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 March 31, 2024
☐
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 001-39442
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
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 April 25, 2024, there were 59,423,197 shares of Wesbanco, Inc. common stock, $2.0833 par value, outstanding.
TABLE OF CONTENTS
Item
No.
ITEM
Page
PART I - FINANCIAL INFORMATION
1
Financial Statements
2
Consolidated Balance Sheets at March 31, 2024 (unaudited) and December 31, 2023
Consolidated Statements of Income for the three months ended March 31, 2024 and 2023 (unaudited)
3
Consolidated Statements of Comprehensive Income for the three months ended March 31, 2024 and 2023 (unaudited)
4
Consolidated Statements of Changes in Shareholders' Equity for the three months ended March 31, 2024 and 2023 (unaudited)
5
Consolidated Condensed Statements of Cash Flows for the three months ended March 31, 2024 and 2023 (unaudited)
6
Notes to Consolidated Financial Statements (unaudited)
7
Management’s Discussion and Analysis of Financial Condition and Results of Operations
34
Quantitative and Qualitative Disclosures About Market Risk
51
Controls and Procedures
53
PART II – OTHER INFORMATION
Legal Proceedings
54
Unregistered Sales of Equity Securities and Use of Proceeds
Other Information
Exhibits
55
Signatures
56
ITEM 1. FINANCIAL STATEMENTS
WESBANCO, INC. CONSOLIDATED BALANCE SHEETS
March 31,
December 31,
(unaudited, in thousands, except shares)
2024
2023
ASSETS
Cash and due from banks, including interest bearing amounts of $370,729 and $436,879, respectively
$
509,669
595,383
Securities:
Equity securities, at fair value
13,074
12,320
Available-for-sale debt securities, at fair value
2,119,272
2,194,329
Held-to-maturity debt securities (fair values of $1,052,444 and $1,069,159, respectively)
1,190,010
1,199,527
Allowance for credit losses, held-to-maturity debt securities
(183
)
(192
Net held-to-maturity debt securities
1,189,827
1,199,335
Total securities
3,322,173
3,405,984
Loans held for sale
12,472
16,354
Portfolio loans, net of unearned income
11,873,167
11,638,461
Allowance for credit losses - loans
(129,190
(130,675
Net portfolio loans
11,743,977
11,507,786
Premises and equipment, net
232,630
233,571
Accrued interest receivable
78,564
77,435
Goodwill and other intangible assets, net
1,130,175
1,132,267
Bank-owned life insurance
357,099
355,033
Other assets
385,976
388,561
Total Assets
17,772,735
17,712,374
LIABILITIES
Deposits:
Non-interest bearing demand
3,938,610
3,962,592
Interest bearing demand
3,529,691
3,463,443
Money market
2,189,769
2,017,713
Savings deposits
2,499,466
2,493,254
Certificates of deposit
1,339,237
1,231,702
Total deposits
13,496,773
13,168,704
Federal Home Loan Bank borrowings
1,100,000
1,350,000
Other short-term borrowings
72,935
105,893
Subordinated debt and junior subordinated debt
279,136
279,078
Total borrowings
1,452,071
1,734,971
Accrued interest payable
15,929
11,121
Other liabilities
269,600
264,516
Total Liabilities
15,234,373
15,179,312
SHAREHOLDERS' EQUITY
Preferred stock, no par value, 1,000,000 shares authorized; 150,000 shares 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150,000,000, issued and outstanding at March 31, 2024 and December 31, 2023, respectively
144,484
Common stock, $2.0833 par value; 100,000,000 shares authorized; 68,081,306 shares issued; 59,395,777 and 59,376,435 shares outstanding at March 31, 2024 and December 31, 2023, respectively
141,834
Capital surplus
1,636,964
1,635,859
Retained earnings
1,154,307
1,142,586
Treasury stock (8,685,529 and 8,704,871 shares - at cost, respectively)
(302,264
(302,995
Accumulated other comprehensive loss
(234,922
(226,693
Deferred benefits for directors
(2,041
(2,013
Total Shareholders' Equity
2,538,362
2,533,062
Total Liabilities and Shareholders' Equity
See Notes to Consolidated Financial Statements.
