

 

 

 

170

 

 

 

 

 

 

(967

)

 

 

 

 

 

 

 

 

(797

)

Stock options exercised

 

 

 

 

 

6,000

 

 

 

8

 

 

 

12

 

 

 

 

 

 

101

 

 

 

 

 

 

 

 

 

121

 

Restricted stock granted

 

 

 

 

 

113,449

 

 

 

188

 

 

 

(1,076

)

 

 

 

 

 

888

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

3,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,772

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

(214

)

 

 

(198

)

September 30, 2019

 

 

 

 

 

54,691,225

 

 

$

113,954

 

 

$

1,169,595

 

 

$

809,332

 

 

$

(252

)

 

$

9,922

 

 

$

(1,282

)

 

$

2,101,269

 


 

 

For the Nine Months Ended September 30, 2021 and 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2020

 

$

144,484

 

 

 

67,254,706

 

 

$

141,834

 

 

$

1,634,815

 

 

$

831,688

 

 

$

(25,949

)

 

$

31,359

 

 

$

(1,494

)

 

$

2,756,737

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

188,112

 

 

 

 

 

 

 

 

 

 

 

 

188,112

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,896

)

 

 

 

 

 

(26,896

)

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

161,216

 

Common dividends declared ($0.99 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(65,069

)

 

 

 

 

 

 

 

 

 

 

 

(65,069

)

Preferred dividends declared ($16.875 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,594

)

 

 

 

 

 

 

 

 

 

 

 

(7,594

)

Stock issued for dividend reinvestment

 

 

 

 

 

11,720

 

 

 

 

 

 

 

 

 

(391

)

 

 

391

 

 

 

 

 

 

 

 

 

 

Treasury shares acquired

 

 

 

 

 

(3,649,091

)

 

 

 

 

 

191

 

 

 

 

 

 

(128,197

)

 

 

 

 

 

 

 

 

(128,006

)

Stock options exercised

 

 

 

 

 

92,393

 

 

 

 

 

 

(867

)

 

 

 

 

 

3,167

 

 

 

 

 

 

 

 

 

2,300

 

Restricted stock granted

 

 

 

 

 

128,821

 

 

 

 

 

 

(4,486

)

 

 

 

 

 

4,486

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

 

4,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,415

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

(34

)

 

 

(16

)

September 30, 2021

 

$

144,484

 

 

 

63,838,549

 

 

$

141,834

 

 

$

1,634,086

 

 

$

946,746

 

 

$

(146,102

)

 

$

4,463

 

 

$

(1,528

)

 

$

2,723,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

$

 

 

 

67,824,428

 

 

$

141,827

 

 

$

1,636,966

 

 

$

824,694

 

 

$

(9,463

)

 

$

1,201

 

 

$

(1,304

)

 

$

2,593,921

 

Net income

 

 

 

 

 

 

 

 

 

 

 

69,189

 

 

 

 

 

 

 

 

 

69,189

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,100

 

 

 

 

 

37,100

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106,289

 

Common dividends declared ($0.96 per share)

 

 

 

 

 

 

 

 

 

 

 

(64,400

)

 

 

 

 

 

 

 

 

(64,400

)

Adoption of ASU 2016-13

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,591

)

 

 

 

 

 

 

 

 

 

(26,591

)

Issuance of preferred stock, net of issuance costs

 

 

144,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,529

 

Treasury shares acquired

 

 

 

 

 

(813,108

)

 

 

 

 

118

 

 

 

 

 

(25,414

)

 

 

 

 

 

 

(25,296

)

Stock options exercised

 

 

 

 

 

22,929

 

 

 

7

 

 

 

(224

)

 

 

 

 

721

 

 

 

 

 

 

 

504

 

Restricted stock granted

 

 

 

 

 

181,763

 

 

 

 

 

 

(6,753

)

 

 

 

 

 

6,753

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

 

 

 

 

 

 

 

4,055

 

 

 

 

 

 

 

 

 

 

 

4,055

 

Deferred benefits for directors- net

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

(55

)

 

 

(45

)

September 30, 2020

 

$

144,529

 

 

 

67,216,012

 

 

 

141,834

 

 

 

1,634,172

 

 

 

802,892

 

 

 

(27,403

)

 

 

38,301

 

 

 

(1,359

)

 

$

2,732,966

 

 

See Notes to Consolidated Financial Statements.

5


WESBANCO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

For the Nine Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2021

 

 

2020

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

$

20,628

 

 

$

148,095

 

 

$

276,138

 

 

$

20,628

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in loans held for investment

 

 

(751,181

)

 

 

(84,688

)

Net decrease (increase) in loans held for investment

 

 

919,999

 

 

 

(751,181

)

Available-for-sale debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sales

 

 

226,099

 

 

 

125,239

 

 

 

 

 

 

226,099

 

Proceeds from maturities, prepayments and calls

 

 

586,711

 

 

 

287,515

 

 

 

636,120

 

 

 

586,711

 

Purchases of securities

 

 

(424,585

)

 

 

(384,890

)

 

 

(1,691,731

)

 

 

(424,585

)

Held-to-maturity debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from maturities, prepayments and calls

 

 

148,840

 

 

 

112,182

 

 

 

77,806

 

 

 

148,840

 

Purchases of securities

 

 

(46,319

)

 

 

(15,005

)

 

 

(302,710

)

 

 

(46,319

)

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sales

 

 

203

 

 

 

3,567

 

 

 

 

 

 

203

 

Purchases of bank owned life insurance

 

 

(40,000

)

 

 

 

Proceeds from bank owned life insurance

 

 

832

 

 

 

 

 

 

2,375

 

 

 

832

 

Purchases of premises and equipment – net

 

 

(5,957

)

 

 

(8,342

)

 

 

(5,856

)

 

 

(5,957

)

Sale of portfolio loans

 

 

37,195

 

 

 

 

 

 

 

 

 

37,195

 

Net cash (used in) provided by investing activities

 

 

(228,162

)

 

 

35,578

 

Net cash used in investing activities

 

 

(403,997

)

 

 

(228,162

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in deposits

 

 

1,205,904

 

 

 

(165,800

)

Increase in deposits

 

 

997,027

 

 

 

1,205,904

 

Proceeds from Federal Home Loan Bank borrowings

 

 

475,000

 

 

 

470,000

 

 

 

 

 

 

475,000

 

Repayment of Federal Home Loan Bank borrowings

 

 

(1,096,157

)

 

 

(363,313

)

 

 

(340,153

)

 

 

(1,096,157

)

Increase in other short-term borrowings

 

 

107,047

 

 

 

5,725

 

(Decrease) increase in other short-term borrowings

 

 

(89,404

)

 

 

107,047

 

Principal repayments of finance lease obligations

 

 

(314

)

 

 

(300

)

 

 

(331

)

 

 

(314

)

(Decrease) increase in federal funds purchased

 

 

(7,500

)

 

 

29,000

 

Repayment of junior subordinated debt

 

 

(6,702

)

 

 

(33,506

)

Decrease in federal funds purchased

 

 

 

 

 

(7,500

)

Repayment of subordinated and junior subordinated debt

 

 

(25,000

)

 

 

(6,702

)

Dividends paid to common shareholders

 

 

(63,850

)

 

 

(49,656

)

 

 

(65,311

)

 

 

(63,850

)

Dividends paid to preferred shareholders

 

 

(7,594

)

 

 

Issuance of preferred stock, net of issuance costs

 

 

144,529

 

 

 

 

 

 

 

 

 

144,529

 

Issuance of common stock

 

 

59

 

 

 

71

 

 

 

 

 

 

59

 

Treasury shares purchased - net

 

 

(25,012

)

 

 

(747

)

 

 

(125,706

)

 

 

(25,012

)

Net cash provided by (used in) financing activities

 

 

733,004

 

 

 

(108,526

)

Net cash provided by financing activities

 

 

343,528

 

 

 

733,004

 

Net increase in cash, cash equivalents and restricted cash

 

 

525,470

 

 

 

75,147

 

 

 

215,669

 

 

 

525,470

 

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

 

 

234,796

 

 

 

169,186

 

 

 

905,447

 

 

 

234,796

 

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

 

$

760,266

 

 

$

244,333

 

 

$

1,121,116

 

 

$

760,266

 

SUPPLEMENTAL DISCLOSURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid on deposits and other borrowings

 

$

62,149

 

 

$

63,300

 

 

$

26,547

 

 

$

62,149

 

Income taxes paid

 

 

30,375

 

 

 

27,015

 

 

 

34,595

 

 

 

30,375

 

Transfers of loans to other real estate owned

 

 

263

 

 

 

684

 

 

 

526

 

 

 

263

 

Transfers of portfolio loans to loans held for sale

 

 

37,195

 

 

 

 

 

 

 

 

 

37,195

 

Transfers of held-to-maturity debt securities to available-for-sale debt securities

 

 

 

 

 

67,393

 

Right of use assets obtained in exchange for lease obligations

 

 

 

 

 

19,827

 

 

See Notes to Consolidated Financial Statements.

 

6



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation — The accompanying unaudited interim financial statements of Wesbanco, Inc. and its consolidated subsidiaries (“Wesbanco”) have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-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 Form 10-K for the year ended December 31, 2019.2020.

Wesbanco’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 20192020 Annual Report on Form 10-K filed with the Securities and Exchange Commission.  In the opinion of management, the accompanying interim financial information reflects all adjustments, including normal recurring adjustments, necessary to present fairly Wesbanco’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 stockholders’ equity. Results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a full year.

Loans and Loans Held for Sale — Loans originated by Wesbanco are reported at the principal amount outstanding, net of unearned income including credit valuation adjustments, unamortized deferred loan fee income and loan origination costs. Interest is accrued as earned on loans except where doubt exists as to collectability, in which case accrual of income is discontinued. Loans originated and intended for sale are carried, in aggregate, at their estimated market value, as Wesbanco elected the fair value option on October 1, 2017. 

Loan origination fees and direct costs are deferred and accreted or amortized into interest income, as an adjustment to the yield, over the life of the loan using the level yield method, or an approximation thereof. When a loan is paid off, the remaining unaccreted or unamortized net origination fees or costs are immediately recognized into income.

Loans are generally placed on non-accrual when they are 90 days past due, unless the loan is well-secured and in the process of collection.  Loans may be returned to accrual status when a borrower has resumed paying principal and interest for a sustained period of at least six months and Wesbanco is reasonably assured of collecting the remaining contractual principal and interest.  Loans are returned to accrual status at an amount equal to the principal balance of the loan at the time of non-accrual status less any payments applied to principal during the non-accrual period.  Loans are reported as a troubled debt restructuring when Wesbanco, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider.   Refer to the “Troubled Debt Restructurings” policy below for additional detail.

A loan is considered non-performing, based on current information and events, if it is probable that Wesbanco will be unable to collect the payments of principal and interest when due according to the original contractual terms of the loan agreement.  Non-performing loans include all non-accrual loans and troubled debt restructurings. Wesbanco recognizes interest income on non-accrual loans on the cash basis only if recovery of principal is reasonably assured.

Consumer loans are charged down to the net realizable value at 120 days past due for closed-end loans and 180 days past due for open-end revolving lines of credit.  Residential real estate loans are charged down to the net realizable value of the collateral at 180 days past due.  Commercial loans are charged down to the net realizable value when it is determined that Wesbanco will be unable to collect the principal amount in full.  Loans are reclassified to other assets at the net realizable value when foreclosure or repossession of the collateral occurs.  Refer to the “Other Real Estate Owned and Repossessed Assets” policy below for additional detail.

On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act ("CARES Act") was signed into law, which, in part, established a loan program administered through the U.S. Small Business Administration ("SBA"), referred to as the Paycheck Protection Program ("PPP"). Under the PPP, small businesses, sole proprietorships, independent contractors, non-profit organizations and self-employed individuals could apply for loans from existing SBA lenders and other approved regulated lenders that enrolled in the program, subject to numerous limitations and eligibility criteria. Wesbanco has participated as a lender in the PPP program.  All loans have a 1% interest rate and Wesbanco earns a fee that is based upon a tiered schedule corresponding with the amount of the loan to the borrower, which is deferred and recognized over the life of the loan.  Based upon the borrower meeting certain criteria as defined by the CARES act, the loan may be forgiven by the SBA.  Wesbanco reports these loans at their principal amount outstanding, net of unearned income, unamortized deferred loan fee income and loan origination costs.  Interest is accrued as earned and loan origination fees and direct costs are deferred and accreted or amortized into interest income, as an adjustment to the yield, over the life of the loan using the level yield method, or an approximation thereof. When a PPP loan is paid off or forgiven by the SBA, the remaining unaccreted or unamortized net origination fees or costs are immediately recognized into income

Troubled Debt Restructurings (“TDR”) — A restructuring of a loan constitutes a TDR if the creditor, for economic or legal reasons related to the debtor's financial difficulties, grants a concession to the debtor that it would not otherwise consider. The determination of whether a concession has been granted includes an evaluation of the debtor’s ability to access funds at a market rate for debt with similar risk characteristics and among other things, the significance of the modification relative to unpaid principal or collateral value of the debt, and/or the significance of a delay in the timing of payments relative to the frequency of payments, original maturity date, or the expected duration of the loan.  The most common concessions granted generally include one or more modifications to the terms of the debt such as a reduction in the interest rate below the prevailing market rate for the remaining life of the debt, an extension of the maturity date at an interest rate lower than the prevailing market rate for new debt with similar risk, or reduction of the unpaid principal or interest.  Additionally, all consumer bankruptcies are considered TDR; all TDRs are considered nonperforming loans.

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

7


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 restructuring 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 TDRs.

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.  TDRs on accrual status generally remain on accrual as long as they continue to perform in accordance with their modified terms.  TDRs may also be placed on non-accrual if they do not perform in accordance with the restructured terms.  Loans may be removed from TDR status after they have performed according to the renegotiated terms for a period of time if the interest rate under the modified terms is at or above market, or if the loan returns to its original terms.

Section 4013 of the CARES Act, “Temporary Relief From Troubled Debt Restructurings,” allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. On April 7, 2020, the joint federal regulatory agencies issued a statement, “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working With Customers Affected by the Coronavirus (Revised)” (“Interagency Statement”), which further discusses loan modifications related to COVID-19. Wesbanco has extended up to a 180 day delay in loan principal and/or interest payments for customers affected by the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due either as of December 31, 2019, or as of the implementation of the modification program under the Interagency Statement, as well as other requirements noted in the regulatory agencies’ revised statement. Based on the CARES Act provisions and the guidance noted above, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regards to their delayed payments to the extent they meet the criteria. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program.

On August 3, 2020, the joint federal regulatory agencies issued a statement, “Joint Statement on Additional Loan Accommodations Related to COVID-19”. This statement provides financial institutions with considerations for certain customers nearing the end of their COVID-19 loan deferral period noted above.  As per this guidance and in accordance with the CARES Act noted above, Wesbanco is currently developing a plan to assist certain customers with additional deferrals of principal and/or interest, but also requiring detailed financial information from the customer to determine the financial need, the period of relief to be considered and the type of deferral warranted.

Acquired Loans - Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for credit losses.  Acquired loans are classified into two categories; purchased financial instruments with more than insignificant credit deterioration (“PCD”) loans, and loans with insignificant credit deterioration (“non-PCD”). PCD loans are defined as a loan or group of loans that have experienced more than insignificant credit deterioration since origination. Non-PCD loans will have an allowance established on acquisition date, which is recognized in the current period provision for credit losses. For PCD loans, an allowance is recognized on day 1 by adding it to the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance is established by grossing-up the amortized cost of the PCD loan. Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest.  Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment.

PCD loans are accounted for in accordance with Accounting Standards Codification (“ASC”) 326-20, Financial Instruments – Credit Losses – Measure at Amortized Cost, if, at acquisition, the loan or pool of loans has experienced more-than-insignificant credit deterioration since origination. At acquisition, Wesbanco considers several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration.  These factors include loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, the materiality of the credit and loans that have been previously modified in a troubled debt restructuring.

Under ASC 326-20, a group of loans with similar risk characteristics can be assessed to determine if the pool of loans is PCD. However, if a loan does not have similar risk characteristics as any other acquired loan, the loan is individually assessed to determine if it is PCD. In addition, the initial allowance related to acquired loans can be estimated for a pool of loans if the loans have similar risk characteristics. Even if the loans were individually assessed to determine if they were PCD, they can be grouped together in the initial allowance calculation if they share similar risk characteristics. Since Wesbanco uses the discounted cash flow (DCF) approach, the initial allowance calculation for PCD loans is calculated as the expected contractual cash shortfalls, discounted at the rate that equals the net present value of estimated future cash flows expected to be collected with the purchase price of the loan(s). If a PCD loan has an unfunded commitment at acquisition, the initial allowance for credit losses calculation reflects only the expected credit losses associated with the funded portion of the PCD loan. Expected credit losses associated with the unfunded commitment are included in the initial measurement of the commitment.

For PCD loans, the non-credit discount or premium is allocated to individual loans as determined by the difference between the loan’s amortized cost basis and the unpaid principal balance. The non-credit premium or discount is recognized into interest income on a level yield basis over the remaining expected life of the loan. For non-PCD loans, the interest and credit discount or premium is allocated to individual loans as determined by the difference between the loan’s amortized cost basis and the unpaid principal balance. The premium or discount is recognized into interest income on a level yield basis over the remaining expected life of the loan.

Allowance for Credit Losses — The allowance for credit losses reduces the loan portfolio to the net amount expected to be collected and establishes an allowance for unfunded loan commitments.  The allowance for credit losses represents the lifetime expected losses for all loans and unfunded loan commitments at the initial recognition date. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced

8


by charge-offs, net of recoveries.  Management evaluates the appropriateness of the allowance at least quarterly.  This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period. 

The allowance for credit loss calculation is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses because the Company has a robust policy in place to reverse or write-off accrued interest when a loan is placed on non-accrual, and also Wesbanco made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income. However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.

The allowance for credit losses reflects the risk of loss on the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes the probability of default (“PD”) / loss given default (“LGD”) approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads.  Management relies on macroeconomic forecasts obtained from various reputable sources, which may include the Federal Open Market Committee (FOMC) forecast and other publicly available forecasts from well recognized, leading economists.  These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgement of what can be reasonably supported.  The model reversion period ranges from one to three years.

The allowance for credit losses is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include expected extensions, renewals or modifications unless management has a reasonable expectation as of the reporting period that Wesbanco will execute a TDR with the borrower. Management assumes a loan will become a TDR if a consumer loan has matured, has a principal balance, and has previously been partially charged-off. This assumption extends the maturity of these loans to the six months beyond maturity date.

The loan portfolio is segmented based on the risk profiles of the loans. Commercial loans are segmented between commercial real estate (“CRE”), which are collateralized by real estate, and C&I, which are typically utilized for general business purposes. CRE is further segmented between land and construction (“LCD”) and improved property, which are generally loans to purchase or refinance owner occupied or non-owner occupied investment properties. LCD loans have a unique risk that the developer or builder may not complete the project or not complete it on time or within budget. Improved property loans are reviewed for risk based on the underlying real estate property such as rental or owner income, appraisal value and other current lease terms, which affect debt service coverage and loan to value. Retail loans are a homogenous group, generally consisting of standardized products that are smaller in amount and distributed over a large number of individual borrowers. The group is segmented into 3 categories – residential real estate, HELOC and consumer.

Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.

The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, concentrations of credit risk, if any, the results of internal loan reviews and examinations by bank regulatory agencies pertaining to the allowance for credit losses.  Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the model’s quantitative results to reflect the impact these factors may have on probable losses in the portfolio.  As a result of the COVID-19 pandemic, there is concern within the banking industry that deferrals are delaying the overall impact of COVID-19 on the loan portfolio.  As such, a temporary COVID-19 qualitative factor has been incorporated to recognize increased risk within the portfolio that is not captured by the quantitative output.    

Commercial loans, including CRE and C&I, greater than $1 million in balance that are reported as non-accrual, troubled debt restructuring or that have other unique characteristics are tested individually for estimated credit losses.  Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any.  

Management may also adjust its assumptions to account for differences between expected and actual losses from period to period.  The variability of management’s assumptions could alter the level of the allowance for credit losses and may have a material impact on future results of operations and financial condition.  The loss estimation models and methods used to determine the allowance for credit losses are continually refined and enhanced. 

Recent accounting pronouncements – pronouncements—The Financial Accounting Standards Board (“FASB”) issued Accounting Standards UpdateUpdates (“ASU”) as noted below.

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

In March 2020, the FASB issued ASU 2020-04, “Reference Rate Reform (Topic 848)”.  DueThis ASU provided temporary, optional guidance to ease the potential discontinuanceburden in accounting for, or recognizing the effects of, the London Interbank Offered Rate (LIBOR), regulators have undertakentransition away from LIBOR or other reference rate initiativesexpected to identify alternative reference rates that are more observable or transaction based and less susceptible to manipulation.be discontinued on financial reporting.  The ASU also provides optional expedients for contract modifications that replace a reference rate affected by reference rate reform. The guidance is effective as of March 12, 2020 through December 31, 2022.2022, and can be adopted at any time during this period.  In January 2021, the FASB 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 derivative 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, 2022, and can be adopted at any time during this period. Wesbanco is assessinghas not yet adopted either ASU, but has implemented a transition plan to identify and modify its loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR, and continues to assess the impact of adopting the new guidance on the consolidated financial statements on an ongoing basis, with no material impacts expected at this time.

9


ASU 2018-15 Intangibles – Goodwill and Other Internal-Use Software2019-12 Income Taxes (Topic 740)

In August 2018,December 2019, the FASB issued ASU 2018-15, “Intangibles - Goodwill and Other Internal-Use Software (Subtopic 350-40)2019-12, “Income Taxes (Topic 740): Customer’sSimplifying the Accounting for Implementation Costs IncurredIncome Taxes,” which removes specific exceptions to the general principles in Topic 740 in GAAP. It eliminates the need for an organization to analyze whether the following apply in a Cloud Computing Arrangementgiven period: (1) exception to the incremental approach for intraperiod tax allocation; (2) exceptions to accounting for basis differences when there are ownership changes in foreign investments; and (3) exception in interim period income tax accounting for year-to-date losses that isexceed anticipated losses. The ASU also improves financial statement preparers’ application of income tax-related guidance and simplifies GAAP for: (1) franchise taxes that are partially based on income; (2) transactions with a Service Contract.” This ASU specifically aligns the requirements for capitalizing implementation costs incurredgovernment that result in a hosting arrangementstep-up in the tax basis of goodwill; (3) separate financial statements of legal entities that is a service contract with the requirements for capitalizing implementation costs incurredare not subject to develop or obtain internal-use softwaretax; and hosting arrangements that include an internal-use software license.  The ASU does not affect the accounting for the service element of a hosting arrangement that is a service contract.  The guidance is effective for fiscal years beginning after December 15, 2019 and(4) enacted changes in tax laws in interim periods within those fiscal years.periods. For Wesbanco, this update was effective beginning January 1, 2020.2021. The adoption of this pronouncement did not have a material impact on Wesbanco’s Consolidated Financial Statements.

ASU 2018-14 Compensation—Retirement Benefits—Defined Benefit Plans—General (Topic 715-20)

In August 2018, the FASB issued ASU 2018-14, “Compensation—Retirement Benefits—Defined Benefit Plans—General (Topic 715-20): Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans.” This ASU modifies Accounting Standards Codification (“ASC”) 715-20 to improve disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans.  The guidance is effective for fiscal years ending after December 15, 2020. Early adoption is permitted.  Wesbanco is currently assessing the impact of ASU 2018-14 on Wesbanco’s Consolidated Financial Statements.financial statements.

ASU 2018-13 Fair Value Measurement – Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement

In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement – Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” This ASU modifies the disclosure objective paragraphs of ASC 820 to eliminate (1) “at a minimum” from the phrase “an entity shall disclose at a minimum” and (2) other similar “open ended” disclosure requirements to promote the appropriate exercise of discretion of entities.  The guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. For Wesbanco, this update was effective January 1, 2020. The adoption of this pronouncement did not have a material impact on Wesbanco’s Consolidated Financial Statements.

ASU 2016-13 Financial Instruments – Credit Losses (Topic 326)

In September 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326),” which require entities to use a new forward-looking “expected loss” model also referred to as the current expected credit loss model (“CECL”) on trade and other receivables, held-to-maturity debt securities, loans and other instruments that generally will result in the earlier recognition of allowances for credit losses.  For available-for-sale debt securities with unrealized losses, entities measure credit losses in a manner similarly to current procedures, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities.  Entities will have to disclose significantly more information, including information they use to track credit quality by year of origination for most financing receivables. In April 2019, the FASB issued ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging and Topic 825, Financial Instruments” and in May 2019 the FASB issued ASU 2019-05, “Financial Instruments – Credit Losses (Topic 326), Targeted Transition Relief. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, which for Wesbanco was effective January 1, 2020.  In December 2018, the Board of Governors of the Federal Reserve System, the Federal Deposit Insurance Corporation (“FDIC”) and the Office of Comptroller of the Currency (“OCC”) approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ adoption of the CECL methodology. The final rule provides banking organizations the option to phase-in, over a three-year period, the day-one adverse effects on regulatory capital that may result from the adoption of the new accounting standard. In response to the COVID-19 pandemic, the joint federal bank regulatory agencies issued an optional extension of the regulatory capital transition, which allows for a two-year delay and then a three-year transition period from January 1, 2022 through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period includes both the initial impact of our adoption of CECL at January 1, 2020 and 25% of subsequent changes in our allowance for credit losses during each quarter of the two-year period ended December 31, 2021, (collectively, the “CECL regulatory capital transition adjustment”). Wesbanco has elected to defer the impact of CECL on its regulatory capital for two years and then will phase-in the impact of the adoption of this standard on the regulatory capital calculations over the subsequent three-year period.

Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be PCD loans, and are grossed-up on day 1 by the initial credit estimate through the allowance as opposed to a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified in a TDR. Upon adoption of this standard, acquired loans from prior acquisitions that meet the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.

Wesbanco formed a cross-functional team in 2016 to oversee the implementation of CECL. The team was responsible for completing an initial data gap assessment, determining if additional data was needed or current data could be improved upon, finalizing the loan segmentation procedures, analyzing the methodology options regarding the calculation of expected credit losses and concluding why the selected methodology is reasonable and in-line with accounting guidance. Wesbanco completed parallel runs in 2019 to ensure the various forecasting and modeling assumptions were reasonable and supportable, including certain qualitative factors that were developed to estimate the initial current expected credit loss

10


allowance.  Wesbanco engaged a third-party to validate the data inputs and the models utilized in the CECL calculation. In addition, the Company prepared documentation of the accounting policy decisions, changes to the business processes and procedures, and the control environment under the adoption of this standard. The day 1 impact on the allowance for credit losses was $41.4 million, which included a $6.7 million adjustment for PCD loans and a $3.0 million adjustment related to loan commitments. The after-tax effect on retained earnings was $26.6 million as of January 1, 2020. The day 1 CECL calculation was derived from the selected assumption of a one-year reasonable and supportable forecast, which was obtained from a third-party vendor. After the forecast period, Wesbanco reverts back over a one year period to historical loss rates adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 5, “Loans and Allowance for Credit Losses” for further detail.

Wesbanco recognized an allowance for credit losses for held-to-maturity (“HTM”) debt securities of $0.2 million as of January 1, 2020 upon adoption of this standard. See Note 4, “Investments” for further detail.

NOTE 2. MERGERS AND ACQUISITIONS

Old Line Bancshares, Inc. (“OLBK”)

On November 22, 2019, Wesbanco completed its acquisition of OLBK, a bank holding company headquartered in Bowie, MD. On the acquisition date, OLBK had approximately $3.0 billion in assets, excluding goodwill, which included approximately $2.5 billion in loans and $182.2 million in securities. The OLBK acquisition was valued at $494.0 million, based on Wesbanco’s closing stock price on November 22, 2019, of $36.75, and resulted in Wesbanco issuing 13,351,837 shares of its common stock in exchange for all of the outstanding shares of OLBK common stock, including stock options, of which the fair value was $3.3 million. The assets and liabilities of OLBK were recorded on Wesbanco’s Balance Sheet at their preliminary estimated fair values as of November 22, 2019, the acquisition date, and OLBK’s results of operations have been included in Wesbanco’s Consolidated Statements of Income since that date. Based on a preliminary purchase price allocation, Wesbanco recorded $231.0 million in goodwill and $32.9 million in core deposit intangibles in its Community Banking segment. None of the goodwill is deductible for income tax purposes, as the acquisition is accounted for as a tax-free exchange for tax purposes. As a result of the integration of the operations of OLBK, it is not practicable to determine revenue or net income included in Wesbanco’s operating results relating to OLBK since the date of acquisition, as OLBK’s results cannot be separately identified.

For the nine months ended September 30, 2020, Wesbanco recorded merger-related expenses of $6.3 million associated with the OLBK acquisition.

The preliminary purchase price of the OLBK acquisition and resulting goodwill is summarized as follows:

(unaudited, in thousands)

 

November 22, 2019

 

Purchase price:

 

 

 

 

Fair value of Wesbanco shares issued

 

$

493,936

 

Cash consideration for outstanding OLBK shares

 

 

16

 

Total purchase price

 

$

493,952

 

Fair value of:

 

 

 

 

Tangible assets acquired

 

$

2,892,298

 

Core deposit and other intangible assets acquired

 

 

32,899

 

Liabilities assumed

 

 

(2,722,250

)

Net cash received in the acquisition

 

 

60,041

 

Fair value of net assets acquired

 

 

262,988

 

Goodwill recognized

 

$

230,964

 

The following table presents the preliminary allocation of the purchase price of the assets acquired and the liabilities assumed at the date of acquisition, as Wesbanco intends to finalize its accounting for the acquisition of OLBK within one year of the date of acquisition:

(unaudited, in thousands)

 

November 22, 2019

 

Assets acquired

 

 

 

 

Cash and due from banks

 

$

60,041

 

Securities

 

 

182,171

 

Loans

 

 

2,514,061

 

Goodwill and other intangible assets

 

 

263,863

 

Accrued income and other assets

 

 

196,066

 

Total assets acquired

 

$

3,216,202

 

Liabilities assumed

 

 

 

 

Deposits

 

$

2,375,574

 

Borrowings

 

 

286,047

 

Accrued expenses and other liabilities

 

 

60,629

 

Total liabilities assumed

 

$

2,722,250

 

Net assets acquired

 

$

493,952

 

11


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 from that previously reported at June 30, 2020:

(unaudited, in thousands)

 

November 22, 2019

 

Goodwill recognized as of June 30, 2020

 

$

228,907

 

Change in fair value of net assets acquired:

 

 

 

 

Assets

 

 

 

 

        Investment securities

 

 

(284

)

        Loans

 

 

50

 

        Premises and equipment

 

 

(2,214

)

        Deferred tax assets

 

 

641

 

        Accrued income and other assets

 

 

 

Liabilities

 

 

 

 

        Borrowings

 

 

 

        Accrued expenses and other liabilities

 

 

(250

)

Fair value of net assets acquired

 

$

(2,057

)

Increase in goodwill recognized

 

 

2,057

 

Goodwill recognized as of September 30, 2020

 

$

230,964

 

The fair value estimates for deferred taxes and other assets/liabilities will continue to fluctuate until the final tax returns are completed. The Company expects to finalize the purchase price accounting for OLBK within one year of the date of acquisition.

 

NOTE 3.2. EARNINGS PER COMMON SHARE

Earnings per common share are calculated as follows:

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

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

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Numerator for both basic and diluted earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

41,305

 

 

$

37,347

 

 

$

69,189

 

 

$

122,497

 

Net income available to common shareholders

 

$

41,877

 

 

$

41,305

 

 

$

180,518

 

 

$

69,189

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average basic common shares outstanding

 

 

67,214,759

 

 

 

54,695,578

 

 

 

67,268,449

 

 

 

54,641,057

 

 

 

64,931,764

 

 

 

67,214,759

 

 

 

66,354,750

 

 

 

67,268,449

 

Effect of dilutive stock options and other stock compensation

 

 

54,544

 

 

 

55,766

 

 

 

83,408

 

 

 

64,704

 

 

 

134,084

 

 

 

54,544

 

 

 

155,607

 

 

 

83,408

 

Total diluted average common shares outstanding

 

 

67,269,303

 

 

 

54,751,344

 

 

 

67,351,857

 

 

 

54,705,761

 

 

 

65,065,848

 

 

 

67,269,303

 

 

 

66,510,357

 

 

 

67,351,857

 

Earnings per common share - basic

 

$

0.61

 

 

$

0.68

 

 

$

1.03

 

 

$

2.24

 

 

$

0.64

 

 

$

0.61

 

 

$

2.72

 

 

$

1.03

 

Earnings per common share - diluted

 

$

0.61

 

 

$

0.68

 

 

$

1.03

 

 

$

2.24

 

 

$

0.64

 

 

$

0.61

 

 

$

2.71

 

 

$

1.03

 

 

As of September 30, 20202021 and September 30, 20192020, respectively, 729,985 shares534,961 and 352,250729,985 options to purchase shares were not included in the computation of net income per diluted share for the three months ended September 30, 20202021 and 2019,2020 because the exercise price was greater than the average market price of a common share, therefore, the effect would be antidilutive.

As of September 30, 20202021 and September 30, 20192020, respectively, 536,761 shares534,961 and 352,250536,761 options to purchase shares were not included in the computation of net income per diluted share for the nine months ended September 30, 2021 and 2020 and 2019, becauseon the exercise price was greater than the average market price of a common share, therefore, the effect would be antidilutive.same basis.

7


As of September 30, 2020 and 2019,2021, 0 shares related to the 2021, 2020 and 2019 total shareholder return plans were not included in the calculation because the effect would be antidilutive. On the same basis, as of September 30, 2020, 0 shares related to the 2020, 2019 and 2018 total shareholder return plans were included in the calculation.

Performance-basedIn addition, performance-based restricted stock compensation totaling 27,37161,267 and 30,13727,371 shares were estimated to be awarded as of September 30, 20202021 and 2019,September 30, 2020, respectively, and are included in the diluted calculation.

On November 22, 2019, Wesbanco issued 13,351,837 shares of common stock to complete its acquisition of OLBKcalculation for both the three and granted 34,998 shares of restricted stock to certain OLBK employees. These shares are included in average shares outstanding beginning on that date. For additional information relating to the OLBK acquisition, refer to Note 2, “Mergers and Acquisitions.” nine months ended.

12


NOTE 4.3. SECURITIES

The following table presents the fair value and amortized cost of available-for-sale and held-to-maturity debt securities:

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

(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

 

 

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 debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

19,985

 

 

$

7

 

 

$

 

 

$

19,992

 

 

$

32,790

 

 

$

47

 

 

$

(1

)

 

$

32,836

 

 

$

10,000

 

 

$

 

 

$

 

 

$

10,000

 

 

$

39,975

 

 

$

7

 

 

$

 

 

$

39,982

 

U.S. Government sponsored entities and agencies

 

 

184,877

 

 

 

7,978

 

 

 

(6

)

 

 

192,849

 

 

 

157,088

 

 

 

2,862

 

 

 

(322

)

 

 

159,628

 

 

 

230,241

 

 

 

5,146

 

 

 

(1,952

)

 

 

233,435

 

 

 

204,109

 

 

 

7,715

 

 

 

(142

)

 

 

211,682

 

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

 

 

1,378,963

 

 

 

42,892

 

 

 

(832

)

 

 

1,421,023

 

 

 

1,803,268

 

 

 

18,850

 

 

 

(6,131

)

 

 

1,815,987

 

 

 

2,285,014

 

 

 

24,071

 

 

 

(14,629

)

 

 

2,294,456

 

 

 

1,230,106

 

 

 

35,979

 

 

 

(1,348

)

 

 

1,264,737

 

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

 

 

246,985

 

 

 

12,684

 

 

 

(59

)

 

 

259,610

 

 

 

187,268

 

 

 

3,270

 

 

 

(129

)

 

 

190,409

 

 

 

316,004

 

 

 

6,223

 

 

 

(678

)

 

 

321,549

 

 

 

308,903

 

 

 

11,464

 

 

 

(269

)

 

 

320,098

 

Obligations of states and political subdivisions

 

 

119,235

 

 

 

7,304

 

 

 

 

 

 

126,539

 

 

 

140,357

 

 

 

5,253

 

 

 

(1

)

 

 

145,609

 

 

 

104,179

 

 

 

5,693

 

 

 

(51

)

 

 

109,821

 

 

 

108,602

 

 

 

7,160

 

 

 

 

 

 

115,762

 

Corporate debt securities

 

 

24,976

 

 

 

956

 

 

 

(21

)

 

 

25,911

 

 

 

48,645

 

 

 

581

 

 

 

(137

)

 

 

49,089

 

 

 

16,937

 

 

 

606

 

 

 

(1

)

 

 

17,542

 

 

 

24,963

 

 

 

912

 

 

 

 

 

 

25,875

 

Total available-for-sale debt securities

 

$

1,975,021

 

 

$

71,821

 

 

$

(918

)

 

$

2,045,924

 

 

$

2,369,416

 

 

$

30,863

 

 

$

(6,721

)

 

$

2,393,558

 

 

$

2,962,375

 

 

$

41,739

 

 

$

(17,311

)

 

$

2,986,803

 

 

$

1,916,658

 

 

$

63,237

 

 

$

(1,759

)

 

$

1,978,136

 

Held-to-maturity debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

 

$

8,256

 

 

$

317

 

 

$

 

 

$

8,573

 

 

$

9,216

 

 

$

30

 

 

$

(116

)

 

$

9,130

 

 

$

6,639

 

 

$

168

 

 

$

 

 

$

6,807

 

 

$

7,779

 

 

$

265

 

 

$

 

 

$

8,044

 

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

 

 

99,703

 

 

 

3,797

 

 

 

(1

)

 

 

103,499

 

 

 

122,937

 

 

 

1,031

 

 

 

(261

)

 

 

123,707

 

 

 

63,682

 

 

 

2,156

 

 

 

(3

)

 

 

65,835

 

 

 

89,151

 

 

 

3,251

 

 

 

 

 

 

92,402

 

Obligations of states and political subdivisions

 

 

605,636

 

 

 

28,379

 

 

 

(122

)

 

 

633,893

 

 

 

686,376

 

 

 

20,475

 

 

 

(258

)

 

 

706,593

 

 

 

850,498

 

 

 

24,087

 

 

 

(4,181

)

 

 

870,404

 

 

 

601,128

 

 

 

30,173

 

 

 

(59

)

 

 

631,242

 

Corporate debt securities

 

 

33,172

 

 

 

3,264

 

 

 

 

 

 

36,436

 

 

 

33,224

 

 

 

1,869

 

 

 

 

 

 

35,093

 

 

 

33,101

 

 

 

2,347

 

 

 

 

 

 

35,448

 

 

 

33,154

 

 

 

3,341

 

 

 

 

 

 

36,495

 

Total held-to-maturity debt securities(1)

 

$

746,767

 

 

$

35,757

 

 

$

(123

)

 

$

782,401

 

 

$

851,753

 

 

$

23,405

 

 

$

(635

)

 

$

874,523

 

 

$

953,920

 

 

$

28,758

 

 

$

(4,184

)

 

$

978,494

 

 

$

731,212

 

 

$

37,030

 

 

$

(59

)

 

$

768,183

 

Total debt securities

 

$

2,721,788

 

 

$

107,578

 

 

$

(1,041

)

 

$

2,828,325

 

 

$

3,221,169

 

 

$

54,268

 

 

$

(7,356

)

 

$

3,268,081

 

 

$

3,916,295

 

 

$

70,497

 

 

$

(21,495

)

 

$

3,965,297

 

 

$

2,647,870

 

 

$

100,267

 

 

$

(1,818

)

 

$

2,746,319

 

(1)

Total held to maturityheld-to-maturity debt securities are presented on the balance sheet net of their allowance for credit losses totaling $0.5$0.3 million at September 30, 2020.2021 and December 31, 2020, respectively.

 

At September 30, 20202021 and December 31, 2019,2020, there were 0 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 $9.5$10.5 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 $12.5$13.5 million and $12.3$13.0 million at September 30, 20202021 and December 31, 2019,2020, respectively.

8


The following table presents the amortized cost and fair value of available-for-sale and held-to-maturity debt securities by contractual maturity date at September 30, 2020.2021.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay debt obligations with or without prepayment penalties.  Mortgage-backed securities and collateralized mortgage obligations are classified in the table below based on their contractual maturity date; however, regular principal payments and prepayments of principal are received on a monthly basis.  

 

(unaudited, in thousands)

 

Amortized Cost

 

 

Fair Value

 

 

Amortized Cost

 

 

Fair Value

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than one year

 

$

44,340

 

 

$

44,461

 

 

$

19,676

 

 

$

19,738

 

1-5 years

 

 

152,865

 

 

 

161,571

 

 

 

160,437

 

 

 

167,561

 

5-10 years

 

 

328,452

 

 

 

342,555

 

 

 

388,742

 

 

 

394,795

 

Over 10 years

 

 

1,449,364

 

 

 

1,497,337

 

 

 

2,393,520

 

 

 

2,404,709

 

Total available-for-sale debt securities

 

$

1,975,021

 

 

$

2,045,924

 

 

$

2,962,375

 

 

$

2,986,803

 

Held-to-maturity debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than one year

 

$

11,901

 

 

$

12,005

 

 

$

16,539

 

 

$

16,735

 

1-5 years

 

 

119,398

 

 

 

126,351

 

 

 

128,436

 

 

 

134,632

 

5-10 years

 

 

263,457

 

 

 

275,405

 

 

 

232,619

 

 

 

242,600

 

Over 10 years

 

 

352,011

 

 

 

368,640

 

 

 

576,326

 

 

 

584,527

 

Total held-to-maturity debt securities

 

$

746,767

 

 

$

782,401

 

 

$

953,920

 

 

$

978,494

 

Total debt securities

 

$

2,721,788

 

 

$

2,828,325

 

 

$

3,916,295

 

 

$

3,965,297

 

 

13


Securities with an aggregate fair value of $1.9$2.0 billion and $2.0$1.8 billion at September 30, 20202021 and December 31, 2019,2020, respectively, were pledged as security for public and trust funds, and securities sold under agreements to repurchase. Proceeds from the sale of available-for-sale securities were $226.1 million$0 and $125.2$226.1 million for the nine months ended September 30, 20202021 and 2019,2020, respectively.  Net unrealized gains on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of September 30, 20202021 and December 31, 20192020 were $54.0$18.5 million and $20.7$46.9 million, respectively.

The following table presents the gross realized gains and losses on sales and calls of available-for-sale and held-to-maturity debt securities, as well as gains and losses on equity securities from both sales and market adjustments, for the three and nine months ended September 30, 20202021 and 2019,2020, respectively.  All gains and losses presented in the table below are included in the net securities gains (losses) line item of the income statement.  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 September 30,

 

 

For the Nine Months

Ended September 30,

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

100

 

 

$

1,096

 

 

$

3,715

 

 

$

1,443

 

 

$

22

 

 

$

100

 

 

$

222

 

 

$

3,715

 

Gross realized losses

 

 

(2

)

 

 

(741

)

 

 

(1,068

)

 

 

(950

)

 

 

(2

)

 

 

(2

)

 

 

(41

)

 

 

(1,068

)

Net gains on debt securities

 

$

98

 

 

$

355

 

 

$

2,647

 

 

$

493

 

 

$

20

 

 

$

98

 

 

$

181

 

 

$

2,647

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains recognized on securities still held

 

$

687

 

 

$

(120

)

 

$

936

 

 

$

748

 

Net unrealized (losses) gains recognized on securities still held

 

$

(35

)

 

$

687

 

 

$

559

 

 

$

936

 

Net realized gains (losses) recognized on securities sold

 

 

2

 

 

 

 

 

 

(6

)

 

 

2,559

 

 

 

 

 

 

2

 

 

 

 

 

 

(6

)

Net gains on equity securities

 

$

689

 

 

$

(120

)

 

$

930

 

 

$

3,307

 

Net securities gains

 

$

787

 

 

$

235

 

 

$

3,577

 

 

$

3,800

 

Net (losses) gains on equity securities

 

$

(35

)

 

$

689

 

 

$

559

 

 

$

930

 

Net securities (losses) gains

 

$

(15

)

 

$

787

 

 

$

740

 

 

$

3,577

 

On January 1, 2020, Wesbanco adopted CECL. Upon adoption, the Company recognized $0.2 million to opening retained earnings, which represents the CECL allowance as of January 1, 2020.  The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted.  Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historic default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset. The losses are recorded on the income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $6.3$7.1 million and $5.3 million as of September 30, 2021 and December 31, 2020, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at 0, and will monitor this assumption in the future for any economical or governmental policies that could affect this assumption.  