WESBANCO, INC. CONSOLIDATED STATEMENTS OF INCOME
For the Three MonthsEnded March 31,
(unaudited, in thousands, except shares and per share amounts)
INTEREST AND DIVIDEND INCOME
Loans, including fees
166,974
133,406
Interest and dividends on securities:
Taxable
17,404
19,086
Tax-exempt
4,586
4,790
Total interest and dividends on securities
21,990
23,876
Other interest income
6,369
3,273
Total interest and dividend income
195,333
160,555
INTEREST EXPENSE
Interest bearing demand deposits
25,590
11,106
Money market deposits
16,114
4,252
7,667
4,000
10,247
1,203
Total interest expense on deposits
59,618
20,561
17,000
11,300
674
418
4,075
3,944
Total interest expense
81,367
36,223
NET INTEREST INCOME
113,966
124,332
Provision for credit losses
4,014
3,577
Net interest income after provision for credit losses
109,952
120,755
NON-INTEREST INCOME
Trust fees
8,082
7,494
Service charges on deposits
6,784
6,170
Digital banking income
4,704
4,605
Net swap fee and valuation income
1,563
799
Net securities brokerage revenue
2,548
2,576
2,067
1,959
Mortgage banking income
693
426
Net securities gains
537
145
Net gain on other real estate owned and other assets
154
232
Other income
3,497
3,247
Total non-interest income
30,629
27,653
NON-INTEREST EXPENSE
Salaries and wages
42,997
41,952
Employee benefits
12,184
12,060
Net occupancy
6,623
6,643
Equipment and software
10,008
9,063
Marketing
1,885
2,325
FDIC insurance
3,448
2,884
Amortization of intangible assets
2,092
2,301
Restructuring and merger-related expense
—
3,153
Other operating expenses
17,954
15,744
Total non-interest expense
97,191
96,125
Income before provision for income taxes
43,390
52,283
Provision for income taxes
7,697
9,942
Net income
35,693
42,341
Preferred stock dividends
2,531
Net income available to common shareholders
33,162
39,810
EARNINGS PER COMMON SHARE
Basic
0.56
0.67
Diluted
AVERAGE COMMON SHARES OUTSTANDING
59,382,758
59,217,711
59,523,679
59,375,053
DIVIDENDS DECLARED PER COMMON SHARE
0.36
0.35
WESBANCO, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited, in thousands)
Debt securities available-for-sale:
Net change in unrealized (losses) gains on debt securities available-for-sale
(10,903
36,610
Related income tax effect
2,785
(8,782
Net securities losses reclassified into earnings
151
(59
(37
Net effect on other comprehensive (loss) income for the period
(8,177
27,942
Defined benefit plans:
Amortization of net (gain) loss and prior service costs
(101
98
49
(23
(52
75
Total other comprehensive (loss) income
(8,229
28,017
Comprehensive income
27,464
70,358
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
For the Three Months Ended March 31, 2024 and 2023
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
Surplus
Earnings
Income (Loss)
Directors
Total
December 31, 2023
59,376,435
Other comprehensive loss
Common dividends declared ($0.36 per share)
(21,179
Preferred dividends declared ($16.875 per share)
(2,531
Stock issued for dividend reinvestment
7,180
(262
262
Treasury shares acquired
(3,033
(86
Stock options exercised
4,764
(74
174
100
Restricted stock granted
10,431
(381
381
Stock compensation expense
1,547
Deferred benefits for directors - net
13
(28
(15
March 31, 2024
59,395,777
December 31, 2022
59,198,963
1,635,877
1,077,675
(308,964
(262,416
(1,828
2,426,662
Comprehensive loss
Common dividends declared ($0.35 per share)
(20,561
(1,394
4,441
(34
137
103
44,559
(1,372
1,372
1,585
(112
(107
March 31, 2023
59,246,569
1,636,061
1,096,924
(307,507
(234,399
(1,940
2,475,457
WESBANCO, INC. CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
NET CASH PROVIDED BY OPERATING ACTIVITIES
64,636
10,891
INVESTING ACTIVITIES
Net increase in loans held for investment
(239,643
(186,782
Available-for-sale debt securities:
Proceeds from sales
20,498
Proceeds from maturities, prepayments and calls
64,332
77,887
Purchases of securities
(2,000
Held-to-maturity debt securities:
9,008
8,756
Purchases of premises and equipment – net
(2,763
(12,233
Net cash used in investing activities
(171,066
(91,874
FINANCING ACTIVITIES
Increase (decrease) in deposits
328,173
(257,528
Proceeds from Federal Home Loan Bank borrowings
800,000
1,280,000
Repayment of Federal Home Loan Bank borrowings
(1,050,000
(705,000
Decrease in other short-term borrowings
(32,958
(23,893
Principal repayments of finance lease obligations
(806
(464
Dividends paid to common shareholders
(21,176
(20,560
Dividends paid to preferred shareholders
Treasury shares purchased - net
14
Net cash provided by financing activities
20,716
270,075
Net (decrease) increase in cash, cash equivalents and restricted cash
(85,714
189,092
Cash, cash equivalents and restricted cash at beginning of the period
408,411
Cash, cash equivalents and restricted cash at end of the period
597,503
SUPPLEMENTAL DISCLOSURES
Interest paid on deposits and other borrowings
76,605
33,288
Transfers of loans to other real estate owned
45
79
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, 2023.
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 2023 Annual Report on Form 10-K filed with the Securities and Exchange Commission, as well as with the policy changes indicated below. In the opinion of management, the accompanying interim financial information reflects all adjustments, including normal recurring adjustments, necessary to present fairly Wesbanco’s financial position and results of operations for each of the interim periods presented. Certain prior period amounts have been reclassified to conform to the current period presentation. Such reclassifications had no impact on Wesbanco’s net income and shareholders’ equity. Results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a full year.
Recent accounting pronouncements—The Financial Accounting Standards Board (“FASB”) issued Accounting Standards Updates (“ASU”) as noted below.
ASU 2024-02 - Codification Improvements—Amendments to Remove References to the Concepts Statements
In March 2024, the FASB issued ASU 2024-02, “Codification Improvements—Amendments to Remove References to the Concepts Statements.” The removal of all references to Concepts Statements in the guidance will simplify the Codification and draw a distinction between authoritative and nonauthoritative literature. For Wesbanco, the amendments in this Update are effective for fiscal years beginning after December 15, 2024. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements.
ASU 2024-01 – Compensation – Stock Compensation (Topic 718)
In March 2024, the FASB issued ASU 2024-01, “Stock Compensation (Topic 718).” The amendments in this Update are designed to improve GAAP by adding an illustrative example that includes four fact patterns to demonstrate how an entity should apply the scope guidance in paragraph 718-10-15-3 to determine whether a profits interest award should be accounted for in accordance with Topic 718. The illustrative example is intended to reduce (1) complexity in determining whether a profits interest award is subject to the guidance in Topic 718 and (2) existing diversity in practice. For Wesbanco, the amendments are effective for annual periods beginning after December 15, 2024, and interim periods within those annual periods. Early adoption is permitted for both interim and annual financial statements that have not yet been issued or made available for issuance. If an entity adopts the amendments in an interim period, it should adopt them as of the beginning of the annual period that includes that interim period. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements.
ASU 2023-09 – Income Taxes (Topic 740): Improvements to Income Tax Disclosures
In December 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740)." The amendments in this Update related to the rate reconciliation and income taxes paid disclosures and are designed to improve the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. For Wesbanco, the amendments are effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements.