9


The following table provides a roll-forward of the allowance for credit losses on held-to-maturity securities for the nine months ended September 30, 2021 and 2020:

 

Allowance for Credit Losses By Category

 

Allowance for Credit Losses By Category

 

For the Nine Months Ended September 30, 2020

 

For the Nine Months Ended September 30, 2021 and 2020

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

-backed

 

 

 

 

 

 

 

 

 

 

-backed

 

 

 

 

 

 

 

 

 

 

securities and

 

 

 

 

 

 

 

 

 

 

securities and

 

 

 

 

 

 

 

 

 

 

collateralized

 

 

 

 

 

 

 

 

 

 

collateralized

 

 

 

 

 

 

 

 

 

 

mortgage obligations

 

Obligations of

 

 

 

 

 

 

 

 

mortgage obligations

 

Obligations of

 

 

 

 

 

U.S. Government

 

of government

 

state and

 

Corporate

 

 

 

U.S. Government

 

of government

 

state and

 

Corporate

 

 

 

sponsored

 

sponsored entities

 

political

 

debt

 

 

 

sponsored

 

sponsored entities

 

political

 

debt

 

 

 

(unaudited, in thousands)

entities and agencies

 

and agencies

 

subdivisions

 

Securities

 

Total

 

entities and agencies

 

and agencies

 

subdivisions

 

Securities

 

Total

 

Beginning balance at January 1, 2020

$

 

$

 

$

96

 

$

133

 

$

229

 

Balance at December 31, 2020

$

 

$

 

$

130

 

$

196

 

$

326

 

Current period provision

 

 

 

172

 

60

 

232

 

 

 

 

35

 

(104

)

 

(69

)

Write-offs

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance at September 30, 2020

$

 

$

 

$

268

 

$

193

 

$

461

 

Balance at September 30, 2021

$

 

$

 

$

165

 

$

92

 

$

257

 

.

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

$

 

$

 

$

 

$

 

$

 

Impact of adopting ASC 326

 

 

 

96

 

133

 

229

 

Current period provision

 

 

 

172

 

60

 

232

 

Write-offs

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

Balance at September 30, 2020

$

 

$

 

$

268

 

$

193

 

$

461

 

 

14


The following table providestables provide information on unrealized losses on available-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 September 30, 2020:2021 and December 31, 2020, respectively:

 

 

September 30, 2020

 

 

September 30, 2021

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

(unaudited, dollars in thousands)

 

Fair

Value

 

 

Unrealized

Losses

 

 

# of

Securities

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

# of

Securities

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

# of

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

 

$

14,979

 

 

$

(6

)

 

 

1

 

 

$

 

 

$

 

 

 

 

 

$

14,979

 

 

$

(6

)

 

 

1

 

 

$

92,328

 

 

$

(1,421

)

 

 

7

 

 

$

17,919

 

 

$

(531

)

 

 

2

 

 

$

110,247

 

 

$

(1,952

)

 

 

9

 

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

 

 

133,841

 

 

 

(632

)

 

 

23

 

 

 

14,257

 

 

 

(200

)

 

 

4

 

 

 

148,098

 

 

 

(832

)

 

 

27

 

 

 

1,202,988

 

 

 

(13,192

)

 

 

106

 

 

 

91,420

 

 

 

(1,437

)

 

 

17

 

 

 

1,294,408

 

 

 

(14,629

)

 

 

123

 

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

 

 

24,835

 

 

 

(59

)

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

24,835

 

 

 

(59

)

 

 

3

 

 

 

99,606

 

 

 

(337

)

 

 

20

 

 

 

39,204

 

 

 

(341

)

 

 

4

 

 

 

138,810

 

 

 

(678

)

 

 

24

 

Corporate debt securities

 

 

9,477

 

 

 

(21

)

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

9,477

 

 

 

(21

)

 

 

6

 

Obligations of state and political subdivisions

 

 

7,458

 

 

 

(51

)

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

7,458

 

 

 

(51

)

 

 

5

 

Corporate debt and other securities

 

 

4,499

 

 

 

(1

)

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

4,499

 

 

 

(1

)

 

 

1

 

Total

 

$

183,132

 

 

$

(718

)

 

 

33

 

 

$

14,257

 

 

$

(200

)

 

 

4

 

 

$

197,389

 

 

$

(918

)

 

$

37

 

 

$

1,406,879

 

 

$

(15,002

)

 

 

139

 

 

$

148,543

 

 

$

(2,309

)

 

 

23

 

 

$

1,555,422

 

 

$

(17,311

)

 

 

162

 

 

 

December 31, 2020

 

 

 

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

 

$

18,308

 

 

$

(142

)

 

 

2

 

 

$

 

 

$

 

 

 

 

 

$

18,308

 

 

$

(142

)

 

 

2

 

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

 

 

224,448

 

 

 

(1,227

)

 

 

41

 

 

 

4,136

 

 

 

(121

)

 

 

3

 

 

 

228,584

 

 

 

(1,348

)

 

 

44

 

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

 

 

97,266

 

 

 

(269

)

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

97,266

 

 

 

(269

)

 

 

10

 

Obligations of states and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

340,022

 

 

$

(1,638

)

 

 

53

 

 

$

4,136

 

 

$

(121

)

 

 

3

 

 

$

344,158

 

 

$

(1,759

)

 

 

56

 

Unrealized losses on debt securities in the table above represents temporary fluctuations resulting from changes in market rates in relation to fixed yields.  Unrealized losses in the available-for-sale portfolio are accounted for as an adjustment, net of taxes, to other comprehensive income in shareholders’ equity.  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. Wesbanco does not intend to

10


sell, nor is it more likely than not that it will be required to sell, loss position securities prior to recovery of their cost; therefore, management believes the unrealized losses detailed above do not require an allowance for credit losses relating to these securities to be recognized.  Securities that do not have readily determinable fair values and for which Wesbanco 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 $44.7$17.0 million and $66.8$34.0 million at September 30, 20202021 and December 31, 2019,2020, 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.

The following table provides information on unrealized losses on held-to-maturity and available-for-sale debt securities that have been in an unrealized loss position for less than twelve months and twelve months or more as of December 31, 2019, prior to the date of adoption of the credit loss standard, and as defined by the previous accounting guidance in effect at that time:

 

 

December 31, 2019

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

(unaudited, dollars in thousands)

 

Fair

Value

 

 

Unrealized

Losses

 

 

# of

Securities

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

# of

Securities

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

# of

Securities

 

U.S. Treasury

 

$

1,499

 

 

$

(1

)

 

 

1

 

 

$

 

 

$

 

 

 

 

 

$

1,499

 

 

$

(1

)

 

 

1

 

U.S. Government sponsored entities and agencies

 

 

57,650

 

 

 

(274

)

 

 

25

 

 

 

6,593

 

 

 

(164

)

 

 

2

 

 

 

64,243

 

 

 

(438

)

 

 

27

 

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

 

 

544,692

 

 

 

(3,725

)

 

 

116

 

 

 

272,884

 

 

 

(2,667

)

 

 

122

 

 

 

817,576

 

 

 

(6,392

)

 

 

238

 

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

 

 

43,123

 

 

 

(124

)

 

 

7

 

 

 

3,704

 

 

 

(5

)

 

 

2

 

 

 

46,827

 

 

 

(129

)

 

 

9

 

Obligations of states and political subdivisions

 

 

17,876

 

 

 

(122

)

 

 

22

 

 

 

4,413

 

 

 

(137

)

 

 

8

 

 

 

22,289

 

 

 

(259

)

 

 

30

 

Corporate debt securities

 

 

4,120

 

 

 

(44

)

 

 

1

 

 

 

4,926

 

 

 

(93

)

 

 

2

 

 

 

9,046

 

 

 

(137

)

 

 

3

 

Total

 

$

668,960

 

 

$

(4,290

)

 

 

172

 

 

$

292,520

 

 

$

(3,066

)

 

 

136

 

 

$

961,480

 

 

$

(7,356

)

 

 

308

 


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. Net deferred loan fee income (cost) was $13.3$1.7 million and ($4.8)$6.2 million at September 30, 20202021 and December 31, 2019,2020, respectively.  TheAt September 30, 2021 and December 31, 2020, respectively, the balance also included $19.5$10.4 million and $13.8 million of net deferred fee income from PPPSBA Payroll Protection Program (“PPP”) loans. The un-accreted discount on purchased loans from acquisitions was $44.1$28.9 million at September 30, 2020, including $23.9million related to OLBK,2021 and $51.9$39.4 million at December 31, 2019.2020.

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2021

 

 

2020

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

690,547

 

 

$

777,151

 

 

$

824,199

 

 

$

668,277

 

Improved property

 

 

5,018,101

 

 

 

4,947,857

 

 

 

4,833,687

 

 

 

5,037,115

 

Total commercial real estate

 

 

5,708,648

 

 

 

5,725,008

 

 

 

5,657,886

 

 

 

5,705,392

 

Commercial and industrial

 

 

1,654,116

 

 

 

1,644,699

 

 

 

1,435,154

 

 

 

1,681,182

 

Commercial and industrial - PPP

 

 

853,119

 

 

 

 

 

 

272,060

 

 

 

726,256

 

Residential real estate

 

 

1,798,019

 

 

 

1,873,647

 

 

 

1,655,229

 

 

 

1,720,961

 

Home equity

 

 

647,052

 

 

 

649,678

 

 

 

607,735

 

 

 

646,387

 

Consumer

 

 

328,592

 

 

 

374,953

 

 

 

285,101

 

 

 

309,055

 

Total portfolio loans

 

 

10,989,546

 

 

 

10,267,985

 

 

 

9,913,165

 

 

 

10,789,233

 

Loans held for sale

 

 

134,151

 

 

 

43,013

 

 

 

32,308

 

 

 

168,378

 

Total loans

 

$

11,123,697

 

 

$

10,310,998

 

 

$

9,945,473

 

 

$

10,957,611

 

 

On January 1, 2020, Wesbanco adopted ASU 2016-13 (Topic 326), Measurement of Credit Losses on Financial Instruments. Upon adoption, the Company recognized $41.4 million as an increase to the allowance for credit losses, which represents the difference in the incurred allowance as of December 31, 2019 and the CECL allowance as of January 1, 2020. This adjustment includes a $6.7 million increase to the allowance related to PCD loans as of January 1, 2020. See Note 1, “Summary of Significant Accounting Policies” for the Company’s revised accounting policies related to Loans and Allowance for Credit Losses and adoption of this standard.

The allowance for credit losses under CECLthe current expected credit losses methodology (“CECL”) is calculated utilizing the PDprobability of default (“PD”) / LGD,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 September 30, 2020,2021, the one-year forecast was based upon a blended rate from two nationally-recognized published economic forecasts through September 30, 2020,2021, and is primarily driven by the national unemployment and interest rate spread forecasts. Wesbanco’s blended forecast of national unemployment, at quarter end, was projected to peak at 8.4%4.7% in the fourth quarter, and subsequently decrease to an average of 7.6%4.0% over the remainder of the forecast period. The calculation utilized a one-year reversion period back to the Company’s historical loss rate by loan classification.  Included in the qualitative factors were COVID-19 pandemic factors related to the transient credit risk not covered byincluded within the traditional allowance process,quantitative model calculation, adjusted to Wesbanco’s regional footprint, deferred interest on modified loans, and hospitality industry concentrations such as hospitality and retail.concentration.  As of September 30, 2021, accrued interest receivable for loans was $48.1 million. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses because the Company has a robust policy in place to reverse or write-off accrued interest when loans are placed on non-accrual. However, Wesbanco does have a $0.4$0.1 million reserve on the accrued interest related to loan modifications allowed under the CARES Act due to the timing and nature of these modifications. As of September 30, 2020,2021, accrued interest receivable for loans was $52.4 million, including $24.0 million related to COVID-19 loan modifications as permitted under the CARES Act.Act was $23.1 million.

 

 

16



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

 

 

Allowance for Credit Losses By Category

 

 

For the Nine Months Ended September 30, 2020 and 2019

 

 

For the Nine Months Ended September 30, 2021 and 2020

 

(unaudited, in thousands)

 

Commercial

Real Estate -

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

& Industrial

 

 

Residential

Real Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Overdrafts

 

 

Total

 

 

Commercial

Real Estate -

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

& Industrial

 

 

Residential

Real Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Overdrafts

 

 

Total

 

Balance at December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

losses - loans

 

$

10,841

 

 

$

110,652

 

 

$

37,850

 

 

$

17,851

 

 

$

1,487

 

 

$

6,507

 

 

$

639

 

 

$

185,827

 

Allowance for credit

losses - loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

 

 

 

9,514

 

Total beginning allowance for credit

losses - loans and loan

commitments

 

 

17,349

 

 

 

111,364

 

 

 

39,125

 

 

 

18,806

 

 

 

1,532

 

 

 

6,526

 

 

 

639

 

 

 

195,341

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(3,665

)

 

 

(29,171

)

 

 

(10,669

)

 

 

(3,481

)

 

 

(877

)

 

 

(2,268

)

 

 

1,709

 

 

 

(48,422

)

Provision for loan commitments

 

 

(2,829

)

 

 

(394

)

 

 

451

 

 

 

254

 

 

 

7

 

 

 

287

 

 

 

 

 

 

(2,224

)

Total provision for credit

losses - loans and loan

commitments

 

 

(6,494

)

 

 

(29,565

)

 

 

(10,218

)

 

 

(3,227

)

 

 

(870

)

 

 

(1,981

)

 

 

1,709

 

 

 

(50,646

)

Charge-offs

 

 

(22

)

 

 

(933

)

 

 

(1,717

)

 

 

(842

)

 

 

(382

)

 

 

(2,210

)

 

 

(932

)

 

 

(7,038

)

Recoveries

 

 

110

 

 

 

1,053

 

 

 

1,737

 

 

 

885

 

 

 

471

 

 

 

1,718

 

 

 

264

 

 

 

6,238

 

Net (charge-offs) recoveries

 

 

88

 

 

 

120

 

 

 

20

 

 

 

43

 

 

 

89

 

 

 

(492

)

 

 

(668

)

 

 

(800

)

Balance at September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

losses - loans

 

 

7,264

 

 

 

81,601

 

 

 

27,201

 

 

 

14,413

 

 

 

699

 

 

 

3,747

 

 

 

1,680

 

 

 

136,605

 

Allowance for credit

losses - loan commitments

 

 

3,679

 

 

 

318

 

 

 

1,726

 

 

 

1,209

 

 

 

52

 

 

 

306

 

 

 

 

 

 

7,290

 

Total ending allowance for credit

losses - loans and loan

commitments

 

$

10,943

 

 

$

81,919

 

 

$

28,927

 

 

$

15,622

 

 

$

751

 

 

$

4,053

 

 

$

1,680

 

 

$

143,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

losses - loans

 

$

4,949

 

 

$

20,293

 

 

$

14,116

 

 

$

4,311

 

 

$

4,422

 

 

$

2,951

 

 

$

1,387

 

 

$

52,429

 

 

$

4,949

 

 

$

20,293

 

 

$

14,116

 

 

$

4,311

 

 

$

4,422

 

 

$

2,951

 

 

$

1,387

 

 

$

52,429

 

Allowance for credit

losses - loan commitments

 

 

235

 

 

 

22

 

 

 

311

 

 

 

15

 

 

 

250

 

 

 

41

 

 

 

 

 

 

874

 

 

 

235

 

 

 

22

 

 

 

311

 

 

 

15

 

 

 

250

 

 

 

41

 

 

 

 

 

 

874

 

Total beginning allowance for credit

losses - loans and loan

commitments

 

 

5,184

 

 

 

20,315

 

 

 

14,427

 

 

 

4,326

 

 

 

4,672

 

 

 

2,992

 

 

 

1,387

 

 

 

53,303

 

 

 

5,184

 

 

 

20,315

 

 

 

14,427

 

 

 

4,326

 

 

 

4,672

 

 

 

2,992

 

 

 

1,387

 

 

 

53,303

 

Impact of adopting ASC 326

 

 

1,524

 

 

 

13,078

 

 

 

22,357

 

 

 

5,630

 

 

 

(3,936

)

 

 

2,576

 

 

 

213

 

 

 

41,442

 

 

 

1,524

 

 

 

13,078

 

 

 

22,357

 

 

 

5,630

 

 

 

(3,936

)

 

 

2,576

 

 

 

213

 

 

 

41,442

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

9,150

 

 

 

73,774

 

 

 

9,923

 

 

 

2,779

 

 

 

1,793

 

 

 

3,160

 

 

 

139

 

 

 

100,718

 

 

 

9,150

 

 

 

73,774

 

 

 

9,923

 

 

 

2,779

 

 

 

1,793

 

 

 

3,160

 

 

 

139

 

 

 

100,718

 

Provision for loan commitments

 

 

5,888

 

 

 

 

 

 

858

 

 

 

199

 

 

 

52

 

 

 

3

 

 

 

 

 

 

7,000

 

 

 

5,888

 

 

 

 

 

 

858

 

 

 

199

 

 

 

52

 

 

 

3

 

 

 

 

 

 

7,000

 

Total provision for credit

losses - loans and loan

commitments

 

 

15,038

 

 

 

73,774

 

 

 

10,781

 

 

 

2,978

 

 

 

1,845

 

 

 

3,163

 

 

 

139

 

 

 

107,718

 

 

 

15,038

 

 

 

73,774

 

 

 

10,781

 

 

 

2,978

 

 

 

1,845

 

 

 

3,163

 

 

 

139

 

 

 

107,718

 

Charge-offs

 

 

(51

)

 

 

(1,903

)

 

 

(3,329

)

 

 

(809

)

 

 

(857

)

 

 

(2,860

)

 

 

(760

)

 

 

(10,569

)

 

 

(51

)

 

 

(1,903

)

 

 

(3,329

)

 

 

(809

)

 

 

(857

)

 

 

(2,860

)

 

 

(760

)

 

 

(10,569

)

Recoveries

 

 

85

 

 

 

702

 

 

 

852

 

 

 

487

 

 

 

419

 

 

 

1,136

 

 

 

363

 

 

 

4,044

 

 

 

85

 

 

 

702

 

 

 

852

 

 

 

487

 

 

 

419

 

 

 

1,136

 

 

 

363

 

 

 

4,044

 

Net charge-offs

 

 

34

 

 

 

(1,201

)

 

 

(2,477

)

 

 

(322

)

 

 

(438

)

 

 

(1,724

)

 

 

(397

)

 

 

(6,525

)

Net (charge-offs) recoveries

 

 

34

 

 

 

(1,201

)

 

 

(2,477

)

 

 

(322

)

 

 

(438

)

 

 

(1,724

)

 

 

(397

)

 

 

(6,525

)

Balance at September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit

losses - loans

 

 

13,055

 

 

 

105,966

 

 

 

43,648

 

 

 

12,018

 

 

 

2,076

 

 

 

7,004

 

 

 

1,342

 

 

 

185,109

 

 

 

13,055

 

 

 

105,966

 

 

 

43,648

 

 

 

12,018

 

 

 

2,076

 

 

 

7,004

 

 

 

1,342

 

 

 

185,109

 

Allowance for credit

losses - loan commitments

 

 

8,725

 

 

 

 

 

 

1,440

 

 

 

594

 

 

 

67

 

 

 

3

 

 

 

 

 

 

10,829

 

 

 

8,725

 

 

 

 

 

 

1,440

 

 

 

594

 

 

 

67

 

 

 

3

 

 

 

 

 

 

10,829

 

Total ending allowance for credit

losses - loans and loan

commitments

 

$

21,780

 

 

$

105,966

 

 

$

45,088

 

 

$

12,612

 

 

$

2,143

 

 

$

7,007

 

 

$

1,342

 

 

$

195,938

 

 

$

21,780

 

 

$

105,966

 

 

$

45,088

 

 

$

12,612

 

 

$

2,143

 

 

$

7,007

 

 

$

1,342

 

 

$

195,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,039

 

 

$

20,848

 

 

$

12,114

 

 

$

3,822

 

 

$

4,356

 

 

$

2,797

 

 

$

972

 

 

$

48,948

 

Allowance for loan commitments

 

 

169

 

 

 

33

 

 

 

262

 

 

 

12

 

 

 

226

 

 

 

39

 

 

 

 

 

 

741

 

Total beginning allowance for credit

losses

 

 

4,208

 

 

 

20,881

 

 

 

12,376

 

 

 

3,834

 

 

 

4,582

 

 

 

2,836

 

 

 

972

 

 

 

49,689

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(207

)

 

 

2,939

 

 

 

2,549

 

 

 

561

 

 

 

727

 

 

 

405

 

 

 

1,503

 

 

 

8,477

 

Provision for loan commitments

 

 

26

 

 

 

(9

)

 

 

842

 

 

 

3

 

 

 

37

 

 

 

(1

)

 

 

 

 

 

898

 

Total provision for credit losses

 

 

(181

)

 

 

2,930

 

 

 

3,391

 

 

 

564

 

 

 

764

 

 

 

404

 

 

 

1,503

 

 

 

9,375

 

Charge-offs

 

 

(45

)

 

 

(515

)

 

 

(1,420

)

 

 

(870

)

 

 

(859

)

 

 

(1,886

)

 

 

(1,273

)

 

 

(6,868

)

Recoveries

 

 

255

 

 

 

621

 

 

 

545

 

 

 

272

 

 

 

341

 

 

 

1,432

 

 

 

294

 

 

 

3,760

 

Net charge-offs

 

 

210

 

 

 

106

 

 

 

(875

)

 

 

(598

)

 

 

(518

)

 

 

(454

)

 

 

(979

)

 

 

(3,108

)

Balance at September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

4,042

 

 

 

23,893

 

 

 

13,788

 

 

 

3,785

 

 

 

4,565

 

 

 

2,748

 

 

 

1,496

 

 

 

54,317

 

Allowance for loan commitments

 

 

195

 

 

 

24

 

 

 

1,104

 

 

 

15

 

 

 

263

 

 

 

38

 

 

 

 

 

 

1,639

 

Total ending allowance for credit

losses

 

$

4,237

 

 

$

23,917

 

 

$

14,892

 

 

$

3,800

 

 

$

4,828

 

 

$

2,786

 

 

$

1,496

 

 

$

55,956

 

 

17



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

 

 

Allowance for Credit Losses and Recorded Investment in Loans

 

 

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

Over-

drafts

 

 

Total

 

 

Commercial

Real Estate-

Land and

Construction

 

 

Commercial

Real Estate-

Improved

Property

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Home

Equity

 

 

Consumer

 

 

Deposit

Over-

drafts

 

 

Total

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

597

 

 

$

3,857

 

 

$

1,438

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5,892

 

 

$

417

 

 

$

16,456

 

 

$

409

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

17,282

 

Loans collectively-evaluated

 

 

12,458

 

 

 

102,109

 

 

 

42,210

 

 

 

12,018

 

 

 

2,076

 

 

 

7,004

 

 

 

1,342

 

 

 

179,217

 

 

 

6,847

 

 

 

65,145

 

 

 

26,792

 

 

 

14,413

 

 

 

699

 

 

 

3,747

 

 

 

1,680

 

 

 

119,323

 

Loan commitments

 

 

8,725

 

 

 

 

 

 

1,440

 

 

 

594

 

 

 

67

 

 

 

3

 

 

 

 

 

 

10,829

 

 

 

3,679

 

 

 

318

 

 

 

1,726

 

 

 

1,209

 

 

 

52

 

 

 

306

 

 

 

 

 

 

7,290

 

Total allowance for credit

losses - loans and commitments

 

$

21,780

 

 

$

105,966

 

 

$

45,088

 

 

$

12,612

 

 

$

2,143

 

 

$

7,007

 

 

$

1,342

 

 

$

195,938

 

 

$

10,943

 

 

$

81,919

 

 

$

28,927

 

 

$

15,622

 

 

$

751

 

 

$

4,053

 

 

$

1,680

 

 

$

143,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit

losses(1)

 

$

1,481

 

 

$

17,278

 

 

$

4,006

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

22,765

 

Individually-evaluated for credit

losses

 

$

1,291

 

 

$

76,276

 

 

$

641

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

78,208

 

Collectively-evaluated for credit

losses

 

 

689,066

 

 

 

5,000,823

 

 

 

2,503,229

 

 

 

1,798,019

 

 

 

647,052

 

 

 

328,592

 

 

 

 

 

 

10,966,781

 

 

 

822,908

 

 

 

4,757,411

 

 

 

1,706,573

 

 

 

1,655,229

 

 

 

607,735

 

 

 

285,101

 

 

 

 

 

 

9,834,957

 

Total portfolio loans

 

$

690,547

 

 

$

5,018,101

 

 

$

2,507,235

 

 

$

1,798,019

 

 

$

647,052

 

 

$

328,592

 

 

$

 

 

$

10,989,546

 

 

$

824,199

 

 

$

4,833,687

 

 

$

1,707,214

 

 

$

1,655,229

 

 

$

607,735

 

 

$

285,101

 

 

$

 

 

$

9,913,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually

evaluated for impairment

 

$

 

 

$

93

 

 

$

10

 

 

$

14

 

 

$

6

 

 

$

1

 

 

$

 

 

$

124

 

Allowance for loans collectively

evaluated for impairment

 

 

4,949

 

 

 

20,200

 

 

 

14,106

 

 

 

4,297

 

 

 

4,416

 

 

 

2,950

 

 

 

1,387

 

 

 

52,305

 

Allowance for loan commitments

 

 

235

 

 

 

22

 

 

 

311

 

 

 

15

 

 

 

250

 

 

 

41

 

 

 

 

 

 

874

 

Total allowance for credit losses

 

$

5,184

 

 

$

20,315

 

 

$

14,427

 

 

$

4,326

 

 

$

4,672

 

 

$

2,992

 

 

$

1,387

 

 

$

53,303

 

Loans individually-evaluated

 

$

602

 

 

$

4,196

 

 

$

1,484

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,282

 

Loans collectively-evaluated

 

 

10,239

 

 

 

106,456

 

 

 

36,366

 

 

 

17,851

 

 

 

1,487

 

 

 

6,507

 

 

 

639

 

 

 

179,545

 

Loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

 

 

 

9,514

 

Total allowance for credit

losses - loans and commitments

 

$

17,349

 

 

$

111,364

 

 

$

39,125

 

 

$

18,806

 

 

$

1,532

 

 

$

6,526

 

 

$

639

 

 

$

195,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

impairment (1)

 

$

 

 

$

3,907

 

 

$

11,961

 

 

$

4,392

 

 

$

704

 

 

$

53

 

 

$

 

 

$

21,017

 

Collectively evaluated for

impairment

 

 

777,033

 

 

 

4,935,383

 

 

 

1,631,855

 

 

 

1,865,151

 

 

 

648,221

 

 

 

374,812

 

 

 

 

 

 

10,232,455

 

Acquired with deteriorated credit

quality

 

 

118

 

 

 

8,567

 

 

 

883

 

 

 

4,104

 

 

 

753

 

 

 

88

 

 

 

 

 

 

14,513

 

Individually-evaluated for credit

losses

 

$

1,455

 

 

$

40,372

 

 

$

2,863

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

44,690

 

Collectively-evaluated for credit

losses

 

 

666,822

 

 

 

4,996,743

 

 

 

2,404,575

 

 

 

1,720,961

 

 

 

646,387

 

 

 

309,055

 

 

 

 

 

 

10,744,543

 

Total portfolio loans

 

$

777,151

 

 

$

4,947,857

 

 

$

1,644,699

 

 

$

1,873,647

 

 

$

649,678

 

 

$

374,953

 

 

$

 

 

$

10,267,985

 

 

$

668,277

 

 

$

5,037,115

 

 

$

2,407,438

 

 

$

1,720,961

 

 

$

646,387

 

 

$

309,055

 

 

$

 

 

$

10,789,233

 

 

(1)

Commercial loans greater than $1 million that are reported as non-accrual or as a TDR are individually evaluated for credit loss.

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 or 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 of pre-sales for residential housing construction or pre-leases for commercial investment property.  The risk grade assigned to commercial investment property loans is based primarily on the adequacy of the net operating 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.  The risk grade assigned to owner-occupied commercial real estate is based primarily on global debt service coverage and the leverage of the business, but may also consider the industry in which the business operates, the business’ specific competitive advantages or disadvantages, collateral margins and the quality and experience of management.  

Commercial and industrial (“C&I&I”) loans consist of revolving lines of credit to finance accounts receivable, inventory and other general business purposes; term loans to finance fixed assets other than real estate, and letters of credit to support trade, insurance or governmental requirements for a variety of businesses.  Most C&I borrowers are privately-held companies with annual sales up to $100 million. Primary factors that are considered in risk rating C&I loans include debt service coverage and leverage.  Other factors including operating trends, collateral coverage along with management experience are also considered.

1813


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.

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 in the bank's credit position at some future date. Criticized loans are not adversely classified by the banking regulators and do not expose the bank to sufficient risk to warrant adverse classification.

Classified loans, considered as substandard and doubtful, are equivalent to the classifications used by banking regulators.  Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize 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 as non-accrual.  Doubtful loans have all the weaknesses inherent in those classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. These loans are 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, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

664,518

 

 

$

4,736,970

 

 

$

2,457,537

 

 

$

7,859,025

 

 

$

795,033

 

 

$

4,502,015

 

 

$

1,650,749

 

 

$

6,947,797

 

Criticized - compromised

 

 

21,948

 

 

 

199,030

 

 

 

27,286

 

 

 

248,264

 

 

 

26,436

 

 

 

240,958

 

 

 

22,887

 

 

 

290,281

 

Classified - substandard

 

 

4,081

 

 

 

82,101

 

 

 

22,412

 

 

 

108,594

 

 

 

2,730

 

 

 

90,714

 

 

 

33,578

 

 

 

127,022

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

690,547

 

 

$

5,018,101

 

 

$

2,507,235

 

 

$

8,215,883

 

 

$

824,199

 

 

$

4,833,687

 

 

$

1,707,214

 

 

$

7,365,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

769,537

 

 

$

4,807,003

 

 

$

1,570,689

 

 

$

7,147,229

 

 

$

657,435

 

 

$

4,609,726

 

 

$

2,350,724

 

 

$

7,617,885

 

Criticized - compromised

 

 

4,338

 

 

 

65,612

 

 

 

49,009

 

 

 

118,959

 

 

 

7,397

 

 

 

320,301

 

 

 

34,597

 

 

 

362,295

 

Classified - substandard

 

 

3,276

 

 

 

75,242

 

 

 

13,231

 

 

 

91,749

 

 

 

3,445

 

 

 

107,088

 

 

 

22,117

 

 

 

132,650

 

Classified - doubtful

 

 

 

 

 

 

 

 

11,770

 

 

 

11,770

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

777,151

 

 

$

4,947,857

 

 

$

1,644,699

 

 

$

7,369,707

 

 

$

668,277

 

 

$

5,037,115

 

 

$

2,407,438

 

 

$

8,112,830

 

 

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.  Wesbanco 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 $30.0$29.4 million at September 30, 20202021 and $28.3$27.7 million at December 31, 2019,2020, of which $6.9$6.2 million and $5.1$4.1 million were accruing, for each period, respectively.  The aggregate amount of residential real estate, home equity and consumerThese loans classified as substandard, as well as $28.2are not included in the tables above.  In addition, $20.4 million and $15.6$28.7 million of unfunded commercial loan commitments, are also not included in the tables above at September 30, 20202021 and December 31, 2019,2020, respectively.

Acquired OLBK Loans —In conjunction with the OLBK acquisition, Wesbanco acquired loans with a book value of $2,570.0 million as of November 22, 2019. These loans were recorded at the preliminary fair value of $2,514.1 million, with $2,544.4 million categorized as ASC 310-20 loans, of which $56.6 million of loans were sold during the first quarter of 2020 for $36.4 million. For the loans sold, the acquisition date fair value was adjusted to the sale price resulting in no recognized gain or loss. The fair market value adjustment on the loans retained of $28.9 million at acquisition date is expected to be recognized into interest income on a level yield basis over the remaining expected life of the loans.  Loans acquired with deteriorated credit quality (ASC 310-30) with a book value of $25.6 million were recorded at the preliminary fair value of $18.7 million, of which $4.0 million were accounted for under the cost recovery method as cash flows could not be reasonably estimated, and therefore they are categorized as non-accrual.  Upon adoption of CECL on January 1, 2020, $6.1 million of credit mark on OLBK PCD loans was reclassified to allowance for credit losses.  At September 30, 2020, the remaining allowance for credit losses on individually analyzed OLBK-acquired loans was $5.1 million. The carrying amount of loans acquired with deteriorated credit quality at September 30, 2020 was $19.6 million, while the outstanding customer balance was $20.0 million, and included $2.0 million of non-performing loans.

1914


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, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

688,200

 

 

$

148

 

 

$

813

 

 

$

1,386

 

 

$

2,347

 

 

$

690,547

 

 

$

572

 

 

$

821,068

 

 

$

671

 

 

$

1,060

 

 

$

1,400

 

 

$

3,131

 

 

$

824,199

 

 

$

1,256

 

Improved property

 

 

5,003,740

 

 

 

2,318

 

 

 

2,153

 

 

 

9,890

 

 

 

14,361

 

 

 

5,018,101

 

 

 

896

 

 

 

4,813,893

 

 

 

8,721

 

 

 

2,146

 

 

 

8,927

 

 

 

19,794

 

 

 

4,833,687

 

 

 

2,308

 

Total commercial real estate

 

 

5,691,940

 

 

 

2,466

 

 

 

2,966

 

 

 

11,276

 

 

 

16,708

 

 

 

5,708,648

 

 

 

1,468

 

 

 

5,634,961

 

 

 

9,392

 

 

 

3,206

 

 

 

10,327

 

 

 

22,925

 

 

 

5,657,886

 

 

 

3,564

 

Commercial and industrial

 

 

2,500,038

 

 

 

2,164

 

 

 

781

 

 

 

4,252

 

 

 

7,197

 

 

 

2,507,235

 

 

 

1,882

 

 

 

1,689,657

 

 

 

5,200

 

 

 

4,355

 

 

 

8,002

 

 

 

17,557

 

 

 

1,707,214

 

 

 

4,781

 

Residential real estate

 

 

1,776,074

 

 

 

1,822

 

 

 

3,604

 

 

 

16,519

 

 

 

21,945

 

 

 

1,798,019

 

 

 

5,491

 

 

 

1,636,941

 

 

 

2,218

 

 

 

3,496

 

 

 

12,574

 

 

 

18,288

 

 

 

1,655,229

 

 

 

1,746

 

Home equity

 

 

640,025

 

 

 

3,006

 

 

 

354

 

 

 

3,667

 

 

 

7,027

 

 

 

647,052

 

 

 

937

 

 

 

600,760

 

 

 

3,006

 

 

 

240

 

 

 

3,729

 

 

 

6,975

 

 

 

607,735

 

 

 

851

 

Consumer

 

 

325,925

 

 

 

1,405

 

 

 

771

 

 

 

491

 

 

 

2,667

 

 

 

328,592

 

 

 

392

 

 

 

281,435

 

 

 

2,528

 

 

 

640

 

 

 

498

 

 

 

3,666

 

 

 

285,101

 

 

 

310

 

Total portfolio loans

 

 

10,934,002

 

 

 

10,863

 

 

 

8,476

 

 

 

36,205

 

 

 

55,544

 

 

 

10,989,546

 

 

 

10,170

 

 

 

9,843,754

 

 

 

22,344

 

 

 

11,937

 

 

 

35,130

 

 

 

69,411

 

 

 

9,913,165

 

 

 

11,252

 

Loans held for sale

 

 

134,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

134,151

 

 

 

 

 

 

32,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,308

 

 

 

 

Total loans

 

$

11,068,153

 

 

$

10,863

 

 

$

8,476

 

 

$

36,205

 

 

$

55,544

 

 

$

11,123,697

 

 

$

10,170

 

 

$

9,876,062

 

 

$

22,344

 

 

$

11,937

 

 

$

35,130

 

 

$

69,411

 

 

$

9,945,473

 

 

$

11,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,622

 

 

$

1,120

 

 

$

559

 

 

$

25,965

 

 

 

27,644

 

 

$

37,266

 

 

 

 

 

 

$

11,245

 

 

$

408

 

 

$

1,067

 

 

$

23,539

 

 

$

25,014

 

 

$

36,259

 

 

 

 

 

TDRs accruing interest (1)

 

 

3,799

 

 

 

68

 

 

 

254

 

 

 

70

 

 

 

392

 

 

 

4,191

 

 

 

 

 

Total non-performing

 

$

13,421

 

 

$

1,188

 

 

$

813

 

 

$

26,035

 

 

$

28,036

 

 

$

41,457

 

 

 

 

 

TDRs accruing interest

 

 

3,244

 

 

 

3

 

 

 

121

 

 

 

339

 

 

 

463

 

 

 

3,707

 

 

 

 

 

Total nonperforming loans

 

$

14,489

 

 

$

411

 

 

$

1,188

 

 

$

23,878

 

 

$

25,477

 

 

$

39,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

776,153

 

 

$

529

 

 

$

121

 

 

$

348

 

 

$

998

 

 

$

777,151

 

 

$

26

 

 

$

664,990

 

 

$

582

 

 

$

2,276

 

 

$

429

 

 

$

3,287

 

 

$

668,277

 

 

$

288

 

Improved property

 

 

4,921,721

 

 

 

10,207

 

 

 

5,639

 

 

 

10,290

 

 

 

26,136

 

 

 

4,947,857

 

 

 

4,709

 

 

 

5,016,812

 

 

 

4,876

 

 

 

4,118

 

 

 

11,309

 

 

 

20,303

 

 

 

5,037,115

 

 

 

2,713

 

Total commercial real estate

 

 

5,697,874

 

 

 

10,736

 

 

 

5,760

 

 

 

10,638

 

 

 

27,134

 

 

 

5,725,008

 

 

 

4,735

 

 

 

5,681,802

 

 

 

5,458

 

 

 

6,394

 

 

 

11,738

 

 

 

23,590

 

 

 

5,705,392

 

 

 

3,001

 

Commercial and industrial

 

 

1,635,232

 

 

 

2,519

 

 

 

2,813

 

 

 

4,135

 

 

 

9,467

 

 

 

1,644,699

 

 

 

1,793

 

 

 

2,395,844

 

 

 

4,372

 

 

 

2,197

 

 

 

5,025

 

 

 

11,594

 

 

 

2,407,438

 

 

 

1,899

 

Residential real estate

 

 

1,850,806

 

 

 

4,421

 

 

 

5,372

 

 

 

13,048

 

 

 

22,841

 

 

 

1,873,647

 

 

 

3,643

 

 

 

1,698,636

 

 

 

2,614

 

 

 

5,654

 

 

 

14,057

 

 

 

22,325

 

 

 

1,720,961

 

 

 

2,863

 

Home equity

 

 

641,026

 

 

 

3,323

 

 

 

621

 

 

 

4,708

 

 

 

8,652

 

 

 

649,678

 

 

 

985

 

 

 

639,319

 

 

 

2,414

 

 

 

775

 

 

 

3,879

 

 

 

7,068

 

 

 

646,387

 

 

 

706

 

Consumer

 

 

370,934

 

 

 

2,537

 

 

 

965

 

 

 

517

 

 

 

4,019

 

 

 

374,953

 

 

 

457

 

 

 

305,483

 

 

 

1,998

 

 

 

1,031

 

 

 

543

 

 

 

3,572

 

 

 

309,055

 

 

 

377

 

Total portfolio loans

 

 

10,195,872

 

 

 

23,536

 

 

 

15,531

 

 

 

33,046

 

 

 

72,113

 

 

 

10,267,985

 

 

 

11,613

 

 

 

10,721,084

 

 

 

16,856

 

 

 

16,051

 

 

 

35,242

 

 

 

68,149

 

 

 

10,789,233

 

 

 

8,846

 

Loans held for sale

 

 

43,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,013

 

 

 

 

 

 

168,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

168,378

 

 

 

 

Total loans

 

$

10,238,885

 

 

$

23,536

 

 

$

15,531

 

 

$

33,046

 

 

$

72,113

 

 

$

10,310,998

 

 

$

11,613

 

 

$

10,889,462

 

 

$

16,856

 

 

$

16,051

 

 

$

35,242

 

 

$

68,149

 

 

$

10,957,611

 

 

$

8,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

21,061

 

 

$

897

 

 

$

1,559

 

 

$

21,396

 

 

 

23,852

 

 

$

44,913

 

 

 

 

 

 

$

9,560

 

 

$

630

 

 

$

466

 

 

$

26,224

 

 

$

27,320

 

 

$

36,880

 

 

 

 

 

TDRs accruing interest (1)

 

 

5,113

 

 

 

151

 

 

 

130

 

 

 

37

 

 

 

318

 

 

 

5,431

 

 

 

 

 

Total impaired

 

$

26,174

 

 

$

1,048

 

 

$

1,689

 

 

$

21,433

 

 

$

24,170

 

 

$

50,344

 

 

 

 

 

TDRs accruing interest

 

 

3,540

 

 

 

63

 

 

 

152

 

 

 

172

 

 

 

387

 

 

 

3,927

 

 

 

 

 

Total nonperforming loans

 

$

13,100

 

 

$

693

 

 

$

618

 

 

$

26,396

 

 

$

27,707

 

 

$

40,807

 

 

 

 

 

 

(1)

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

20



The following tables summarize nonperforming loans:

 

 

Nonperforming Loans

 

 

Nonperforming Loans

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

(unaudited, in thousands)

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

1,047

 

 

$

997

 

 

$

 

 

$

616

 

 

$

580

 

 

$

 

 

$

1,175

 

 

$

145

 

 

$

 

 

$

469

 

 

$

469

 

 

$

 

Improved property

 

 

10,481

 

 

 

8,983

 

 

 

 

 

 

5,097

 

 

 

4,229

 

 

 

 

 

 

7,555

 

 

 

5,870

 

 

 

 

 

 

9,597

 

 

 

8,055

 

 

 

Commercial and industrial

 

 

3,817

 

 

 

2,832

 

 

 

 

 

 

15,182

 

 

 

14,313

 

 

 

 

 

 

6,228

 

 

 

5,373

 

 

 

 

 

 

4,401

 

 

 

3,413

 

 

 

Residential real estate

 

 

22,965

 

 

 

20,519

 

 

 

 

 

 

17,753

 

 

 

15,952

 

 

 

 

 

 

25,964

 

 

 

20,655

 

 

 

 

 

 

23,055

 

 

 

20,704

 

 

 

Home equity

 

 

6,693

 

 

 

5,681

 

 

 

 

 

 

6,523

 

 

 

5,610

 

 

 

 

 

 

6,914

 

 

 

5,321

 

 

 

 

 

 

6,635

 

 

 

5,708

 

 

 

Consumer

 

 

604

 

 

 

351

 

 

 

 

 

 

546

 

 

 

413

 

 

 

 

 

 

843

 

 

 

518

 

 

 

 

 

 

602

 

 

 

364

 

 

 

Total nonperforming loans without a specific allowance

 

 

45,607

 

 

 

39,363

 

 

 

 

 

 

45,717

 

 

 

41,097

 

 

 

 

 

 

48,679

 

 

 

37,882

 

 

 

 

 

 

44,759

 

 

 

38,713

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

2,094

 

 

 

2,094

 

 

 

95

 

 

 

4,207

 

 

 

3,907

 

 

 

93

 

 

 

2,285

 

 

 

2,084

 

 

 

257

 

 

 

2,094

 

 

 

2,094

 

 

 

136

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

193

 

 

 

191

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

4,772

 

 

 

4,392

 

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

724

 

 

 

704

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

104

 

 

 

53

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

2,094

 

 

 

2,094

 

 

 

95

 

 

 

10,000

 

 

 

9,247

 

 

 

124

 

 

 

2,285

 

 

 

2,084

 

 

 

257

 

 

 

2,094

 

 

 

2,094

 

 

 

136

 

Total nonperforming loans

 

$

47,701

 

 

$

41,457

 

 

$

95

 

 

$

55,717

 

 

$

50,344

 

 

$

124

 

 

$

50,964

 

 

$

39,966

 

 

$

257

 

 

$

46,853

 

 

$

40,807

 

 

$

136

 

 

(1)

The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off and fair market value adjustments on acquired impairednonperforming loans.