ASU 2023-08 – Intangibles-Goodwill and Other Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of a Crypto Asset
In December 2023, the FASB issued ASU 2023-08, "Intangibles-Goodwill and Other Crypto Assets (Subtopic 350-60)." The amendments in this Update require that an entity measure crypto assets at fair value in the statement of financial position each reporting period and recognize changes from remeasurement in net income. The amendments also require that an entity provide enhanced disclosures for both annual and interim reporting periods to provide investors with relevant information to analyze and assess the exposure and risk of significant individual crypto asset holdings. In addition, fair value measurement aligns the accounting required for holders of crypto assets with the accounting for entities that are subject to certain industry-specific guidance (such as investment companies) and eliminates the requirement to test those assets for impairment, thereby reducing the associated cost and complexity of applying the current guidance. For Wesbanco, the amendments are effective beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements, as Wesbanco holds no crypto assets.
ASU 2023-07—Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures
In November 2023, the FASB issued ASU 2023-07, “Improvements to Reportable Segment Disclosures (Topic 280).” The amendments in this Update improve financial reporting by requiring disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision-useful financial analyses. The amendments in this Update do not change how a public entity identifies its operating segments, aggregates those operating segments, or applies the quantitative thresholds to determine its reportable segments. For Wesbanco, the amendments are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15,
2024. Early adoption is permitted. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements.
ASU 2023-06 - Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative
In October 2023, the FASB issued ASU 2023-06, "Disclosure Improvements." For entities subject to the SEC’s existing disclosure requirements and for entities required to file or furnish financial statements with or to the SEC in preparation for the sale of or for purposes of issuing securities that are not subject to contractual restrictions on transfer, the effective date for each amendment will be the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment will be removed from the Codification and will not become effective for any entity. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements.
ASU 2023-05 – Business Combinations—Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement
In August 2023, the FASB issued ASU 2023-05, "Business Combinations - Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement," under which an entity that qualifies as either a joint venture or a corporate joint venture as defined in the FASB Accounting Standards Codification ("ASC") master glossary is required to apply a new basis of accounting upon the formation of the joint venture. Specifically, the ASU provides that a joint venture or a corporate joint venture (collectively, “joint ventures”) must initially measure its assets and liabilities at fair value on the formation date. For Wesbanco, the amendments are effective for all joint ventures within the ASU’s scope that are formed on or after January 1, 2025. Early adoption is permitted in any annual or interim period as of the beginning of the related fiscal year. The adoption of this pronouncement is not expected to have a material impact on the Consolidated Financial Statements.
ASU 2023-02 – Investments Equity Method and Joint Ventures (Topic 323)
In March 2023, the FASB issued ASU 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. ASU 2023-02 allows reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. The ASU’s amendments “remove the specialized guidance for [low-income-housing tax credit] investments that are not accounted for using the proportional amortization method and instead require that those LIHTC investments be accounted for using the guidance in other [GAAP].” For Wesbanco, the amendments were effective on January 1, 2024. The adoption of this pronouncement did not have a material impact on the Consolidated Financial Statements.
ASU 2023-01 - Leases (Topic 842): Common Control Arrangements
In March 2023, the FASB issued ASU 2023-01, Leases (Topic 842): Common Control Arrangements. ASU 2023-01 amends certain provisions of ASC 842 that apply to arrangements between related parties under common control. Additionally, ASU 2023-01 amends the accounting for leasehold improvements in common-control arrangements for all entities. For Wesbanco, the amendments were effective on January 1, 2024. The adoption of this pronouncement did not have a material impact on the Consolidated Financial Statements.
ASU 2022-04 - Liabilities – Supplier Finance Programs (Sub-topic 405-50)
In September 2022, the FASB issued ASU 2022-04, “Liabilities—Supplier Finance Programs (Subtopic 405-50).” The amendments in this ASU require that a buyer in a supplier finance program disclose sufficient information about the program to allow a user of financial statements to understand the program’s nature, activity during the period, changes from period to period, and potential magnitude. To achieve that objective, the buyer should disclose qualitative and quantitative information about its supplier finance programs. For Wesbanco, this update was effective beginning on January 1, 2023, except for the amendment on rollforward information, which was effective on January 1, 2024. The adoption of this full pronouncement did not have a material impact on the Consolidated Financial Statements.
ASU 2022-03 - Fair Value Measurement (Topic 820)
In June 2022, the FASB issued ASU 2022-03, "Fair Value Measurement (Topic 820).” The amendments in this ASU clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security, and therefore, is not considered in measuring fair value. Furthermore, the amendments to this ASU clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The update to this ASU requires the following disclosures for equity securities: (1) the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet; (2) the nature and remaining duration of the restriction(s) and; (3) the circumstances that could cause a lapse in the restriction(s). The amendments in this Update were effective on January 1, 2024. The adoption of this pronouncement did not have a material impact on the Consolidated Financial Statements.
8
NOTE 2. EARNINGS PER COMMON SHARE
Earnings per common share are calculated as follows:
Numerator for both basic and diluted earnings per common share:
Denominator:
Total average basic common shares outstanding
Effect of dilutive stock options and other stock compensation
140,921
157,342
Total diluted average common shares outstanding
Earnings per common share - basic
Earnings per common share - diluted
As of March 31, 2024 and 2023, 567,251 and 483,011 options to purchase shares were not included in the diluted share computation for the three months ended March 31, 2024 and 2023, respectively, because the exercise price was greater than the average market price of a common share, and, therefore, the effect would be antidilutive.
As of March 31, 2024, 12,000 contingently issuable shares were estimated to be awarded under the 2022 total shareholder return ("TSR") plan and were included in the diluted calculation as stock performance targets had been met. No shares from the 2023 and 2024 plans were included because the effect would be antidilutive as performance targets were not met. As of March 31, 2023, 42,624 contingently issuable shares were estimated to be awarded under the 2022 and 2021 TSR plans, as stock performance targets had been met as of such date and therefore those shares were included in the diluted calculation. No shares related to the 2023 plan were included because the effect would be antidilutive.
In addition, performance-based restricted stock ("PBRS") compensation totaling 87,135 and 61,510 shares were estimated to be awarded as of March 31, 2024 and March 31, 2023, respectively.
9
NOTE 3. SECURITIES
The following table presents the fair value and amortized cost of available-for-sale and held-to-maturity debt securities:
AmortizedCost
GrossUnrealizedGains
GrossUnrealizedLosses
FairValue
Available-for-sale debt securities
U.S. Government sponsored entities and agencies
234,707
(32,998
201,709
238,676
(30,310
208,366
Residential mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies
1,849,231
46
(276,658
1,572,619
1,897,511
47
(267,874
1,629,684
Commercial mortgage-backed securities and collateralized mortgage obligations of government sponsored entities and agencies
265,195
38
(5,386
259,847
274,220
11
(5,924
268,307
Obligations of states and political subdivisions
76,635
36
(3,384
73,287
78,819
167
(2,861
76,125
Corporate debt securities
11,965
(155
11,810
11,962
(115
11,847
Total available-for-sale debt securities
2,437,733
120
(318,581
2,501,188
225
(307,084
Held-to-maturity debt securities
3,533
(342
3,191
3,587
(313
3,274
37,408
(3,222
34,186
38,893
(3,017
35,876
1,128,828
356
(133,972
995,212
1,136,779
852
(127,518
1,010,113
20,241
(386
19,855
20,268
(372
19,896
Total held-to-maturity debt securities (1)
(137,922
1,052,444
(131,220
1,069,159
Total debt securities
3,627,743
476
(456,503
3,171,716
3,700,715
1,077
(438,304
3,263,488
At March 31, 2024 and December 31, 2023, there were no holdings of any one issuer, other than U.S. government sponsored entities and its agencies, in an amount greater than 10% of Wesbanco’s shareholders’ equity. Equity securities, of which $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 $13.1 million and $12.3 million at March 31, 2024 and December 31, 2023, respectively.