 

 

Nonperforming Loans

 

 

Nonperforming Loans

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2021

 

 

September 30, 2020

 

 

September 30, 2021

 

 

September 30, 2020

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

(unaudited, in thousands)

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

801

 

 

$

 

 

$

425

 

 

$

 

 

$

597

 

 

$

 

 

$

284

 

 

$

 

 

$

110

 

 

$

 

 

$

801

 

 

$

 

 

$

202

 

 

$

 

 

$

597

 

 

$

 

Improved property

 

 

8,454

 

 

 

16

 

 

 

7,647

 

 

 

 

 

 

6,977

 

 

 

51

 

 

 

7,962

 

 

 

 

 

 

6,271

 

 

 

6

 

 

 

8,454

 

 

 

16

 

 

 

6,987

 

 

 

23

 

 

 

6,977

 

 

 

51

 

Commercial and industrial

 

 

2,864

 

 

 

(1

)

 

 

2,614

 

 

 

 

 

 

5,717

 

 

 

5

 

 

 

2,931

 

 

 

 

 

 

5,021

 

 

 

(2

)

 

 

2,864

 

 

 

(1

)

 

 

3,783

 

 

 

1

 

 

 

5,717

 

 

 

5

 

Residential real estate

 

 

20,307

 

 

 

38

 

 

 

12,600

 

 

 

 

 

 

19,388

 

 

 

136

 

 

 

13,752

 

 

 

 

 

 

21,549

 

 

 

(15

)

 

 

20,307

 

 

 

38

 

 

 

21,198

 

 

 

125

 

 

 

19,388

 

 

 

136

 

Home equity

 

 

5,849

 

 

 

4

 

 

 

4,740

 

 

 

 

 

 

5,830

 

 

 

16

 

 

 

4,760

 

 

 

 

 

 

5,544

 

 

 

 

 

 

5,849

 

 

 

4

 

 

 

5,591

 

 

 

9

 

 

 

5,830

 

 

 

16

 

Consumer

 

 

372

 

 

 

1

 

 

 

334

 

 

 

 

 

 

381

 

 

 

2

 

 

 

425

 

 

 

 

 

 

411

 

 

 

1

 

 

 

372

 

 

 

1

 

 

 

384

 

 

 

2

 

 

 

381

 

 

 

2

 

Total nonperforming loans without a specific allowance

 

 

38,647

 

 

 

58

 

 

 

28,360

 

 

 

 

 

 

38,890

 

 

 

210

 

 

 

30,114

 

 

 

 

 

 

38,906

 

 

 

(10

)

 

 

38,647

 

 

 

58

 

 

 

38,145

 

 

 

160

 

 

 

38,890

 

 

 

210

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

2,363

 

 

 

 

 

 

5,273

 

 

 

35

 

 

 

2,816

 

 

 

 

 

 

3,170

 

 

 

63

 

 

 

2,084

 

 

 

 

 

 

2,363

 

 

 

 

 

 

2,087

 

 

 

 

 

 

2,816

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

189

 

 

 

4

 

 

 

48

 

 

 

 

 

 

171

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

4,792

 

 

 

51

 

 

 

1,098

 

 

 

 

 

 

3,666

 

 

 

169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,098

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

834

 

 

 

8

 

 

 

176

 

 

 

 

 

 

616

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

176

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

68

 

 

 

1

 

 

 

13

 

 

 

 

 

 

60

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

2,363

 

 

 

 

 

 

11,156

 

 

 

99

 

 

 

4,151

 

 

 

 

 

 

7,683

 

 

 

269

 

 

 

2,084

 

 

 

 

 

 

2,363

 

 

 

 

 

 

2,087

 

 

 

 

 

 

4,151

 

 

 

 

Total nonperforming loans

 

$

41,010

 

 

$

58

 

 

$

39,516

 

 

$

99

 

 

$

43,041

 

 

$

210

 

 

$

37,797

 

 

$

269

 

 

$

40,990

 

 

$

(10

)

 

$

41,010

 

 

$

58

 

 

$

40,232

 

 

$

160

 

 

$

43,041

 

 

$

210

 

 

21



The following tables present the recorded investment in non-accrual loans and TDRs:

 

 

Non-accrual Loans (1)

 

 

Non-accrual Loans (1)

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2021

 

 

2020

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

997

 

 

$

580

 

 

$

145

 

 

$

469

 

Improved property

 

 

10,410

 

 

 

6,815

 

 

 

7,572

 

 

 

9,494

 

Total commercial real estate

 

 

11,407

 

 

 

7,395

 

 

 

7,717

 

 

 

9,963

 

Commercial and industrial

 

 

2,716

 

 

 

14,313

 

 

 

5,350

 

 

 

3,302

 

Residential real estate

 

 

17,492

 

 

 

16,867

 

 

 

17,643

 

 

 

17,925

 

Home equity

 

 

5,327

 

 

 

5,903

 

 

 

5,061

 

 

 

5,345

 

Consumer

 

 

324

 

 

 

435

 

 

 

488

 

 

 

345

 

Total

 

$

37,266

 

 

$

44,913

 

 

$

36,259

 

 

$

36,880

 

 

(1)

At September 30, 2020,2021, there were 2 borrowers with loansa loan balance greater than $1.0 million totaling $3.7 million, as compared to 2 borrowers1 borrower with loansa loan balance greater than $1.0 million totaling $14.2$2.1 million at December 31, 2019.2020.    Total non-accrual loans include loans that are also restructured.TDRs.  Such loans are also set forth in the following table as non-accrual TDRs.

 

 

TDRs

 

 

TDRs

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

(unaudited, in thousands)

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

667

 

 

 

174

 

 

 

841

 

 

 

1,321

 

 

 

191

 

 

 

1,512

 

 

 

382

 

 

 

138

 

 

 

520

 

 

 

655

 

 

 

165

 

 

 

820

 

Total commercial real estate

 

 

667

 

 

 

174

 

 

 

841

 

 

 

1,321

 

 

 

191

 

 

 

1,512

 

 

 

382

 

 

 

138

 

 

 

520

 

 

 

655

 

 

 

165

 

 

 

820

 

Commercial and industrial

 

 

116

 

 

 

 

 

 

116

 

 

 

191

 

 

 

 

 

 

191

 

 

 

23

 

 

 

 

 

 

23

 

 

 

111

 

 

 

 

 

 

111

 

Residential real estate

 

 

3,027

 

 

 

1,311

 

 

 

4,338

 

 

 

3,477

 

 

 

909

 

 

 

4,386

 

 

 

3,012

 

 

 

1,213

 

 

 

4,225

 

 

 

2,779

 

 

 

1,354

 

 

 

4,133

 

Home equity

 

 

354

 

 

 

324

 

 

 

678

 

 

 

411

 

 

 

293

 

 

 

704

 

 

 

260

 

 

 

264

 

 

 

524

 

 

 

363

 

 

 

300

 

 

 

663

 

Consumer

 

 

27

 

 

 

9

 

 

 

36

 

 

 

31

 

 

 

29

 

 

 

60

 

 

 

30

 

 

 

 

 

 

30

 

 

 

19

 

 

 

9

 

 

 

28

 

Total

 

$

4,191

 

 

$

1,818

 

 

$

6,009

 

 

$

5,431

 

 

$

1,422

 

 

$

6,853

 

 

$

3,707

 

 

$

1,615

 

 

$

5,322

 

 

$

3,927

 

 

$

1,828

 

 

$

5,755

 

 

As of September 30, 20202021 and December 31, 2019,2020, there were 0 TDRs greater than $1.0 million. The concessions granted in the majority of loans reported as accruing and non-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 six months.  Wesbanco had no unfunded commitments to debtors whose loans were classified as impaired of $0.2 million and $3.3 millionnonperforming as of September 30, 20202021  and $0.9 million as of   December 31, 2019, respectively.2020.

2217


The following tables present details related to loans identified as TDRs during the three and nine months ended September 30, 20202021 and 2019,2020, respectively:

 

 

New TDRs (1)

 

 

New TDRs (1)

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2021

 

 

September 30, 2020

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

Number of

 

 

Recorded

 

 

Recorded

 

 

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

 

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved Property

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

605

 

 

 

604

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

605

 

 

 

604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

102

 

 

 

101

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

3

 

 

 

31

 

 

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

31

 

 

 

30

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

3

 

 

$

31

 

 

$

30

 

 

 

1

 

 

$

605

 

 

$

604

 

 

 

1

 

 

$

102

 

 

$

101

 

 

 

3

 

 

$

31

 

 

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New TDRs (1)

 

 

New TDRs (1)

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2021

 

 

September 30, 2020

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

 

Number of

 

 

Recorded

 

 

Recorded

 

 

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

 

 

Modifications

 

 

Investment

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved Property

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

610

 

 

 

604

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

610

 

 

 

604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

44

 

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

2

 

 

 

332

 

 

 

327

 

 

 

4

 

 

 

194

 

 

 

183

 

 

 

1

 

 

 

103

 

 

 

101

 

 

 

2

 

 

 

332

 

 

 

327

 

Home equity

 

 

4

 

 

 

82

 

 

 

77

 

 

 

2

 

 

 

187

 

 

 

184

 

 

 

1

 

 

 

57

 

 

 

55

 

 

 

4

 

 

 

82

 

 

 

77

 

Consumer

 

 

1

 

 

 

8

 

 

 

7

 

 

 

1

 

 

 

15

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

8

 

 

 

7

 

Total

 

 

7

 

 

$

422

 

 

$

411

 

 

 

9

 

 

$

1,050

 

 

$

1,020

 

 

 

2

 

 

$

160

 

 

$

156

 

 

 

7

 

 

$

422

 

 

$

411

 

(1)

(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.

The following table summarizes TDRs which defaulted (defined as past due 90 days) during the nine months ended September 30, 20202021 and 2019,2020, respectively, that were restructured within the last twelve months prior to September 30, 20202021 and 2019,2020, respectively:

 

 

Defaulted TDRs (1)

 

 

Defaulted TDRs (1)

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2021

 

 

September 30, 2020

 

 

Number of

 

 

Recorded

 

 

Number of

 

 

Recorded

 

 

Number of

 

 

Recorded

 

 

Number of

 

 

Recorded

 

(unaudited, dollars in thousands)

 

Defaults

 

 

Investment

 

 

Defaults

 

 

Investment

 

 

Defaults

 

 

Investment

 

 

Defaults

 

 

Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1

 

 

 

155

 

 

 

1

 

 

 

96

 

 

 

1

 

 

 

234

 

 

 

1

 

 

 

155

 

Home equity

 

 

 

 

 

 

 

 

1

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

1

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

1

 

 

$

155

 

 

 

3

 

 

$

208

 

 

 

1

 

 

$

234

 

 

 

1

 

 

$

155

 

 

(1)

Excludes loans that were either charged-off or cured by period end.  The recorded investment is as of September 30, 20202021 and 2019,2020, respectively.


23


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

Section 4013 of the CARES Act allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due either as of December 31, 2019, or as of the implementation of the modification program under the Interagency Statement, as well as other requirements noted in the regulatory agencies’ revised statement. Based on this guidance, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regardsregard to their delayed payments. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program. Under the CARES Act, Wesbanco has modified approximately 3,553 loans totaling $2.2 billion, of which $0.7 billion$132.8 million remain in their deferral period as of September 30, 2020.2021.  Wesbanco originally offered three to six months of deferred payments to commercial and retail customers impacted by the COVID-19 pandemic depending on the type of loan and the industry for commercial loans. In the fourth quarter of 2020, Wesbanco offered up to an additional twelve months of deferred payments to certain commercial loan customers, predominantly in the hospitality industry, based on specific criteria related to the borrower, the underlying property and the potential for guarantors / co-borrowers.  On December 27, 2020, the Economic Aid to Hard-Hit Small Businesses, Nonprofits and Venues Act (“Economic Aid Act”) was signed into law and among other things, extended the relief granted by the CARES Act for TDRs, initially slated to end on December 31, 2020, by one year to December 31, 2021.

2419


The following table summarizestables summarize amortized cost basis loan balances by year of origination and credit quality indicator:

 

 

Loans As of September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans As of September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

Commercial real estate: land and construction

 

 

 

 

 

Commercial real estate: land and construction

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

94,649

 

 

$

300,505

 

 

$

147,081

 

 

$

45,476

 

 

$

19,249

 

 

$

34,425

 

 

$

23,133

 

 

$

 

 

$

664,518

 

 

$

115,953

 

 

$

217,186

 

 

$

220,804

 

 

$

107,065

 

 

$

32,401

 

 

$

32,743

 

 

$

32,400

 

 

$

36,481

 

 

$

795,033

 

Criticized - compromised

 

 

 

 

 

135

 

 

 

2,059

 

 

 

14,320

 

 

 

80

 

 

 

1,717

 

 

 

3,637

 

 

 

 

 

 

21,948

 

 

 

217

 

 

 

3,051

 

 

 

1,688

 

 

 

19,835

 

 

 

-

 

 

 

255

 

 

 

764

 

 

 

626

 

 

 

26,436

 

Classified - substandard

 

 

 

 

 

 

 

 

806

 

 

 

58

 

 

 

293

 

 

 

2,924

 

 

 

 

 

 

 

 

 

4,081

 

 

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

1,401

 

 

 

 

 

 

1,256

 

 

 

2,730

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

94,649

 

 

$

300,640

 

 

$

149,946

 

 

$

59,854

 

 

$

19,622

 

 

$

39,066

 

 

$

26,770

 

 

$

 

 

$

690,547

 

 

$

116,170

 

 

$

220,310

 

 

$

222,492

 

 

$

126,900

 

 

$

32,401

 

 

$

34,399

 

 

$

33,164

 

 

$

38,363

 

 

$

824,199

 

Commercial real estate: land and construction

 

 

 

 

 

Current-period net charge-offs

 

$

 

 

$

 

 

$

 

 

$

61

 

 

$

(50

)

 

$

23

 

 

$

 

 

$

 

 

$

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

Commercial real estate: improved property

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

561,381

 

 

$

756,494

 

 

$

629,690

 

 

$

525,306

 

 

$

668,523

 

 

$

1,468,243

 

 

$

127,333

 

 

$

 

 

$

4,736,970

 

 

$

506,709

 

 

$

702,779

 

 

$

623,518

 

 

$

496,064

 

 

$

420,887

 

 

$

1,665,439

 

 

$

63,406

 

 

$

23,213

 

 

$

4,502,015

 

Criticized - compromised

 

 

 

 

 

19,715

 

 

 

9,825

 

 

 

48,237

 

 

 

17,721

 

 

 

101,482

 

 

 

2,050

 

 

 

 

 

 

199,030

 

 

 

2,778

 

 

 

12,367

 

 

 

60,298

 

 

 

11,557

 

 

 

29,539

 

 

 

109,759

 

 

 

824

 

 

 

13,836

 

 

 

240,958

 

Classified - substandard

 

 

103

 

 

 

136

 

 

 

5,717

 

 

 

10,927

 

 

 

9,991

 

 

 

55,227

 

 

 

 

 

 

 

 

 

82,101

 

 

 

4,928

 

 

 

3,155

 

 

 

4,690

 

 

 

1,947

 

 

 

16,774

 

 

 

59,171

 

 

 

 

 

 

49

 

 

 

90,714

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

561,484

 

 

$

776,345

 

 

$

645,232

 

 

$

584,470

 

 

$

696,235

 

 

$

1,624,952

 

 

$

129,383

 

 

$

 

 

$

5,018,101

 

 

$

514,415

 

 

$

718,301

 

 

$

688,506

 

 

$

509,568

 

 

$

467,200

 

 

$

1,834,369

 

 

$

64,230

 

 

$

37,098

 

 

$

4,833,687

 

Commercial real estate: improved property

 

 

 

 

 

Current-period net charge-offs

 

$

 

 

$

 

 

$

 

 

$

13

 

 

$

(1,635

)

 

$

421

 

 

$

 

 

$

 

 

$

(1,201

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

Commercial and industrial

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

140,980

 

 

$

259,329

 

 

$

207,764

 

 

$

160,140

 

 

$

92,370

 

 

$

1,138,827

 

 

$

457,987

 

 

$

140

 

 

$

2,457,537

 

 

$

416,053

 

 

$

190,262

 

 

$

112,982

 

 

$

144,588

 

 

$

95,428

 

 

$

244,890

 

 

$

417,565

 

 

$

28,981

 

 

$

1,650,749

 

Criticized - compromised

 

 

26

 

 

 

2,461

 

 

 

4,273

 

 

 

1,308

 

 

 

459

 

 

 

12,821

 

 

 

5,938

 

 

 

 

 

 

27,286

 

 

 

239

 

 

 

350

 

 

 

1,271

 

 

 

3,086

 

 

 

2,437

 

 

$

1,163

 

 

 

6,964

 

 

 

7,377

 

 

 

22,887

 

Classified - substandard

 

 

 

 

 

3,322

 

 

 

817

 

 

 

3,764

 

 

 

1,368

 

 

 

6,617

 

 

 

6,524

 

 

 

 

 

 

22,412

 

 

 

108

 

 

 

239

 

 

 

18,603

 

 

 

1,198

 

 

 

2,205

 

 

$

2,433

 

 

 

3,520

 

 

 

5,272

 

 

 

33,578

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

141,006

 

 

$

265,112

 

 

$

212,854

 

 

$

165,212

 

 

$

94,197

 

 

$

1,158,265

 

 

$

470,449

 

 

$

140

 

 

$

2,507,235

 

 

$

416,400

 

 

$

190,851

 

 

$

132,856

 

 

$

148,872

 

 

$

100,070

 

 

$

248,486

 

 

$

428,049

 

 

$

41,630

 

 

$

1,707,214

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period net charge-offs

 

$

 

 

$

 

 

$

(1,829

)

 

$

(159

)

 

$

(35

)

 

$

(254

)

 

$

(200

)

 

$

 

 

$

(2,477

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

Residential real estate

 

 

 

 

 

Residential real estate

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

301,547

 

 

$

276,344

 

 

$

175,858

 

 

$

126,863

 

 

$

183,747

 

 

$

711,325

 

 

$

390

 

 

$

 

 

$

1,776,074

 

 

$

381,939

 

 

$

341,539

 

 

$

146,234

 

 

$

77,809

 

 

$

67,661

 

 

$

591,263

 

 

$

 

 

$

30,496

 

 

$

1,636,941

 

30-59 days past due

 

 

 

 

 

 

 

 

144

 

 

 

 

 

 

 

 

 

1,678

 

 

 

 

 

 

 

 

 

1,822

 

 

 

66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,152

 

 

 

 

 

 

 

 

 

2,218

 

60-89 days past due

 

 

 

 

 

412

 

 

 

 

 

 

 

 

 

217

 

 

 

2,975

 

 

 

 

 

 

 

 

 

3,604

 

 

 

111

 

 

 

359

 

 

 

 

 

 

122

 

 

 

443

 

 

 

2,461

 

 

 

 

 

 

 

 

 

3,496

 

90 days or more past due

 

 

 

 

 

486

 

 

 

784

 

 

 

761

 

 

 

1,117

 

 

 

13,371

 

 

 

 

 

 

 

 

 

16,519

 

 

 

775

 

 

 

823

 

 

 

976

 

 

 

44

 

 

 

761

 

 

 

9,139

 

 

 

 

 

 

56

 

 

 

12,574

 

Total

 

$

301,547

 

 

$

277,242

 

 

$

176,786

 

 

$

127,624

 

 

$

185,081

 

 

$

729,349

 

 

$

390

 

 

$

 

 

$

1,798,019

 

 

$

382,891

 

 

$

342,721

 

 

$

147,210

 

 

$

77,975

 

 

$

68,865

 

 

$

605,015

 

 

$

 

 

$

30,552

 

 

$

1,655,229

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period net charge-offs

 

$

 

 

$

(24

)

 

$

(8

)

 

$

(11

)

 

$

(151

)

 

$

(128

)

 

$

 

 

$

 

 

$

(322

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

Home equity

 

 

 

 

 

Home equity

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

16,471

 

 

$

4,047

 

 

$

4,255

 

 

$

1,606

 

 

$

1,051

 

 

$

17,581

 

 

$

582,500

 

 

$

12,514

 

 

$

640,025

 

 

$

10,630

 

 

$

333

 

 

$

382

 

 

$

254

 

 

$

352

 

 

$

19,503

 

 

$

568,822

 

 

$

484

 

 

$

600,760

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

 

 

 

1,300

 

 

 

1,428

 

 

 

238

 

 

 

3,006

 

 

 

13

 

 

 

 

 

 

8

 

 

 

21

 

 

 

16

 

 

 

419

 

 

 

2,516

 

 

 

13

 

 

 

3,006

 

60-89 days past due

 

 

 

 

 

 

 

 

11

 

 

 

66

 

 

 

 

 

 

192

 

 

 

77

 

 

 

8

 

 

 

354

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

203

 

 

 

-

 

 

 

23

 

 

 

240

 

90 days or more past due

 

 

 

 

 

 

 

 

34

 

 

 

 

 

 

127

 

 

 

1,831

 

 

 

1,046

 

 

 

629

 

 

 

3,667

 

 

 

184

 

 

 

68

 

 

 

102

 

 

 

98

 

 

 

254

 

 

 

2,588

 

 

 

-

 

 

 

435

 

 

 

3,729

 

Total

 

$

16,471

 

 

$

4,047

 

 

$

4,300

 

 

$

1,672

 

 

$

1,218

 

 

$

20,904

 

 

$

585,051

 

 

$

13,389

 

 

$

647,052

 

 

$

10,827

 

 

$

401

 

 

$

492

 

 

$

387

 

 

$

622

 

 

$

22,713

 

 

$

571,338

 

 

$

955

 

 

$

607,735

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period net charge-offs

 

$

 

 

$

 

 

$

 

 

$

(2

)

 

$

 

 

$

(69

)

 

$

(367

)

 

$

 

 

$

(438

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

Consumer

 

 

 

 

 

Consumer

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

61,945

 

 

$

100,273

 

 

$

45,087

 

 

$

26,304

 

 

$

15,996

 

 

$

52,419

 

 

$

23,720

 

 

$

181

 

 

$

325,925

 

 

$

48,921

 

 

$

50,231

 

 

$

58,442

 

 

$

22,730

 

 

$

13,163

 

 

$

37,234

 

 

$

50,686

 

 

$

28

 

 

$

281,435

 

30-59 days past due

 

 

237

 

 

 

242

 

 

 

117

 

 

 

190

 

 

��

58

 

 

 

522

 

 

 

39

 

 

 

 

 

 

1,405

 

 

 

396

 

 

 

791

 

 

 

424

 

 

 

225

 

 

 

96

 

 

 

375

 

 

 

221

 

 

 

 

 

 

2,528

 

60-89 days past due

 

 

96

 

 

 

216

 

 

 

92

 

 

 

82

 

 

 

42

 

 

 

217

 

 

 

26

 

 

 

 

 

 

771

 

 

 

120

 

 

 

134

 

 

 

138

 

 

 

38

 

 

 

11

 

 

 

199

 

 

 

-

 

 

 

 

 

 

640

 

90 days or more past due

 

 

58

 

 

 

74

 

 

 

130

 

 

 

25

 

 

 

8

 

 

 

193

 

 

 

3

 

 

 

 

 

 

491

 

 

 

59

 

 

 

42

 

 

 

96

 

 

 

27

 

 

 

15

 

 

 

255

 

 

 

4

 

 

 

 

 

 

498

 

Total

 

$

62,336

 

 

$

100,805

 

 

$

45,426

 

 

$

26,601

 

 

$

16,104

 

 

$

53,351

 

 

$

23,788

 

 

$

181

 

 

$

328,592

 

 

$

49,496

 

 

$

51,198

 

 

$

59,100

 

 

$

23,020

 

 

$

13,285

 

 

$

38,063

 

 

$

50,911

 

 

$

28

 

 

$

285,101

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period net charge-offs

 

$

(78

)

 

$

(750

)

 

$

(457

)

 

$

(410

)

 

$

(72

)

 

$

43

 

 

$

 

 

$

 

 

$

(1,724

)

 


 

 

Loans As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

133,720

 

 

$

314,614

 

 

$

109,232

 

 

$

27,483

 

 

$

16,404

 

 

$

29,685

 

 

$

26,297

 

 

$

 

 

$

657,435

 

Criticized - compromised

 

 

459

 

 

 

 

 

 

1,532

 

 

 

233

 

 

 

79

 

 

 

3,778

 

 

 

1,316

 

 

 

 

 

 

7,397

 

Classified - substandard

 

 

 

 

 

 

 

 

403

 

 

 

58

 

 

 

291

 

 

 

2,693

 

 

 

 

 

 

 

 

 

3,445

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

134,179

 

 

$

314,614

 

 

$

111,167

 

 

$

27,774

 

 

$

16,774

 

 

$

36,156

 

 

$

27,613

 

 

$

 

 

$

668,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

809,516

 

 

$

670,554

 

 

$

646,629

 

 

$

474,622

 

 

$

572,733

 

 

$

1,346,552

 

 

$

89,120

 

 

$

 

 

$

4,609,726

 

Criticized - compromised

 

 

2,693

 

 

 

67,261

 

 

 

16,793

 

 

 

59,251

 

 

 

42,284

 

 

 

130,247

 

 

 

1,772

 

 

 

 

 

 

320,301

 

Classified - substandard

 

 

102

 

 

 

16,366

 

 

 

4,946

 

 

 

11,647

 

 

 

18,460

 

 

 

55,567

 

 

 

 

 

 

 

 

 

107,088

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

812,311

 

 

$

754,181

 

 

$

668,368

 

 

$

545,520

 

 

$

633,477

 

 

$

1,532,366

 

 

$

90,892

 

 

$

 

 

$

5,037,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

977,085

 

 

$

240,262

 

 

$

193,712

 

 

$

160,924

 

 

$

85,379

 

 

$

265,890

 

 

$

427,336

 

 

$

136

 

 

$

2,350,724

 

Criticized - compromised

 

 

453

 

 

 

2,726

 

 

 

4,206

 

 

 

2,795

 

 

 

324

 

 

 

11,640

 

 

 

12,453

 

 

 

 

 

 

34,597

 

Classified - substandard

 

 

 

 

 

3,817

 

 

 

1,947

 

 

 

3,771

 

 

 

1,603

 

 

 

5,073

 

 

 

5,906

 

 

 

 

 

 

22,117

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

977,538

 

 

$

246,805

 

 

$

199,865

 

 

$

167,490

 

 

$

87,306

 

 

$

282,603

 

 

$

445,695

 

 

$

136

 

 

$

2,407,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

385,541

 

 

$

242,770

 

 

$

149,603

 

 

$

108,090

 

 

$

170,967

 

 

$

641,665

 

 

$

 

 

$

 

 

$

1,698,636

 

30-59 days past due

 

 

 

 

 

 

 

 

320

 

 

 

533

 

 

 

 

 

 

1,761

 

 

 

 

 

 

 

 

 

2,614

 

60-89 days past due

 

 

 

 

 

 

 

 

823

 

 

 

 

 

 

185

 

 

 

4,646

 

 

 

 

 

 

 

 

 

5,654

 

90 days or more past due

 

 

 

 

 

483

 

 

 

166

 

 

 

761

 

 

 

819

 

 

 

11,828

 

 

 

 

 

 

 

 

 

14,057

 

Total

 

$

385,541

 

 

$

243,253

 

 

$

150,912

 

 

$

109,384

 

 

$

171,971

 

 

$

659,900

 

 

$

 

 

$

 

 

$

1,720,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

18,191

 

 

$

3,611

 

 

$

3,334

 

 

$

975

 

 

$

1,110

 

 

$

16,477

 

 

$

583,486

 

 

$

12,135

 

 

$

639,319

 

30-59 days past due

 

 

124

 

 

 

 

 

 

34

 

 

 

 

 

 

 

 

 

882

 

 

 

1,247

 

 

 

127

 

 

 

2,414

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

749

 

 

 

12

 

 

 

775

 

90 days or more past due

 

 

 

 

 

 

 

 

8

 

 

 

156

 

 

 

88

 

 

 

1,786

 

 

 

1,075

 

 

 

766

 

 

 

3,879

 

Total

 

$

18,315

 

 

$

3,611

 

 

$

3,376

 

 

$

1,131

 

 

$

1,198

 

 

$

19,159

 

 

$

586,557

 

 

$

13,040

 

 

$

646,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

72,847

 

 

$

89,637

 

 

$

39,584

 

 

$

22,118

 

 

$

13,144

 

 

$

45,735

 

 

$

22,253

 

 

$

165

 

 

$

305,483

 

30-59 days past due

 

 

481

 

 

 

408

 

 

 

210

 

 

 

311

 

 

 

194

 

 

 

379

 

 

 

15

 

 

 

 

 

 

1,998

 

60-89 days past due

 

 

273

 

 

 

147

 

 

 

84

 

 

 

100

 

 

 

163

 

 

 

253

 

 

 

11

 

 

 

 

 

 

1,031

 

90 days or more past due

 

 

113

 

 

 

72

 

 

 

73

 

 

 

31

 

 

 

12

 

 

 

242

 

 

 

 

 

 

 

 

 

543

 

Total

 

$

73,714

 

 

$

90,264

 

 

$

39,951

 

 

$

22,560

 

 

$

13,513

 

 

$

46,609

 

 

$

22,279

 

 

$

165

 

 

$

309,055

 

25


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

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2021

 

 

2020

 

Other real estate owned

 

$

730

 

 

$

4,062

 

 

$

293

 

 

$

504

 

Repossessed assets

 

 

8

 

 

 

116

 

 

 

 

 

 

45

 

Total other real estate owned and repossessed assets

 

$

738

 

 

$

4,178

 

 

$

293

 

 

$

549

 

 

Residential real estate included in other real estate owned was $0.2 and $0.1 million at September 30, 20202021 and December 31, 2019 was $0.3 million and $0.6 million,2020, respectively.  At September 30, 20202021 and December 31, 2019,2020, formal foreclosure proceedings were in process on residential real estate loans totaling $1.1$1.9 million and $8.1$1.8 million, respectively.  As a result of provisions of the CARES Act, certain residential real estate loans are temporarily suspended from entering foreclosure proceedings.  The balance of these loans totaled $3.6 million and $2.3 million at September 30, 2021 and December 31, 2020, respectively.


NOTE 6.5. 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’sWesbanco Bank, Inc.’s (the “Bank”) assets and liabilities are equally distributed but also have similar maturities.

Loan Swaps

Wesbanco executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies.  Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that Wesbanco executes with a third party, sosuch that Wesbanco minimizes its net risk exposure resulting from such transactions.  As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements of ASC 815, changes in the fair value of both the customer swaps and the offsetting third-party swaps are recognized directly in earnings.  As of September 30, 20202021 and December 31, 2019,2020, Wesbanco had 99130 and 65, respectively,112 customer interest rate swaps with an aggregate notional amount of $610.1$696.0 million and $399.9$649.9 million, respectively, related to this program.  During the nine months ended September 30, 2020 and 2019, respectively, Wesbanco recognized net losses of $2.8 million and $1.6 million, respectively, related to the changes in fair value of these swaps. Additionally, Wesbanco recognized $7.0 million and $2.1 million of income for the related swap fees of $0.4 million and $0.9 million for the three months ended September 30, 2021 and 2020, respectively and $3.3 million and $7.0 million for the nine months ended September 30, 20202021 and 2019,2020, 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 byof the lead bank in a loan syndication.  As of September 30, 20202021 and December 31, 2019,2020, Wesbanco had 1214 and 10, respectively,12, risk participation-in agreements with an aggregate notional amount of $101.6$132.4 million and $96.5$101.1 million, respectively.  As of September 30, 20202021 and December 31, 2019,2020, Wesbanco had 1 risk participation-out agreement with an aggregate notional amount of $10.0$9.9 million and $7.0$10.0 million, respectively.

Mortgage Loans Held for Sale and Loan 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 loan commitment and the closing of the loan.  The total balance of forward TBA contracts entered into was $188.0$65.2 million and $50.0$183.5 million at September 30, 20202021 and December 31, 2019,2020, respectively.  Additionally, Wesbanco recognized losses of $5.5 million and $1.3 million, respectively, for the nine months ended September 30, 2020 and 2019 related to the changes in fair value of these contracts.  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.  

26


The table below presents the fair value of Wesbanco’s derivative financial instruments as well as their classification on the Balance Sheet as of September 30, 20202021 and December 31, 2019:2020:

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

(unaudited, in thousands)

 

Notional or

Contractual

Amount

 

 

Other

Asset

Derivatives

 

 

Other

Liability

Derivatives

 

 

Notional or

Contractual

Amount

 

 

Other

Asset

Derivatives

 

 

Other

Liability

Derivatives

 

 

Notional or

Contractual

Amount

 

 

Asset

Derivatives

 

 

Liability

Derivatives

 

 

Notional or

Contractual

Amount

 

 

Asset

Derivatives

 

 

Liability

Derivatives

 

Derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

610,062

 

 

$

52,837

 

 

$

57,201

 

 

$

399,860

 

 

$

14,585

 

 

$

16,117

 

 

$

696,029

 

 

$

27,121

 

 

$

28,513

 

 

$

649,857

 

 

$

46,418

 

 

$

49,917

 

Other contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate loan commitments

 

 

121,396

 

 

 

1,237

 

 

 

 

 

 

34,236

 

 

 

44

 

 

 

 

 

 

50,146

 

 

 

24

 

 

 

 

 

 

112,119

 

 

 

702

 

 

 

 

Forward TBA contracts

 

 

188,000

 

 

 

 

 

 

285

 

 

 

50,000

 

 

 

 

 

 

88

 

 

 

65,221

 

 

 

201

 

 

 

 

 

 

183,500

 

 

 

 

 

1,161

 

Total derivatives

 

 

 

 

 

$

54,074

 

 

$

57,486

 

 

 

 

 

 

$

14,629

 

 

$

16,205

 

 

 

 

 

 

$

27,346

 

 

$

28,513

 

 

 

 

 

 

$

47,120

 

 

$

51,078

 

 


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 nine months ended September 30, 20202021 and 2019,2020, respectively.

 

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

 

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

(unaudited, in thousands)

Location of Gain/(Loss)

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Location of Gain/(Loss)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Interest rate swaps

Other income

 

$

420

 

 

$

(556

)

 

$

(2,832

)

 

$

(1,619

)

Other income

 

$

378

 

 

$

420

 

 

$

2,106

 

 

$

(2,832

)

Interest rate loan commitments

Mortgage banking income

 

 

48

 

 

 

(66

)

 

 

1,193

 

 

 

(133

)

Mortgage banking income

 

 

(226

)

 

 

48

 

 

 

(678

)

 

 

1,193

 

Forward TBA contracts

Mortgage banking income

 

 

(1,653

)

 

 

(465

)

 

 

(5,501

)

 

 

(1,317

)

Mortgage banking income

 

 

(278

)

 

 

(1,653

)

 

 

2,621

 

 

 

(5,501

)

Total

 

 

$

(1,185

)

 

$

(1,087

)

 

$

(7,140

)

 

$

(3,069

)

 

 

$

(126

)

 

$

(1,185

)

 

$

4,049

 

 

$

(7,140

)

 

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.

Wesbanco had minimum collateral posting thresholds with certain of its derivative counterparties and hadhas posted collateral with a market value of $89.8$58.0 million as of September 30, 2020.2021.  If Wesbanco had breached any of these provisions at September 30, 2020,2021, 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 counterparty.

NOTE 7.6. BENEFIT PLANS

The following table presents the net periodic pension costincome for Wesbanco’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 September 30,

 

 

For the Nine Months

Ended September 30,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Service cost – benefits earned during year

 

$

574

 

 

$

567

 

 

$

1,710

 

 

$

1,681

 

 

$

630

 

 

$

574

 

 

$

1,869

 

 

$

1,710

 

Interest cost on projected benefit obligation

 

 

1,133

 

 

 

1,327

 

 

 

3,375

 

 

 

3,938

 

 

 

861

 

 

 

1,133

 

 

 

2,555

 

 

 

3,375

 

Expected return on plan assets

 

 

(2,622

)

 

 

(2,235

)

 

 

(7,810

)

 

 

(6,633

)

 

 

(2,825

)

 

 

(2,622

)

 

 

(8,382

)

 

 

(7,810

)

Amortization of prior service cost

 

 

(9

)

 

 

7

 

 

 

(27

)

 

 

20

 

 

 

(9

)

 

 

(9

)

 

 

(26

)

 

 

(27

)

Amortization of net loss

 

 

802

 

 

 

817

 

 

 

2,389

 

 

 

2,424

 

 

 

690

 

 

 

802

 

 

 

2,047

 

 

 

2,389

 

Net periodic pension (income) cost

 

$

(122

)

 

$

483

 

 

$

(363

)

 

$

1,430

 

Net periodic pension income

 

$

(653

)

 

$

(122

)

 

$

(1,937

)

 

$

(363

)

 

27


The service cost of $1.9 million and $1.7 million for both the nine months ended September 30, 2021 and 2020, and 2019respectively, is included in salaries and wages, and the periodic pension income of $2.1$3.8 million and $0.3$2.1 million for the nine months ended September 30, 20202021 and 2019,2020, respectively, is included in employee benefits.

The Plan covers all employees of Wesbanco 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 $5.0 $5.2million is due for 2020,2021, which can be offset in whole or in part by the Plan’s $60.9 $64.2million available credit balance. Wesbanco currently does 0t expect to make a voluntary contribution to the Plan in 2020.2021.

 

NOTE 8.7. 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.

23


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.  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 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 economically hedged by offsetting interest rate swaps that Wesbanco 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.

Wesbanco 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-based inputs, including interest rate curves and implied volatilities.  Wesbanco incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the respective counterparty’s non-performance risk in the fair value measurements. 

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.

Individually-evaluated nonperforming loans: Individually-evaluated non-performing loans are carried at the amortized cost basis less the specific allowance calculated with theunder CECL. Since theseIndividually-evaluated loans are nonperforming, cash flows could not be estimated and thus are calculated using a cost basis approach or collateral value approach.

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.

2824


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’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 September 30, 20202021 and December 31, 2019:2020:

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

September 30, 2021

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

September 30,

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

September 30,

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(unaudited, in thousands)

 

2020

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

 

2021

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

12,516

 

 

$

12,516

 

 

$

 

 

$

 

 

$

13,451

 

 

$

13,451

 

 

$

 

 

$

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

19,992

 

 

 

 

 

 

19,992

 

 

 

 

 

 

10,000

 

 

 

 

 

 

10,000

 

 

 

 

U.S. Government sponsored entities and agencies

 

 

192,849

 

 

 

 

 

 

192,849

 

 

 

 

 

 

233,435

 

 

 

 

 

 

233,435

 

 

 

 

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

 

 

1,421,023

 

 

 

 

 

 

1,421,023

 

 

 

 

 

 

2,294,456

 

 

 

 

 

 

2,294,456

 

 

 

 

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

 

 

259,610

 

 

 

 

 

 

259,610

 

 

 

 

 

 

321,549

 

 

 

 

 

 

321,549

 

 

 

 

Obligations of states and political subdivisions

 

 

126,539

 

 

 

 

 

 

124,891

 

 

 

1,648

 

 

 

109,821

 

 

 

 

 

 

108,327

 

 

 

1,494

 

Corporate debt securities

 

 

25,911

 

 

 

 

 

 

25,911

 

 

 

 

 

 

17,542

 

 

 

 

 

 

17,542

 

 

 

 

Total available-for-sale debt securities

 

$

2,045,924

 

 

$

 

 

$

2,044,276

 

 

$

1,648

 

 

$

2,986,803

 

 

$

 

 

$

2,985,309

 

 

$

1,494

 

Loans held for sale

 

 

134,151

 

 

 

 

 

 

134,151

 

 

 

 

 

 

32,308

 

 

 

 

 

 

32,308

 

 

 

 

Other assets - interest rate derivatives agreements

 

 

52,837

 

 

 

 

 

 

52,837

 

 

 

 

 

 

27,121

 

 

 

 

 

 

27,121

 

 

 

 

Total assets recurring fair value measurements

 

$

2,245,428

 

 

$

12,516

 

 

$

2,231,264

 

 

$

1,648

 

 

$

3,059,683

 

 

$

13,451

 

 

$

3,044,738

 

 

$

1,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities - interest rate derivatives agreements

 

$

57,201

 

 

$

 

 

$

57,201

 

 

$

 

 

$

28,513

 

 

$

 

 

$

28,513

 

 

$

 

Total liabilities recurring fair value measurements

 

$

57,201

 

 

$

 

 

$

57,201

 

 

$

 

 

$

28,513

 

 

$

 

 

$

28,513

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonrecurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated nonperforming loans

 

$

1,999

 

 

$

 

 

$

 

 

$

1,999

 

Individually-evaluated loans

 

$

22,316

 

 

$

 

 

$

 

 

$

22,316

 

Other real estate owned and repossessed assets

 

 

738

 

 

 

 

 

 

 

 

 

738

 

 

 

293

 

 

 

 

 

 

 

 

 

293

 

Total nonrecurring fair value measurements

 

$

2,737

 

 

$

 

 

$

 

 

$

2,737

 

 

$

22,609

 

 

$

 

 

$

 

 

$

22,609

 


 

29


 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

 

 

 

 

Fair Value Measurements Using:

 

 

December 31,

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

December 31,

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(in thousands)

 

2019

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

 

2020

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Recurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

12,343

 

 

$

12,343

 

 

$

 

 

$

 

 

$

13,047

 

 

$

13,047

 

 

$

 

 

$

 

Available-for-sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

32,836

 

 

 

 

 

 

32,836

 

 

 

 

 

 

39,982

 

 

 

 

 

 

39,982

 

 

 

 

U.S. Government sponsored entities and agencies

 

 

159,628

 

 

 

 

 

 

159,628

 

 

 

 

 

 

211,682

 

 

 

 

 

 

211,682

 

 

 

 

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

 

 

1,815,987

 

 

 

 

 

 

1,815,987

 

 

 

 

 

 

1,264,737

 

 

 

 

 

 

1,264,737

 

 

 

 

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

 

 

190,409

 

 

 

 

 

 

190,409

 

 

 

 

 

 

320,098

 

 

 

 

 

 

320,098

 

 

 

 

Obligations of states and political subdivisions

 

 

145,609

 

 

 

 

 

 

144,004

 

 

 

1,605

 

 

 

115,762

 

 

 

 

 

 

114,227

 

 

 

1,535

 

Corporate debt securities

 

 

49,089

 

 

 

 

 

 

49,089

 

 

 

 

 

 

25,875

 

 

 

 

 

 

25,875

 

 

 

 

Total available-for-sale debt securities

 

$

2,393,558

 

 

$

 

 

$

2,391,953

 

 

$

1,605

 

 

$

1,978,136

 

 

$

 

 

$

1,976,601

 

 

$

1,535

 

Loans held for sale

 

 

43,013

 

 

 

 

 

 

43,013

 

 

 

 

 

 

168,378

 

 

 

 

 

 

168,378

 

 

 

 

Other assets - interest rate derivatives agreements

 

 

14,585

 

 

 

 

 

 

14,585

 

 

 

 

 

 

46,418

 

 

 

 

 

 

46,418

 

 

 

 

Total assets recurring fair value measurements

 

$

2,463,499

 

 

$

12,343

 

 

$

2,449,551

 

 

$

1,605

 

 

$

2,205,979

 

 

$

13,047

 

 

$

2,191,397

 

 

$

1,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities - interest rate derivatives agreements

 

$

16,117

 

 

$

 

 

$

16,117

 

 

$

 

 

$

49,917

 

 

$

 

 

$

49,917

 

 

$

 

Total liabilities recurring fair value measurements

 

$

16,117

 

 

$

 

 

$

16,117

 

 

$

 

 

$

49,917

 

 

$

 

 

$

49,917

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonrecurring fair value measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

2,362

 

 

$

 

 

$

 

 

$

2,362

 

Individually-evaluated loans

 

$

1,958

 

 

$

 

 

$

 

 

$

1,958

 

Other real estate owned and repossessed assets

 

 

4,178

 

 

 

 

 

 

 

 

 

4,178

 

 

 

549

 

 

 

 

 

 

 

 

 

549

 

Total nonrecurring fair value measurements

 

$

6,540

 

 

$

 

 

$

 

 

$

6,540

 

 

$

2,507

 

 

$

 

 

$

 

 

$

2,507

 

 

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 0 significant transfers between level 1, 2 or 3 for the three and nine months ended September 30, 20202021 or for the year ended December 31, 2019.2020.  

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which Wesbanco 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, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated nonperforming loans

 

$

1,999

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned and repossessed assets

 

$

738

 

 

Appraisal of collateral (1), (3)

 

Liquidation expenses (2)

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

2,362

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned and repossessed assets

 

$

4,178

 

 

Appraisal of collateral (1), (3)

 

Liquidation expenses (2)

 

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

 

 

Fair Value

 

 

Valuation

 

Unobservable

 

Range (Weighted

(unaudited, in thousands)

 

Estimate

 

 

Techniques

 

Input

 

Average)

September 30, 2021

 

 

 

 

 

 

 

 

 

 

Individually-evaluated loans

 

$

22,316

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

(20.0%) to (30.0%)/(21.6%)

 

 

 

 

 

 

 

 

Liquidation expenses (2)

 

(5.6%) to (6.4%)/(6.3%)

Other real estate owned and repossessed assets

 

$

293

 

 

Appraisal of collateral (1), (3)

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

Individually-evaluated loans

 

$

1,958

 

 

Appraisal of collateral (1)

 

Appraisal adjustments (2)

 

(30.0%)/(30.0%)

 

 

 

 

 

 

 

 

Liquidation expenses (2)

 

(5.6%)/(5.6%)

Other real estate owned and repossessed assets

 

$

549

 

 

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 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.


30


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

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(unaudited, in thousands)

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

760,266

 

 

$

760,266

 

 

$

760,266

 

 

$

 

 

$

 

 

$

1,121,116

 

 

$

1,121,116

 

 

$

1,121,116

 

 

$

 

 

$

 

Equity securities

 

 

12,516

 

 

 

12,516

 

 

 

12,516

 

 

 

 

 

 

 

 

 

13,451

 

 

 

13,451

 

 

 

13,451

 

 

 

 

 

 

 

Available-for-sale debt securities

 

 

2,045,924

 

 

 

2,045,924

 

 

 

 

 

 

2,044,276

 

 

 

1,648

 

 

 

2,986,803

 

 

 

2,986,803

 

 

 

 

 

 

2,985,309

 

 

 

1,494

 

Held-to-maturity debt securities

 

 

746,306

 

 

 

782,401

 

 

 

 

 

 

781,906

 

 

 

495

 

Net held-to-maturity debt securities

 

 

953,663

 

 

 

978,494

 

 

 

 

 

 

978,060

 

 

 

434

 

Net loans

 

 

10,804,437

 

 

 

10,863,349

 

 

 

 

 

 

 

 

 

10,863,349

 

 

 

9,776,560

 

 

 

9,563,549

 

 

 

 

 

 

 

 

 

9,563,549

 

Loans held for sale

 

 

134,151

 

 

 

134,151

 

 

 

 

 

 

134,151

 

 

 

 

 

 

32,308

 

 

 

32,308

 

 

 

 

 

 

32,308

 

 

 

 

Other assets - interest rate derivatives

 

 

52,837

 

 

 

52,837

 

 

 

 

 

 

52,837

 

 

 

 

 

 

27,121

 

 

 

27,121

 

 

 

 

 

 

27,121

 

 

 

 

Accrued interest receivable

 

 

65,023

 

 

 

65,023

 

 

 

65,023

 

 

 

 

 

 

 

 

 

61,895

 

 

 

61,895

 

 

 

61,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

12,201,425

 

 

 

12,210,444

 

 

 

10,493,913

 

 

 

1,716,531

 

 

 

 

 

 

13,423,314

 

 

 

13,434,258

 

 

 

12,069,062

 

 

 

1,365,196

 

 

 

 

Federal Home Loan Bank borrowings

 

 

794,621

 

 

 

803,811

 

 

 

 

 

 

803,811

 

 

 

 

 

 

208,940

 

 

 

210,881

 

 

 

 

 

 

210,881

 

 

 

 

Other borrowings

 

 

381,909

 

 

 

380,269

 

 

 

380,269

 

 

 

 

 

 

 

 

 

152,546

 

 

 

141,471

 

 

 

141,471

 

 

 

 

 

 

 

Subordinated debt and junior subordinated debt

 

 

192,150

 

 

 

182,753

 

 

 

 

 

 

113,496

 

 

 

69,257

 

 

 

167,711

 

 

 

144,341

 

 

 

 

 

 

109,186

 

 

 

35,155

 

Other liabilities - interest rate derivatives

 

 

57,201

 

 

 

57,201

 

 

 

 

 

 

57,201

 

 

 

 

 

 

28,513

 

 

 

28,513

 

 

 

 

 

 

28,513

 

 

 

 

Accrued interest payable

 

 

5,014

 

 

 

5,014

 

 

 

5,014

 

 

 

 

 

 

 

 

 

2,495

 

 

 

2,495

 

 

 

2,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

Carrying

 

 

Fair Value

 

 

Quoted Prices in

Active Markets

for Identical

Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

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)

 

 

Amount

 

 

Estimate

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

234,796

 

 

$

234,796

 

 

$

234,796

 

 

$

 

 

$

 

 

$

905,447

 

 

$

905,447

 

 

$

905,447

 

 

$

 

 

$

 

Equity securities

 

 

12,343

 

 

 

12,343

 

 

 

12,343

 

 

 

 

 

 

 

 

 

13,047

 

 

 

13,047

 

 

 

13,047

 

 

 

 

 

 

 

Available-for-sale debt securities

 

 

2,393,558

 

 

 

2,393,558

 

 

 

 

 

 

2,391,953

 

 

 

1,605

 

 

 

1,978,136

 

 

 

1,978,136

 

 

 

 

 

 

1,976,601

 

 

 

1,535

 

Held-to-maturity debt securities

 

 

851,753

 

 

 

874,523

 

 

 

 

 

 

873,995

 

 

 

528

 

Net held-to-maturity debt securities

 

 

730,886

 

 

 

768,183

 

 

 

 

 

 

767,720

 

 

 

463

 

Net loans

 

 

10,215,556

 

 

 

10,297,989

 

 

 

 

 

 

 

 

 

10,297,989

 

 

 

10,603,406

 

 

 

10,802,883

 

 

 

 

 

 

 

 

 

10,802,883

 

Loans held for sale

 

 

43,013

 

 

 

43,013

 

 

 

 

 

 

43,013

 

 

 

 

 

 

168,378

 

 

 

168,378

 

 

 

 

 

 

168,378

 

 

 

 

Other assets - interest rate derivatives

 

 

14,585

 

 

 

14,585

 

 

 

 

 

 

14,585

 

 

 

 

 

 

46,418

 

 

 

46,418

 

 

 

 

 

 

46,418

 

 

 

 

Accrued interest receivable

 

 

43,648

 

 

 

43,648

 

 

 

43,648

 

 

 

 

 

 

 

 

 

66,790

 

 

 

66,790

 

 

 

66,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

11,004,006

 

 

 

10,989,818

 

 

 

8,948,086

 

 

 

2,041,732

 

 

 

 

 

 

12,429,373

 

 

 

12,439,981

 

 

 

10,810,863

 

 

 

1,629,118

 

 

 

 

Federal Home Loan Bank borrowings

 

 

1,415,615

 

 

 

1,420,302

 

 

 

 

 

 

1,420,302

 

 

 

 

 

 

549,003

 

 

 

555,375

 

 

 

 

 

 

555,375

 

 

 

 

Other borrowings

 

 

282,362

 

 

 

282,691

 

 

 

279,345

 

 

 

3,346

 

 

 

 

 

 

241,950

 

 

 

235,796

 

 

 

235,796

 

 

 

 

 

 

 

Subordinated debt and junior subordinated debt

 

 

199,869

 

 

 

188,349

 

 

 

 

 

 

122,934

 

 

 

65,415

 

 

 

192,291

 

 

 

174,452

 

 

 

 

 

 

105,768

 

 

 

68,684

 

Other liabilities - interest rate derivatives

 

 

16,117

 

 

 

16,117

 

 

 

 

 

 

16,117

 

 

 

 

 

 

49,917

 

 

 

49,917

 

 

 

 

 

 

49,917

 

 

 

 

Accrued interest payable

 

 

8,077

 

 

 

8,077

 

 

 

8,077

 

 

 

 

 

 

 

 

 

4,314

 

 

 

4,314

 

 

 

4,314

 

 

 

 

 

 

 

 

The following methods and assumptions were used to measure the fair value of financial instruments recorded at cost on Wesbanco’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.

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

3127


Net loans:  Fair values for loans are estimated 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.  Wesbanco 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.

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 Wesbanco 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 based on the current borrowing rates for similar types of borrowing arrangements. 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.

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.

 

NOTE 9.8. 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, debit card sponsorship income, 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 judgements related to the amount and timing of revenue recognition.

Trust fees: Fees are earned over a period of time between monthly and annually, per the related fee schedule. The fees are earned ratably over the period for investment, safekeeping and other services performed by Wesbanco. The fees are accrued when earned based on the daily asset value on the last day of the quarter.  In most cases, the fees are directly debited from the customer account.  WesMark fees consist of investment advisory fees and shareholder service fees and are paid to Wesbanco by the WesMark mutual funds on a monthly basis for Wesbanco’s involvement with the management of the funds.

Service charges on deposits: There are monthly service charges for both commercial and personal banking customers, which are earned over the month per the related fee schedule based on the customers’ deposits. There are also transaction-based fees, which are earned based on specific transactions or customer activity within the customers’ deposit accounts. These are earned at the time the transaction or customer activity occurs. The fees are debited from the customer account.

Net securities brokerage revenue: Commission income is earned based on customer transactions and management of investments. The commission income from customers’ transactions is recognized when the transaction is complete and approved.  Annuity commissions are earned based upon the carrier’s commission rate for the annuity product chosen by the investing customer.   The commission income from the management of investments over time is earned continuously over a quarterly period.

Debit card sponsorship income:  The activity in this revenue stream concluded on March 31, 2021, with the sale of this program to another bank. Debit card sponsorship income iswas earned from Wesbanco’s sponsorship of its customers, which includeincluded independent service organizations, processors and other banks into different debit networks.  For providing this service, the customers paypaid the bank a per transaction fee for each transaction processed through the network.  In some cases, customers arewere also charged annual sponsorship fees and non-compliance fees as applicable.  The fees arewere earned at the time the transaction or customer activity occurs.occurred.  The fees arewere either directly debited from the customers' deposit accounts or arewere billed to the customer.

Payment processing fees: Payment processing fees are earned from the bill payment and electronic funds transfer (“EFT”) services provided under the name FirstNet. The fees are derived from both the individual consumer banking transactions and from businesses or service providers through monthly billing for total transactions occurring.  These fees are earned at the time the transaction or customer activity occurs.  The fees are debited from the customers’ deposit accounts or charged directly to the business or service provider.

Electronic banking fees: Interchange and ATM fees are earned based on customer and ATM transactions. Revenue is recognized when the transaction is settled.

3228


Mortgage banking income: Income is earned when Wesbanco-originated loans are sold to an investor on the secondary market. The investor bids on the loans. If the price is accepted, Wesbanco delivers the loan documents to the investor. Once received and approved by the investor, revenue is recognized and the loans are derecognized from the Consolidated Balance Sheet. Prior to the loans being sold, they are classified as loans held for sale. Additionally, the changes in the fair value of the loans held for sale, loan commitments and related derivatives are included in mortgage banking income and are slightly offset by any deferred direct origination costs, such as mortgage loan officer commissions.

Net gain or loss on sale of other real estate owned:owned and other assets: Net gain or loss on other real estate owned is recorded when other real estatethe property is sold to a third party and the Bank collects substantially all of the consideration to which Wesbancoit is entitled in exchange for the transfer of the property.  Net gain or loss on other assets can include, among other things, the sale of fixed assets, the change in fair value of the underlying investments funded by Wesbanco’s Community Development Corporation (“Wesbanco CDC”) and residual income earned from the sale of Wesbanco’s debit card sponsorship program.  Gains or losses are recognized upon receipt of consideration and subsequent transfer of the property for fixed asset sales. The change in fair value of Wesbanco CDC investments occurs upon the change in the underlying investments as these are accounted for utilizing the equity method, and as such, are not within the scope of ASC 606.  Residual income from the sale of the debit card sponsorship program is recognized over time per the signed agreement between Wesbanco and the buyer.

The following table summarizes the point of revenue recognition and the income recognized for each of the revenue streams for the three and nine months ended September 30, 20202021 and 2019,2020, respectively:

 

 

Point of Revenue

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

 

Point of Revenue

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

(unaudited, in thousands)

 

Recognition

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

Recognition

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenue Streams

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust account fees

 

Over time

 

$

4,225

 

 

$

4,265

 

 

$

13,271

 

 

$

13,529

 

 

Over time

 

$

4,768

 

 

$

4,225

 

 

$

14,792

 

 

$

13,271

 

WesMark fees

 

Over time

 

 

2,201

 

 

 

2,160

 

 

 

6,309

 

 

 

6,351

 

 

Over time

 

 

2,521

 

 

 

2,201

 

 

 

7,277

 

 

 

6,309

 

Total trust fees

 

 

 

 

6,426

 

 

 

6,425

 

 

 

19,580

 

 

 

19,880

 

 

 

 

 

7,289

 

 

 

6,426

 

 

 

22,069

 

 

 

19,580

 

Service charges on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial banking fees

 

Over time

 

 

576

 

 

 

513

 

 

 

1,748

 

 

 

1,480

 

 

Over time

 

 

464

 

 

 

576

 

 

 

1,629

 

 

 

1,748

 

Personal service charges

 

At a point in time and over time

 

 

4,756

 

 

 

6,543

 

 

 

14,524

 

 

 

18,323

 

 

At a point in time and over time

 

 

5,586

 

 

 

4,756

 

 

 

14,191

 

 

 

14,524

 

Total service charges on deposits

 

 

 

 

5,332

 

 

 

7,056

 

 

 

16,272

 

 

 

19,803

 

 

 

 

 

6,050

 

 

 

5,332

 

 

 

15,820

 

 

 

16,272

 

Net securities brokerage revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annuity commissions

 

At a point in time

 

 

1,218

 

 

 

1,204

 

 

 

3,101

 

 

 

4,018

 

 

At a point in time

 

 

1,169

 

 

 

1,218

 

 

 

3,237

 

 

 

3,101

 

Equity and debt security trades

 

At a point in time

 

 

27

 

 

 

151

 

 

 

280

 

 

 

356

 

 

At a point in time

 

 

73

 

 

 

27

 

 

 

206

 

 

 

280

 

Managed money

 

Over time

 

 

248

 

 

 

153

 

 

 

697

 

 

 

484

 

 

Over time

 

 

311

 

 

 

248

 

 

 

885

 

 

 

697

 

Trail commissions

 

Over time

 

 

232

 

 

 

257

 

 

 

709

 

 

 

739

 

 

Over time

 

 

412

 

 

 

232

 

 

 

990

 

 

 

709

 

Total net securities brokerage revenue

 

 

 

 

1,725

 

 

 

1,765

 

 

 

4,787

 

 

 

5,597

 

 

 

 

 

1,965

 

 

 

1,725

 

 

 

5,318

 

 

 

4,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debit card sponsorship income (1)

 

At a point in time and over time

 

 

751

 

 

 

 

 

 

2,102

 

 

 

 

 

At a point in time and over time

 

 

 

 

 

751

 

 

 

646

 

 

 

2,102

 

Payment processing fees (1)

 

At a point in time and over time

 

 

669

 

 

 

709

 

 

 

2,133

 

 

 

2,142

 

 

At a point in time and over time

 

 

773

 

 

 

669

 

 

 

2,234

 

 

 

2,133

 

Electronic banking fees

 

At a point in time

 

 

4,780

 

 

 

5,253

 

 

 

13,100

 

 

 

18,299

 

 

At a point in time

 

 

5,427

 

 

 

4,780

 

 

 

14,853

 

 

 

13,100

 

Mortgage banking income

 

At a point in time

 

 

8,488

 

 

 

2,588

 

 

 

17,295

 

 

 

5,262

 

 

At a point in time

 

 

4,563

 

 

 

8,488

 

 

 

16,656

 

 

 

17,295

 

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

 

At a point in time

 

 

(19

)

 

 

158

 

 

 

84

 

 

 

670

 

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

 

At a point in time and over time

 

 

785

 

 

 

(19

)

 

 

4,974

 

 

 

84

 

 

(1)

Debit card sponsorship income and payment processing fees are 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, and totaled gains (losses) of $0.4 million and $0 for the three months ended September 30, 2021 and 2020, respectively, and $4.2 million and ($0.1) million for the nine months ended September 30, 2021 and 2020, respectively.

 


33


NOTE 10.9. COMPREHENSIVE INCOME/(LOSS)

The activity in accumulated other comprehensive income for the nine months ended September 30, 20202021 and 20192020 is as follows:

 

 

Accumulated Other Comprehensive Income/(Loss) (1)

 

 

Accumulated Other Comprehensive Income/(Loss) (1)

 

(unaudited, in thousands)

 

Defined

Benefit

Plans

 

 

Unrealized

Gains (Losses)

on Debt Securities

Available-for-Sale

 

 

Unrealized Gains

on Debt Securities

Transferred from

Available-for-Sale

to Held-to-Maturity

 

 

Total

 

 

Defined

Benefit

Plans

 

 

Unrealized

Gains (Losses)

on Debt Securities

Available-for-Sale

 

 

Unrealized Gains

on Debt Securities

Transferred from

Available-for-Sale

to Held-to-Maturity

 

 

Total

 

Balance at December 31, 2020

 

$

(15,502

)

 

$

46,861

 

 

$

 

 

$

31,359

 

Other comprehensive income/(loss) before reclassifications

 

 

 

 

 

(28,292

)

 

 

 

 

 

(28,292

)

Amounts reclassified from accumulated other comprehensive

income/(loss)

 

 

1,431

 

 

 

(35

)

 

 

 

 

 

1,396

 

Period change

 

 

1,431

 

 

 

(28,327

)

 

 

 

 

 

(26,896

)

Balance at September 30, 2021

 

$

(14,071

)

 

$

18,534

 

 

$

 

 

$

4,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

$

(17,468

)

 

$

18,644

 

 

$

25

 

 

$

1,201

 

 

$

(17,468

)

 

$

18,644

 

 

$

25

 

 

$

1,201

 

Other comprehensive income before reclassifications

 

 

 

 

 

37,340

 

 

 

 

 

 

37,340

 

Other comprehensive income/(loss) before reclassifications

 

 

 

 

37,340

 

 

 

 

 

37,340

 

Amounts reclassified from accumulated other comprehensive

income/(loss)

 

 

1,712

 

 

 

(1,940

)

 

 

(12

)

 

 

(240

)

 

 

1,712

 

 

 

(1,940

)

 

 

(12

)

 

 

(240

)

Period change

 

 

1,712

 

 

 

35,400

 

 

 

(12

)

 

 

37,100

 

 

 

1,712

 

 

 

35,400

 

 

 

(12

)

 

 

37,100

 

Balance at September 30, 2020

 

$

(15,756

)

 

$

54,044

 

 

$

13

 

 

$

38,301

 

 

$

(15,756

)

 

$

54,044

 

 

$

13

 

 

$

38,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

(16,542

)

 

$

(21,522

)

 

$

193

 

 

$

(37,871

)

Other comprehensive income before reclassifications

 

 

 

 

 

46,450

 

 

 

 

 

 

46,450

 

Amounts reclassified from accumulated other comprehensive

income/(loss)

 

 

1,721

 

 

 

(199

)

 

 

(179

)

 

 

1,343

 

Period change

 

 

1,721

 

 

 

46,251

 

 

 

(179

)

 

 

47,793

 

Balance at September 30, 2019

 

$

(14,821

)

 

$

24,729

 

 

$

14

 

 

$

9,922

 

 

(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 nine months ended September 30, 20202021 and 2019:2020:

 

Details about Accumulated Other Comprehensive

Income/(Loss) Components

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

 

 

Affected Line Item in the Statement

of Net Income

 

For the Three Months

Ended September 30,

 

 

For the Nine Months

Ended September 30,

 

 

 

Affected Line Item in the Statement

of Comprehensive Income

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

Debt securities available-for-sale (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net securities gains reclassified into earnings

 

$

(45

)

 

$

(219

)

 

$

(2,545

)

 

$

(258

)

 

 

Net securities gains (Non-interest income)

 

$

(12

)

 

$

(45

)

 

$

(46

)

 

$

(2,545

)

 

 

Net securities gains (Non-interest income)

Related income tax expense ⁽²⁾

 

 

11

 

 

 

50

 

 

 

605

 

 

 

59

 

 

 

Provision for income taxes

 

 

3

 

 

 

11

 

 

 

11

 

 

 

605

 

 

 

Provision for income taxes

Net effect on accumulated other comprehensive

income for the period

 

 

(34

)

 

 

(169

)

 

 

(1,940

)

 

 

(199

)

 

 

 

 

 

(9

)

 

 

(34

)

 

 

(35

)

 

 

(1,940

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities held-to-maturity (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of unrealized gain transferred from

available-for-sale

 

 

(5

)

 

 

(88

)

 

 

(15

)

 

 

(237

)

 

 

Interest and dividends on securities (Interest and dividend income)

 

 

 

 

 

(5

)

 

 

 

 

 

(15

)

 

 

Interest and dividends on securities (Interest and dividend income)

Related income tax expense ⁽²⁾

 

 

1

 

 

 

20

 

 

 

3

 

 

 

58

 

 

 

Provision for income taxes

 

 

 

 

 

1

 

 

 

 

 

 

3

 

 

 

Provision for income taxes

Net effect on accumulated other comprehensive

income for the period

 

 

(4

)

 

 

(68

)

 

 

(12

)

 

 

(179

)

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

 

(12

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plans (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of net loss and prior service costs

 

 

746

 

 

 

767

 

 

 

2,246

 

 

 

2,275

 

 

 

Employee benefits (Non-interest expense)

 

 

635

 

 

 

746

 

 

 

1,886

 

 

 

2,246

 

 

 

Employee benefits (Non-interest expense)

Related income tax benefit ⁽²⁾

 

 

(177

)

 

 

(175

)

 

 

(534

)

 

 

(554

)

 

 

Provision for income taxes

 

 

(153

)

 

 

(177

)

 

 

(455

)

 

 

(534

)

 

 

Provision for income taxes

Net effect on accumulated other comprehensive

income for the period

 

 

569

 

 

 

592

 

 

 

1,712

 

 

 

1,721

 

 

 

 

 

 

482

 

 

 

569

 

 

 

1,431

 

 

 

1,712

 

 

 

 

Total reclassifications for the period

 

$

531

 

 

$

355

 

 

$

(240

)

 

$

1,343

 

 

 

 

 

$

473

 

 

$

531

 

 

$

1,396

 

 

$

(240

)

 

 

 

 

(1)

For additional detail related to unrealized gains on securities and related amounts reclassified from accumulated other comprehensive income, see Note 4,3, “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 7,6, “Benefit Plans” for additional detail.

34



NOTE 11.10. COMMITMENTS AND CONTINGENT LIABILITIES

Commitments — In the normal course of business, Wesbanco offers off-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’s exposure to credit losses in the event of non-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. Wesbanco 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 $10.8$7.3 millionas of and $9.5 million at September 30, 2020 (calculated under the CECL methodology – see Footnote 5, “Loans2021 and the Allowance for Credit Losses”) and $0.9 million at December 31, 2019,2020, 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 $0.1 million and $0.2 million as of September 30, 20202021 and December 31, 2019.2020, respectively.

Contingent obligations to purchase loans funded by other entities include affordable housing plan guarantees, credit card guarantees, loans sold with recourse as well as obligations to the FHLB.  Affordable housing plan guarantees are performance guarantees for various building project loans.  The guarantee amortizes as the loan balances decrease.  Credit card guarantees are credit card balances not owned by 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,

 

 

September 30,

 

 

December 31,

 

(unaudited, in thousands)

 

2020

 

 

2019

 

 

2021

 

 

2020

 

Lines of credit

 

$

2,512,397

 

 

$

2,469,676

 

 

$

2,801,461

 

 

$

2,510,011

 

Loans approved but not closed

 

 

422,328

 

 

 

504,623

 

 

 

449,869

 

 

 

381,180

 

Overdraft limits

 

 

154,666

 

 

 

149,519

 

Overdraft coverage

 

 

381,243

 

 

 

154,322

 

Letters of credit

 

 

52,070

 

 

 

57,205

 

 

 

29,234

 

 

 

53,788

 

Contingent obligations and other guarantees

 

 

133,069

 

 

 

81,551

 

 

 

117,682

 

 

 

126,984

 

 

Contingent Liabilities — Wesbanco recognized $2.6 million of legal settlement costs in the third quarter in which settlement is subject to final court approval. 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 12.11. BUSINESS SEGMENTS

Wesbanco operates 2 reportable segments: community banking and trust and investment services. Wesbanco’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 certain non-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 $4.6$5.5 billion and $4.4$4.6 billion at September 30, 20202021 and 2019,2020, respectively.  These assets are held by Wesbanco in fiduciary or agency capacities for their customers and therefore are not included as assets on Wesbanco’s Consolidated Balance Sheets.  

3531


Condensed financial information by business segment is presented below:

 

 

 

 

 

Trust and

 

 

 

 

 

 

 

 

 

 

Trust and

 

 

 

 

 

 

Community

 

 

Investment

 

 

 

 

 

 

Community

 

 

Investment

 

 

 

 

 

(unaudited, in thousands)

 

Banking

 

 

Services

 

 

Consolidated

 

 

Banking

 

 

Services

 

 

Consolidated

 

For The Three Months Ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

121,378

 

 

$

 

 

$

121,378

 

Interest expense

 

 

6,103

 

 

 

 

 

 

6,103

 

Net interest income

 

 

115,275

 

 

 

 

 

 

115,275

 

Provision for credit losses

 

 

(1,730

)

 

 

 

 

 

(1,730

)

Net interest income after provision for credit losses

 

 

117,005

 

 

 

 

 

 

117,005

 

Non-interest income

 

 

25,466

 

 

 

7,289

 

 

 

32,755

 

Non-interest expense

 

 

90,599

 

 

 

4,102

 

 

 

94,701

 

Income before provision for income taxes

 

 

51,872

 

 

 

3,187

 

 

 

55,059

 

Provision for income taxes

 

 

9,982

 

 

 

669

 

 

 

10,651

 

Net income

 

 

41,890

 

 

 

2,518

 

 

 

44,408

 

Preferred stock dividends

 

 

2,531

 

 

 

 

 

 

2,531

 

Net income available to common shareholders

 

$

39,359

 

 

$

2,518

 

 

$

41,877

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Three Months Ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

133,657

 

 

$

 

 

$

133,657

 

 

$

133,657

 

 

$

 

 

$

133,657

 

Interest expense

 

 

13,064

 

 

 

 

 

 

13,064

 

 

 

13,064

 

 

 

 

 

 

13,064

 

Net interest income

 

 

120,593

 

 

 

 

 

 

120,593

 

 

 

120,593

 

 

 

 

 

 

120,593

 

Provision for credit losses

 

 

16,288

 

 

 

 

 

 

16,288

 

 

 

16,288

 

 

 

 

 

 

16,288

 

Net interest income after provision for credit losses

 

 

104,305

 

 

 

 

 

 

104,305

 

 

 

104,305

 

 

 

 

 

 

104,305

 

Non-interest income

 

 

28,186

 

 

 

6,426

 

 

 

34,612

 

 

 

28,186

 

 

 

6,426

 

 

 

34,612

 

Non-interest expense

 

 

86,011

 

 

 

3,932

 

 

 

89,943

 

 

 

86,011

 

 

 

3,932

 

 

 

89,943

 

Income before provision for income taxes

 

 

46,480

 

 

 

2,494

 

 

 

48,974

 

 

 

46,480

 

 

 

2,494

 

 

 

48,974

 

Provision for income taxes

 

 

7,145

 

 

 

524

 

 

 

7,669

 

 

 

7,145

 

 

 

524

 

 

 

7,669

 

Net income

 

$

39,335

 

 

$

1,970

 

 

$

41,305

 

Net income available to common shareholders

 

$

39,335

 

 

$

1,970

 

 

$

41,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Three Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

117,348

 

 

$

 

 

$

117,348

 

 

$

369,760

 

 

$

 

 

$

369,760

 

Interest expense

 

 

21,228

 

 

 

 

 

 

21,228

 

 

 

22,153

 

 

 

 

 

 

22,153

 

Net interest income

 

 

96,120

 

 

 

 

 

 

96,120

 

 

 

347,607

 

 

 

 

 

 

347,607

 

Provision for credit losses

 

 

4,121

 

 

 

 

 

 

4,121

 

 

 

(50,714

)

 

 

 

 

 

(50,714

)

Net interest income after provision for credit losses

 

 

91,999

 

 

 

 

 

 

91,999

 

 

 

398,321

 

 

 

 

 

 

398,321

 

Non-interest income

 

 

20,525

 

 

 

6,425

 

 

 

26,950

 

 

 

80,007

 

 

 

22,069

 

 

 

102,076

 

Non-interest expense

 

 

69,068

 

 

 

4,200

 

 

 

73,268

 

 

 

252,428

 

 

 

12,412

 

 

 

264,840

 

Income before provision for income taxes

 

 

43,456

 

 

 

2,225

 

 

 

45,681

 

 

 

225,900

 

 

 

9,657

 

 

 

235,557

 

Provision for income taxes

 

 

7,866

 

 

 

468

 

 

 

8,334

 

 

 

45,417

 

 

 

2,028

 

 

 

47,445

 

Net income

 

$

35,590

 

 

$

1,757

 

 

$

37,347

 

 

 

180,483

 

 

 

7,629

 

 

 

188,112

 

Preferred stock dividends

 

 

7,594

 

 

 

 

 

 

7,594

 

Net income available to common shareholders

 

$

172,889

 

 

$

7,629

 

 

$

180,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

410,799

 

 

$

 

 

$

410,799

 

 

$

410,799

 

 

$

 

 

$

410,799

 

Interest expense

 

 

51,031

 

 

 

 

 

 

51,031

 

 

 

51,031

 

 

 

 

 

 

51,031

 

Net interest income

 

 

359,768

 

 

 

 

 

 

359,768

 

 

 

359,768

 

 

 

 

 

 

359,768

 

Provision for credit losses

 

 

107,949

 

 

 

 

 

 

107,949

 

 

 

107,949

 

 

 

 

 

 

107,949

 

Net interest income after provision for credit losses

 

 

251,819

 

 

 

 

 

 

251,819

 

 

 

251,819

 

 

 

 

 

 

251,819

 

Non-interest income

 

 

75,901

 

 

 

19,580

 

 

 

95,481

 

 

 

75,901

 

 

 

19,580

 

 

 

95,481

 

Non-interest expense

 

 

254,517

 

 

 

12,262

 

 

 

266,779

 

 

 

254,517

 

 

 

12,262

 

 

 

266,779

 

Income before provision for income taxes

 

 

73,203

 

 

 

7,318

 

 

 

80,521

 

 

 

73,203

 

 

 

7,318

 

 

 

80,521

 

Provision for income taxes

 

 

9,795

 

 

 

1,537

 

 

 

11,332

 

 

 

9,795

 

 

 

1,537

 

 

 

11,332

 

Net income

 

$

63,408

 

 

$

5,781

 

 

$

69,189

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

355,944

 

 

$

 

 

$

355,944

 

Interest expense

 

 

63,003

 

 

 

 

 

 

63,003

 

Net interest income

 

 

292,941

 

 

 

 

 

 

292,941

 

Provision for credit losses

 

 

9,375

 

 

 

 

 

 

9,375

 

Net interest income after provision for credit losses

 

 

283,566

 

 

 

 

 

 

283,566

 

Non-interest income

 

 

65,998

 

 

 

19,880

 

 

 

85,878

 

Non-interest expense

 

 

207,299

 

 

 

12,353

 

 

 

219,652

 

Income before provision for income taxes

 

 

142,265

 

 

 

7,527

 

 

 

149,792

 

Provision for income taxes

 

 

25,714

 

 

 

1,581

 

 

 

27,295

 

Net income

 

$

116,551

 

 

$

5,946

 

 

$

122,497

 

Net income available to common shareholders

 

$

63,408

 

 

$

5,781

 

 

$

69,189

 

 

Total non-fiduciary assets of the trust and investment services segment were $4.2$3.9 million (including $2.3$1.5 million of trust customer intangibles) and $4.0$4.2 million (including $2.5$1.9 million of trust customer intangibles) at September 30, 20202021 and 2019,2020, respectively.  All other assets, including goodwill and the remainder of other intangible assets, were allocated to the Community Banking segment.

 

36



ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management’s Discussion and Analysis (“MD&A”) represents an overview of the results of operations and financial condition of Wesbanco for the three and nine months ended September 30, 2020.2021. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this report relating to Wesbanco’s plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  The information contained in this report should be read in conjunction with Wesbanco’s Form 10-K for the year ended December 31, 20192020 and documents subsequently filed by Wesbanco with the Securities and Exchange Commission (“SEC”), including Wesbanco’s Form 10-Q for the quarters ended March 31, 2021 and June 30, 2020,2021, which are available at the SEC’s website, www.sec.gov or at Wesbanco’s website, www.Wesbanco.com.  Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in Wesbanco’s most recent Annual Report on Form 10-K filed with the SEC under “Risk Factors” in Part I, Item 1A and under “Risk Factors” in Part II, Item 1A of Wesbanco’s March 31 and June 30, 2020 Quarterly Report on Form 10-Q.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 including the effects of the COVID-19 pandemic; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to Wesbanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance.  Wesbanco does not assume any duty to update forward-looking statements.

OVERVIEW

Wesbanco is a multi-state bank holding company operating through 235206 branches and 227203 ATM machines in West Virginia, Ohio, western Pennsylvania, Kentucky, southern Indiana and Maryland, offering retail banking, corporate banking, personal and corporate trust services, brokerage services, mortgage banking and insurance. Wesbanco’s businesses are significantly impacted by economic factors such as market interest rates, federal monetary and regulatory policies, local and regional economic conditions and the competitive environment’s effect upon Wesbanco’s business volumes.  Wesbanco’s deposit levels are affected by numerous factors including personal savings rates, personal income, and competitive rates on alternative investments, as well as competition from other financial institutions within the markets we serve and liquidity needs of Wesbanco. Loan levels are also subject to various factors including construction demand, business financing needs, consumer spending and interest rates, as well as loan terms offered by competing lenders.

APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Wesbanco’s critical accounting policies involving the significant judgments and assumptions used in the preparation of the Consolidated Financial Statements as of September 30, 20202021 have remained unchanged except as noted below, from the disclosures presented in Wesbanco’s Annual Report on Form 10-K for the year ended December 31, 20192020 within the section “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Allowance for Credit Losses—In September 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326),” which require entities to use a new forward-looking “expected loss” model also referred to as the current expected credit loss model (“CECL”) on trade and other receivables, held-to-maturity debt securities, loans and other instruments that generally will result in the earlier recognition of allowances for credit losses.  For available-for-sale debt securities with unrealized losses, entities measure credit losses in a manner similarly to current procedures, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities.  Entities will have to disclose significantly more information, including information they use to track credit quality by year of origination for most financing receivables. In April 2019, the FASB issued ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging and Topic 825, Financial Instruments” and in May 2019 the FASB issued ASU 2019-05, “Financial Instruments – Credit Losses (Topic 326), Targeted Transition Relief. Public business entities must apply the new requirements for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, which for Wesbanco was effective January 1, 2020.  In December 2018, the Board of Governors of the Federal Reserve System, the Federal Deposit Insurance Corporation (“FDIC”) and the Office of Comptroller of the Currency (“OCC”) approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ adoption of the CECL methodology. The final rule provides banking organizations the option to phase-in, over a three-year period, the day-one adverse effects on regulatory capital that may result from the adoption of the new accounting standard. In response to the COVID-19 pandemic, the joint federal bank regulatory agencies issued an optional extension of the regulatory capital transition, which allows for a two-year delay and then a three-year transition period from January 1, 2022 through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period includes both the initial impact of our adoption of CECL at January 1, 2020 and 25% of subsequent changes in our allowance for credit losses during each quarter of the two-year period ended December 31, 2021, (collectively, the “CECL regulatory capital transition adjustment”). Wesbanco has elected to defer the impact of CECL on its regulatory capital for two years and then will phase-in the impact of the adoption of this standard on the regulatory capital calculations over the subsequent three-year period.

3733


Under CECL, acquired loans or pools of loans that have experienced more-than-insignificant credit deterioration are deemed to be purchased credit-deteriorated (“PCD”) loans, and are grossed-up on day 1 by the initial credit estimate through the allowance as opposed to a reduction in the loan’s amortized cost. The credit mark on acquired loans deemed not to be PCD loans are reflected as a reduction in the loan’s amortized cost, with an allowance and corresponding provision for credit losses recorded in the first reporting period after acquisition through current period earnings, while the loan mark will accrete through interest income over the life of such loans. At acquisition, Wesbanco will consider several factors as indicators that an acquired loan or pool of loans has experienced more-than-insignificant credit deterioration. These factors may include loans 30 days or more past due, loans with an internal risk grade of below average or lower, loans classified as non-accrual by the acquired institution, materiality of the credit and loans that have been previously modified in a troubled debt restructuring (“TDR”). Upon adoption of this standard, acquired loans from prior acquisitions that meet the guidelines under ASC 310-30 (formerly known as “purchased credit-impaired”) were reclassified as PCD loans. The accretable portion of the loan mark as of adoption date continues to accrete into interest income. However, the non-accretable portion of the loan mark was added to the allowance upon adoption, and any reversals of such mark will flow through the allowance in future periods. The loan mark on ASC 310-20 loans (“non-purchased credit-impaired”) from prior acquisitions continues to accrete through interest income over the life of such loans.

Wesbanco formed a cross-functional team in 2016 to oversee the implementation of CECL. The team was responsible for completing an initial data gap assessment, determining if additional data was needed or current data could be improved upon, finalizing the loan segmentation procedures, analyzing the methodology options regarding the calculation of expected credit losses and concluding why the selected methodology is reasonable and in-line with accounting guidance. Wesbanco completed parallel runs in 2019 to ensure the various forecasting and modeling assumptions were reasonable and supportable, including certain qualitative factors that were developed to estimate the initial current expected credit loss allowance.  Wesbanco engaged a third-party to validate the data inputs and the models utilized in the CECL calculation. In addition, the Company prepared documentation of the accounting policy decisions, changes to the business processes and procedures, and the control environment under the adoption of this standard. The day 1 impact on the allowance for credit losses was $41.4 million, which included a $6.7 million adjustment for PCD loans and a $3.0 million adjustment related to loan commitments. The after-tax effect on retained earnings was $26.6 million as of January 1, 2020. The day 1 CECL calculation was derived from the selected assumption of a one-year reasonable and supportable forecast, which was obtained from a third-party vendor. After the forecast period, Wesbanco reverts back over a one year period to historical loss rates adjusting for prepayments and curtailments, to estimate losses over the remaining life of loans. The most sensitive assumptions include the length of the forecast and reversion periods, forecast of unemployment and interest rate spreads and prepayment speeds. See Note 5, “Loans and Allowance for Credit Losses” for further detail.

The allowance for credit losses reduces the loan portfolio to the net amount expected to be collected and establishes an allowance for unfunded loan commitments, which is recorded in other liabilities.  The allowance for credit losses represents the lifetime expected losses for all loans and unfunded loan commitments at the initial recognition date. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries.  The provision also includes any necessary adjustments to the reserve for unfunded loan commitments, and such reserve is accounted for in other liabilities. Management evaluates the appropriateness of the allowance at least quarterly.  This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period. 

The allowance for credit loss calculation is based on the loan’s amortized cost basis, which is comprised of the unpaid principal balance of the loan, deferred loan fees (costs) and acquired premium (discount) minus any write-downs. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses, except for recent loan modifications allowed under the CARES Act due to the timing and nature of these modifications, because the Company has a robust policy in place to reverse or write-off accrued interest when the loan is placed on non-accrual, and also made an accounting policy election to reverse accrued interest deemed uncollectible as a reversal of interest income.  However, Wesbanco is reserving, as part of the allowance for credit losses, for accrued interest on loan modifications under the CARES Act due to the nature and timing of these deferrals.

The allowance for credit loss reflects the risk of loss in the loan portfolio. To appropriately measure expected credit losses, management disaggregates the loan portfolio into pools of similar risk characteristics. The Company utilizes the probability of default, PD, / loss given default, LGD, approach to calculate the expected loss for each segment, which is then discounted to net present value. PD is the probability the asset will default within a given timeframe and LGD is the percentage of the assets not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rate spreads.  Management relies on macroeconomic forecasts obtained from various reputable sources, which may include the Federal Open Market Committee (FOMC) forecast and other third party forecasts from well recognized, leading economists.  These forecasts can range from one to two years, depending upon the facts and circumstances of the current state of the economy, portfolio segment and management’s judgement of what can be reasonably supported.  The model reversion period may range from one to three years.

The allowance for credit losses is calculated over the loan’s contractual life. For term loans, the contractual life is calculated based on the maturity date. For commercial and industrial (“C&I”) revolving loans with no stated maturity date, the contractual life is calculated based on the internal review date. For all other revolving loans, the contractual life is based on either the estimated maturity date or a default date. The contractual term does not include any expected extensions, renewals or modifications unless management has a reasonable expectation as of the reporting period that Wesbanco will execute a troubled debt restructuring, TDR, with the borrower. Management assumes a loan will become a TDR if a loan has matured, has a principal balance, and has previously been partially charged-off. This assumption extends the maturity of these loans to six months beyond their respective maturity dates.

Contractual terms are adjusted for estimated prepayments to arrive at expected cash flows. Wesbanco models term loans with an annualized “prepayment” rate. When Wesbanco has a specific expectation of differing payment behavior for a given loan, the loan may be evaluated individually. For revolving loans that do not have a principal payment schedule, a curtailment rate is factored into the cash flow.

38


The evaluation also considers qualitative factors such as economic trends and conditions, which includes levels of regional unemployment, real estate values and the impact on specific industries and geographical markets, changes in lending policies and underwriting standards, delinquency and other credit quality trends, risk grading imprecision, concentrations of credit risk, if any, volume of activity, changes in lending staff, type of collateral and the results of internal loan reviews and examinations by bank regulatory agencies. Management relies on observable data from internal and external sources to the extent it is available to evaluate each of these factors and adjusts the actual historical loss rates to reflect the impact these factors may have on probable losses in the portfolio.  

Commercial loans, including commercial real estate (“CRE”) and C&I, are individually-evaluated if they have unique characteristics, reported as TDRs, or reported as non-accrual loans and greater than $1 million in balance.  Specific reserves are established when appropriate for such loans based on the net present value of expected future cash flows of the loan or the estimated realizable value of the collateral, if any.