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 March 31, 2024. 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.
Amortized Cost
Fair Value
Within one year
25,261
24,946
After 1 year through 5 years
159,144
154,948
After 5 years through 10 years
307,040
290,268
After 10 years
1,946,288
1,649,110
24,865
24,695
111,641
109,756
489,993
451,150
563,511
466,843
Total held-to-maturity debt securities
10
Securities with an aggregate carrying value of $2.2 billion and $2.1 billion at March 31, 2024 and December 31, 2023, 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 for the three months ended March 31, 2023 totaled $20.5 million. There were no security sales that occurred in the three months ended March 31, 2024. Net unrealized losses on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of March 31, 2024 and December 31, 2023 were $241.4 million and $233.2 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 months ended March 31, 2024 and 2023, respectively. All gains and losses presented in the table below are included in the net securities gains (losses) line item of the consolidated 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.
Debt securities:
Gross realized gains
64
Gross realized losses
(197
Net losses on debt securities
(133
Equity securities:
Net unrealized gains recognized on securities still held
278
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 consolidated income statement in the provision for credit losses. Accrued interest receivable on held-to-maturity securities, which was $8.6 million and $8.8 million as of March 31, 2024 and December 31, 2023, respectively, is excluded from the estimate of credit losses. Held-to-maturity investments in U.S. Government sponsored entities and agencies as well as mortgage-backed securities and collateralized mortgage obligations, which are all either issued by a direct governmental entity or a government-sponsored entity, have no historical evidence supporting expected credit losses; therefore, Wesbanco has estimated these losses at zero, and will monitor this assumption in the future for any economic or governmental policies that could affect this assumption.
The following table provides a roll-forward of the allowance for credit losses on held-to-maturity securities for the three months ended March 31, 2024 and 2023:
Allowance for Credit Losses By Category
Residential mortgage
-backed
securities and
collateralized
mortgage obligations
Obligations of
U.S. Government
of government
states and
Corporate
sponsored
sponsored entities
political
debt
entities and agencies
and agencies
subdivisions
Securities
Balance at December 31, 2023
160
32
192
Current period provision (1)
(9
Write-offs
Recoveries
Balance at March 31, 2024
23
183
.
Balance at December 31, 2022
220
(6
(2
(8
Balance at March 31, 2023
161
212
(1) The total provision for credit losses on held-to-maturity securities is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses - loans and loan commitments. For more information on the provision relating to loans and loan commitments, please see Note 4, "Loans and the Allowance for Credit Losses."
The following tables 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 March 31, 2024 and December 31, 2023, respectively:
Less than 12 months
12 months or more
(unaudited, dollars in thousands)
UnrealizedLosses
# ofSecurities
1,568,530
466
243,531
60
8,811
(61
58,392
(3,323
97
67,203
107
6,478
(22
4,831
11,309
15,289
(83
2,076,993
(318,498
669
2,092,282
683
(dollars in thousands)
18
(1
208,348
(30,309
1,625,144
467
5,520
(31
251,765
(5,893
257,285
61
10,387
19
49,002
(2,775
59,389
4,482
(18
7,365
(97
20,407
(136
24
2,141,624
(306,948
654
2,162,031
678
Unrealized losses on debt securities in the table above represent 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 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 Federal Home Loan Bank (“FHLB”) of Pittsburgh stock totaling $51.9 million and $62.0 million at March 31, 2024 and December 31, 2023, 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.
12
NOTE 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 costs were $11.8 million and $11.5 million at March 31, 2024 and December 31, 2023, respectively. The unaccreted discount on purchased loans from acquisitions was $12.7 million at March 31, 2024 and $13.5 million at December 31, 2023.