On March 27, 2020, the CARES Act was signed into law. Section 4013 of the CARES Act, “Temporary Relief From Troubled Debt Restructurings,” allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. On April 7, 2020, the joint federal regulatory agencies issued a statement, “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working With Customers Affected by the Coronavirus (Revised),” which further discusses loan modifications related to COVID-19. Wesbanco has extended loan principal and/or interest payments up to 180 days for customers affected by the COVID-19 pandemic. These customers must meet certain criteria, such as being in good standing and not more than 30 days past due either as of December 31, 2019, or as of the implementation of the modification program under the Interagency Statement, as well as other requirements noted in the regulatory agencies’ revised statement. Based on the CARES Act provision and the guidance noted above, Wesbanco does not classify the COVID-19 loan modifications as TDRs, nor are the customers considered late with regard to their delayed payments to the extent they meet the criteria. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it was determined upon entry into the program.

On August 3, 2020, the joint federal regulatory agencies issued a statement, “Joint Statement on Additional Loan Accommodations Related to COVID-19”. This statement provides financial institutions with considerations for certain customers nearing the end of their COVID-19 loan deferral period noted above.  As per this guidance and in accordance with the CARES Act noted above, Wesbanco is currently developing a plan to assist certain customers with additional deferrals of principal and/or interest, but also requiring detailed financial information from the customer to determine the financial need, the period of relief to be considered and the type of deferral warranted.

In response to the COVID-19 pandemic, Wesbanco launched a number of initiatives and precautionary measures intended to mitigate the impact of the COVID-19 virus outbreak by offering payment relief to affected borrowers through loan modifications, payment deferrals, and working capital facilities; adjusting branch operations to help protect the health and safety of our customers and employees while maintaining access to our services; and supporting local non-profit organizations through our grant programs.  Through September 30, 2020, we have assisted our residential mortgage customers with approximately 550 loan modifications, our consumer and home equity loan customers with approximately 720 loan modifications, and our commercial and business customers with approximately 2,300 loan modifications, including most customers in our hotel loan portfolio.  In addition, we have been an active participant in the Small Business Administration’s Paycheck Protection Program (“PPP”), as established by the CARES Act. As of September 30, 2020, Wesbanco has originated approximately 7,200 PPP loans for $853 million.

RESULTS OF OPERATIONS

EARNINGS SUMMARY

 

Net income available to common shareholders for the three months ended September 30, 20202021 was $41.3$41.9 million, with diluted earnings per share of $0.61,$0.64, compared to $37.3$41.3 million or $0.68$0.61 per diluted share, respectively, for the third quarter of 2019.2020.  Net income for the nine months ended September 30, 20202021, was $180.5 million, with diluted earnings per share of $2.71, compared to $69.2 million or $1.03 per diluted share, as compared to $122.5 million, or $2.24 per diluted share,respectively, for the 2019 period.first nine months of 2020.  Excluding after-tax restructuring and merger-related expenses (non-GAAP measure) in both periods, for the three months ended September 30, 2020,2021, net income available to common shareholders was $44.2$45.4 million or $0.66$0.70 per diluted share, as compared to $38.7$44.2 million or $0.71$0.66 per diluted share, respectively, in the prior year quarter; and net income for the nine months ended September 30, 20202021 was $185.7 million or $2.79 per diluted share compared to $76.5 million or $1.14 per diluted share compared to $126.3 million or $2.31 per diluted share, respectively, in the prior year period.

 

 

For The Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

(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

 

 

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)

 

$

44,155

 

 

$

0.66

 

 

$

38,681

 

 

$

0.71

 

 

$

76,489

 

 

$

1.14

 

 

$

126,349

 

 

$

2.31

 

Net income available to common shareholders (Non-GAAP)(1)

 

$

45,406

 

 

$

0.70

 

 

$

44,155

 

 

$

0.66

 

 

$

185,685

 

 

$

2.79

 

 

$

76,489

 

 

$

1.14

 

Less: After-tax restructuring and merger-related expenses

 

 

(2,850

)

 

 

(0.05

)

 

 

(1,334

)

 

 

(0.03

)

 

 

(7,300

)

 

 

(0.11

)

 

 

(3,852

)

 

 

(0.07

)

 

 

(3,529

)

 

 

(0.06

)

 

 

(2,850

)

 

 

(0.05

)

 

 

(5,167

)

 

 

(0.08

)

 

 

(7,300

)

 

 

(0.11

)

Net income (GAAP)

 

$

41,305

 

 

$

0.61

 

 

$

37,347

 

 

$

0.68

 

 

$

69,189

 

 

$

1.03

 

 

$

122,497

 

 

$

2.24

 

Net income available to common shareholders (GAAP)

 

$

41,877

 

 

$

0.64

 

 

$

41,305

 

 

$

0.61

 

 

$

180,518

 

 

$

2.71

 

 

$

69,189

 

 

$

1.03

 

 

(1)

Non-GAAP net income excludes after-tax restructuring and merger-related expenses.  The above non-GAAP financial measures used by Wesbanco provide information useful to investors in understanding Wesbanco’s operating performance and trends, and facilitate comparisons with the performance of Wesbanco’s peers.

 

Net interest income increased $24.5decreased $5.3 million or 25.5%4.4% in the third quarter of 20202021 compared to the same quarter of 20192020, reflecting lower loan yields, due to a 34.8% increaserepricing of existing loans and new lower rates offered in average total earning assets, due primarily to the OLBK acquisition andcurrent market environment, lower purchase accounting related accretion from purchase accounting.and lower rates on investment securities, partially offset by lower interest on deposits and borrowings.  As a result of five federal funds rate decreases totaling 225the lower rates and a higher mix of securities versus loans to total assets, the net interest margin decreased by 23 basis points from July 2019 to March 2020 and aggressive deposit rate reductions late3.08% in the firstthird quarter of 2020,2021 as compared to the third quarter of 2020.  Over the same time period, the yield on earning assets decreased a total of 6842 basis points and the cost of interest bearing liabilities decreased 5628 basis pointspoints.  Average loan balances decreased by 8.5% from the third

39


quarter of 2019 to the same period of 2020. This resulted in the net interest margin decreasing by 25 basis points to 3.31% in the third quarter of 2020, compared to 3.56% in the third quarter of 2019.  Average loan balances increased by 43.3% from the third quarter of 2019, mainly attributable to both the OLBK acquisitionforgiveness of SBA Payroll Protection Program (“PPP”) loans and participation in the PPPhigher levels of commercial real estate loan program,payoffs, while average depositssecurities increased 40.3%by 41.7% over the same time period.   period due to excess liquidity on the balance sheet from stimulus funds received by our customers. Average deposits, excluding certificates of deposit, increased 15.3% over the same time period, due mostly to stimulus deposits and increased personal savings.   Accretion from acquisitions benefited the third quarter 2021 net interest margin by 1810 basis points, as compared to 1318 basis points in the prior year period and 19 basis points during the second quarter of 2020.period.  Lastly, the funding ofaccretion on both existing and forgiven PPP loans positively impacted the third quarter 20202021 net interest margin by a net 14 basis points as compared to two basis points.points for the third quarter of 2020.

TheImproved macroeconomic forecasts and certain qualitative factors utilized in the CECL calculation drove a net benefit of provision for credit losses increasedand resulted in a negative provision of $1.7 million in the third quarter of 2021 as compared to a provision of $16.3 million in the third quarter of 2020 as compared to the third quarter of 2019, due specifically to the implementation of the CECL accounting standard on January 1, 2020, and the effect of the COVID-19 pandemic. Net2020.  Annualized net charge-offs as a percentage of average portfolio loans, were 0.00%0.03% and 0.04%0.00% for the third quarter of 20202021 and 2019,2020, respectively.

For the third quarter of 2020,2021, non-interest income increased $7.7decreased $1.9 million or 28.4%5.4% compared to the third quarter of 2019,2020, driven primarily by lower mortgage banking income, and higher commercial customer loan swap-related income, as well as the OLBK acquisition.  Reflecting the low interest rate environment and organic growth, mortgage banking income increased $5.9which decreased $3.9 million or 228.0%46.2% from the record level recorded in the prior year amount.  While mortgage loan originations remained solid during the quarter, the amount sold in the secondary market decreased from approximately 75% last year to approximately 40% in the third quarter of 2020 compared2021, due to a continued effort to keep more 1-to-4 family residential mortgages on the prior year period, as residential mortgage origination dollar volume doubled with the associated sale of approximately 75% of those originations into the secondary market.  Loan swap-related incomebalance sheet.  Trust fees increased $1.7$0.9 million or 437.5%13.4% from the third quarter of 20192020 to $1.3 million,the third quarter of 2021 due to commercial loan customer demand in the current rate environment.  Offsetting these increases somewhat, electronicmarket improvements and net organic growth.  Electronic banking fees decreased $0.5increased $0.6 million or 9.0%13.5% from last year’s third quarter as we transitioned to adjusted settlement processes of a new third-party digital banking service provider.  Other income decreased $1.0 million or 19.4% due to lower loan swap-related income and the limitation on interchange fees due tosale of the Durbin amendment in the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act, and service charges on deposits decreased $1.7 million or 24.4% due to higher customer deposits associated with CARES Act stimulus payments and lower general consumer spending.debit card sponsorship business earlier this year.

Non-interest expense, excluding restructuring and merger-related expenses in both periods, increased in the third quarter of 20202021 by $14.8$3.9 million or 20.6%4.5%, to $90.2 million, compared to the third quarter of 2019.2020.   This year-over-year increase is primarily due to $2.6 million of settlement costs from the pending resolution of a lawsuit, which are located within other operating expenses, and higher salaries expense.  Salaries and wages employee benefits, net occupancy, equipment, and other operating costs associated with additional staffing and financial center locationsincreased $1.2 million or 3.0% from the OLBK acquisition.  In addition, salaries and wages reflect the annual mid-year merit increases implemented during the summer.  For the third quarter of 2020 restructuringto the third quarter of 2021 due to higher incentive compensation expense of $1.8 million, reflecting increased business growth and merger-related expenses were $3.6 million, which related to Wesbanco’s previously announced financial center optimization strategy and the OLBK merger,performance as compared to $1.7 millionthe pandemic-impacted prior year.  Equipment and software expense for the third quarter of 2019, which were related2021 increased $1.4 million or 22.2% year-over-year, due to increased asset size, increased usage of digital banking services and SBA PPP loan forgiveness. Offsetting these increases somewhat was a decrease in FDIC insurance expense of $0.7 million or 37.0% due to improved risk factors reducing the OLBK merger.assessment rate.

34


During the third quarter of 2021, the effective tax rate was 15.7%19.3% as compared to 18.2%15.7% in last year,year’s third quarter, and the provision for income taxes decreased $0.7increased by $3.0 million to $7.7 million,over the same time period, primarily due to lower year-over-yearhigher pre-tax income.

In responseincome heavily influenced by the negative provision for credit losses in the third quarter of 2021 as compared to the current economic environment asprior year’s reduced pre-tax income from a result of the COVID-19 pandemic, Wesbanco completed an interim goodwill impairment analysis as of September 30, 2020. Wesbanco concluded that goodwill, which has a carrying value of $1.1 billion, was not impaired as of September 30, 2020. Wesbanco will conduct its annual goodwill impairment test in the fourth quarter as of November 30th.pandemic-induced higher provision for credit losses.

 

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 September 30,

 

 

For the Nine Months

Ended September 30,

 

(unaudited, dollars in thousands)

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net interest income

 

$

120,593

 

 

$

96,120

 

 

$

359,768

 

 

$

292,941

 

 

$

115,275

 

 

$

120,593

 

 

$

347,607

 

 

$

359,768

 

Taxable equivalent adjustment to net interest

income

 

 

1,112

 

 

 

1,265

 

 

 

3,440

 

 

 

4,105

 

 

 

1,080

 

 

 

1,112

 

 

 

3,170

 

 

 

3,440

 

Net interest income, fully taxable equivalent

 

$

121,705

 

 

$

97,385

 

 

$

363,208

 

 

$

297,046

 

 

$

116,355

 

 

$

121,705

 

 

$

350,777

 

 

$

363,208

 

Net interest spread, non-taxable equivalent

 

 

3.10

%

 

 

3.20

%

 

 

3.14

%

 

 

3.29

%

 

 

2.96

%

 

 

3.10

%

 

 

3.02

%

 

 

3.14

%

Benefit of net non-interest bearing liabilities

 

 

0.18

%

 

 

0.31

%

 

 

0.21

%

 

 

0.30

%

 

 

0.09

%

 

 

0.18

%

 

 

0.11

%

 

 

0.21

%

Net interest margin

 

 

3.28

%

 

 

3.51

%

 

 

3.35

%

 

 

3.59

%

 

 

3.05

%

 

 

3.28

%

 

 

3.13

%

 

 

3.35

%

Taxable equivalent adjustment

 

 

0.03

%

 

 

0.05

%

 

 

0.03

%

 

 

0.05

%

 

 

0.03

%

 

 

0.03

%

 

 

0.03

%

 

 

0.03

%

Net interest margin, fully taxable equivalent

 

 

3.31

%

 

 

3.56

%

 

 

3.38

%

 

 

3.64

%

 

 

3.08

%

 

 

3.31

%

 

 

3.16

%

 

 

3.38

%

 

Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings.  Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income increased $24.5decreased $5.3 million or 25.5%4.4% in the third quarter of 20202021 compared to the third quarter of 2019,2020, due to a 34.8%23 basis point decrease in the net interest margin to 3.08% resulting from the lower yield environment, as the yield on earning assets decreased at a faster rate than the rate on interest bearing liabilities.  For the nine months ended September 30, 2021, net interest income decreased by $12.2 million or 3.4% compared to the first nine months of 2020 for similar reasons. The net interest margin decrease was slightly mitigated by a 2.3% increase in average earning asset balances primarily driven by the acquisition of OLBK, which closed midway through the fourth quarter of 2019, and Wesbanco’s participation in the PPP lending program.  For the first nine months of 2020, net interest income increased $66.8 million or 22.8% from the first nine months of 2019, for the same reasons.  Average loan balances increased 43.3% in the third quarter of 2020, primarily from a 41.7% increase in average securities, which were purchased with liquidity from stimulus-related deposits.  Also helping to mitigate the acquisition of OLBK and from $853.1 million of PPP loans originated primarily in the second quarter of 2020, compared to the third quarter of 2019.margin decrease, PPP loans contributed a total of $7.8$8.2 million in interest and fee accretion income in the third quarter of 2020, and $11.5 million for2021.  This PPP loan income positively impacted the first nine months of 2020.third quarter 2021 net interest margin by a net 14 basis points. Excluding the OLBK acquisition and PPP loans, portfolio loans decreased by 0.3%4.9% from September 30, 2019, as growth remained generally flat from a relative lack of2020, due to lower new loan demand other than residential lending, mostand high levels of which was sold in the secondary market.  Total average deposits increasedcommercial real estate loan payoffs. In addition, purchase accounting accretion decreased in the third quarter of 2020 by $3.5 billion or 40.3% compared to the third quarter of 2019, due to the deposits acquired from OLBK and from an influx of deposits from the stimulus package associated with the CARES Act, PPP loan proceeds deposited into customer accounts, higher personal savings rates and lower general consumer spending.   The net interest margin decreased by 25 basis points to 3.31% in the third quarter of 2020 from the same quarter of 2019.  The margin’s decline was due to multiple decreases during late 2019 and the first quarter of 2020 in the Federal Reserve’s target federal funds rate, a flat to sometimes inverted yield curve and additional balance sheet liquidity over the last three quarters, and was partially offset by higher

40


purchase accounting accretion.  Approximately 182021, as approximately 10 basis points of accretion from OLBK and other prior acquisitions was included in the third quarter 20202021 net interest margin as compared to 1318 basis points in the 20192020 third quarter net interest margin.  The fundingTotal average deposits, excluding CDs, increased in the third quarter of the previously mentioned PPP loans positively impacted2021 by $1.6 billion or 15.3% compared to the third quarter of 2020, net interest margin by a net two basis points. Yields decreased for most earning asset categories in 2020.due to stimulus deposits and higher personal savings balances.  The cost of interest bearing deposits decreased by 4512 basis points and total liabilities decreased by 5628 basis points from the third quarter of 20192020 to the third quarter of 2020.2021. The decrease in the cost is primarily due to aggressive rate decreases for interest bearing demand deposits, which include public funds, and lower rates for certificates of deposit, customer repurchase agreements, short to medium-termterm Federal Home Loan Bank borrowings and junior subordinated debentures, in response to the general decrease in overall borrowing rates in the marketplace resulting from lower rates across the yield curve.  In addition, the average balance of FHLB borrowings decreased by $717.3 million or 71.3% from the third quarter of 2020, as excess liquidity was used to pay off these borrowings as they matured.

Interest income increased $16.3decreased $12.3 million or 13.9%9.2% in the third quarter of 20202021 and $54.9$41.0 million or 15.4%10.0% in the first nine months of 20202021 compared to the same periods of 20192020 due to higher overall earning assets, mostly attributable to the OLBK acquisition and PPP loan originations, partially offset by lower yields in almost every major earning asset category.  Earning asset yields were influenced negatively in the third quarter of 20202021 compared to the third quarter of 20192020 due primarily to decreases in the Federal Reserve’s drop of the federal funds rate by 150 basis points in March 2020 in addition toand the 75 basis points that occurred incontinuation of the last half of 2019.low rate environment through the current period.  Average loan balances increased $3.4 billiondecreased $942.8 million or 8.5% in the third quarter of 20202021 compared to the third quarter of 2019,2020, due primarilymostly to the acquisition of OLBK and originationsforgiveness of PPP loans.loans that were originated in 2020 and the first half of 2021. Loan yields decreased by 7114 basis points during this same period to 4.17% from4.03% due to the previously mentioned federal fundslower rate decreasesenvironment and its effect on the repricing of portfolio loans, as well as lower yieldsoffered rates on PPPnew 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 third quarter of 2020,2021, average loans represented 75.8%67.8% of average earning assets, an increasea decrease from 71.4%75.8% in the third quarter of 2019.  Average2020. As liquidity from stimulus deposits was invested, average taxable securities balances decreased $180.2 millionincreased $1.1 billion or 7.8%51.3% from the third quarter of 2019, due to higher levels2020, and represented 21.4% of calls and mortgage security-related paydowns, as well astotal earning assets in the salethird quarter of approximately $218 million of mortgage-backed securities at the end of the first quarter, to take advantage of market opportunities and to create liquidity for COVID-19 related reasons.2021. Taxable securities yields decreased by 5752 basis points and tax-exempt securities yields decreased by three35 basis points in the third quarter of 20202021 from the third quarter of 2019.2020. The recent flat and inverted yield curvecontinuing lower rate environment has resulted in the yield decrease for all securities, as calls, prepayments and maturities of legacy higher-rate securities have been replaced with purchases at lower overall market yields.  Increased prepayments on mortgage-backed securities in the lower rate environment also further reduced the taxable securities yields due to higher premium amortization. The average balance of tax-exempt securities, which have the highest yields within securities, have decreased tofrom 22.2% of total average securities in the third quarter of 2020 compared to 22.9%16.8% of total average securities in the third quarter of 2019.2021.  

Total portfolio loans increased $3.2 billion or 41.7% over the last twelve months, while total commercial loans increased $3.0 billion or 58.4%.  Loan growth was achieved through $4.4 billion in total loan originations, led by $2.9 billion in business loan originations for the past twelve months.  Loan growth was driven by the acquisition of OLBK in 2019, PPP loans, expanded market areas and additional commercial personnel in our core markets, but was partially offset by significant loan paydowns or payoffs as some loans moved into the secondary lending market by customers who refinanced their commercial real estate mortgages, and some financed projects were sold by their developers.35


Commercial loans with floors currently average 4.36%3.93% on approximately $2.1$2.6 billion or 26%35% of total commercial loans at September 30, 2020,2021, as compared to $2.4$2.3 billion averaging 4.50%4.22% or 33%29% of commercial loans at December 31, 2019.2020. Approximately 69%65% or $1.5$1.7 billion of these loans are currently priced at their floor, as compared to 49%69% or $1.2$1.6 billion at December 31, 2019.2020. These loans typically do not adjust as rapidly from their current floor level as compared to loans without floors, due to the amount of the rate change as compared to the floor rate or next repricing date. In addition, in a declining rate environment, some customers may request rates below existing contractual floors, which we may grant for competitive or other reasons.

Interest expense decreased $8.2$7.0 million or 38.5%53.3% in the third quarter of 20202021 and $28.9 million or 56.6% in the first nine months of 2021 as compared to the same periodperiods in 2019,2020, due to decreases in the cost of all interest bearing liability categories, as market rates dropped in reaction to COVID-19 and management reduced certain deposit rates, as well as higher purchase accounting time deposit accretion.and due to a decrease in the balance of outstanding FHLB borrowings. The cost of interest bearing liabilities decreased by 5628 basis points from the third quarter of 20192020 to 0.53%0.25% in 2020.2021.  Interest bearing deposits increased $1.9 billion$784.5 million or 31.2%9.6% from the third quarter of 2019,2020, due mostly to the acquisition of OLBK and increases in organic deposits heavily driven by CARES Actcustomers’ stimulus deposits.payments.  The rate on interest bearing deposits decreased 4512 basis points to 26 basis points0.14% from the third quarter of 2019,2020, primarily from aggressive decreases in rates on interest bearing public funds and certificates of deposit in response to the COVID-19 pandemic.lower market rates, which are currently near their floors. Average non-interest bearing demand deposit balances increased from the third quarter of 20192020 to the third quarter of 20202021 by $1.6 billion$462.7 million or 62.9%11.4%, and were 33.1%33.4% of total average deposits at September 30, 2020,2021, compared to 28.5%33.1% at September 30, 2020, reflecting the acquired OLBK non-interest bearing demand deposits, CARES Actpreviously mentioned stimulus deposits, PPP loan deposits, higher personal savings balances and ongoing checking account marketing strategies. The average balance of FHLB borrowings decreased $41.8$717.3 million from the third quarter of 20192020 to 20202021 due to the maturity of legacy higher-rate FHLB borrowings throughout the second and third quarterspast twelve months being funded byredeemed with excess liquidity balances.liquidity.  These maturities benefittedbenefited the average rate paid, as it decreased by 3553 basis points to 2.16%1.63% from the third quarter of 2019.2020.  Average other borrowings combined with subordinated debt and junior subordinated debt balances increased $101.4decreased $251.6 million or 21.4%43.7% from the third quarter of 20192020 to 2020, partially due to the acquisition of OLBK,2021, and their average rates paid decreased by 13722 and 13920 basis points, respectively, over this same time period, due primarily to decreases in LIBOR, the index upon which this variable-rate type of borrowing is priced, other than the fixed rate subordinated debt.priced.

The 150 basis points in total federal fundscontinuing low rate cuts in the first quarter of 2020, as well as the generally lower rates across the yield curve, areenvironment is expected to result in the core net interest margin declining a few basis points over the remainderfourth quarter, as securities purchased toward the end of the year.third quarter will further negatively impact the margin. Lower anticipated earning asset yields caused by loans repricing to lower rates, rates on new loan production rates being lower than existing loan rates, andloans, security cash flows being reinvested at lower rates are expected toand decreasing purchase accounting accretion should be partially offsetslightly mitigated by price reductions to deposit rates and lower wholesale funding costs.  The subordinated debt payoff late in the third quarter of 2021 and the upcoming subordinated debt payoff in November, both of which were acquired in previous acquisitions, will further help to reduce the cost of interest-bearing liabilities. In addition, Wesbanco’s participation in the PPP loan program is expected to positively contribute to net interest income resultingand further mitigate the decreases in a modest positive adjustment to the net interest margin in future periods as SBA loan forgiveness occurs for qualifying customers and net deferred fees are accreted into income at the date of loan payoff. At September 30, 2021, there were $10.4 million of remaining net deferred fees from PPP loans that will accrete into interest income as loans pay down or are forgiven by the SBA.

4136


TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS

 

 

For The Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

For The Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

(unaudited, dollars in thousands)

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks - interest bearing

 

$

755,575

 

 

 

0.16

%

 

$

71,163

 

 

 

2.41

%

 

$

509,928

 

 

 

0.25

%

 

$

73,617

 

 

 

2.50

%

 

$

936,084

 

 

 

0.16

%

 

$

755,575

 

 

 

0.16

%

 

$

803,713

 

 

 

0.12

%

 

$

509,928

 

 

 

0.25

%

Loans, net of unearned income (1)

 

 

11,107,106

 

 

 

4.17

%

 

 

7,751,724

 

 

 

4.88

%

 

 

10,813,737

 

 

 

4.34

%

 

 

7,704,212

 

 

 

4.99

%

 

 

10,164,279

 

 

 

4.03

%

 

 

11,107,106

 

 

 

4.17

%

 

 

10,562,879

 

 

 

4.03

%

 

 

10,813,737

 

 

 

4.34

%

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,121,780

 

 

 

2.19

%

 

 

2,301,933

 

 

 

2.76

%

 

 

2,328,196

 

 

 

2.45

%

 

 

2,330,439

 

 

 

2.81

%

 

 

3,210,878

 

 

 

1.67

%

 

 

2,121,780

 

 

 

2.19

%

 

 

2,856,041

 

 

 

1.75

%

 

 

2,328,196

 

 

 

2.45

%

Tax-exempt (3)

 

 

603,835

 

 

 

3.49

%

 

 

684,164

 

 

 

3.52

%

 

 

624,278

 

 

 

3.50

%

 

 

744,949

 

 

 

3.50

%

 

 

650,397

 

 

 

3.14

%

 

 

603,835

 

 

 

3.49

%

 

 

610,449

 

 

 

3.31

%

 

 

624,278

 

 

 

3.50

%

Total securities

 

 

2,725,615

 

 

 

2.47

%

 

 

2,986,097

 

 

 

2.93

%

 

 

2,952,474

 

 

 

2.67

%

 

 

3,075,388

 

 

 

2.97

%

 

 

3,861,275

 

 

 

1.91

%

 

 

2,725,615

 

 

 

2.47

%

 

 

3,466,490

 

 

 

2.03

%

 

 

2,952,474

 

 

 

2.67

%

Other earning assets

 

 

56,575

 

 

 

6.88

%

 

 

53,181

 

 

 

6.80

%

 

 

65,849

 

 

 

6.27

%

 

 

51,954

 

 

 

7.12

%

 

 

23,646

 

 

 

4.23

%

 

 

56,575

 

 

 

6.88

%

 

 

28,494

 

 

 

5.11

%

 

 

65,849

 

 

 

6.27

%

Total earning assets (3)

 

 

14,644,871

 

 

 

3.66

%

 

 

10,862,165

 

 

 

4.34

%

 

 

14,341,988

 

 

 

3.86

%

 

 

10,905,171

 

 

 

4.41

%

 

 

14,985,284

 

 

 

3.24

%

 

 

14,644,871

 

 

 

3.66

%

 

 

14,861,576

 

 

 

3.36

%

 

 

14,341,988

 

 

 

3.86

%

Other assets

 

 

2,074,846

 

 

 

 

 

 

 

1,625,988

 

 

 

 

 

 

 

2,065,777

 

 

 

 

 

 

 

1,590,847

 

 

 

 

 

 

 

2,072,509

 

 

 

 

 

 

 

2,074,846

 

 

 

 

 

 

 

2,060,312

 

 

 

 

 

 

 

2,065,777

 

 

 

 

 

Total Assets

 

$

16,719,717

 

 

 

 

 

 

$

12,488,153

 

 

 

 

 

 

$

16,407,765

 

 

 

 

 

 

$

12,496,018

 

 

 

 

 

 

$

17,057,793

 

 

 

 

 

 

$

16,719,717

 

 

 

 

 

 

$

16,921,888

 

 

 

 

 

 

$

16,407,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS'

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

2,654,161

 

 

 

0.18

%

 

$

2,126,720

 

 

 

0.84

%

 

$

2,518,952

 

 

 

0.32

%

 

$

2,131,887

 

 

 

0.80

%

 

$

3,297,702

 

 

 

0.10

%

 

$

2,654,161

 

 

 

0.18

%

 

$

3,139,992

 

 

 

0.12

%

 

$

2,518,952

 

 

 

0.32

%

Money market accounts

 

 

1,623,969

 

 

 

0.17

%

 

 

1,097,930

 

 

 

0.71

%

 

 

1,590,498

 

 

 

0.33

%

 

 

1,122,665

 

 

 

0.70

%

 

 

1,791,494

 

 

 

0.08

%

 

 

1,623,969

 

 

 

0.17

%

 

 

1,764,462

 

 

 

0.11

%

 

 

1,590,498

 

 

 

0.33

%

Savings deposits

 

 

2,140,932

 

 

 

0.06

%

 

 

1,686,267

 

 

 

0.20

%

 

 

2,051,930

 

 

 

0.10

%

 

 

1,674,262

 

 

 

0.16

%

 

 

2,471,593

 

 

 

0.04

%

 

 

2,140,932

 

 

 

0.06

%

 

 

2,393,066

 

 

 

0.04

%

 

 

2,051,930

 

 

 

0.10

%

Certificates of deposit

 

 

1,761,087

 

 

 

0.72

%

 

 

1,321,696

 

 

 

1.15

%

 

 

1,865,439

 

 

 

0.77

%

 

 

1,385,349

 

 

 

1.14

%

 

 

1,403,812

 

 

 

0.49

%

 

 

1,761,087

 

 

 

0.72

%

 

 

1,501,857

 

 

 

0.54

%

 

 

1,865,439

 

 

 

0.77

%

Total interest bearing deposits

 

 

8,180,149

 

 

 

0.26

%

 

 

6,232,613

 

 

 

0.71

%

 

 

8,026,819

 

 

 

0.37

%

 

 

6,314,163

 

 

 

0.69

%

 

 

8,964,601

 

 

 

0.14

%

 

 

8,180,149

 

 

 

0.26

%

 

 

8,799,377

 

 

 

0.17

%

 

 

8,026,819

 

 

 

0.37

%

Federal Home Loan Bank borrowings

 

 

1,006,593

 

 

 

2.16

%

 

 

1,048,401

 

 

 

2.51

%

 

 

1,285,266

 

 

 

2.18

%

 

 

1,036,464

 

 

 

2.49

%

 

 

289,334

 

 

 

1.63

%

 

 

1,006,593

 

 

 

2.16

%

 

 

388,518

 

 

 

1.85

%

 

 

1,285,266

 

 

 

2.18

%

Other borrowings

 

 

383,771

 

 

 

0.32

%

 

 

317,931

 

 

 

1.69

%

 

 

361,949

 

 

 

0.54

%

 

 

321,976

 

 

 

1.82

%

 

 

136,028

 

 

 

0.10

%

 

 

383,771

 

 

 

0.32

%

 

 

152,450

 

 

 

0.17

%

 

 

361,949

 

 

 

0.54

%

Subordinated debt and junior subordinated debt

 

 

192,093

 

 

 

3.87

%

 

 

156,561

 

 

 

5.26

%

 

 

194,195

 

 

 

4.40

%

 

 

169,944

 

 

 

5.37

%

 

 

188,276

 

 

 

3.67

%

 

 

192,093

 

 

 

3.87

%

 

 

191,018

 

 

 

3.73

%

 

 

194,195

 

 

 

4.40

%

Total interest bearing liabilities (1)(4)

 

 

9,762,606

 

 

 

0.53

%

 

 

7,755,506

 

 

 

1.09

%

 

 

9,868,229

 

 

 

0.69

%

 

 

7,842,547

 

 

 

1.07

%

 

 

9,578,239

 

 

 

0.25

%

 

 

9,762,606

 

 

 

0.53

%

 

 

9,531,363

 

 

 

0.31

%

 

 

9,868,229

 

 

 

0.69

%

Non-interest bearing demand deposits

 

 

4,041,681

 

 

 

 

 

 

 

2,481,384

 

 

 

 

 

 

 

3,679,743

 

 

 

 

 

 

 

2,463,076

 

 

 

 

 

 

 

4,504,332

 

 

 

 

 

 

 

4,041,681

 

 

 

 

 

 

 

4,402,487

 

 

 

 

 

 

 

3,679,743

 

 

 

 

 

Other liabilities

 

 

252,917

 

 

 

 

 

 

 

153,729

 

 

 

 

 

 

 

239,797

 

 

 

 

 

 

 

139,761

 

 

 

 

 

 

 

197,916

 

 

 

 

 

 

 

252,917

 

 

 

 

 

 

 

205,309

 

 

 

 

 

 

 

239,797

 

 

 

 

 

Shareholders’ equity

 

 

2,662,513

 

 

 

 

 

 

 

2,097,534

 

 

 

 

 

 

 

2,619,996

 

 

 

 

 

 

 

2,050,634

 

 

 

 

 

 

 

2,777,306

 

 

 

 

 

 

 

2,662,513

 

 

 

 

 

 

 

2,782,729

 

 

 

 

 

 

 

2,619,996

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

16,719,717

 

 

 

 

 

 

$

12,488,153

 

 

 

 

 

 

$

16,407,765

 

 

 

 

 

 

$

12,496,018

 

 

 

 

 

 

$

17,057,793

 

 

 

 

 

 

$

16,719,717

 

 

 

 

 

 

$

16,921,888

 

 

 

 

 

 

$

16,407,765

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

 

 

3.13

%

 

 

 

 

 

 

3.25

%

 

 

 

 

 

 

3.17

%

 

 

 

 

 

 

3.34

%

 

 

 

 

 

 

2.99

%

 

 

 

 

 

 

3.13

%

 

 

 

 

 

 

3.05

%

 

 

 

 

 

 

3.17

%

Taxable equivalent net interest margin

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

3.56

%

 

 

 

 

 

 

3.38

%

 

 

 

 

 

 

3.64

%

 

 

 

 

 

 

3.08

%

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

3.16

%

 

 

 

 

 

 

3.38

%

 

(1)

Gross of allowance for loancredit losses and net of unearned income.  Includes non-accrual and loans held for sale.  Loan fees included in interest income on loans were $6.2$6.8 million and $0.4$6.2 million for the three months ended September 30, 20202021 and 2019,2020, respectively, and were $9.5$21.5 million and $1.3$9.5 million for the nine months ended September 30, 2021 and 2020, and 2019, respectively.  As part of loan fees, PPP loan fees which are included as part of total loan fees, were $7.1 million and $5.6 million for the three months ended September 30, 2021 and 2020, respectively and were $21.0 million and $7.7 million for the three and nine months ended September 30, 2020.2021 and 2020, respectively.  Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $4.2$3.0 million and $3.4$4.2 million for the three months ended September 30, 20202021 and 2019,2020, respectively, and was $12.5$10.3 million and $13.0$12.5 million for the nine months ended September 30, 2021 and 2020, and 2019, respectively.  Accretion on interest bearing liabilities acquired from prior acquisitions was $2.1 million and $0.3 million for the three months ended September 30, 2020 and 2019, respectively, and was $8.1 million and $0.9 million for the nine months ended September 30, 2020 and 2019, 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 $0.7 million and $2.1 million for the three months ended September 30, 2021 and 2020, respectively, and was $2.6 million and $8.1 million for the nine months ended September 30, 2021 and 2020, respectively.

 


42


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

 

 

For The Three Months Ended September 30, 2020

 

 

For the Nine Months Ended September 30, 2020

 

 

For the Three Months

Ended September 30, 2021

 

 

For the Nine Months

Ended September 30, 2021

 

 

Compared to September 30, 2019

 

 

Compared to September 30, 2019

 

 

Compared to September 30, 2020

 

 

Compared to September 30, 2020

 

(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

 

$

(138

)

 

$

13

 

 

$

(125

)

 

$

(481

)

 

$

73

 

 

$

(408

)

 

$

73

 

 

$

-

 

 

$

73

 

 

$

408

 

 

$

(635

)

 

$

(227

)

Loans, net of unearned income

 

 

32,065

 

 

 

(10,910

)

 

 

21,155

 

 

 

93,890

 

 

 

(30,082

)

 

 

63,808

 

 

 

(9,660

)

 

 

(3,658

)

 

 

(13,318

)

 

 

(8,002

)

 

 

(24,561

)

 

 

(32,563

)

Taxable securities

 

 

(1,173

)

 

 

(3,045

)

 

 

(4,218

)

 

 

(47

)

 

 

(6,312

)

 

 

(6,359

)

 

 

5,020

 

 

 

(3,208

)

 

 

1,812

 

 

 

8,459

 

 

 

(13,694

)

 

 

(5,235

)

Tax-exempt securities (1)

 

 

(705

)

 

 

(25

)

 

 

(730

)

 

 

(3,166

)

 

 

(2

)

 

 

(3,168

)

 

 

391

 

 

 

(542

)

 

 

(151

)

 

 

(357

)

 

 

(928

)

 

 

(1,285

)

Other earning assets

 

 

58

 

 

 

16

 

 

 

74

 

 

 

579

 

 

 

(262

)

 

 

317

 

 

 

(438

)

 

 

(289

)

 

 

(727

)

 

 

(1,507

)

 

 

(492

)

 

 

(1,999

)

Total interest income change (1)

 

 

30,107

 

 

 

(13,951

)

 

 

16,156

 

 

 

90,775

 

 

 

(36,585

)

 

 

54,190

 

 

 

(4,614

)

 

 

(7,697

)

 

 

(12,311

)

 

 

(999

)

 

 

(40,310

)

 

 

(41,309

)

Increase (decrease) in interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

1,518

 

 

 

(4,782

)

 

 

(3,264

)

 

 

2,916

 

 

 

(9,695

)

 

 

(6,779

)

 

 

250

 

 

 

(660

)

 

 

(410

)

 

 

1,213

 

 

 

(4,324

)

 

 

(3,111

)

Money market accounts

 

 

2,177

 

 

 

(3,443

)

 

 

(1,266

)

 

 

7,315

 

 

 

(9,259

)

 

 

(1,944

)

 

 

67

 

 

 

(424

)

 

 

(357

)

 

 

390

 

 

 

(2,839

)

 

 

(2,449

)

Savings deposits

 

 

332

 

 

 

(890

)

 

 

(558

)

 

 

708

 

 

 

(1,246

)

 

 

(538

)

 

 

42

 

 

 

(101

)

 

 

(59

)

 

 

221

 

 

 

(975

)

 

 

(754

)

Certificates of deposit

 

 

5,121

 

 

 

(5,754

)

 

 

(633

)

 

 

(16,585

)

 

 

15,519

 

 

 

(1,066

)

 

 

(568

)

 

 

(903

)

 

 

(1,471

)

 

 

(1,852

)

 

 

(2,791

)

 

 

(4,643

)

Federal Home Loan Bank borrowings

 

 

(257

)

 

 

(931

)

 

 

(1,188

)

 

 

3,480

 

 

 

(1,767

)

 

 

1,713

 

 

 

(3,190

)

 

 

(1,075

)

 

 

(4,265

)

 

 

(12,826

)

 

 

(2,769

)

 

 

(15,595

)

Other borrowings

 

 

358

 

 

 

(1,407

)

 

 

(1,049

)

 

 

627

 

 

 

(3,565

)

 

 

(2,938

)

 

 

(130

)

 

 

(141

)

 

 

(271

)

 

 

(577

)

 

 

(685

)

 

 

(1,262

)

Subordinated debt and junior subordinated debt

 

 

1,202

 

 

 

(1,408

)

 

 

(206

)

 

 

1,661

 

 

 

(2,081

)

 

 

(420

)

 

 

(37

)

 

 

(91

)

 

 

(128

)

 

 

(103

)

 

 

(961

)

 

 

(1,064

)

Total interest expense change

 

 

10,451

 

 

 

(18,615

)

 

 

(8,164

)

 

 

122

 

 

 

(12,094

)

 

 

(11,972

)

 

 

(3,566

)

 

 

(3,395

)

 

 

(6,961

)

 

 

(13,534

)

 

 

(15,344

)

 

 

(28,878

)

Net interest income increase (decrease) (1)

 

$

19,656

 

 

$

4,664

 

 

$

24,320

 

 

$

90,653

 

 

$

(24,491

)

 

$

66,162

 

Net interest income (decrease) increase (1)

 

$

(1,048

)

 

$

(4,302

)

 

$

(5,350

)

 

$

12,535

 

 

$

(24,966

)

 

$

(12,431

)

 

(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 lifetime expected losses for all portfolio loans.  The provision for credit losses – loan commitments is the amount to be added to the allowance for credit losses for loan commitments to bring that allowance to a level considered appropriate to absorb lifetime expected losses on unfunded loan commitments.  The provision for credit losses - loans and loan commitments increaseddecreased to ($1.7) million in the third quarter of 2021 compared to $16.3 million in the third quarter of 2020, compared to $4.1 million in the third quarter of 2019 due to the adoption of CECL on January 1, 2020, and as a result of changes in the macroeconomic forecast resulting in expectedand certain other qualitative factors.  As of September 30, 2021, the macroeconomic forecast estimated significantly higherlower unemployment over the reasonable and supportable forecast period of oneyear, primarily increasingas compared to the forecast utilized during the third quarter of 2020, resulting in a decrease in the allowance for loan losses and allowance for loan commitments.  Non-performing loans were 0.38%0.40% of total loans as of September 30, 2020, decreasing2021, increasing from 0.52%0.38% of total loans at the end of the third quarter of 2019. Non-performing assets were 0.38% of total loans and other real estate and repossessed assets as of September 30, 2020, decreasing from 0.57% at the end of the third quarter of 2019.2020.  Criticized and classified loans were 3.25%4.21% of total loans increasing from 2.24% as of September 30, 2019,2021, increasing from 3.25% as of September 30, 2020, primarily due to recent adjustments to the internal loan classification system, which impacted risk grades, and downgrades in the Company’s hospitality loan portfolio. Past due loans at September 30, 20202021 were 0.25%0.44% of total loans, compared to 0.30%0.25% at September 30, 2019.2020. Annualized net loan charge-offs decreasedincreased to zero percent as of0.01% for the nine months ended September 30, 20202021 compared to 0.04% as of0.08% for the nine months ended September 30, 2019.2020.  (Please see the Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion).

43



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 September 30,

 

 

 

 

 

 

 

 

 

 

For the Nine Months

Ended September 30,

 

 

 

 

 

 

 

 

 

(unaudited, dollars in thousands)

 

2020

 

 

2019

 

 

$ Change

 

 

% Change

 

 

2020

 

 

2019

 

 

$ Change

 

 

% Change

 

 

2021

 

 

2020

 

 

$ Change

 

 

% Change

 

 

2021

 

 

2020

 

 

$ Change

 

 

% Change

 

Trust fees

 

$

6,426

 

 

$

6,425

 

 

$

1

 

 

 

0.0

 

 

$

19,580

 

 

$

19,880

 

 

$

(300

)

 

 

(1.5

)

 

$

7,289

 

 

$

6,426

 

 

$

863

 

 

 

13.4

 

 

$

22,069

 

 

$

19,580

 

 

$

2,489

 

 

 

12.7

 

Service charges on deposits

 

 

5,332

 

 

 

7,056

 

 

 

(1,724

)

 

 

(24.4

)

 

 

16,272

 

 

 

19,803

 

 

 

(3,531

)

 

 

(17.8

)

 

 

6,050

 

 

 

5,332

 

 

 

718

 

 

 

13.5

 

 

 

15,820

 

 

 

16,272

 

 

 

(452

)

 

 

(2.8

)

Electronic banking fees

 

 

4,780

 

 

 

5,253

 

 

 

(473

)

 

 

(9.0

)

 

 

13,100

 

 

 

18,299

 

 

 

(5,199

)

 

 

(28.4

)

 

 

5,427

 

 

 

4,780

 

 

 

647

 

 

 

13.5

 

 

 

14,853

 

 

 

13,100

 

 

 

1,753

 

 

 

13.4

 

Net securities brokerage revenue

 

 

1,725

 

 

 

1,765

 

 

 

(40

)

 

 

(2.3

)

 

 

4,787

 

 

 

5,597

 

 

 

(810

)

 

 

(14.5

)

 

 

1,965

 

 

 

1,725

 

 

 

240

 

 

 

13.9

 

 

 

5,318

 

 

 

4,787

 

 

 

531

 

 

 

11.1

 

Bank-owned life insurance

 

 

2,088

 

 

 

1,373

 

 

 

715

 

 

 

52.1

 

 

 

5,609

 

 

 

4,032

 

 

 

1,577

 

 

 

39.1

 

 

 

2,656

 

 

 

2,088

 

 

 

568

 

 

 

27.2

 

 

 

6,072

 

 

 

5,609

 

 

 

463

 

 

 

8.3

 

Net securities gains

 

 

787

 

 

 

235

 

 

 

552

 

 

 

234.9

 

 

 

3,577

 

 

 

3,800

 

 

 

(223

)

 

 

(5.9

)

Net securities (losses) gains

 

 

(15

)

 

 

787

 

 

 

(802

)

 

 

(101.9

)

 

 

740

 

 

 

3,577

 

 

 

(2,837

)

 

 

(79.3

)

Mortgage banking income

 

 

8,488

 

 

 

2,588

 

 

 

5,900

 

 

 

228.0

 

 

 

17,295

 

 

 

5,262

 

 

 

12,033

 

 

 

228.7

 

 

 

4,563

 

 

 

8,488

 

 

 

(3,925

)

 

 

(46.2

)

 

 

16,656

 

 

 

17,295

 

 

 

(639

)

 

 

(3.7

)

Net insurance services revenue

 

 

1,026

 

 

 

812

 

 

 

214

 

 

 

26.4

 

 

 

2,807

 

 

 

2,507

 

 

 

300

 

 

 

12.0

 

 

 

909

 

 

 

1,026

 

 

 

(117

)

 

 

(11.4

)

 

 

3,044

 

 

 

2,807

 

 

 

237

 

 

 

8.4

 

Debit card sponsorship income

 

 

751

 

 

 

 

 

 

751

 

 

 

100.0

 

 

 

2,102

 

 

 

 

 

 

2,102

 

 

 

100.0

 

 

 

 

 

 

751

 

 

 

(751

)

 

 

(100.0

)

 

 

646

 

 

 

2,102

 

 

 

(1,456

)

 

 

(69.3

)

Payment processing fees

 

 

669

 

 

 

709

 

 

 

(40

)

 

 

(5.6

)

 

 

2,133

 

 

 

2,142

 

 

 

(9

)

 

 

(0.4

)

 

 

773

 

 

 

669

 

 

 

104

 

 

 

15.5

 

 

 

2,234

 

 

 

2,133

 

 

 

101

 

 

 

4.7

 

Net gain on other real estate owned and other

assets

 

 

(19

)

 

 

158

 

 

 

(177

)

 

 

(112.0

)

 

 

84

 

 

 

670

 

 

 

(586

)

 

 

(87.5

)

Swap fee and valuation income

 

 

1,286

 

 

 

(381

)

 

 

1,667

 

 

 

437.5

 

 

 

4,134

 

 

 

499

 

 

 

3,635

 

 

 

728.5

 

Net gain (loss) on other real estate owned

and other assets

 

 

785

 

 

 

(19

)

 

 

804

 

 

NM

 

 

 

4,974

 

 

 

84

 

 

 

4,890

 

 

NM

 

Net swap fee and valuation income

 

 

776

 

 

 

1,286

 

 

 

(510

)

 

 

(39.7

)

 

 

5,386

 

 

 

4,134

 

 

 

1,252

 

 

 

30.3

 

Other

 

 

1,273

 

 

 

957

 

 

 

316

 

 

 

33.0

 

 

 

4,001

 

 

 

3,387

 

 

 

614

 

 

 

18.1

 

 

 

1,577

 

 

 

1,273

 

 

 

304

 

 

 

23.9

 

 

 

4,264

 

 

 

4,001

 

 

 

263

 

 

 

6.6

 

Total non-interest income

 

$

34,612

 

 

$

26,950

 

 

$

7,662

 

 

 

28.4

 

 

$

95,481

 

 

$

85,878

 

 

$

9,603

 

 

 

11.2

 

 

$

32,755

 

 

$

34,612

 

 

$

(1,857

)

 

 

(5.4

)

 

$

102,076

 

 

$

95,481

 

 

$

6,595

 

 

 

6.9

 

NM = not meaningful

 

Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represents 21.0%22.7% of total revenue for the nine months ended September 30, 2020.2021. Wesbanco offers its customers a wide range of retail, commercial, investment and electronic banking services, which are viewed as a vital component of Wesbanco’s ability to attract and maintain customers, as well as providing additional fee income beyond normal spread-related income to Wesbanco. For the third quarter of 2020,2021, non-interest income increased $7.7decreased $1.9 million or 28.4%5.4% compared to the third quarter of 2019,2020, primarily due to a $5.9$3.9 million or 228.0% increasedecrease in mortgage banking income, a $0.8 million decrease in net securities (losses) gains and a $1.7$0.8 million or 437.5% increasedecrease in swap fee and valuation income.debit card sponsorship income, due to the sale of the business line earlier in 2021.  The increasesdecreases were somewhat offset by the Durbin amendmenta $0.9 million increase in trust fees, a $0.8 million increase in net gain (loss) on other real estate owned and its impact on electronic banking feesother assets and the COVID-19 impact on several revenue streams, with the largest decreasesa $0.7 million increase in service charges on deposits and electronic banking fees. For the nine months ended September 30, 2020, non-interest income increased $9.6 million or 11.2% from the nine months ended September 30, 2019 for similar reasons as for the third quarter.deposits.

Trust fees were flatincreased $0.9 million or 13.4% compared to the third quarter of 2019.2020, due to market value appreciation and organic growth. Total trust assets were $5.5 billion at September 30, 2021 as compared to $4.6 billion at September 30, 2020 as compared to $4.4 billion at2020. As of September 30, 2019. At September 30, 2020,2021, trust assets include managed assets of $3.7$4.4 billion and non-managed (custodial) assets of $0.9$1.1 billion.  Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $1.0 billion as of September 30, 2021 and $943.6 million as of September 30, 2020, and $914.6 million at September 30, 2019, and are included in managed assets.

Service charges on deposits decreased $1.7increased $0.7 million or 24.4%13.5% to $5.3$6.1 million in the third quarter of 20202021 as compared to the same period in 20192020 due to higher consumer deposit balances throughout the quarter associated with CARES Act stimulus payments and lowerincreased general consumer spending over the prior period, resulting in fewermore eligible fee-generating transactions. For the nine months ended September 30, 2020,2021, service charges on deposits decreased $3.5$0.5 million or 17.8%2.8% compared to the nine months ended September 30, 2019.  2020 due to higher customer demand for goods and services as business conditions improved from the pandemic.

Electronic banking fees, which include debit card interchange fees, decreased $0.5increased $0.6 million or 9.0%13.5% compared to the third quarter of 2019 due2020 as we transitioned to adjusted settlement processes of a lower volume of transactions.new third-party digital banking service provider. This quarter marks the one-year anniversarychange occurred as part of the limitation on interchange fees due to the Durbin amendment in the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”).core conversion. For the nine months ended September 30, 2020,2021, electronic banking fees decreased $5.2increased $1.8 million or 28.4% due13.4% compared to the effect of the Dodd-Frank Act innine months ended September 30, 2020.

Bank-owned life insurance increased $0.7$0.6 million or 52.1% in the third quarter of 202027.2% compared to the third quarter of 20192020 due to higheran increase in mortality-related benefits received in the current period as well as an increase in the cash surrender value, due to the purchase of an additional $40 million of bank-owned life insurance acquired in the OLBK acquisition.  As of September 30, 2020, total cash surrender value was $304.3 million compared to $229.3 million at September 30, 2019.  For the nine months ended, bank-owned life insurance increased $1.6 million or 39.1% for similar reasons as the three months ended.

Net securities gains increased $0.6 million or 234.9% in the third quarter of 20202021.

Net securities (losses) gains include both gains and losses on investment security transactions as well as market value adjustments on the deferred compensation plan.  For the three months ended September 30, 2021, net securities (losses) gains decreased $0.8 million or 101.9% compared to the same period of 2019,2020, due to a $0.7 million decrease in market adjustment recorded in the third quarter of 2020adjustments on the underlying investments of the deferred compensation plan, which is offset by a corresponding amountplan.  These market adjustments had an offsetting effect in employee benefits expense. For the nine months ended September 30, 2020,2021, net securities (losses) gains decreased $0.2$2.8 million or 5.9%79.3% compared to the nine months ended September 30, 20192020, due primarily to a gain of $2.6 millionno security sales being transacted during the year 2021.  Gains on the sale of Wesbanco’s VISA Class B stock in the second quarter of 2019.  This stock was held at a zero cost basis and Wesbanco holds no additional shares of VISA Class B stock.  Wesbanco recordedsecurity sales totaled $2.1 million of gains infor the first quarter of 2020 on the sale of approximately $218 million of mortgage-backed securities to take advantage of market opportunities and to increase liquidity.nine months ended September 30, 2020.

4439


Mortgage banking income increased $5.9decreased $3.9 million or 228.0% from46.2% in the third quarter of 20192021 compared to the third quarter of 2020.2020, as Wesbanco retained more 1-to-4 family mortgages on the balance sheet.  For the third quarter of 2020,2021, mortgage production was $394.3$382.4 million, which was an increasea decrease of 101.2%2.9% from the comparable 20192020 period. For the three months ended September 30, 2020, $217.62021, $149.6 million in mortgages were sold into the secondary market at a net margin of 3.9%3.1% as compared to $98.5$217.6 million at a net margin of 2.6%3.9% in the comparable 20192020 period. Included in mortgage banking income and the calculation of net margin noted above are losses of $1.6($0.2) million and $0.5gains of $1.5 million from the fair value adjustments on mortgage loan commitments and related derivatives for the three months ended September 30, 2021 and 2020, respectively.  For the nine months ended September 30, 2021, mortgage banking income decreased by $0.6 million or 3.7% compared to the prior year period, due primarily to fair value adjustments of ($4.4) million and 2019, respectively.  $2.2 million for the nine months ended September 30, 2021 and 2020, respectively, offsetting a $144.5 million volume increase in loans sold from the prior year period.

Debit card sponsorship income, is a newnon-essential revenue stream for Wesbanco that was acquired in the OLBKOld Line Bancshares, Inc. (“OLBK”) acquisition and generated $0.6 million of gross revenue in the first quarter of 2021, was sold as of March 31, 2021 to another bank.  The all-cash purchase price, which will be paid out on November 22, 2019.  The fees area monthly basis over a two-year period up to a maximum of $2.8 million, is based on a 50%-50% split of the monthly gross revenue earned from Wesbanco’s sponsorship of certain customers into various debit networks and are generated fromby the total transactions processedpurchasing bank.  Wesbanco has recognized $0.8 million in revenue in 2021 following the sale, which is recorded in net gain (loss) on the debit networks. Debit sponsorship income wassale of other real estate owned and other assets.

Net gain (loss) on other real estate owned and other assets increased $0.8 million forin the quarterthree months ended September 30, 2021 as compared to the same period in 2020,due to a gain recognized on an investment made by Wesbanco’s Community Development Corporation in a start-up firm more than ten years ago that was recently acquired by a public company.  Net gain (loss) on other real estate owned and $2.1other assets increased by $4.9 million forin the nine months ended September 30, 2020. Wesbanco intends to reduce this program’s customer-related revenues over2021 for the next 12-18same reason as discussed for the three months for risk-related reasons.ended.

Swap

Net swap fee and valuation income, increased $1.7which includes fair value adjustments, decreased $0.5 million or 437.5% for39.7% in the third quarter of 20202021 compared to the third quarter of 20192020 due to an increaseda reduced volume of new loan swaps originated, resulting in the third quarter of 2020 and an increase in the fair value of existing swaps.less fee income.  For the three months ended September 30, 2020,2021, new swaps executed totaled $9.3 million in notional principal resulting in $0.4 million of fee income, compared to new swaps executed of $25.8 million in notional principal resulting in $0.9 million of fee income compared to new swaps executed of $6.7 million in notional principal resulting in $0.2 million of fee income for the three months ended September 30, 2019.2020.  Fair value adjustments on existing swaps for the three months ended September 30, 20202021 and 20192020 were $0.4 million and ($0.6) million, respectively.  For the nine months ended September 30, 2020,million.  Net swap fee and valuation income increased $3.6$1.3 million or 728.5% for similar reasons30.3% in the first nine months of 2021 compared to the first nine months of 2020 due to higher fair value adjustments offsetting a reduced volume of new swaps in the year-to-date period.  Fair value adjustments totaled $2.1 million in the first nine months of 2021 as compared to ($2.8) million in fair value adjustments for the quarter.first nine months of 2020.  

 

 

NON-INTEREST EXPENSE

TABLE 5. NON-INTEREST EXPENSE

 

 

For The Three Months Ended September 30,

 

 

 

 

 

 

 

 

 

 

For the Nine Months

Ended September 30,

 

 

 

 

 

 

 

 

 

 

For The Three Months Ended September 30,

 

 

 

 

 

 

 

 

 

 

For the Nine Months

Ended September 30,

 

 

 

 

 

 

 

 

 

(unaudited, dollars in thousands)

 

2020

 

 

2019

 

 

$ Change

 

 

% Change

 

 

2020

 

 

2019

 

 

$ Change

 

 

% Change

 

 

2021

 

 

2020

 

 

$ Change

 

 

% Change

 

 

2021

 

 

2020

 

 

$ Change

 

 

% Change

 

Salaries and wages

 

$

38,342

 

 

$

32,915

 

 

$

5,427

 

 

 

16.5

 

 

$

114,025

 

 

$

95,501

 

 

$

18,524

 

 

 

19.4

 

 

$

39,497

 

 

$

38,342

 

 

$

1,155

 

 

 

3.0

 

 

$

113,822

 

 

$

114,025

 

 

$

(203

)

 

 

(0.2

)

Employee benefits

 

 

10,604

 

 

 

9,726

 

 

 

878

 

 

 

9.0

 

 

 

31,115

 

 

 

29,419

 

 

 

1,696

 

 

 

5.8

 

 

 

10,658

 

 

 

10,604

 

 

 

54

 

 

 

0.5

 

 

 

30,191

 

 

 

31,115

 

 

 

(924

)

 

 

(3.0

)

Net occupancy

 

 

7,092

 

 

 

5,392

 

 

 

1,700

 

 

 

31.5

 

 

 

20,809

 

 

 

16,343

 

 

 

4,466

 

 

 

27.3

 

 

 

6,825

 

 

 

7,092

 

 

 

(267

)

 

 

(3.8

)

 

 

20,430

 

 

 

20,809

 

 

 

(379

)

 

 

(1.8

)

Equipment

 

 

6,229

 

 

 

5,273

 

 

 

956

 

 

 

18.1

 

 

 

17,991

 

 

 

14,924

 

 

 

3,067

 

 

 

20.6

 

Equipment and software

 

 

7,609

 

 

 

6,229

 

 

 

1,380

 

 

 

22.2

 

 

 

21,654

 

 

 

17,991

 

 

 

3,663

 

 

 

20.4

 

Marketing

 

 

1,577

 

 

 

1,505

 

 

 

72

 

 

 

4.8

 

 

 

4,282

 

 

 

4,002

 

 

 

280

 

 

 

7.0

 

 

 

1,848

 

 

 

1,577

 

 

 

271

 

 

 

17.2

 

 

 

6,033

 

 

 

4,282

 

 

 

1,751

 

 

 

40.9

 

FDIC insurance

 

 

1,948

 

 

 

(1,221

)

 

 

3,169

 

 

 

259.5

 

 

 

6,456

 

 

 

1,287

 

 

 

5,169

 

 

 

401.6

 

 

 

1,227

 

 

 

1,948

 

 

 

(721

)

 

 

(37.0

)

 

 

2,690

 

 

 

6,456

 

 

 

(3,766

)

 

 

(58.3

)

Amortization of intangible assets

 

 

3,346

 

 

 

2,446

 

 

 

900

 

 

 

36.8

 

 

 

10,085

 

 

 

7,424

 

 

 

2,661

 

 

 

35.8

 

 

 

2,854

 

 

 

3,346

 

 

 

(492

)

 

 

(14.7

)

 

 

8,622

 

 

 

10,085

 

 

 

(1,463

)

 

 

(14.5

)

Restructuring and merger-related expenses

 

 

3,608

 

 

 

1,688

 

 

 

1,920

 

 

 

113.7

 

 

 

9,241

 

 

 

4,876

 

 

 

4,365

 

 

 

89.5

 

 

 

4,467

 

 

 

3,608

 

 

 

859

 

 

 

23.8

 

 

 

6,540

 

 

 

9,241

 

 

 

(2,701

)

 

 

(29.2

)

Franchise and other miscellaneous taxes

 

 

3,803

 

 

 

3,203

 

 

 

600

 

 

 

18.7

 

 

 

11,014

 

 

 

9,405

 

 

 

1,609

 

 

 

17.1

 

 

 

2,369

 

 

 

3,803

 

 

 

(1,434

)

 

 

(37.7

)

 

 

7,462

 

 

 

11,014

 

 

 

(3,552

)

 

 

(32.2

)

Consulting, regulatory, accounting and advisory fees

 

 

3,103

 

 

 

2,212

 

 

 

891

 

 

 

40.3

 

 

 

9,182

 

 

 

6,267

 

 

 

2,915

 

 

 

46.5

 

 

 

3,161

 

 

 

3,103

 

 

 

58

 

 

 

1.9

 

 

 

9,173

 

 

 

9,182

 

 

 

(9

)

 

 

(0.1

)

ATM and electronic banking interchange expenses

 

 

2,188

 

 

 

1,804

 

 

 

384

 

 

 

21.3

 

 

 

5,940

 

 

 

5,239

 

 

 

701

 

 

 

13.4

 

 

 

2,300

 

 

 

2,188

 

 

 

112

 

 

 

5.1

 

 

 

6,985

 

 

 

5,940

 

 

 

1,045

 

 

 

17.6

 

Postage and courier expenses

 

 

1,180

 

 

 

1,299

 

 

 

(119

)

 

 

(9.2

)

 

 

3,768

 

 

 

4,045

 

 

 

(277

)

 

 

(6.8

)

 

 

1,131

 

 

 

1,180

 

 

 

(49

)

 

 

(4.2

)

 

 

3,714

 

 

 

3,768

 

 

 

(54

)

 

 

(1.4

)

Legal fees

 

 

812

 

 

 

628

 

 

 

184

 

 

 

29.3

 

 

 

2,463

 

 

 

2,243

 

 

 

220

 

 

 

9.8

 

 

 

1,132

 

 

 

812

 

 

 

320

 

 

 

39.4

 

 

 

2,928

 

 

 

2,463

 

 

 

465

 

 

 

18.9

 

Communications

 

 

997

 

 

 

898

 

 

 

99

 

 

 

11.0

 

 

 

3,241

 

 

 

2,723

 

 

 

518

 

 

 

19.0

 

 

 

1,051

 

 

 

997

 

 

 

54

 

 

 

5.4

 

 

 

3,071

 

 

 

3,241

 

 

 

(170

)

 

 

(5.2

)

Supplies

 

 

993

 

 

 

1,055

 

 

 

(62

)

 

 

(5.9

)

 

 

3,520

 

 

 

3,301

 

 

 

219

 

 

 

6.6

 

 

 

1,039

 

 

 

993

 

 

 

46

 

 

 

4.6

 

 

 

2,915

 

 

 

3,520

 

 

 

(605

)

 

 

(17.2

)

Other real estate owned and foreclosure expenses

 

 

(10

)

 

 

176

 

 

 

(186

)

 

 

(105.7

)

 

 

(27

)

 

 

339

 

 

 

(366

)

 

 

(108.0

)

 

 

180

 

 

 

(10

)

 

 

190

 

 

 

1,900.0

 

 

 

148

 

 

 

(27

)

 

 

175

 

 

 

648.1

 

Other

 

 

4,131

 

 

 

4,269

 

 

 

(138

)

 

 

(3.2

)

 

 

13,674

 

 

 

12,314

 

 

 

1,360

 

 

 

11.0

 

 

 

7,353

 

 

 

4,131

 

 

 

3,222

 

 

 

78.0

 

 

 

18,462

 

 

 

13,674

 

 

 

4,788

 

 

 

35.0

 

Total non-interest expense

 

$

89,943

 

 

$

73,268

 

 

$

16,675

 

 

 

22.8

 

 

$

266,779

 

 

$

219,652

 

 

$

47,127

 

 

 

21.5

 

 

$

94,701

 

 

$

89,943

 

 

$

4,758

 

 

 

5.3

 

 

$

264,840

 

 

$

266,779

 

 

$

(1,939

)

 

 

(0.7

)

 


Non-interest expense in the third quarter of 20202021 increased $16.7$4.8 million or 22.8%5.3% compared to the same quarter in 2019,2020, principally from a $3.2 million increase in other operating expenses, due to the OLBK acquisition, which increased assets$2.6 million in legal settlement costs, as well as a $1.2 million increase in salaries and wages and a $1.4 million increase in equipment and software expense. These increases were somewhat offset by $3.0 billion, excluding goodwill,a $1.4 million decrease in franchise and added 37 offices to our branch network.other miscellaneous taxes and a $0.7 million decrease in FDIC insurance expense.  In the third quarter of 2020,2021, there were $0.6$4.5 million of restructuring expenses related to the branch optimization strategy and core operating system conversion as compared to $3.6 million of restructuring and merger-related expenses forrelated to the OLBK acquisition as compared to $1.7 millionand branch optimization strategy in the third quarter of 2019.2020.  Excluding restructuring and merger-related expenses, non-interest expense increased $14.8$3.9 million or 20.6%4.5% from the third quarter of 20192020 to the third quarter of 20202021, and increased $42.8$0.8 million or 19.9%0.3% from the first nine months of 20192020 to the first nine months of 2020.2021.

Salaries and wages increased $5.4$1.2 million or 16.5%3.0% in the third quarter of 2021 from the third quarter of 20192020 due primarily to increases in incentive compensation expense.  Short term incentive expense increased $1.3 million as overall higher performance in 2021 is expected as compared to 2020, along with higher incentive stock compensation expense which is up by $0.5 million from the third quarter of 2020.  Commission expense increased due to increased compensation expense related to an increasebusiness transactions in full-timecommission-earning business lines, such as securities brokerage and mortgage loan originations.  These increases were mitigated by a 7.4% reduction in full time equivalent (“FTE”) employees from the OLBK acquisitionthird quarter of 2020 as a result of the closure of branches at various points in 2021, as the branch optimization strategy was executed, and from annual merita temporary hiring freeze earlier in 2021.  For the nine months ended September 30, 2021, salaries and wages decreased by $0.2 million or 0.2%, due primarily to the reduction in FTE employees, mostly offset by the noted increases in mid-2020.  incentive compensation.  

Employee benefits expense increased $0.9$0.1 million or 9.0% compared to the third quarter of 2019, due mostly to a $0.7 million market adjustment0.5% in the third quarter of 2021 from the third quarter of 2020 as reduced pension expense and a reduction in the market adjustment on the underlying investments of the deferred compensation plan.  Forplan mitigated a $1.4 million increase in health insurance expense resulting from an increase in claims in the third quarter of 2021.  Employee benefits expense decreased $0.9 million or 3.0% in the first nine months ended, salaries and wages and employee benefits expense increased forof 2021 as compared to the same reasons as noted for the quarter.period in 2020 due to a decrease in pension expense and FTEs.

Net occupancyEquipment and software costs increased $1.7$1.4 million or 31.5% from22.2% compared to the third quarter of 2020, principally due to the core conversion, continuous improvements in technology and communication infrastructure, an increase in asset size, increased building-related costs including utilities, lease expense, depreciation, repairsusage of digital banking services and other seasonal maintenance costs, mostly from the acquired retail branches, as well as normal building maintenance and repair costs of the legacy branch network and other infrastructure needs.SBA PPP loan forgiveness fees. For the nine months ended September 30, 2020, net occupancy2021, equipment costs increased $4.5$3.7 million or 27.3%20.4% compared to the nine months ended September 30, 2019.

45


Equipment costs increased $1.0 million or 18.1% compared to the third quarter of 2019, due to the OLBK acquisition and increases in service agreements expense from continuous improvements in technology and communication infrastructure, software costs and loan origination and customer support centers.

FDIC insurance increased $3.2 million or 259.5% compared to the third quarter of 2019, for risk-related reasons and due to the growth in the Bank’s balance sheet primarily from the OLBK acquisition in November 2019, which caused the assessment base to increase, as well as the recording of a $2.4 million assessment credit in the prior year period. For the nine months ended September 30, 2020, FDIC insurance increased $5.2 million or 401.6% compared to the nine months ended September 30, 2019 for the same reasons as indicated for the quarter.three months ended.  

Amortization of intangible assets increased $0.9FDIC insurance decreased $0.7 million or 36.8%37.0% compared to the third quarter of 2019.  The OLBK acquisition added approximately $32.92020, due to certain improved large bank assessment rate risk factors, ultimately lowering the assessment rate.  FDIC insurance decreased $3.8 million or 58.3% in core deposit intangibles. For the first nine months ended September 30, 2020, amortization of intangible assets increased $2.7 million or 35.8%2021 as compared to the first nine months ended September 30, 2019.of 2020, due to a $1.0 million refund received in the second quarter of 2021 from prior period call report adjustments, as well as for the reason mentioned for the three months ended.

Restructuring and merger-related expenses in the third quarter of 20202021 totaled $3.6$4.5 million, an increase of which $3.0 million were related to the financial center optimization strategy announced by Wesbanco during the third quarter, and $0.6 million were related to the OLBK acquisition that closed in the fourth quarter of 2019.  The restructuring expenses were predominantly net write-downs to appraised value on owned and leased properties that will be closed as part of the strategy in early 2021.  The merger-related expenses included $0.2 million in change in control payments, $0.2 million in contract termination costs, $0.1 million in non-refundable one-time conversion costs and $0.1 million in retention bonuses.

Consulting, regulatory, accounting and advisory fees increased $0.9 million or 40.3% from the third quarter of 2019 due2020. The $4.5 million of expenses in the third quarter of 2021 consisted of $3.7 million in expenses related to increased swap clearing expense fromthe core banking software conversion, including termination fees of existing contracts, and $0.8 million in branch closure and lease termination expenses associated with the closure of six branches in July as a higher volumeresult of cleared swapsthe continued execution of the branch optimization strategy.  The restructuring and merger-related expenses in the third quarter of 2020 totaling $3.6 million were comprised of $3.0 million in expenses relating to the branch optimization strategy announced in the prior year’s third quarter along with $0.6 million in merger-related expenses associated with the OLBK acquisition.  For the nine months ended September 30, 2021, restructuring and merger related expenses totaled $6.5 million as compared to same period$9.2 million for the nine months ended in the prior year period.  The $6.5 million of 2019,expenses in the first nine months of 2021 consisted of $4.9 million in core banking software conversion expenses and $1.6 million of branch restructuring expenses, while the $9.2 million in expenses in the first nine months of 2020 consisted of $6.3 million in OLBK merger-related expenses and $2.9 million in branch restructuring expenses.

Franchise and other miscellaneous taxes decreased $1.4 million or 37.7% from the third quarter of 2020, primarily due to the elimination of Kentucky bank franchise taxes effective on January 1, 2021, as well as increased underwritingvarious state franchise tax filed return accrual adjustments and processing fees from a higher volumeassociated refunds.  Wesbanco is now subject to Kentucky state income taxes, which are reflected within the provision for income taxes on the income statement, and is part of mortgage originationsthe Company’s effective tax rate calculation.  For similar reasons, franchise and other miscellaneous taxes decreased $3.6 million or 32.2% in the current period.  nine months ended September 30, 2021 as compared to the nine months ended September 30, 2020.

INCOME TAXES

The provision for income taxes was $10.7 million for the three months ended September 30, 2021, which is a $3.0 million increase compared to $7.7 million for the three months ended September 30, 2020, which is a $0.7 million decrease compared to the three months ended September 30, 2019.2020. The decreaseincrease in the provision for income taxes is due to a decreasean increase in the effective tax rate to 19.3% in the third quarter of 2021 compared to 15.7% in the third quarter of 2020 compared2020.  This increase resulted from higher pre-tax income primarily due to 18.2%the negative provision for credit losses recorded in the third quarter of 2019.2021, as compared to an increased provision for credit losses in the third quarter of 2020 due to the pandemic.  In addition, as mentioned above, Kentucky state income taxes are now reflected within the provision for income taxes and the effective tax rate calculation for 2021.  For the nine months ended September 30, 2020,2021, the provision for income taxes was $47.4 million as compared to $11.3 million which is a $16.0 million decrease compared tofor the nine months ended September 30, 2019. The decrease in2020, reflecting the provision for income taxes is primarily driven by the $69.3 million decrease in pre-tax income and $0.9 million of discrete benefit items in the first nine months of 2020. The year-to-date effective tax rate decreased to 14.1%,same reasons above as compared to 18.2%, for the first ninethree months of 2019.ended.


FINANCIAL CONDITION

Total assets and deposits increased 2.8% and 8.0%, respectively, while shareholders’ equity increased 5.3%decreased 1.2%, 10.9% and 5.4%, respectively, compared to December 31, 2019.2020. Total securities decreased $452.9 millionincreased $1.2 billion or 13.9%45.3% from December 31, 20192020 to September 30, 2020,2021, primarily driven by the first quarter salepurchase of mortgage-backed securities and collateralized mortgagemunicipal obligations at a net gain of $2.1 million, to provide forwith additional liquidity for potential COVID-19 related requirements,provided by CARES Act individual and family payments, as well as higher security calls and prepayments.deposits from small businesses obtaining loans from the PPP program. The securities’ decreaseincrease was partially offset by a $46.8$37.1 million increasedecrease in net unrealized gains in the available-for-sale portfolio. Total portfolio loans, increased $721.6excluding PPP loans, decreased $421.9 million or 7.0%4.2% as participation incommercial, residential real estate, home equity and consumer loan pay downs outpaced new originations. Forgiveness related to the SBA2020 and 2021 PPP loan program provided approximately $853.1programs totaled $939.7 million in loans.through the first nine months of 2021. Deposits increased $1.2 billion$993.9 million from year-end resulting from increases of 22.1%13.1%, 12.0%12.4%, and 6.7%4.7% in demand deposits, savings deposits, and money market deposits, respectively, which were partially offset by a 16.9%16.3% decrease in certificates of deposit. The growth in transaction-based accounts is primarily attributable to marketing,CARES Act stimulus funds received, increased personal savings and reduced customer incentives,spending, focused retail and business strategies to obtain more account relationships and customers’ preferences for shorter-term maturities. The transaction-basedtransaction accounts also increased towards the end of the first quarter and into the second quarter from the CARES Act individual and family payments, as well as deposits from the small businessesbusiness customers obtaining loans from the PPP loan program and an increasedepositing proceeds in personal savings rates and overall decreased consumer spending. Deposit balancestheir checking accounts.  Deposits were also somewhat impacted by bonus and royalty payments for Marcellus and Utica shale gas payments from energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio, and northern West Virginia markets. The decrease in certificates of deposit is a result of lower overall rates and management periodically offering lower than median competitive rates for maturing certificates of deposit primarily for single-service customers, and customer preferences for other deposit types, coupled withwhich was partially offset by a $26.8$3.3 million decreaseincrease in CDARS® balances.  The decline was also impacted by customer run-off of higher cost certificates of deposit fromAlso, certain IRA accounts were reclassified to savings account types upon the OLBK acquisition.core conversion in August. Total borrowings decreased 27.9%46.2% or $529.2$454.0 million during the first nine months of 20202021 as additional liquidity permitted the pay down of maturing FHLB maturities exceeded new FHLB borrowingsadvances by $621.0$340.1 million, coupled with $6.7an $89.4 million of junior subordinated debentures, acquired from OLBK, which were redeemed during the first nine months of 2020. These decreases were partially offset by a $99.5 million increasedecrease in other short-term borrowings, and a $24.6 million decrease in subordinated debentures primarily customer repos.from a $25.0 million early redemption in the third quarter.  Total shareholders’ equity increaseddecreased approximately $139.0$32.8 million or 5.4%1.2%, compared to December 31, 2019,2020, primarily due to $144.5a $26.9 million decrease in net proceeds fromother comprehensive income and the issuancerepurchase of 6.0common shares totaling $128.0 million, depositary shares, each representing 1/40th interest in a share of Wesbanco’s 6.75% fixed rate reset non-cumulative perpetual Series A preferred stock. Additionally,which were partially offset by net income exceededexceeding dividends for the period by $4.8 million and comprehensive income increased $37.1 million. Such factors were partially offset by the retained earnings effect of ASU 2016-13 adoption totaling $26.6 million, share repurchases in the first quarter totaling $25.0 million and restricted stock vesting activity totaling $0.3$115.1 million.

4642


SECURITIES

TABLE 6. COMPOSITION OF SECURITIES (1)

 

 

September 30,

 

 

December 31,

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

 

(unaudited, dollars in thousands)

 

2020

 

 

2019

 

 

Change ($)

 

 

Change (%)

 

 

2021

 

 

2020

 

 

Change ($)

 

 

Change (%)

 

Equity securities (at fair value)

 

$

12,516

 

 

$

12,343

 

 

$

173

 

 

 

1.4

 

 

$

13,451

 

 

$

13,047

 

 

$

404

 

 

 

3.1

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

19,992

 

 

 

32,836

 

 

 

(12,844

)

 

 

(39.1

)

 

 

10,000

 

 

 

39,982

 

 

 

(29,982

)

 

 

(75.0

)

U.S. Government sponsored entities and agencies

 

 

192,849

 

 

 

159,628

 

 

 

33,221

 

 

 

20.8

 

 

 

233,435

 

 

 

211,682

 

 

 

21,753

 

 

 

10.3

 

Residential mortgage-backed securities and

collateralized mortgage obligations of

government sponsored entities and agencies

 

 

1,421,023

 

 

 

1,815,987

 

 

 

(394,964

)

 

 

(21.7

)

 

 

2,294,456

 

 

 

1,264,737

 

 

 

1,029,719

 

 

 

81.4

 

Commercial mortgage-backed securities and

collateralized mortgage obligations of

government sponsored entities and agencies

 

 

259,610

 

 

 

190,409

 

 

 

69,201

 

 

 

36.3

 

 

 

321,549

 

 

 

320,098

 

 

 

1,451

 

 

 

0.5

 

Obligations of states and political subdivisions

 

 

126,539

 

 

 

145,609

 

 

 

(19,070

)

 

 

(13.1

)

 

 

109,821

 

 

 

115,762

 

 

 

(5,941

)

 

 

(5.1

)

Corporate debt securities

 

 

25,911

 

 

 

49,089

 

 

 

(23,178

)

 

 

(47.2

)

 

 

17,542

 

 

 

25,875

 

 

 

(8,333

)

 

 

(32.2

)

Total available-for-sale debt securities

 

$

2,045,924

 

 

$

2,393,558

 

 

$

(347,634

)

 

 

(14.5

)

 

$

2,986,803

 

 

$

1,978,136

 

 

$

1,008,667

 

 

 

51.0

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government sponsored entities and agencies

 

$

8,256

 

 

$

9,216

 

 

$

(960

)

 

 

(10.4

)

 

$

6,639

 

 

$

7,779

 

 

$

(1,140

)

 

 

(14.7

)

Residential mortgage-backed securities and

collateralized mortgage obligations of

government sponsored entities and agencies

 

 

99,703

 

 

 

122,937

 

 

 

(23,234

)

 

 

(18.9

)

 

 

63,682

 

 

 

89,151

 

 

 

(25,469

)

 

 

(28.6

)

Obligations of states and political subdivisions

 

 

605,636

 

 

 

686,376

 

 

 

(80,740

)

 

 

(11.8

)

 

 

850,498

 

 

 

601,128

 

 

 

249,370

 

 

 

41.5

 

Corporate debt securities

 

 

33,172

 

 

 

33,224

 

 

 

(52

)

 

 

(0.2

)

 

 

33,101

 

 

 

33,154

 

 

 

(53

)

 

 

(0.2

)

Total held-to-maturity debt securities

 

 

746,767

 

 

 

851,753

 

 

 

(104,986

)

 

 

(12.3

)

 

 

953,920

 

 

 

731,212

 

 

 

222,708

 

 

 

30.5

 

Total securities

 

$

2,805,207

 

 

$

3,257,654

 

 

$

(452,447

)

 

 

(13.9

)

 

$

3,954,174

 

 

$

2,722,395

 

 

$

1,231,779

 

 

 

45.2

 

Available-for-sale and equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at the respective period end (2)

 

 

2.28

%

 

 

2.67

%

 

 

 

 

 

 

 

 

 

 

1.55

%

 

 

2.09

%

 

 

 

 

 

 

 

 

As a % of total securities

 

 

73.4

%

 

 

73.9

%

 

 

 

 

 

 

 

 

 

 

75.9

%

 

 

73.1

%

 

 

 

 

 

 

 

 

Weighted average life (in years)

 

 

3.3

 

 

 

4.1

 

 

 

 

 

 

 

 

 

 

 

4.5

 

 

 

3.4

 

 

 

 

 

 

 

 

 

Held-to-maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at the respective period end (2)

 

 

3.42

%

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

2.98

%

 

 

3.35

%

 

 

 

 

 

 

 

 

As a % of total securities

 

 

26.6

%

 

 

26.1

%

 

 

 

 

 

 

 

 

 

 

24.1

%

 

 

26.9

%

 

 

 

 

 

 

 

 

Weighted average life (in years)

 

 

3.7

 

 

 

3.8

 

 

 

 

 

 

 

 

 

 

 

5.6

 

 

 

3.8

 

 

 

 

 

 

 

 

 

Total securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at the respective period end (2)

 

 

2.60

%

 

 

2.89

%

 

 

 

 

 

 

 

 

 

 

1.90

%

 

 

2.43

%

 

 

 

 

 

 

 

 

As a % of total securities

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

Weighted average life (in years)

 

 

3.4

 

 

 

4.0

 

 

 

 

 

 

 

 

 

 

 

4.7

 

 

 

3.5

 

 

 

 

 

 

 

 

 

 

(1)

At September 30, 20202021 and December 31, 2019,2020, 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 Wesbanco as well as a contributor to interest income, decreased $452.4 millionincreased $1.2 billion or 13.9%45.2% from December 31, 20192020 to September 30, 2020,2021, and represented 16.9%23.4% of total assets at period end.period-end as compared to 16.6% at December 31, 2020.  Through the first nine months of 2020,2021, the available-for-sale portfolio decreased $347.6 millionincreased $1.0 billion or 14.5%51.0%, primarily due to the saleexcess liquidity from stimulus deposits and increased calls of agency and municipal securities, funding $1.7 billion in purchases of residential mortgage-backed securities at the endand collateralized mortgage obligations.  Residential mortgage-backed securities and collateralized mortgage obligations totaled 59.6% of the first quarter to take advantage of market opportunities and to free up cash for COVID-19 related needs, such as larger commercial or home equity line withdrawals, while thetotal investment portfolio at September 30, 2021. The held-to-maturity portfolio decreased $105.0increased $222.7 million or 12.3%30.5% due to calls$307.2 million in purchases of municipal securities in the current lower rate environment.bonds.  The weighted average yield of the portfolio decreased by 2953 basis points from 2.89%2.43% at December 31, 20192020 to 2.60%1.90% at September 30, 2020,2021, due to increased prepayment speeds on mortgage-backed securitiesprepayments and calls of legacy higher rate agency and municipal securities asand the previously mentioned purchases at lower current market rates declined and stayed lower throughout 2020.  rates.  Higher premium amortization was also a factor in the yield reduction.

Net unrealized gains on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of September 30, 20202021 and December 31, 20192020 were $54.0$18.5 million and $20.7$46.9 million, respectively.  The net unrealized pre-tax gains represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after tax-basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity.   Net unrealized pre-tax gains in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were $35.6$24.6 million at September 30, 2020,2021, compared to $22.8$37.0 million at December 31, 2019.2020.  With approximately 27%24% of the investment portfolio in the held-to-maturity category, the recent volatility in interest rates does not have as much impact on other comprehensive income as if the entire portfolio were included in the available-for-sale category. The increasedecrease in unrealized gains from year-end areis due to the significant decreasean increase in market rates and the shape of the yield curve throughoutover the first nine months of 2020 resulting from COVID-19the year coupled with prepayments and the federal funds rate decreases.calls of higher-rate securities, and purchases of securities at lower, current market rates.

4743


Equity securities, of which a portion consist of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses.  For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.

On January 1, 2020, Wesbanco adopted ASU 2016-13 (Topic 326), Measurement of Credit Losses on Financial Instruments. Upon adoption, the Company recognized $0.2 million to opening retained earnings, which represented the CECL allowance as of January 1, 2020.  The corporate and municipal bonds in Wesbanco’s held-to-maturity debt portfolio are analyzed quarterly to determine if an allowance for current expected credit losses is warranted.  Wesbanco uses a database of historical financials of all corporate and municipal issuers and actual historical default and recovery rates on rated and non-rated transactions to estimate expected credit losses on an individual security basis. The expected credit losses are adjusted quarterly and are recorded in an allowance for expected credit losses on the balance sheet, which is deducted from the amortized cost basis of the held-to-maturity portfolio as a contra asset.  The losses are recorded on the income statement in the provision for credit losses.  Held-to-maturity investments in U.S. Government-sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could affect this assumption.

Wesbanco’s municipal portfolio represented 26.1%24.3% of the overall securities portfolio as of September 30, 20202021 compared to 25.5%26.3% as of December 31, 2019,2020, and it carries different risks that are not as prevalent in other security types contained in the portfolio. The following table presents the allocation of the individual bonds in the municipal bond portfolio based on the combined ratings of two major bond credit rating agencies (at fair value):  

TABLE 7. MUNICIPAL BOND RATINGS

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

(unaudited, dollars in thousands)

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

Municipal bonds (at fair value) (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Grade - Prime

 

$

68,633

 

 

 

9.0

 

 

$

78,730

 

 

 

9.2

 

 

$

98,883

 

 

 

10.1

 

 

$

72,861

 

 

 

9.8

 

Investment Grade - High

 

 

518,949

 

 

 

68.3

 

 

 

569,085

 

 

 

66.7

 

 

 

723,701

 

 

 

73.8

 

 

 

511,013

 

 

 

68.4

 

Investment Grade - Upper Medium

 

 

162,006

 

 

 

21.3

 

 

 

190,696

 

 

 

22.4

 

 

 

150,439

 

 

 

15.3

 

 

 

152,704

 

 

 

20.4

 

Investment Grade - Lower Medium

 

 

3,082

 

 

 

0.4

 

 

 

3,042

 

 

 

0.4

 

 

 

3,006

 

 

 

0.3

 

 

 

3,072

 

 

 

0.4

 

Non-Investment Grade - Speculative

 

 

 

 

 

 

 

 

638

 

 

 

0.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Not rated by either agency

 

 

7,762

 

 

 

1.0

 

 

 

10,011

 

 

 

1.2

 

 

 

4,196

 

 

 

0.5

 

 

 

7,354

 

 

 

1.0

 

Total municipal bond portfolio

 

$

760,432

 

 

 

100.0

 

 

$

852,202

 

 

 

100.0

 

 

$

980,225

 

 

 

100.0

 

 

$

747,004

 

 

 

100.0

 

 

(1)

The lowest available rating was used when placing the bond into a category in the table.