Commercial real estate:
Land and construction
1,087,649
1,055,865
Improved property
5,667,284
5,509,583
Total commercial real estate
6,754,933
6,565,448
Commercial and industrial
1,683,172
1,670,659
Residential real estate
2,469,357
2,438,574
Home equity
740,973
734,219
Consumer
224,732
229,561
Total portfolio loans
Total loans
11,885,639
11,654,815
Allowance for Credit Losses
The allowance for credit losses under the current expected credit losses methodology ("CECL") is calculated utilizing the probability of default ("PD")/ loss given default ("LGD"), which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. At March 31, 2024, the primary drivers of the allowance model calculation were loan growth, macroeconomic variables, prepayment speeds, qualitative factors for distressed industries, the current rate environment and changes in risk grading. The forecast was based upon a probability weighted approach which is designed to incorporate loss projections from a baseline, upside and downside economy. Due to the nonlinearity of credit losses to the economy, the asymmetry is best captured by evaluating multiple economic scenarios through a probability weighted approach. At quarter-end, national unemployment was projected to be 4.3%, and subsequently increase to an average of 4.7% over the remainder of the forecast period. In addition to the quantitative and qualitative changes noted above, the allowance is reflective of $5.9 million in net charge-offs recorded during the first quarter of 2024. Accrued interest receivable for loans was $63.2 million and $62.2 million at March 31, 2024 and December 31, 2023, respectively. Wesbanco made an accounting policy election to exclude accrued interest from the measurement of the allowance for credit losses because the Company has a policy in place to reverse or write-off accrued interest when loans are placed on non-accrual. However, Wesbanco does have a $0.1 million reserve on the accrued interest related to loan modifications allowed under the Coronavirus Aid, Relief and Economic Security ("CARES") Act due to the timing and nature of these modifications. Accrued interest related to COVID-19 loan modifications as permitted under the CARES Act was $15.1 million and $15.6 million at March 31, 2024 and December 31, 2023, respectively.
The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio:
CommercialReal Estate -Land andConstruction
CommercialReal Estate-ImprovedProperty
Commercial& Industrial
ResidentialReal Estate
HomeEquity
DepositOverdrafts (1)
7,123
59,351
36,644
21,218
1,017
3,956
1,366
130,675
Allowance for credit losses - loan commitments
6,894
429
1,276
8,604
Total beginning allowance for credit losses - loans and loan commitments
14,017
37,073
22,494
1,022
139,279
Provision for credit losses:
Provision for loan losses
858
(3,621
5,806
650
25
538
194
4,450
Provision for loan commitments
(568
124
(429
Total provision for credit losses - loans and loan commitments (2)
290
5,930
659
31
4,021
Charge-offs
(813
(58
(4,810
(135
(216
(1,098
(453
(7,583
432
401
198
455
128
1,648
Net (charge-offs) recoveries
374
(4,409
(643
(325
(5,935
7,168
56,104
38,041
21,767
1,024
3,851
1,235
129,190
6,326
553
1,285
8,175
Total ending allowance for credit losses - loans and loan commitments
13,494
38,594
23,052
1,035
137,365
6,737
52,659
31,540
18,208
4,234
3,127
117,790
6,025
2,215
8,368
12,762
20,423
4,362
126,158
(1,440
2,508
(2,783
4,407
141
(103
2,827
(51
797
(10
759
(1,491
(1,986
4,397
164
3,586
(222
(1,355
(320
(258
(776
(401
(3,319
73
276
134
80
622
140
1,400
(149
(1,079
(186
88
(178
(154
(261
(1,919
5,148
54,088
28,571
22,703
4,197
3,070
921
118,698
5,974
2,205
9,127
11,122
29,368
24,908
4,348
127,825
(1) Deposit overdrafts of $4.1 million and $3.6 million are included in total portfolio loans for the periods ending March 31, 2024 and March 31, 2023, respectively.