Wesbanco’s municipal bond portfolio at September 30, 20202021 consists of $134.4$281.2 million of taxable (primarily Build America Bonds) and $626.0$699.0 million of tax-exempt general obligation and revenue bonds.  The following table presents additional information regarding the municipal bond type and issuer (at fair value):

TABLE 8. COMPOSITION OF MUNICIPAL SECURITIES

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

(unaudited, dollars in thousands)

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

Municipal bond type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Obligation

 

$

527,952

 

 

 

69.4

 

 

$

581,105

 

 

 

68.2

 

 

$

697,345

 

 

 

71.1

 

 

$

518,274

 

 

 

69.4

 

Revenue

 

 

232,480

 

 

 

30.6

 

 

 

271,097

 

 

 

31.8

 

 

 

282,880

 

 

 

28.9

 

 

 

228,730

 

 

 

30.6

 

Total municipal bond portfolio

 

$

760,432

 

 

 

100.0

 

 

$

852,202

 

 

 

100.0

 

 

$

980,225

 

 

 

100.0

 

 

$

747,004

 

 

 

100.0

 

Municipal bond issuer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State Issued

 

$

46,704

 

 

 

6.1

 

 

$

76,228

 

 

 

8.9

 

 

$

42,522

 

 

 

4.3

 

 

$

46,843

 

 

 

6.3

 

Local Issued

 

 

713,728

 

 

 

93.9

 

 

 

775,974

 

 

 

91.1

 

 

 

937,703

 

 

 

95.7

 

 

 

700,161

 

 

 

93.7

 

Total municipal bond portfolio

 

$

760,432

 

 

 

100.0

 

 

$

852,202

 

 

 

100.0

 

 

$

980,225

 

 

 

100.0

 

 

$

747,004

 

 

 

100.0

 

 

Wesbanco’s municipal bond portfolio is broadly spread across the United States.  The following table presents the top five states of municipal bond concentration based on total fair value at September 30, 2020:2021:

48


TABLE 9. CONCENTRATION OF MUNICIPAL SECURITIES

 

 

September 30, 2020

 

 

September 30, 2021

 

(unaudited, dollars in thousands)

 

Fair Value

 

 

% of Total

 

 

Fair Value

 

 

% of Total

 

Pennsylvania

 

$

167,751

 

 

 

22.1

 

 

$

219,264

 

 

 

22.4

 

California

 

 

118,270

 

 

 

12.1

 

Ohio

 

 

94,773

 

 

 

12.5

 

 

 

104,631

 

 

 

10.7

 

Texas

 

 

64,321

 

 

 

8.5

 

 

 

69,767

 

 

 

7.1

 

Kentucky

 

 

40,734

 

 

 

5.4

 

 

 

38,893

 

 

 

4.0

 

Illinois

 

 

37,245

 

 

 

4.9

 

All other states

 

 

355,608

 

 

 

46.6

 

 

 

429,400

 

 

 

43.7

 

Total municipal bond portfolio

 

$

760,432

 

 

 

100.0

 

 

$

980,225

 

 

 

100.0

 

 

(1)

Wesbanco’s municipal bond portfolio contains obligations in the State of West Virginia totaling $36.7$35.2 million or 4.8%3.6% of the total municipal portfolio.

 

Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to, comparison to secondary pricing services, corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices, review of pricing by personnel familiar with market liquidity and other market-related conditions, review of pricing service methodologies, review of independent auditor reports received from the pricing service regarding its internal controls, and through review of inputs and assumptions used in pricing certain securities thinly traded or with limited observable data points.  The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair

44


value of Wesbanco’s securities.  For additional disclosure relating to fair value measurements, refer to Note 8,7, “Fair Value Measurement” in the Consolidated Financial Statements.

 

LOANS AND CREDIT RISK

Loans represent Wesbanco’s single largest balance sheet asset classification and the largest source of interest income.  Business purpose loans consist of CRE loans and other C&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, such as the current COVID-19 pandemic crisis, that increase the risk of default and the potential loss in the event of default, to understand the 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 guarantees.

49


TABLE 10. COMPOSITION OF LOANS (1)

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2021

 

 

December 31, 2020

 

(unaudited, dollars in thousands)

 

Amount

 

 

% of Loans

 

 

Amount

 

 

% of Loans

 

 

Amount

 

 

% of Loans

 

 

Amount

 

 

% of Loans

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

690,547

 

 

 

6.2

 

 

$

777,151

 

 

 

7.5

 

 

$

824,199

 

 

 

8.3

 

 

$

668,277

 

 

 

6.1

 

Improved property

 

 

5,018,101

 

 

 

45.0

 

 

 

4,947,857

 

 

 

48.0

 

 

 

4,833,687

 

 

 

48.6

 

 

 

5,037,115

 

 

 

46.0

 

Total commercial real estate

 

 

5,708,648

 

 

 

51.2

 

 

 

5,725,008

 

 

 

55.5

 

 

 

5,657,886

 

 

 

56.9

 

 

 

5,705,392

 

 

 

52.1

 

Commercial and industrial

 

 

1,654,116

 

 

 

14.9

 

 

 

1,644,699

 

 

 

16.0

 

 

 

1,435,154

 

 

 

14.4

 

 

 

1,681,182

 

 

 

15.4

 

Commercial and industrial - PPP

 

 

853,119

 

 

 

7.7

 

 

 

 

 

 

-

 

 

 

272,060

 

 

 

2.7

 

 

 

726,256

 

 

 

6.6

 

Residential real estate

 

 

1,798,019

 

 

 

16.2

 

 

 

1,873,647

 

 

 

18.2

 

 

 

1,655,229

 

 

 

16.7

 

 

 

1,720,961

 

 

 

15.7

 

Home equity

 

 

647,052

 

 

 

5.8

 

 

 

649,678

 

 

 

6.3

 

 

 

607,735

 

 

 

6.1

 

 

 

646,387

 

 

 

5.9

 

Consumer

 

 

328,592

 

 

 

3.0

 

 

 

374,953

 

 

 

3.6

 

 

 

285,101

 

 

 

2.9

 

 

 

309,055

 

 

 

2.8

 

Total portfolio loans

 

 

10,989,546

 

 

 

98.8

 

 

 

10,267,985

 

 

 

99.6

 

 

 

9,913,165

 

 

 

99.7

 

 

 

10,789,233

 

 

 

98.5

 

Loans held for sale

 

 

134,151

 

 

 

1.2

 

 

 

43,013

 

 

 

0.4

 

 

 

32,308

 

 

 

0.3

 

 

 

168,378

 

 

 

1.5

 

Total loans

 

$

11,123,697

 

 

 

100.0

 

 

$

10,310,998

 

 

 

100.0

 

 

$

9,945,473

 

 

 

100.0

 

 

$

10,957,611

 

 

 

100.0

 

(1)

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

Total portfolio loans increased $812.7decreased $876.1 million or 7.9%8.1% from December 31, 2019,2020, while portfolio loans increased $3.2they decreased $1.1 billion or 41.7%9.8% over the last twelve months.  Most of the loan growth over the last twelve monthsdecrease was due to the acquisitionforgiveness of OLBK in November 2019, totaling $2.5 billion, as well as the origination of $853.1$939.7 million of PPP loans during the second and third quarterslast twelve months, of 2020.which $272.1 million remain in the portfolio as of September 30, 2021.  Excluding PPP loans, and the OLBK acquisition, total portfolio loans decreased over the last twelve months by 1.0% as4.9% reflecting the higher than anticipated commercial real estate payoffs, continued low commercial line usage decreasedof credit utilization, and the impact of selling a higher percentage of new1-to-4 family residential loans originated were sold intomortgage originations in the secondary market as opposed to holding them in the residentialmarket. Consumer loan portfolio and consumer loan demand also decreased as a result of the pandemic reducing consumer spending.  Slightly offsetting the total decrease was 4.9%19.4% of organic growth in the land and construction portfolio.  This increase is due to $187.1 million of loan reclassifications out of commercial real estate.  Organic commercialestate in the third quarter of 2021.  Commercial and industrial loans decreased 10.7%13.2%, due primarily to the lower line usage mentioned above and lower overall demand. Organic residentialdemand and partially from certain reclassifications into commercial real estate.  Residential real estate loans decreased 4.5%7.9% over the last twelve months, due to a greater portion of new originations sold into the secondary market and a greater portion of existing loans refinanced with other banks, while home equity loans experienced lower demand and were also refinanced into first mortgages due to customer preferences for fixed rate loans.  Consumer loans declined due to pricing adjustments for indirect lending as well as refinancing or repayment of existing loans.  


Total loan commitments of $3.3$3.8 billion, including loans approved but not closed, increased $12.0$553.2 million or 0.4%17.1% from December 31, 20192020 due primarily to an increaseincreases in availableavailabilities under lines of credit.credit, deposit overdrafts and contingent obligations.  The line utilization percentage for the commercial portfolio was 35.4%37.0% at September 30, 20202021 compared to 44.5%33.9% as of December 31, 2019.2020.

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.

During the first quarter of 2020, Wesbanco sold $36.4 million of certain under-performing loans acquired from OLBK, which had a book value of $56.6 million. The majority of these loans settled by March 31, 2020; however, $8.9 million settled in April 2020, and therefore they were classified as loans held for sale as of March 31, 2020. Loans held for sale at both September 30, 2021 and December 31, 2020 are originated residential mortgages that are committed to be sold into the secondary market.  Loans held for sale decreased by $136.1 million or 80.8% from December 31, 2020 due to additional staffing in the secondary mortgage operations area and a specific effort to accelerate the speed at which the loans are delivered to the investor, as well as more originations held in the loan portfolio in the third quarter.      

Wesbanco has participated in the PPP loan program as originally established by the CARES Act. As of September 30, 2020,2021, the Company has funded nearly 7,20011,300 loans totaling $853.1 million$1.2 billion to qualifying small businesses, non-profits and organizations throughout our six-state footprint. The loans carry an interest rate of 1%, are generally for a two-year or five-year maturity, and were originated with a percentage fee paid by the SBA directly to the Bank depending on the size of the loan originated. At September 30, 2020,2021, remaining un-accretedunaccreted fees, net of deferred origination costs, were $19.5$10.4 million.  This total is comprised of $10.1 million remaining on the 2021 originated PPP loans and $0.3 million remaining on the 2020 originated PPP loans. The loans are subject to forgiveness by the SBA under certain defined circumstances, and it is anticipated a high percentage of such loans will meet such requirements (as revised) over the next 12-18 months, although nofew quarters, with $825.4 million of 2020 originated PPP loans, hador approximately 97% of 2020 PPP loan originations and $114.3 million, or approximately 31% of 2021 PPP loan originations, having been forgiven as of September 30, 2020.

50


TABLE 11. COMMERCIAL EXPOSURE BY INDUSTRY2021.

 

 

 

September 30, 2020

 

 

 

Land and Construction

 

 

Improved Property

 

 

Commercial and Industrial

 

 

PPP

 

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

Balance

 

Commitment

 

 

Balance

 

Commitment

 

 

Balance

 

Commitment

 

 

Loan Balance

 

 

Total Loan Balance

 

Total

Exposure

 

% of

Capital (1)

 

Agriculture and farming

 

$

18,099

 

$

1,687

 

 

$

3,497

 

$

833

 

 

$

8,156

 

$

5,916

 

 

$

2,864

 

 

$

32,616

 

$

41,052

 

 

2.5

 

Energy

 

 

1,701

 

 

 

 

 

42,790

 

 

2,315

 

 

 

79,408

 

 

85,887

 

 

 

10,405

 

 

 

134,304

 

 

222,506

 

 

13.6

 

Construction

 

 

147,243

 

 

97,938

 

 

 

139,471

 

 

54,168

 

 

 

182,993

 

 

181,425

 

 

 

157,914

 

 

 

627,621

 

 

961,152

 

 

58.9

 

Manufacturing

 

 

276

 

 

4

 

 

 

86,013

 

 

8,991

 

 

 

155,076

 

 

120,440

 

 

 

76,087

 

 

 

317,452

 

 

446,887

 

 

27.4

 

Wholesale and distribution

 

 

158

 

 

42

 

 

 

44,936

 

 

1,830

 

 

 

121,917

 

 

57,269

 

 

 

32,554

 

 

 

199,565

 

 

258,706

 

 

15.8

 

Retail

 

 

2,558

 

 

1,172

 

 

 

254,760

 

 

7,108

 

 

 

94,838

 

 

88,738

 

 

 

41,793

 

 

 

393,949

 

 

490,967

 

 

30.1

 

Transportation and warehousing

 

 

12,217

 

 

5,768

 

 

 

64,738

 

 

2,165

 

 

 

39,986

 

 

16,295

 

 

 

22,422

 

 

 

139,363

 

 

163,591

 

 

10.0

 

Information and communications

 

 

65

 

 

121

 

 

 

4,062

 

 

 

 

 

8,089

 

 

8,002

 

 

 

4,566

 

 

 

16,782

 

 

24,905

 

 

1.5

 

Finance and insurance

 

 

216

 

 

 

 

 

11,300

 

 

3,421

 

 

 

91,018

 

 

120,425

 

 

 

12,179

 

 

 

114,713

 

 

238,559

 

 

14.6

 

Equipment leasing

 

 

1,003

 

 

108

 

 

 

13,231

 

 

275

 

 

 

50,809

 

 

36,439

 

 

 

12,973

 

 

 

78,016

 

 

114,838

 

 

7.0

 

Real estate - 1-4 family

 

 

5,685

 

 

3,671

 

 

 

308,441

 

 

9,291

 

 

 

76,625

 

 

4,025

 

 

 

 

 

 

390,751

 

 

407,738

 

 

25.0

 

Real estate - multi-family

 

 

191,998

 

 

158,816

 

 

 

565,921

 

 

9,232

 

 

 

2,221

 

 

1

 

 

 

 

 

 

760,140

 

 

928,189

 

 

56.8

 

Real estate - other retail

 

 

5,208

 

 

8,088

 

 

 

247,184

 

 

3,752

 

 

 

5,510

 

 

266

 

 

 

 

 

 

257,902

 

 

270,008

 

 

16.5

 

Real estate - shopping center

 

 

974

 

 

1,426

 

 

 

247,310

 

 

6,200

 

 

 

1,991

 

 

 

 

 

 

 

 

250,275

 

 

257,901

 

 

15.8

 

Real estate - office building

 

 

31,125

 

 

18,033

 

 

 

480,060

 

 

8,822

 

 

 

9,040

 

 

3,857

 

 

 

 

 

 

520,225

 

 

550,937

 

 

33.7

 

Real estate - commercial/manufacturing

 

 

1,897

 

 

2,553

 

 

 

361,678

 

 

12,729

 

 

 

10,754

 

 

1

 

 

 

 

 

 

374,329

 

 

389,612

 

 

23.9

 

Real estate - residential buildings

 

 

42,959

 

 

58,889

 

 

 

137,483

 

 

16,076

 

 

 

30,603

 

 

12,998

 

 

 

9,395

 

 

 

220,440

 

 

308,403

 

 

18.9

 

Real estate - other

 

 

69,244

 

 

31,050

 

 

 

450,086

 

 

29,109

 

 

 

52,173

 

 

24,950

 

 

 

7,467

 

 

 

578,970

 

 

664,079

 

 

40.7

 

Services

 

 

14,875

 

 

2,498

 

 

 

200,561

 

 

5,481

 

 

 

164,478

 

 

111,248

 

 

 

134,208

 

 

 

514,122

 

 

633,349

 

 

38.8

 

Schools and education services

 

 

18,939

 

 

5,081

 

 

 

24,052

 

 

539

 

 

 

91,321

 

 

15,850

 

 

 

11,640

 

 

 

145,952

 

 

167,422

 

 

10.3

 

Healthcare

 

 

48,909

 

 

59,441

 

 

 

327,433

 

 

5,798

 

 

 

116,624

 

 

61,932

 

 

 

86,621

 

 

 

579,587

 

 

706,758

 

 

43.3

 

Entertainment and recreation

 

 

1,294

 

 

1,225

 

 

 

50,508

 

 

1,530

 

 

 

14,066

 

 

4,113

 

 

 

9,103

 

 

 

74,971

 

 

81,839

 

 

5.0

 

Hotels

 

 

32,309

 

 

22,160

 

 

 

689,436

 

 

14,750

 

 

 

5,111

 

 

542

 

 

 

12,820

 

 

 

739,676

 

 

777,128

 

 

47.6

 

Other accommodations

 

 

186

 

 

511

 

 

 

56,219

 

 

315

 

 

 

4,122

 

 

390

 

 

 

566

 

 

 

61,093

 

 

62,309

 

 

3.8

 

Restaurants

 

 

1,537

 

 

 

 

 

95,870

 

 

1,772

 

 

 

66,999

 

 

22,683

 

 

 

45,356

 

 

 

209,762

 

 

234,217

 

 

14.3

 

Religious organizations

 

 

1,420

 

 

1,450

 

 

 

82,354

 

 

1,476

 

 

 

45,195

 

 

21,379

 

 

 

9,349

 

 

 

138,318

 

 

162,623

 

 

10.0

 

Government

 

 

34,163

 

 

2,800

 

 

 

17,366

 

 

642

 

 

 

121,772

 

 

35,348

 

 

 

5,640

 

 

 

178,941

 

 

217,731

 

 

13.3

 

Unclassified

 

 

4,289

 

 

65,109

 

 

 

11,341

 

 

91,130

 

 

 

3,221

 

 

74,391

 

 

 

147,197

 

 

 

166,048

 

 

396,678

 

 

24.3

 

Total commercial loans

 

$

690,547

 

$

549,641

 

 

$

5,018,101

 

$

299,750

 

 

$

1,654,116

 

$

1,114,810

 

 

$

853,119

 

 

$

8,215,883

 

$

10,180,084

 

 

623.4

 

(1)Wesbanco met the needs of the communities it serves by providing appropriate relief tailored to the individual needs of the customer, ranging from three months of interest-only for those minimally impacted, up to and including full principal and interest deferral for six months for those significantly impacted, while also providing additional tailored relief to the hospitality industry where appropriate.  The relief was provided in as many as three phases depending on the circumstances.

Represents Bank’s total risk-based capital.

51


TABLE 12. COMMERCIAL LOANS MODIFIED UNDER CARES ACT BY INDUSTRY

 

 

September 30, 2020

 

 

 

Land and Construction

 

 

Improved Property

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

Percent Modified

 

(unaudited, in thousands)

 

Balance

 

Commitment

 

 

Balance

 

Commitment

 

 

Balance

 

Commitment

 

 

Total Loan Balance

 

Total

Exposure

 

Balance

 

Exposure

 

Agriculture and farming

 

$

 

$

 

 

$

 

$

 

 

$

 

$

 

 

$

 

$

 

0.0%

 

0.0%

 

Energy

 

 

 

 

 

 

 

 

 

 

 

 

2,408

 

 

 

 

 

2,408

 

 

2,408

 

1.8%

 

1.1%

 

Construction

 

 

7,264

 

 

989

 

 

 

 

 

 

 

 

78

 

 

 

 

 

7,342

 

 

8,331

 

1.2%

 

0.9%

 

Manufacturing

 

 

 

 

 

 

 

458

 

 

 

 

 

451

 

 

 

 

 

909

 

 

909

 

0.3%

 

0.2%

 

Wholesale and distribution

 

 

 

 

 

 

 

885

 

 

 

 

 

415

 

 

 

 

 

1,300

 

 

1,300

 

0.7%

 

0.5%

 

Retail

 

 

 

 

 

 

 

18,933

 

 

 

 

 

2,470

 

 

 

 

 

21,403

 

 

21,403

 

5.4%

 

4.4%

 

Transportation and warehousing

 

 

 

 

 

 

 

54

 

 

 

 

 

623

 

 

 

 

 

677

 

 

677

 

0.5%

 

0.4%

 

Information and communications

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.0%

 

0.0%

 

Finance and insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.0%

 

0.0%

 

Equipment leasing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.0%

 

0.0%

 

Real estate - 1-4 family

 

 

 

 

 

 

 

32,306

 

 

 

 

 

3,051

 

 

 

 

 

35,357

 

 

35,357

 

9.0%

 

8.7%

 

Real estate - multi-family

 

 

 

 

 

 

 

16,696

 

 

 

 

 

 

 

 

 

 

16,696

 

 

16,696

 

2.2%

 

1.8%

 

Real estate - other retail

 

 

 

 

 

 

 

27,350

 

 

 

 

 

4,665

 

 

 

 

 

32,015

 

 

32,015

 

12.4%

 

11.9%

 

Real estate - shopping center

 

 

 

 

 

 

 

44,853

 

 

 

 

 

 

 

 

 

 

44,853

 

 

44,853

 

17.9%

 

17.4%

 

Real estate - office building

 

 

 

 

 

 

 

25,221

 

 

375

 

 

 

 

 

 

 

 

25,221

 

 

25,596

 

4.8%

 

4.6%

 

Real estate - commercial/manufacturing

 

 

 

 

 

 

 

41,062

 

 

10

 

 

 

 

 

 

 

 

41,062

 

 

41,072

 

11.0%

 

10.5%

 

Real estate - residential buildings

 

 

 

 

 

 

 

7,154

 

 

 

 

 

355

 

 

 

 

 

7,509

 

 

7,509

 

3.4%

 

2.4%

 

Real estate - other

 

 

559

 

 

 

 

 

31,235

 

 

1,570

 

 

 

 

 

 

 

 

31,794

 

 

33,364

 

5.5%

 

5.0%

 

Services

 

 

 

 

 

 

 

7,404

 

 

 

 

 

2,073

 

 

6

 

 

 

9,477

 

 

9,483

 

1.8%

 

1.5%

 

Schools and education services

 

 

 

 

 

 

 

307

 

 

 

 

 

3

 

 

 

 

 

310

 

 

310

 

0.2%

 

0.2%

 

Healthcare

 

 

50

 

 

 

 

 

13,688

 

 

 

 

 

49

 

 

 

 

 

13,787

 

 

13,787

 

2.4%

 

2.0%

 

Entertainment and recreation

 

 

 

 

 

 

 

9,758

 

 

 

 

 

325

 

 

 

 

 

10,083

 

 

10,083

 

13.4%

 

12.3%

 

Hotels

 

 

12,702

 

 

705

 

 

 

296,868

 

 

4,640

 

 

 

17

 

 

 

 

 

309,587

 

 

314,932

 

41.9%

 

40.5%

 

Other accommodations

 

 

 

 

 

 

 

40,605

 

 

33

 

 

 

 

 

 

 

 

40,605

 

 

40,638

 

66.5%

 

65.2%

 

Restaurants

 

 

680

 

 

 

 

 

6,002

 

 

 

 

 

2,627

 

 

 

 

 

9,309

 

 

9,309

 

4.4%

 

4.0%

 

Religious organizations

 

 

 

 

 

 

 

580

 

 

 

 

 

 

 

 

 

 

580

 

 

580

 

0.4%

 

0.4%

 

Government

 

 

 

 

 

 

 

836

 

 

249

 

 

 

24

 

 

 

 

 

860

 

 

1,109

 

0.5%

 

0.5%

 

Unclassified

 

 

 

 

 

 

 

941

 

 

 

 

 

 

 

 

 

 

941

 

 

941

 

0.6%

 

0.2%

 

Total modified commercial loans

 

$

21,255

 

$

1,694

 

 

$

623,196

 

$

6,877

 

 

$

19,634

 

$

6

 

 

$

664,085

 

$

672,662

 

8.1%

 

6.6%

 

 

Under the CARES Act, Wesbanco has modified approximately 3,550 loans totaling $2.2 billion in 2020, of which $0.7 billion,a total of $132.8 million of commercial loans, representing 6.0%1.3% of total portfolio loans or 8.1% of total commercial loans, are currently in their deferral period as of September 30, 2020. Wesbanco offered three months deferral of principal and interest and then three additional months of principal only, three months deferral of interest, three months deferral of principal and interest, and three months deferral of principal depending on the type of loan and industry sector, primarily for commercial borrowers.  As of October 16, 2020, modified loans remaining in forbearance declined to 4.9% of total portfolio loans.

All of the real estate sectors combined represent the largest industry exposure at $3.8 billion, of which multi-family, office buildings and 1-4 families are the largest categories within real estate. Multi-family makes up $928.2 million or 56.8% of total risk-based capital, office buildings are $550.9 million or 33.7% of total risk-based capital and 1-4 families are $407.7 million or 25.0% of total risk-based capital. For loan modifications as allowed under the CARES Act, $236.5 million or 14.5% of total risk-based capital of real estate sector loans wereremain in deferral as of September 30, 2020.

The construction sectors combined represent2021.  An additional $97.9 million of commercial loans had various payment terms modified in exchange for enhancements beneficial to the second largest industry exposure at $961.2 millionBank which were permanent improvements to the credit facility.  Changes include an increase in floor rates, increase in guarantors and duration of guarantees and a change in covenants.  None of the aforementioned loans were considered delinquent or 58.9% of risk-based capital. For loan modifications allowed under the CARES Act, there were $8.3 million or 0.5% of total risk-based capital of construction loans in deferralon non-accrual status as of September 30, 2020.

The hotel sector represents the third largest industry exposure at $777.1 million or 47.6% of risk-based capital. For loan modifications allowed under the CARES Act, there were $314.9 million or 19.3% of total risk-based capital of hotel loans in deferral as of September 30, 2020. The majority of these loans were deferred for three months of principal and interest with three additional months of principal.

Healthcare represents the fourth largest industry exposure at $706.8 million or 43.3% of total risk-based capital. For loan modifications allowed under the CARES Act, there were $13.8 million or 0.8% of total risk-based capital of healthcare loans in deferral as of September 30, 2020.

On August 3, 2020, the joint federal regulatory agencies issued a statement, “Joint Statement on Additional Loan Accommodations Related to COVID-19”. This statement provides financial institutions with considerations for certain customers nearing the end of their COVID-19 loan deferral period noted above.  As per this guidance and in accordance with the CARES Act noted above, Wesbanco is currently developing a plan to assist certain customers with additional deferrals of principal and/or interest, but also requiring detailed financial information from the customer to determine the financial need, the period of relief to be considered and the type of deferral warranted.

52


TABLE 13. COMMERCIAL LOANS MODIFIED UNDER CARES ACT BY MODIFICATION TYPE2021.  

 

 

 

September 30, 2020

 

 

 

Three Months Principal & Interest Plus Three Months Principal Only Deferral

 

 

Three Months Interest Only Deferral

 

 

Three Months Principal & Interest Deferral

 

 

Three and Six Months Principal Only Deferral

 

 

 

 

 

(unaudited, in thousands)

 

Loan

Balance

 

 

Loan

Balance

 

 

Loan

Balance

 

 

Loan

Balance

 

 

Total Loan Balance

 

Agriculture and farming

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Energy

 

 

 

 

 

 

 

 

 

 

 

2,408

 

 

 

2,408

 

Construction

 

 

 

 

 

7,175

 

 

 

128

 

 

 

39

 

 

 

7,342

 

Manufacturing

 

 

458

 

 

 

 

 

 

 

 

 

451

 

 

 

909

 

Wholesale and distribution

 

 

 

 

 

 

 

 

885

 

 

 

415

 

 

 

1,300

 

Retail

 

 

2,660

 

 

 

 

 

 

15,618

 

 

 

3,125

 

 

 

21,403

 

Transportation and warehousing

 

 

134

 

 

 

 

 

 

 

 

 

543

 

 

 

677

 

Information and communications

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance and insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment leasing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - 1-4 family

 

 

29,771

 

 

 

 

 

 

1,363

 

 

 

4,223

 

 

 

35,357

 

Real estate - multi-family

 

 

10,473

 

 

 

 

 

 

3,960

 

 

 

2,263

 

 

 

16,696

 

Real estate - other retail

 

 

25,433

 

 

 

 

 

 

3,392

 

 

 

3,190

 

 

 

32,015

 

Real estate - shopping center

 

 

44,853

 

 

 

 

 

 

 

 

 

 

 

 

44,853

 

Real estate - office building

 

 

22,944

 

 

 

327

 

 

 

1,152

 

 

 

798

 

 

 

25,221

 

Real estate - commercial/manufacturing

 

 

25,988

 

 

 

 

 

 

14,462

 

 

 

612

 

 

 

41,062

 

Real estate - residential buildings

 

 

3,395

 

 

 

 

 

 

3,759

 

 

 

355

 

 

 

7,509

 

Real estate - other

 

 

28,408

 

 

 

424

 

 

 

1,974

 

 

 

988

 

 

 

31,794

 

Services

 

 

5,018

 

 

 

94

 

 

 

2,386

 

 

 

1,979

 

 

 

9,477

 

Schools and education services

 

 

 

 

 

 

 

 

257

 

 

 

53

 

 

 

310

 

Healthcare

 

 

831

 

 

 

 

 

 

10,104

 

 

 

2,852

 

 

 

13,787

 

Entertainment and recreation

 

 

9,758

 

 

 

 

 

 

 

 

 

325

 

 

 

10,083

 

Hotels

 

 

94,196

 

 

 

29,939

 

 

 

185,452

 

 

 

 

 

 

309,587

 

Other accommodations

 

 

17,455

 

 

 

 

 

 

 

 

 

23,150

 

 

 

40,605

 

Restaurants

 

 

4,996

 

 

 

 

 

 

1,938

 

 

 

2,375

 

 

 

9,309

 

Religious organizations

 

 

130

 

 

 

 

 

 

329

 

 

 

121

 

 

 

580

 

Government

 

 

836

 

 

 

 

 

 

24

 

 

 

 

 

 

860

 

Unclassified

 

 

941

 

 

 

 

 

 

 

 

 

 

 

 

941

 

Total modified commercial loans

 

$

328,678

 

 

$

37,959

 

 

$

247,183

 

 

$

50,265

 

 

$

664,085

 

 

53


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

Non-performing assets consist of non-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 14.11. NON-PERFORMING ASSETS

 

(unaudited, dollars in thousands)

 

September 30,

2020

 

 

December 31,

2019

 

 

September 30,

2021

 

 

December 31,

2020

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

 

$

997

 

 

$

580

 

 

$

145

 

 

$

469

 

Commercial real estate - improved property

 

 

10,410

 

 

 

6,815

 

 

 

7,572

 

 

 

9,494

 

Commercial and industrial

 

 

2,716

 

 

 

14,313

 

 

 

5,350

 

 

 

3,302

 

Residential real estate

 

 

17,492

 

 

 

16,867

 

 

 

17,643

 

 

 

17,925

 

Home equity

 

 

5,327

 

 

 

5,903

 

 

 

5,061

 

 

 

5,345

 

Consumer

 

 

324

 

 

 

435

 

 

 

488

 

 

 

345

 

Total non-accrual loans (1)

 

 

37,266

 

 

 

44,913

 

 

 

36,259

 

 

 

36,880

 

TDRs accruing interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - improved property

 

 

667

 

 

 

1,321

 

 

 

382

 

 

 

655

 

Commercial and industrial

 

 

116

 

 

 

191

 

 

 

23

 

 

 

111

 

Residential real estate

 

 

3,027

 

 

 

3,477

 

 

 

3,012

 

 

 

2,779

 

Home equity

 

 

354

 

 

 

411

 

 

 

260

 

 

 

363

 

Consumer

 

 

27

 

 

 

31

 

 

 

30

 

 

 

19

 

Total TDRs accruing interest (1)

 

 

4,191

 

 

 

5,431

 

 

 

3,707

 

 

 

3,927

 

Total non-performing loans

 

$

41,457

 

 

$

50,344

 

 

$

39,966

 

 

$

40,807

 

Other real estate owned and repossessed assets

 

 

738

 

 

 

4,178

 

 

 

293

 

 

 

549

 

Total non-performing assets

 

$

42,195

 

 

$

54,522

 

 

$

40,259

 

 

$

41,356

 

Non-performing loans/total portfolio loans

 

 

0.38

%

 

 

0.49

%

 

 

0.40

%

 

 

0.38

%

Non-performing assets/total assets

 

 

0.26

%

 

 

0.35

%

 

 

0.24

%

 

 

0.25

%

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

 

 

0.38

%

 

 

0.53

%

 

 

0.41

%

 

 

0.38

%


(1)

TDRs on non-accrual of $1.8 and $1.4$1.6 million as of September 30, 20202021 and $1.8 million as of December 31, 2019,2020, respectively, are included in total non-accrual loans.

Non-performing loans, which consist of non-accrual loans and TDRs, decreased $8.9$0.8 million or 17.7%2.1%, from December 31, 2019, primarily due to one $10.8 million non-accrual relationship that was paid off in the first quarter of 2020.  TDRsNon-accrual balances have remained constantdecreased $0.6 million and accruing TDR balance decreased $0.2 million from December 31, 20192020 to September 30, 2020.2021.  (Please see the Notes to the Consolidated Financial Statements for additional discussion.)  

Section 4013 of the CARES Act allows financial institutions the option to temporarily suspend certain requirements under U.S. GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. These customers must meet certain criteria, such as they were in good standing and not more than 30 days past due as of December 31, 2019, as well as other requirements. Based on this guidance, Wesbanco doesdid not classify the COVID-19 loan modifications as TDRs, nor are the customers considered past due with regards to their delayed payments. Upon exiting the loan modification deferral program, the measurement of loan delinquency will resume where it left off upon entry into the program. As ofThrough September 30, 2020,2021, Wesbanco has offered three to six months ofvarious deferred paymentspayment schedules to commercial and retail customers impacted by the COVID-19 pandemic, depending on the type of loan and the industry-type for commercial loans.  

Other real estate owned and repossessed assets decreased $3.4to $0.3 million from December 31, 2019 primarily due to2020. At September 30, 2021 and December 31, 2020, formal foreclosure proceedings were in process on residential real estate loans totaling $1.9 million and $1.8 million at each period, respectively.  As a result of provisions of the dispositionCARES Act, certain residential real estate loans are temporarily suspended from entering foreclosure proceedings.  The balance of one commercial property in the first quarter ofthese loans totaled $3.6 million and $2.3 million at September 30, 2021 and December 31, 2020, as well as continued efforts to liquidate residential properties.respectively.

54


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

TABLE 15.12. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUAL AND TDRs

 

(unaudited, dollars in thousands)

 

September 30,

2020

 

 

December 31,

2019

 

 

September 30,

2021

 

 

December 31,

2020

 

Loans past due 90 days or more:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

 

$

572

 

 

$

26

 

 

$

1,256

 

 

$

288

 

Commercial real estate - improved property

 

 

896

 

 

 

4,709

 

 

 

2,308

 

 

 

2,713

 

Commercial and industrial

 

 

1,882

 

 

 

1,793

 

 

 

4,781

 

 

 

1,899

 

Residential real estate

 

 

5,491

 

 

 

3,643

 

 

 

1,746

 

 

 

2,863

 

Home equity

 

 

937

 

 

 

985

 

 

 

851

 

 

 

706

 

Consumer

 

 

392

 

 

 

457

 

 

 

310

 

 

 

377

 

Total loans past due 90 days or more

 

 

10,170

 

 

 

11,613

 

 

 

11,252

 

 

 

8,846

 

Loans past due 30 to 89 days:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

 

 

961

 

 

 

650

 

 

 

1,731

 

 

 

2,858

 

Commercial real estate - improved property

 

 

3,874

 

 

 

15,256

 

 

 

10,494

 

 

 

8,948

 

Commercial and industrial

 

 

2,776

 

 

 

5,312

 

 

 

9,356

 

 

 

6,540

 

Residential real estate

 

 

4,729

 

 

 

8,183

 

 

 

4,980

 

 

 

7,490

 

Home equity

 

 

2,855

 

 

 

3,558

 

 

 

3,055

 

 

 

2,754

 

Consumer

 

 

2,143

 

 

 

3,371

 

 

 

3,066

 

 

 

3,006

 

Total loans past due 30 to 89 days

 

 

17,338

 

 

 

36,330

 

 

 

32,682

 

 

 

31,596

 

Total loans 30 days or more past due

 

$

27,508

 

 

$

47,943

 

 

$

43,934

 

 

$

40,442

 

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

 

 

0.09

%

 

 

0.11

%

 

 

0.11

%

 

 

0.08

%

Loans past due 30-89 days and accruing to total portfolio loans

 

 

0.16

%

 

 

0.35

%

 

 

0.33

%

 

 

0.29

%

 

Loans past due 30 days or more and accruing interest, excluding non-accruals and TDRs, decreased $20.4increased $3.5 million or 42.6%8.6% from December 31, 2019.2020.  These loans continue to accrue interest because they are both well-secured and in the process of collection.  Loans 90 days or more past due decreased $1.4increased $2.4 million and represented 0.09%0.11% and 0.08% of total portfolio loans at September 30, 2020 compared to 0.11% at2021 and December 31, 2019. While decreasing overall, loans2020, respectively. Loans 90 days past due increased in the residential real estatecommercial and industrial category and these loans are secured by underlying real estate. The decrease in the 30 to 89 days past due status was primarily due to the renewals of OLBK acquired commercial lines of credit that were being adjusted to WesBanco’s underwriting standards.one $3.2 million loan.  The 30 – 89 days past due category represented 0.16%0.33% of total loans at September 30, 20202021 and 0.35%0.29% at December 31, 2019.2020.  Loans currently modified as permitted by the regulatory authorities and the CARES Act are not included in Tables 1413 or 15,14, as they are not considered non-performing TDRs, or past due.

ALLOWANCE FOR CREDIT LOSSES - LOANS AND LOAN COMMITMENTS

On January 1, 2020, Wesbanco adopted CECL, which resulted in a $41.4 million increase to the allowance for credit losses. Of the $41.4 million, $38.4 million related to the loan portfolio and $3.0 million relate to loan commitments. The effect on retained earnings (tax-effected) was $26.6 million.

As of September 30, 2020,2021, the total allowance for credit losses – loans and commitments was $195.9$143.9 million, of which $185.1$136.6 million relatesrelated to loans and $10.8$7.3 million relatesrelated to loan commitments. The allowance for credit losses – loans is 1.68%was 1.38% of total portfolio loans as of September 30, 20202021, compared to 0.51%1.72% as of December 31, 2019, when the allowance for loan losses (prior to the adoption of CECL) was $52.4 million.2020. Excluding PPP loans of $853.1$272.1 million, the allowance for credit losses – loans is 1.83%was 1.42% of total portfolio loans.loans as of September 30, 2021, as compared to 1.85% of total portfolio loans at December 31, 2020. As per regulatory guidance, there is no calculated allowance on PPP loans due to their government guarantees by the SBA.

The allowance for credit losses - loans individually-evaluated increased $5.8$11.0 million from December 31, 20192020 to September 30, 2020 due2021.  The population of individually-evaluated loans consisted of eight hotel loans, with a total loan balance of $37.1 million.  These loans were moved to PCD loans acquired fromindividually-evaluated in the OLBK acquisition.third quarter of 2021.  The allowance for loans collectively-evaluated increaseddecreased from December 31, 20192020 to September 30, 20202021 by $126.9 million, which includes $31.7 million related to the adoption of CECL as of January 1, 2020.$60.2 million.  

The allowance for credit losses - loan commitments was $10.8$7.3 million at September 30, 20202021 as compared to $0.9$9.5 million as of December 31, 2019,2020, and is included in other liabilities on the Consolidated Balance Sheets. The allowance for credit losses - loan commitments includes a $3.0 million adjustment related to the adoption of CECL as of January 1, 2020.

47


The allowance for credit losses by loan category, presented in Note 5,4, “Loans and the Allowance for Credit Losses” of the Consolidated Financial Statements, summarizes the impact of changes in various factors that affect the allowance for loan losses in each segment of the portfolio. The allowance for credit losses under CECL is calculated utilizing the PD/LGD, which is then discounted.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 to net present value.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 September 30, 2020,2021, the forecast was based upon a blend of two nationally-recognized published economic forecasts through September 30, 2020,2021, and iswas primarily driven by national unemployment and interest rate spread forecasts. At quarter-end, national unemployment was projected to peak at 8.4%4.7%, and subsequently decrease to an average of 7.6%4.0% over the remainder of the forecast period. The resurgence in leisure travel continued through September 30, 2021, which led to improvements in debt service coverage and revenue per available room (“RevPAR”) across the hotel portfolio. The improvement in the macroeconomic factors and COVID qualitative factors, including those specifically for the hospitality portfolio, caused the allowance to decrease slightly from June 30,December 31, 2020 to September 30, 2020, however qualitative factors were added to account for the remaining credit risk related to the continuing pandemic, deferred interest on modified loans and certain industry concentrations, along with other qualitative factors, resulting in an increase of $16.6 million from June 30, 2020.2021, by $51.4 million.

55


If forecasted projections of national unemployment remain consistent with the forecast utilized by Wesbanco as of September 30, 20202021 throughout the rest of the year, this may result in additional, but less significant, future quarterly increasesdecreases in the allowance for credit losses, assumingdepending upon other model variables remain relatively constant.such as qualitative factors specifically for hotels and the COVID-19 pandemic.

Criticized and classified loans were 3.25%4.2% of total portfolio loans, increasingdecreasing from 2.17%4.6% at December 31, 2019.2020. Criticized and classified loans increased $134.4decreased $77.6 million from December 31, 20192020 to $356.9$417.3 million at September 30, 2020,2021, primarily due to revisions inupgrades on certain hospitality loans.  See Footnote 4, “Loans and the internal loan grading system to better reflect the credit quality of commercial loans. In the third quarter of 2020, there were $79.5 million in downgrades to criticized loans within CRE, primarily in the hospitality industry, but the largest creditAllowance for $13.9 million in the nursing home industry is in LCD.Credit Losses” for more information.  

Table 1613 summarizes the allocation of the allowance for credit losses to each category of the loan portfolio.  The overall allowance for loans increased due the adoption of CECL. Additionally, the allowance for credit losses on LCD loan commitments has increased to $10.8 million as of September 30, 2020 driven by seven new un-advanced credits in 2020 for approximately $121.1 million.

 

TABLE 16.13. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES – LOANS AND LOAN COMMITMENTS

 

(unaudited, dollars in thousands)

 

September 30,

2020

 

 

Percent of

Total

 

 

December 31,

2019

 

 

Percent of

Total

 

 

September 30,

2021

 

 

Percent of

Total

 

 

December 31,

2020

 

 

Percent of

Total

 

Allowance for credit losses - loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

 

$

13,055

 

 

 

6.7

 

 

$

4,949

 

 

 

9.3

 

 

$

7,264

 

 

 

5.0

 

 

$

10,841

 

 

 

5.6

 

Commercial real estate - improved property

 

 

105,966

 

 

 

54.1

 

 

 

20,293

 

 

 

38.1

 

 

 

81,601

 

 

 

56.7

 

 

 

110,652

 

 

 

56.6

 

Commercial and industrial

 

 

43,648

 

 

 

22.3

 

 

 

14,116

 

 

 

26.5

 

 

 

27,201

 

 

 

18.9

 

 

 

37,850

 

 

 

19.4

 

Residential real estate

 

 

12,018

 

 

 

6.1

 

 

 

4,311

 

 

 

8.1

 

 

 

14,413

 

 

 

10.0

 

 

 

17,851

 

 

 

9.1

 

Home equity

 

 

2,076

 

 

 

1.1

 

 

 

4,422

 

 

 

8.3

 

 

 

699

 

 

 

0.5

 

 

 

1,487

 

 

 

0.8

 

Consumer

 

 

7,004

 

 

 

3.6

 

 

 

2,951

 

 

 

5.5

 

 

 

3,747

 

 

 

2.6

 

 

 

6,507

 

 

 

3.3

 

Deposit account overdrafts

 

 

1,342

 

 

 

0.7

 

 

 

1,387

 

 

 

2.6

 

 

 

1,680

 

 

 

1.2

 

 

 

639

 

 

 

0.3

 

Total allowance for credit losses - loans

 

$

185,109

 

 

 

94.6

 

 

$

52,429

 

 

 

98.4

 

 

$

136,605

 

 

 

94.9

 

 

$

185,827

 

 

 

95.1

 

Allowance for credit losses - loan commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - land and construction

 

$

8,725

 

 

 

4.4

 

 

$

235

 

 

 

0.4

 

 

$

3,679

 

 

 

2.7

 

 

$

6,508

 

 

 

3.3

 

Commercial real estate - improved property

 

 

 

 

 

0.0

 

 

 

22

 

 

 

0.0

 

 

 

318

 

 

 

0.2

 

 

 

712

 

 

 

0.4

 

Commercial and industrial

 

 

1,440

 

 

 

0.7

 

 

 

311

 

 

 

0.6

 

 

 

1,726

 

 

 

1.2

 

 

 

1,275

 

 

 

0.7

 

Residential real estate

 

 

594

 

 

 

0.3

 

 

 

15

 

 

 

0.0

 

 

 

1,209

 

 

 

0.8

 

 

 

955

 

 

 

0.5

 

Home equity

 

 

67

 

 

 

0.0

 

 

 

250

 

 

 

0.5

 

 

 

52

 

 

 

0.0

 

 

 

45

 

 

 

0.0

 

Consumer

 

 

3

 

 

 

0.0

 

 

 

41

 

 

 

0.1

 

 

 

306

 

 

 

0.2

 

 

 

19

 

 

 

0.0

 

Total allowance for credit losses - loan commitments

 

 

10,829

 

 

 

5.4

 

 

 

874

 

 

 

1.6

 

 

 

7,290

 

 

 

5.1

 

 

 

9,514

 

 

 

4.9

 

Total allowance for credit losses - loans and loan commitments

 

$

195,938

 

 

 

100.0

 

 

$

53,303

 

 

 

100.0

 

 

$

143,895

 

 

 

100.0

 

 

$

195,341

 

 

 

100.0

 

 

Although the allowance for credit losses is allocated as described in Table 16,13, 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 allowance for credit losses applicable to the category.  Management believes the allowance for credit losses is appropriate to absorb expected losses at September 30, 2020.2021.

DEPOSITS

TABLE 17.14. DEPOSITS

 

(unaudited, dollars in thousands)

 

September 30,

2020

 

 

December 31,

2019

 

 

$ Change

 

 

% Change

 

 

September 30,

2021

 

 

December 31,

2020

 

 

$ Change

 

 

% Change

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

4,073,305

 

 

$

3,178,270

 

 

$

895,035

 

 

 

28.2

 

 

$

4,531,958

 

 

$

4,070,835

 

 

$

461,123

 

 

 

11.3

 

Interest bearing demand

 

 

2,633,601

 

 

 

2,316,855

 

 

 

316,746

 

 

 

13.7

 

 

 

3,283,444

 

 

 

2,839,536

 

 

 

443,908

 

 

 

15.6

 

Money market

 

 

1,619,410

 

 

 

1,518,314

 

 

 

101,096

 

 

 

6.7

 

 

 

1,765,480

 

 

 

1,685,927

 

 

 

79,553

 

 

 

4.7

 

Savings deposits

 

 

2,167,597

 

 

 

1,934,647

 

 

 

232,950

 

 

 

12.0

 

 

 

2,488,180

 

 

 

2,214,565

 

 

 

273,615

 

 

 

12.4

 

Certificates of deposit

 

 

1,707,512

 

 

 

2,055,920

 

 

 

(348,408

)

 

 

(16.9

)

 

 

1,354,252

 

 

 

1,618,510

 

 

 

(264,258

)

 

 

(16.3

)

Total deposits

 

$

12,201,425

 

 

$

11,004,006

 

 

$

1,197,419

 

 

 

10.9

 

 

$

13,423,314

 

 

$

12,429,373

 

 

$

993,941

 

 

 

8.0

 

 


Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 235206 financial centers.  The FDIC insures deposits up to $250,000 per account. The CARES Act provided the authorization to the FDIC to allow for a temporary increase in the insured limit through December 31, 2020, which has not yet been adopted.

56


Total deposits increased by $1.2 billion$993.9 million or 10.9%8.0% during the first nine months of 2020.  Non-interest2021.  Interest bearing demand deposits, interestsavings deposits, non-interest bearing demand deposits, savings deposits, and money market deposits increased 28.2%15.6%, 13.7%12.4%, 12.0%11.3%, and 6.7%4.7%, respectively. The growth in transaction-based accounts is primarily attributable to the OLBK acquisition, marketing, customer incentives, focused retail and business strategies to obtain more account relationships and customers’ preferences for shorter-term maturities. The transaction-based accounts increased towards the end of the first quarter and into the second quarter from the CARES Act individual and family stimulus payments, as well as deposits from small businesses obtaining loans from the PPP program, along with higher savings ratesfocused retail and lowerbusiness strategies to obtain more account relationships and customers’ overall consumer spending.preferences for shorter-term maturities. Deposit balances were also impacted by bonus and royalty payments for Marcellus and Utica shale gas payments from energy companies in Wesbanco’s southwestern Pennsylvania, eastern Ohio and northern West Virginia markets. Money market deposits were influenced through Wesbanco’s participation in the Insured Cash Sweep (ICS®) money market deposit program. ICS® reciprocal balances totaled $375.6$647.3 million at September 30, 20202021 compared to $232.2$513.9 million at December 31, 2019.2020.

Certificates of deposit decreased $348.4$264.3 million from December 31, 2020 to September 30, 2021 due primarily to the effects of an overall corporate strategy designed to increase and remix retail deposit relationships and reduce single-service customers with a focus on overall products that can be offered at a lower cost to Wesbanco.  The decline was also impacted by customer run-off of higher cost certificates of deposit from the OLBK acquisition and customer preferencepreferences for othertransaction account types in the current lower interest rate environment.types.  Wesbanco does not generally solicit brokered or other deposits out-of-market or over the internet, but does participate in the Certificate of Deposit Account Registry Services (CDARS®) program. CDARS® balances totaled $46.5$45.9 million in outstanding balances at September 30, 2020, of which $3.0 million represented one-way buys,2021, compared to $73.3$42.6 million in total outstanding balances at December 31, 2019, of which $11.8 million represented one-way buys.2020. Certificates of deposit greater than $250,000 were approximately $404.7$329.6 million at September 30, 20202021 compared to $524.2$381.7 million at December 31, 2019.2020. Certificates of deposit of $100,000 or more were approximately $900.4$701.9 million at September 30, 20202021 compared to $1.2 billion$843.2 million at December 31, 2019.2020.  Certificates of deposit totaling approximately $1.1 billion$893.7 million at September 30, 20202021 with a cost of 1.03%0.50% are scheduled to mature within the next 12 months.  Wesbanco intends to continue to focus on its core deposit strategies and improving its overall mix of transaction accounts to total deposits.  From time to time, the Bank may offer special promotions or match competitor rates on certain certificates of deposit maturities and savings products based on competition, sales strategies, liquidity needs and wholesale borrowing costs.

 

BORROWINGS

TABLE 18.15. BORROWINGS

 

(unaudited, dollars in thousands)

 

September 30,

2020

 

 

December 31,

2019

 

 

$ Change

 

 

% Change

 

 

September 30,

2021

 

 

December 31,

2020

 

 

$ Change

 

 

% Change

 

Federal Home Loan Bank Borrowings

 

$

794,621

 

 

$

1,415,615

 

 

$

(620,994

)

 

 

(43.9

)

 

$

208,940

 

 

$

549,003

 

 

$

(340,063

)

 

 

(61.9

)

Other short-term borrowings

 

 

381,909

 

 

 

282,362

 

 

 

99,547

 

 

 

35.3

 

 

 

152,546

 

 

 

241,950

 

 

 

(89,404

)

 

 

(37.0

)

Subordinated debt and junior subordinated debt

 

 

192,150

 

 

 

199,869

 

 

 

(7,719

)

 

 

(3.9

)

 

 

167,711

 

 

 

192,291

 

 

 

(24,580

)

 

 

(12.8

)

Total

 

$

1,368,680

 

 

$

1,897,846

 

 

$

(529,166

)

 

 

(27.9

)

 

$

529,197

 

 

$

983,244

 

 

$

(454,047

)

 

 

(46.2

)

 

While borrowings are a significant source of funding for Wesbanco, they are less significant as compared to total deposits. During the first nine months of 2020,2021, $340.1 million in available liquidity was used for FHLB borrowings decreased $621.0 million, as $1.1 billion in maturities and other principal pay downs offset $475.0 million in new advances. The average cost during the first nine months of 2020 of maturing and paid-off FHLB borrowings was 1.99%, compared to thepay-downs with an average cost of 1.38% for2.40%. There were no new FHLB advances during the period.

Other short-term borrowings, which may consist of federal funds purchased, callable repurchase agreements, overnight sweep checking accounts, and borrowings on a revolving line of credit, were $381.9$152.5 million at September 30, 20202021 compared to $282.4$242.0 million at December 31, 2019.2020.  The increasedecrease in these borrowings is primarily due to a $61.3an $89.4 million increase in overnight sweep checking accounts, coupled with a $45.8 million increasedecrease in callable repurchase agreements which were partially offset by a $7.5 millionand overnight sweep checking accounts. The decrease in callable repurchase agreements is due to moving certain customer relationships to interest-bearing demand deposits. There were no outstanding federal funds purchased.purchased at either September 30, 2021 or December 31, 2020.

Subordinated debt and junior subordinated debt were $192.2balances decreased by $24.6 million at September 30,or 12.8% from the third quarter of 2020 compared to $199.9 million at December 31, 2019. Thethe third quarter of 2021.  This decrease is primarily a resultdue specifically to the early redemption of the redemption of $6.7 million in juniorYour Community Bank (“YCB”) subordinated debt during the first six months of 2020, assumed in the Old Line acquisition.middle of September.  In addition, it was previously announced that Wesbanco will be redeeming the $35.0 million OLBK subordinated debt in the fourth quarter of 2021.

Wesbanco renewed a revolving line of credit in August 2020,2021, which is a senior obligation of the parent company, with another financial institution.  This line of credit, which accrues interest at an adjusted LIBOR rate, provides for aggregate unsecured borrowings of up to $30.0 million. There were no outstanding balances at either September 30, 20202021 or December 31, 2019.2020.  


49


OFF-BALANCE SHEET ARRANGEMENTS

Wesbanco enters into financial instruments with off-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 11,10, “Commitments and Contingent Liabilities,” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.

The allowance for credit losses includes an allowance for unfunded loan commitments.  The allowance for credit losses represents the lifetime expected losses for all loans and unfunded loan commitments at the initial recognition date. The allowance incorporates forward-looking information and applies a reversion methodology beyond the reasonable and supportable forecast. The allowance is increased by a provision charged to operating expense and reduced by charge-offs, net of recoveries, which also includes any necessary adjustments to the reserve for unfunded loan commitments, and such reserve is accounted for in other liabilities. Management evaluates the appropriateness of the allowance at least quarterly.  This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change from period to period. 

57


During the first quarter of 2020, Wesbanco extended its contract with its existing core service provider for an additional seven years, which includes upgraded and enhanced technological services. The new contract also includes additional products and services, which were previously obtained from various other third-party service providers. It is currently anticipated that such core services will begin to be converted later this year, through next summer, and that any one-time charges from various contract terminations will be accounted for as of the date of the termination of any such associated contract. In addition to upgrading and enhancing the Company’s technology, reflecting the current operating environment and increased utilization of digital services, Wesbanco announced, on August 27, 2020, a plan to accelerate its financial center optimization strategy.  This plan consolidates a total of 25 existing locations and converts two others to drive-up only locations across Indiana, Kentucky, Ohio, Pennsylvania, and West Virginia.  One location closed during the last week of September, two others are slated for closure during the fourth quarter of 2020, and the remainder will close on or about January 22, 2021.  Cost savings of approximately $6.0 to $6.5 million are expected to be phased-in during the first half of 2021.  During the next few quarters, including the third quarter of 2020, Wesbanco anticipates incurring total charges of approximately $3.5 to $4.0 million due to the disposition of assets, lease terminations, severance and other costs associated with the closures, of which $3.0 million was incurred during the third quarter of 2020.  Staff at the locations being consolidated will be given the opportunity to fill certain open positions at other nearby financial centers.

CAPITAL RESOURCES

Shareholders' equity increased $139.0decreased $32.8 million or 5.4%1.2% from $2.6$2.8 billion at December 31, 2019.  During the third quarter, Wesbanco issued 6.0 million depositary shares, each representing 1/40th interest in a share of Wesbanco’s 6.75% fixed rate reset non-cumulative perpetual Series A preferred stock with a liquidation preference of $1,000 per share in a registered public offering to both retail and institutional investors. Net proceeds2020.  The decrease resulted from the transaction after underwriting discountsrepurchase of common shares totaling $128.0 million, the declaration of common and offering costs were approximately $144.5preferred shareholder dividends totaling $65.1 million and are available to support Wesbanco’s obligations including payments related to outstanding indebtedness, to support$7.6 million, respectively, and a $26.9 million other comprehensive loss for the capital needs of the company and the bank, and for other general corporate purposes. Additionally, shareholders’ equity was positively impacted bynine months ended September 30, 2021 exceeding net income during the current nine-month period of $69.2 million and a $37.1 million other comprehensive income gain. Such factors were partially offset by the retained earnings effect of the January 1, 2020 CECL adoption totaling $26.6 million, the repurchase of common shares and restricted stock vesting activity totaling $25.3 million, and the declaration of common shareholder dividends totaling $64.4 million for the nine months ended September 30, 2020.$188.1 million. Wesbanco also increased its quarterly dividend rate $0.01 per quarter to $0.32$0.33 per share in February, representing a 3.2%3.1% increase over the prior quarterly rate and a cumulative 129%136% increase since 2010.

Wesbanco purchased in the first quarter 786,0103,643,656 shares of its common stock on the open market at a total cost of $25.0$128.0 million, or $31.77$35.13 per share during the nine-month period ended September 30, 2021 under the current share repurchase authorizations. The Board of Directors approved an additional stock repurchase plan for the purchase of up to 3.2 million shares on August 26, 2021, which was in addition to prior plans before suspendingthat were utilized during the share buyback program in early March, in an abundance of caution related to the growing COVID-19 pandemic.quarter. At September 30, 2020,2021, the remaining shares authorized to be purchased under the currentlast approved repurchase plansplan totaled 1,704,4572,960,801 shares.

In February 2020,2021, Wesbanco granted 12,000 Total Shareholder Return Plan (“TSR”) shares for the performance period beginning January 1, 20202021 and ending December 31, 20222023 to certain executives. The award is determined at the end of the three-year period if the 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 time-based and vest in three equal annual installments.

On May 26, 2020,19, 2021, Wesbanco granted 142,600147,200 stock options to selected officers at an exercise price of $21.55.$38.78. These options are service-based and vest 50% at December 31, 2020May 19, 2022 and 50% at December 31, 2021.2022. On the same date, Wesbanco also issued 169,291122,656 shares of time-based restricted stock to selected officers and 30,298directors and 17,571 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 on January 1, 2021,2022, based on Wesbanco’s return on average assets and return on average tangible common equity measured for each year, compared to a national peer groupset of peer financial institutions.

On June 24, 2021, Wesbanco issued an additional 6,165 shares of time-based restricted stock to directors. These time-based restricted shares are service-based and cliff-vest 36 months from the date of grant.

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 September 30, 2020,2021, regulatory capital levels for both the Bank and Wesbanco 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. As of September 30, 2020,2021, under FDIC regulations, Wesbanco could receive, without prior regulatory approval, a dividend of approximately $246.5$253.7 million from the Bank.  Wesbanco expects to continue to improve its consolidated and Bank capital ratios as necessary over time, to fund organic growth and acquisitions, primarily from retaining a majority of its earnings.  The tier 1 leverage ratio decreased from December 31, 2019 to September 30, 2020 due to the full impact of OLBK’s acquired assets in 2020 due to the calculations’ use of average assets and period end capital, which impacted the fourth quarter 2019 ratios as the OLBK acquisition closed in mid-quarter. The tier 1 leverage ratio was further impacted by the PPP loans originated in the second and third quarters of 2020, affecting total assets.

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 the disrupted economic activity from the spread of COVID-19. The IFR provides financial institutions that adopt CECL during 2020 with the option to delay 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 yearfive-year transition”). Wesbanco adopted CECL effective January 1, 2020 and elected to implement the five yearfive-year transition. Regulatory capital levels without the capital benefit at September 30, 20202021 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 3025 to 5040 basis points for three of the four regulatory ratios, while total risk-based capital would have been slightly higher without the transition.

5850


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

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

Minimum

 

 

Well-

 

 

 

 

 

 

 

 

 

 

Minimum

 

 

 

 

 

 

 

 

 

 

Minimum

 

 

Minimum

 

 

Well-

 

 

 

 

 

 

 

 

 

 

Minimum

 

 

 

 

 

 

 

 

 

 

Minimum

 

(unaudited, dollars in thousands)

 

Value(1)

 

 

Capitalized(2)

 

 

Amount

 

 

Ratio

 

 

Amount(1)

 

 

Amount

 

 

Ratio

 

 

Amount(1)

 

 

Value(1)

 

 

Capitalized(2)

 

 

Amount

 

 

Ratio

 

 

Amount(1)

 

 

Amount

 

 

Ratio

 

 

Amount(1)

 

Wesbanco, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

 

 

4.00

%

 

 

5.00

%

 

$

1,583,755

 

 

 

10.18

%

 

$

622,018

 

 

$

1,441,738

 

 

 

11.30

%

 

$

510,306

 

 

 

4.00

%

 

 

5.00

%

 

$

1,607,960

 

 

 

10.10

%

 

$

636,839

 

 

$

1,617,413

 

 

 

10.51

%

 

$

510,306

 

Common equity Tier 1

 

 

4.50

%

 

 

6.50

%

 

 

1,439,226

 

 

 

12.99

%

 

 

498,631

 

 

 

1,441,738

 

 

 

12.89

%

 

 

503,486

 

 

 

4.50

%

 

 

6.50

%

 

 

1,463,476

 

 

 

12.91

%

 

 

510,274

 

 

 

1,472,929

 

 

 

13.40

%

 

 

494,529

 

Tier 1 capital to risk-weighted assets

 

 

6.00

%

 

 

8.00

%

 

 

1,583,755

 

 

 

14.29

%

 

 

664,841

 

 

 

1,441,738

 

 

 

12.89

%

 

 

671,314

 

 

 

6.00

%

 

 

8.00

%

 

 

1,607,960

 

 

 

14.18

%

 

 

680,366

 

 

 

1,617,413

 

 

 

14.72

%

 

 

659,372

 

Total capital to risk-weighted assets

 

 

8.00

%

 

 

10.00

%

 

 

1,903,312

 

 

 

17.18

%

 

 

886,455

 

 

 

1,691,764

 

 

 

15.12

%

 

 

895,086

 

 

 

8.00

%

 

 

10.00

%

 

 

1,856,275

 

 

 

16.38

%

 

 

907,154

 

 

 

1,931,414

 

 

 

17.58

%

 

 

879,162

 

Wesbanco Bank, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

 

 

4.00

%

 

 

5.00

%

 

$

1,478,498

 

 

 

9.52

%

 

$

621,284

 

 

$

1,419,968

 

 

 

11.12

%

 

$

510,591

 

 

 

4.00

%

 

 

5.00

%

 

$

1,605,464

 

 

 

10.10

%

 

$

635,854

 

 

$

1,536,609

 

 

 

10.00

%

 

$

614,792

 

Common equity Tier 1

 

 

4.50

%

 

 

6.50

%

 

 

1,478,498

 

 

 

13.09

%

 

 

507,908

 

 

 

1,419,968

 

 

 

12.74

%

 

 

501,713

 

 

 

4.50

%

 

 

6.50

%

 

 

1,605,464

 

 

 

14.21

%

 

 

506,792

 

 

 

1,536,609

 

 

 

14.04

%

 

 

492,549

 

Tier 1 capital to risk-weighted assets

 

 

6.00

%

 

 

8.00

%

 

 

1,478,498

 

 

 

13.09

%

 

 

677,211

 

 

 

1,419,968

 

 

 

12.74

%

 

 

668,951

 

 

 

6.00

%

 

 

8.00

%

 

 

1,605,464

 

 

 

14.21

%

 

 

675,723

 

 

 

1,536,609

 

 

 

14.04

%

 

 

656,732

 

Total capital to risk-weighted assets

 

 

8.00

%

 

 

10.00

%

 

 

1,633,056

 

 

 

14.47

%

 

 

902,948

 

 

 

1,498,494

 

 

 

13.44

%

 

 

891,935

 

 

 

8.00

%

 

 

10.00

%

 

 

1,695,778

 

 

 

15.01

%

 

 

900,964

 

 

 

1,685,610

 

 

 

15.40

%

 

 

875,643

 

 

(1)      Minimum requirements to remain adequately capitalized.

(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 its on- and off-balance sheet obligations. Institutions confront various internal and external situations that can give rise to increased liquidity risk including funding mismatches, market constraints on funding sources, contingent liquidity events, changes in economic conditions, and exposure to credit, market, operation, legal and reputation risk.  Wesbanco actively manages liquidity risk through its ability to provide adequate funds to meet changes in loan demand, unexpected outflows in deposits and other borrowings as well as to take advantage of market opportunities and meet operating cash needs. This is accomplished by maintaining liquid assets in the form of securities, sufficient borrowing capacity and a stable core deposit base.  Liquidity is centrally monitored by Wesbanco’s Asset/Liability Committee (“ALCO”).

Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to the possible need for funds to meet unexpected deposit losses and/or loan demands.  The ability to quickly convert assets to cash at a minimal loss is a primary function of Wesbanco’s investment portfolio management. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources, adequately meet its liquidity requirements. Wesbanco’s net loans to assets ratio was 65.3%57.9% at September 30, 20202021 and deposit balances funded 73.7%79.5% of assets.  

The following table lists the sources of liquidity from assets at September 30, 20202021 expected within the next year:

 

(unaudited, in thousands)

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

760,266

 

 

$

1,121,116

 

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

 

 

276,803

 

 

 

239,028

 

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

 

 

713,406

 

 

 

693,052

 

Loans held for sale

 

 

134,151

 

 

 

32,308

 

Accruing loans scheduled to mature

 

 

1,228,468

 

 

 

1,160,888

 

Normal loan repayments

 

 

1,940,633

 

 

 

2,218,268

 

Total sources of liquidity expected within the next year

 

$

5,053,727

 

 

$

5,464,660

 

 

(1)

Projected prepayments are based on current prepayment speeds.

Deposit flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $12.2$13.4 billion at September 30, 2020.2021. Deposit flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $1.1 billion$893.7 million at September 30, 2020,2021, which includes jumbo regular certificates of deposit totaling $550.8$448.1 million with a weighted-average cost of 1.23%0.59%, and jumbo CDARS® deposits of $35.9$8.8 million with a weighted-average cost of 0.78%1.79%.  

Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB approximated $3.5$4.0 billion and $3.2$3.6 billion at September 30, 20202021 and December 31, 2019,2020, respectively.  The FHLB requires securities to be specifically pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation.  Wesbanco has elected not to specifically pledge to the FHLB otherwise unpledged securities. At September 30, 2020,2021, the Bank had unpledged available-for-sale securities with an amortized cost of $262.5 million.$1.0 billion, or 35.6% of the total available-for-sale portfolio. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings.  Available liquidity through the sale of investment securities is currently limited, as only approximately 13.6%A significant portion of the available-for-sale portfolio is unpledged, duepledged to the pledging agreements that Wesbanco has with their public deposit customers.  Publiccustomers, as public deposit balances have increased significantly through the several acquisitions made since 2015, to a total of $1.4$1.6 billion at September 30, 2020.2021.  Wesbanco’s held-to-maturity portfolio currently contains $537.6$793.2 million of unpledged securities. Most of these securities are tax-exempt municipal securities, which can only be pledged in limited circumstances. Except for certain limited, special circumstances,Generally, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio.  If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to Wesbanco for a period of time.

5951


Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”) whereby Wesbanco pledges certain consumer loans as collateral for borrowings. AtWesbanco did not have any BIC borrowings outstanding at September 30, 2020, Wesbanco had a BIC line of credit totaling $196.5 million, none of which was outstanding.2021.  Alternative funding sources may include the utilization of existing overnight lines of credit with third party banks totaling $275.0 million, none of which was outstanding at September 30, 2020,2021, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans.

Other short-term borrowings of $381.9$152.5 million at September 30, 20202021 consisted of callable repurchase agreements and overnight sweep checking accounts for large commercial customers. Other short-term borrowings may also include federal funds purchased.  There has been an increase of $28.0 milliona decrease in the average deposit balances of overnight sweep checking accounts during the first nine months of 2020,2021, primarily from the OLBK acquisition.movement of overnight sweep checking accounts to transaction account deposits to reduce pledging.  The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.  

The principal sources of parent company liquidity are dividends from the Bank, $247.0$148.2 million in cash and investments on hand, and a $30.0 million revolving line of credit with another bank, which did not have an outstanding balance at September 30, 2020.2021.  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 September 30, 2020,2021, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $246.5$253.7 million from the Bank.  Management believes these are appropriate levels of cash for the parent company given the current environment.  Management continuously monitors the adequacy of parent company cash levels and sources of liquidity through the use of metrics that relate current cash levels to historical and forecasted cash inflows and outflows.

Wesbanco had outstanding commitments to extend credit in the ordinary course of business approximating $3.3$3.7 billion and $3.0 billion at September 30, 20202021 and December 31, 2019,2020, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 11,10, “Commitments and Contingent Liabilities” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.

Federal financial regulatory agencies have previously issued guidance in 2009 to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process.  Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others and thatWesbanco’s current liquidity risk management policies and procedures, as periodically reviewed and adjusted, adequately address this guidance.

 

60LIBOR TRANSITION

The London Interbank Offered Rate (“LIBOR”) is a widely used short-term reference interest rate benchmark for variable rate loans and securities, borrowings, and interest rate hedge/swap transactions.  In July of 2017, the 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 the Secured Overnight Financing Rate (“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 to be published through June 30, 2023, which will provide additional time to wind down or renegotiate existing contracts that reference LIBOR.  

On October 20, 2021, the Agencies with the Consumer Financial Protection Bureau, National Credit Union Administration, and State Bank and Credit Union Regulators, issued an additional Joint Statement on Managing the LIBOR Transition to once again emphasize the expectation that supervised institutions with LIBOR exposure continue to progress toward an orderly transition away from LIBOR.  The statement confirmed that entering into new contracts, including derivatives that use LIBOR as a reference rate after December 31, 2021, would create safety and soundness risks, including litigation, operational, and consumer protection risks.    

52


As early as 2018, in anticipation of the potential discontinuance of LIBOR, Wesbanco established a LIBOR transition committee to effectively manage the Company’s transition away from LIBOR in two phases. The first phase included adding additional fallback language to loan documents to allow Wesbanco to replace LIBOR with an equivalent rate index plus the margin to ensure the resulting interest rate is the same as it previously was using LIBOR.  Also, as part of the first phase,  Wesbanco began quoting to the Treasury Rate published by the Federal Reserve Board instead of the ICE LIBOR Swap Index (which is tied to LIBOR) when repricing certain term loans and originating new loans. The second phase consists of working to continue to transition existing adjustable-rate loans that fluctuate monthly or periodically that are tied to LIBOR or the ICE LIBOR Swap Index. Wesbanco is tracking the dollar amount and number of loans tied to LIBOR or the ICE LIBOR Swap Index, monitoring current industry trends, and working with legal counsel to ensure the smooth transition away from LIBOR.  As of September 30, 2021, Wesbanco had a total of $1.9 billion in loans tied to either LIBOR or the ICE LIBOR Swap index, of which $1.5 billion have a maturity date after June 30, 2023. As referenced above, the U.K. FCA and ICE Benchmark Administration has extended the date of publication of certain tenors of LIBOR through June 30, 2023, giving existing LIBOR based contracts time to mature.  However, in compliance with and based upon the Agencies Joint Statements referenced above, Wesbanco will not be offering LIBOR for new contracts after December 31, 2021. Accordingly, Wesbanco has initially chosen the One Month Term Secured Overnight Financing Rate (“1M Term SOFR”), which is published by the Chicago Mercantile Exchange (“CME”), as an alternative replacement rate for LIBOR.  Wesbanco may also continue to utilize the Wall Street Journal Prime Rate, the Treasury Rates, and other indexes as part of its lending program.  System and process updates are being made to enable the use of the 1M Term SOFR for new loan production by the end of 2021 in accordance with regulatory guidelines. At a date in the future, prior to the cessation of the publication of the one month LIBOR, Wesbanco will transition all remaining LIBOR based loans to the replacement index after notification to the impacted borrowers.

With respect to its back-to-back swap program, Wesbanco worked with its swap counterparty customers to institute and accept the International Swaps and Derivatives Association 2020 Interbank Offered Rate Fallbacks Protocol ("ISDA 2020 IBOR Protocol") to address LIBOR cessation in swap transactions.  Moreover, Wesbanco has initially chosen 1M Term SOFR as its replacement index for new loans in the bank’s back-to-back swap program.  The LIBOR transition committee, in consultation with market participants, expects the market for Term SOFR derivatives to be actively engaged prior to the end of 2021, allowing the program to meet the Agencies timeline of December 31, 2021.

53


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’s Asset/Liability Committee (“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 bond prices.  Management considers interest rate risk to be Wesbanco’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 consistency of Wesbanco’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-sensitive assets and rates paid on interest rate-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’s ALCO is an executive management committee with Board representation, responsible for monitoring and managing interest rate risk within approved policy limits, utilizing earnings sensitivity simulation and economic value-at-risk 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 documented at least quarterly by the ALCO.

The earnings sensitivity simulation model projects changes in net interest income resulting from the effects of changes in interest rates. Forecasting changes in net interest income requires management to make certain assumptions regarding loan and security prepayment rates, call dates, changes to deposit product betas and non-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 are based on historical experience, current market rates and economic forecasts, and are internally back-tested and periodically reviewed by a third-party consultant. The net interest income sensitivity results 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 or re-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, this analysis does not consider actions that management might employ in response to changes in interest rates, as 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 and decreases of 100 - 300 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 10%7.5% - 15%, 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 September 30, 20202021 and December 31, 2019,2020, assuming the above-noted interest rate increases, as compared to a base model.  In the current interest rate environment, particularly for short-term rates, the 100 – 300 basis points decreasing changes for September 30, 20202021 and the 200 – 300 basis points decreasing changes for December 31, 20192020 are not shown due to the unrealistic and/or negative yield nature of the results.

 

TABLE 1. NET INTEREST INCOME SENSITIVITY

 

Immediate Change in

 

Percentage Change in

 

 

 

 

 

 

Percentage Change in

 

 

 

 

 

Interest Rates

 

Net Interest Income from Base over One Year

 

 

ALCO

 

 

Net Interest Income from Base over One Year

 

 

ALCO

 

(basis points)

 

September 30, 2020

 

 

December 31, 2019

 

 

Guidelines

 

 

September 30, 2021

 

 

December 31, 2020

 

 

Guidelines

 

+300

 

12.1%

 

 

5.6%

 

 

(15.0%)

 

 

15.9%

 

 

15.3%

 

 

(15.0%)

 

+200

 

8.4%

 

 

3.9%

 

 

(10.0%)

 

 

10.7%

 

 

10.3%

 

 

(10.0%)

 

+100

 

4.6%

 

 

2.2%

 

 

(7.5%)

 

 

5.7%

 

 

5.5%

 

 

(7.5%)

 

-100

 

N/A

 

 

(4.2%)

 

 

(7.5%)

 

 

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 both up and down 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 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.  

6154


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 and 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 September 30, 20202021 and December 31, 2019.2020. Changes in EVE sensitivity since year-end 20192020 relate to the significant decreaseincrease in market interest rates particularly in the latter half of the first quarter of 2020, and their impact upon the fair values of earning assets and costing liabilities:liabilities.

 

Immediate Change in

 

Percentage Change in

 

 

 

 

 

 

Percentage Change in

 

 

 

 

 

Interest Rates

 

Economic Value of Equity from Base over One Year

 

 

ALCO

 

 

Economic Value of Equity from Base over One Year

 

 

ALCO

 

(basis points)

 

September 30, 2020

 

 

December 31, 2019

 

 

Guidelines

 

 

September 30, 2021

 

 

December 31, 2020

 

 

Guidelines

 

+300

 

8.7%

 

 

2.6%

 

 

(30.0%)

 

 

5.0%

 

 

13.4%

 

 

(30.0%)

 

+200

 

8.3%

 

 

3.4%

 

 

(20.0%)

 

 

3.7%

 

 

10.6%

 

 

(20.0%)

 

+100

 

6.4%

 

 

4.1%

 

 

(10.0%)

 

 

3.6%

 

 

7.1%

 

 

(10.0%)

 

-100

 

N/A

 

 

(5.4%)

 

 

(10.0%)

 

 

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 high 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 ratefixed-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’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 of non-interest income and expense during periods of increasing or decreasing inflation or deflation. Wesbanco 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, as well as competitive factors, by approving new products and services or adjusting the terms and availability of existing products and services.

In anticipation  Over the last few months of the potential discontinuancethird quarter, inflation has been trending higher and has impacted the cost of the London Interbank Offered Rate (LIBOR) at the end of 2021, Wesbanco has created a LIBOR transition committee, which has broken the Company’s transition efforts into two phases. The first phase included adding additional language to new loans that allows Wesbanco to replace LIBOR with an equivalent rate indexlabor and adjust the margin to ensure the resulting interest rate is the same as it previously was using LIBOR. Also included in the first phase was Wesbanco transitioning from the LIBOR swap curve to treasury rates when repricing certain loanspurchased goods and originating new loans. The second phase is transitioning current variable loans tied to LIBOR or on a LIBOR swap curve.services.  Wesbanco is trackingalso monitoring the dollar amountpotential impact that inflation is having on multifamily properties as proposed rental rate caps and number of loans tied to LIBOR or the LIBOR swap curve, monitoring current industry trends, and engaging its legal counsel to ensure the smooth transition away from LIBOR.controls are put in place in areas across Wesbanco’s footprint.


6255


ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES— Wesbanco’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”) have concluded that Wesbanco’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-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 Form 10-Q, are effective to ensure that information required to be disclosed by Wesbanco 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’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 management, including the CEO and CFO, does not expect that Wesbanco’s disclosure controls and internal controls will prevent all errors and all fraud. While Wesbanco’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 During the third quarter of 2021, the Company completed the conversion of its legacy core banking system into a new core banking platform.  This upgrade included enhancements to the loan and deposit areas, as well as digital banking and the general ledger, among others.  As a result of the conversion, there were nocertain changes in Wesbanco’sto processes and procedures, which have materially affected, or are reasonably likely to have materially affected, the Company's internal control over financial reporting since management's last assessment of the Company's internal control over financial reporting, which was completed as of June 30, 2021.

There have been no other changes in the Company's internal control over financial reporting during the most recently completed quarter that occurred during our fiscal quarter ended September 30, 2020 as required to be reported by paragraph (d) of Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, thathave materially affected, or are reasonably likely to materially affect, Wesbanco’sthe Company's internal control over financial reporting.

63



PART II – OTHER INFORMATION

Wesbanco 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, Wesbanco does not believe that a material loss related to such proceedings or claims pending or known to be threatened is reasonably possible.

ITEM 1A. RISK FACTORS

In light of recent developments relating to COVID-19, and as previously disclosed in its Quarterly Reports on Form 10-Q filed with the SEC on May 8, 2020 and July 29, 2020, Wesbanco is supplementing its risk factors contained in Item 1A of its Annual Report on Form 10-K for the year ended December 31, 2019, as filed with the Securities and Exchange Commission on February 28, 2020 (“Annual Report”). The following risk factors should be read in conjunction with the risk factors contained in our Annual Report on Form 10-K.  Any of the risks described in our Annual Report on Form 10-K, as well as any of the risks described below, could materially adversely affect our business, financial condition and results of operations.  Additional risks and uncertainties that are not presently known to us or that we deem immaterial may also adversely impact our business or financial results.  Moreover, the effects of the COVID-19 pandemic may heighten many of the other risk factors in our Annual Report and any subsequent Quarterly Report on Form 10-Q or Current Report on Form 8-K including, but not limited to, risks of credit deterioration, interest rate changes, rating agency actions, governmental actions, market volatility, theft, fraud, security breaches and technology interruptions. Except as set forth below, there are no material changes related to risk factors from the risk factors described in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2019.

The COVID-19 pandemic is adversely affecting THE OPERATIONS OF us and our customers.

The spread of COVID-19 has created a global public-health crisis that has resulted in widespread volatility and deteriorations in household, business, economic, and market conditions.  This pandemic has caused many state governments to enact “shelter in place” orders and the institution of social distancing requirements, which have adversely impacted the economy due to the vast restrictions and forced closures of non-essential businesses during the quarantine period. As a result, many of our customers have been adversely affected by business closures.  Accordingly, COVID-19 may result in a significant decrease in our customer’ business and/or cause our customers to be unable to meet existing payment or other obligations to us.  These adverse impacts on the businesses of our customers could cause a material adverse effect to our business, financial condition, and results of operations.

NEGATIVE ECONOMIC FACTORS MAY ADVERSELY AFFECT WESBANCO’S FINANCIAL PERFORMANCE.

Negative economic conditions in our markets may adversely affect Wesbanco’s financial performance. Current shelter-in-place orders in many of Wesbanco’s markets of West Virginia, Ohio, western Pennsylvania, Kentucky, southern Indiana and Maryland, will result in negative economic factors depending on the length of such government restrictions. Negative changes in economic and financial market conditions could result in additional deceases in market value of financial instruments, impairment of goodwill and intangible assets and decreases in interest income. A rise in unemployment from the forced closures of non-essential businesses, could have a negative impact on our customers’ ability to repay their loans as well as a decrease in the customer deposit base as they use their savings to pay current expenses. This could result in increased risk of delinquencies, defaults, foreclosures and losses on our loans, negatively impact regional economic conditions, result in a decline in local loan demand, loan originations and deposit availability. Any one or more of these developments could have a material adverse effect on our business, financial condition and results of operations.

Additionally, the COVID-19 pandemic has significantly affected the financial markets and has resulted in a number of Federal Reserve actions. Market interest rates have declined significantly. On March 3, 2020, the 10-year Treasury yield fell below 1.00% for the first time, and the Federal Reserve reduced the target federal funds rate by 50 basis points to 1.00% to 1.25%. On March 15, 2020, the Federal Reserve further reduced the target federal funds rate by 100 basis points to between 0.00% to 0.25% and announced a $700 billion quantitative easing program in response to the expected economic downturn caused by the COVID-19 pandemic. The Federal Reserve reduced the interest that it pays on excess reserves from 1.60% to 1.10% on March 3, 2020, and then to 0.10% on March 15, 2020. We expect that these reductions in interest rates, especially if prolonged, could adversely affect our net interest income and margins and our profitability.

MARKET VOLATILITY AND PROLONGED PERIODS OF ECONOMIC STRESS MAY AFFECT WESBANCO’S CAPITAL AND LIQUIDITY.

The COVID-19 pandemic has caused volatility in financial markets and could potentially cause prolonged periods of economic stress. This may result in decreased capital and liquidity. In addition to the potential affects from negative economic conditions noted above, Wesbanco instituted a program to help COVID-19 impacted customers. This program allows a 90 day deferral of loan principal and/or interest payments as long as the customer meets certain requirements. Depending on how many customer apply for this program, Wesbanco’s liquidity could be negatively impacted if a significant number of customers apply and are approved for the deferral of payments. In addition, if these deferrals are not effective in mitigating the effect of COVID-19 on our customers, it may adversely affect our business and results of operations more substantially over a longer period of time. If the economic situation deteriorates, federal and state regulators may also consider taking actions such as suspension of dividends and other capital distributions in order to conserve capital and retain capacity, any of which could adversely impact our business.

The extent to which the COVID-19 pandemic impacts our business, financial condition and results of operation, as well as our regulatory capital and liquidity ratios, will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and the efficacy of actions taken by governmental authorities and other third parties in response to the pandemic.   

64


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

As of September 30, 2020,2021, Wesbanco had twoone active stock repurchase plans. The first active planplan. It was approved by the Board of Directors on approved October 22, 2015August 26, 2021 for 1.03.2 million shares and the second active plan was approved by the Board of Directors on December 19, 2019 for 1.7 million shares. 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, and the plan may be discontinued or suspended at any time.

RepurchasesOther repurchases in the firstthird quarter included open market purchases and those for the KSOP and dividend reinvestment plans. Wesbanco has suspended continuing open market purchases while it assesses the economic impact of the pandemic.

The following table presents the monthly share purchase activity during the quarter ended September 30, 2020:2021:

 

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, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1, 2020 to July 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open market repurchases

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

Other repurchases (2)

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

Other transactions (1)

 

 

34,720

 

 

$

20.37

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

August 1, 2020 to August 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open market repurchases

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

Other repurchases (2)

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

Other transactions (1)

 

 

533

 

 

$

22.33

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 1, 2020 to September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open market repurchases

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

Other repurchases (2)

 

 

3,194

 

 

$

22.01

 

 

 

3,194

 

 

 

1,704,457

 

Other transactions (1)

 

 

123

 

 

 

22.76

 

 

N/A

 

 

N/A

 

Third Quarter 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open market repurchases

 

 

 

 

 

 

 

 

 

 

 

1,707,651

 

Other repurchases (2)

 

 

3,194

 

 

$

22.01

 

 

 

3,194

 

 

 

1,704,457

 

Other transactions (1)

 

 

35,376

 

 

 

20.41

 

 

N/A

 

 

N/A

 

Total

 

 

38,570

 

 

$

20.54

 

 

 

3,194

 

 

 

1,704,457

 

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 (3)

 

Balance at June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,899,216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1, 2021 to July 31, 2021

 

 

591,830

 

 

$

34.47

 

 

 

566,474

 

 

 

1,332,742

 

August 1, 2021 to August 31, 2021

 

 

811,192

 

 

$

33.75

 

 

 

808,196

 

 

 

3,724,546

 

September 1, 2021 to September 30, 2021

 

 

765,009

 

 

$

32.19

 

 

 

763,745

 

 

 

2,960,801

 

Total

 

 

2,168,031

 

 

$

33.40

 

 

 

2,138,415

 

 

 

2,960,801

 

 

(1)

ConsistsTotal shares purchased consist of open market purchases transacted for employee benefit and dividend reinvestment plans.plans, purchases from employees for the payment of withholding taxes to facilitate a stock compensation transaction and open market purchases for general corporate purposes.

(2)

ConsistsRepresents only open market repurchases for general corporate purposes.

(3)

Reflects the impact of accumulated fractionalan additional 3.2 million shares transferred to treasury stock.approved on August 26, 2021.

N/A – Not applicable

65



ITEM 6. EXHIBITS

 

3.110.1

 

AmendedConsulting Agreement, dated as of September 1, 2021, by and Restated Articles of Incorporation ofbetween Wesbanco, Inc. and Robert H. Young (incorporated by reference to Exhibit 3.1 of Form 8-K filed by WesBanco, Inc.the Registrant with the Securities and Exchange Commission on August 11, 2020).

4.1

Deposit Agreement, dated August 11, 2020, by and among the Company, Computershare Inc. and Computershare Trust Company, N.A. acting jointly as the depositary, and the holders from time to time of the depositary receipts described therein (incorporated by reference to Exhibit 4.1 of Form 8-K filed by Wesbanco, Inc. with the Securities and Exchange Commission on August 11, 2020).

4.2

Specimen of Certificate representing the Series A Preferred Stock (incorporated herein by reference to Exhibit 4.2 of Form 8-K filed by Wesbanco, Inc. with the Securities and Exchange Commission on August 11, 2020).

4.3

Form of Depositary Receipt (included in Exhibit 4.1 hereto).

10.1

Amendment to Loan Documents between Wesbanco, Inc. and PNC Bank, National Association (incorporated by reference to Exhibit 10.1 of Form 8-K filed by Wesbanco, Inc. with the Securities and Exchange Commission on August 28, 2020)September 2, 2021).

 

 

 

31.1

 

Certification of Chief Executive Officer of Periodic Report Pursuant to Rule 13a-15(e) or Rule 15d-15(e).

 

 

 

31.2

 

Certification of Chief Financial Officer of Periodic Report Pursuant to Rule 13a-15(e) or Rule 15d-15(e).

 

 

 

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.INS

 

Inline XBRL Instance Document (the instance document does not appear in the Interactive 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 Exhibit 101).

 

 

 

 

66



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, 2020November 8, 2021

/s/ Todd F. Clossin

 

Todd F. Clossin

 

President and Chief Executive Officer

(Principal Executive Officer)

 

 

Date: October 30, 2020November 8, 2021

/s/ Robert H. Young

 

Robert H. Young

 

Senior Executive Vice President and Chief Financial Officer

 

(Principal Financial and Accounting Officer)

 

59

67