(2) The total provision for credit losses - loans and loan commitments is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses on held-to-maturity securities. For more information on the provision relating to held-to-maturity securities, please see Note 3, "Securities."
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
CommercialReal Estate-Land and Construction
CommercialandIndustrial
ResidentialRealEstate
Allowance for credit losses:
Loans individually-evaluated
5,591
Loans collectively-evaluated
50,513
123,599
Loan commitments (2)
Total allowance for credit losses - loans and commitments
Portfolio loans:
Individually-evaluated for credit losses
36,701
36,746
Collectively-evaluated for credit losses
5,630,583
1,683,127
11,836,421
5,745
53,606
124,930
36,929
116
37,045
5,472,654
1,670,543
11,601,416
(1) Deposit overdrafts of $4.1 million and $4.7 million are included in total portfolio loans for the periods ending March 31, 2024 and December 31, 2023, respectively.
(2) For additional detail relating to loan commitments, see Note 11, "Commitments and Contingent Liabilities."
Commercial Loan Risk Grades
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”) 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.
15
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, including guarantees.
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
CommercialReal Estate-Land andConstruction
CommercialReal Estate-Improved Property
TotalCommercialLoans
As of March 31, 2024
Pass
1,084,975
5,491,663
1,588,033
8,164,671
Criticized - compromised
2,457
103,648
65,431
171,536
Classified - substandard
217
71,973
29,708
101,898
Classified - doubtful
8,438,105
As of December 31, 2023
1,053,359
5,337,394
1,586,683
7,977,436
2,497
107,473
73,204
183,174
64,716
10,772
75,497
8,236,107
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 $21.3 million at March 31, 2024 and $20.0 million at December 31, 2023, of which $4.9 million and $4.6 million were accruing, for each period, respectively. These loans are not included in the tables above. In addition, $62.8 million and $21.2 million of unfunded commercial loan commitments are also not included in the tables above at March 31, 2024 and December 31, 2023, respectively.
16
Past Due and Nonperforming Loans
The following tables summarize the age analysis of all categories of loans:
Age Analysis of Loans
Current
30-59DaysPast Due
60-89DaysPast Due
90 Daysor MorePast Due
TotalPast Due
TotalLoans
90 Daysor MorePast Due andAccruing (1)
5,651,347
2,852
1,226
11,859
15,937
408
6,738,996
1,679,157
1,440
633
1,942
4,015
135
2,458,403
3,160
478
7,316
10,954
3,151
730,521
4,869
2,249
3,334
10,452
1,223
220,302
2,905
1,019
506
4,430
491
11,827,379
15,226
5,605
24,957
45,788
5,408
11,839,851
Nonperforming loans included above are as follows:
Non-accrual loans
11,054
1,612
704
19,549
21,865
32,919
-
5,490,946
4,416
3,627
10,594
18,637
1,899
6,546,811
1,663,985
640
1,255
4,779
6,674
3,184
2,429,200
1,572
2,471
5,331
9,374
2,602
724,293
4,691
1,198
4,037
9,926
1,407
223,989
3,833
1,178
561
5,572
546
11,588,278
15,152
9,729
25,302
50,183
9,638
11,604,632
9,138
1,300
706
15,664
17,670
26,808
17
The following tables summarize nonperforming loans:
Nonperforming Loans
Unpaid
Principal
Recorded
Related
Balance (1)
Investment
Allowance
With no related specific allowance recorded:
1,023
210
14,871
13,523
11,248
9,557
3,660
2,765
2,492
1,841
16,367
11,679
15,128
10,582
6,420
4,669
6,521
4,777
119
104
Total nonperforming loans without a specific allowance
42,460
35,493
Total nonperforming loans with a specific allowance
Total nonperforming loans
(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 nonperforming loans.
For the Three Months Ended
Average
Interest
Income
Recognized
105
11,540
17,401
2,303
3,161
11,131
14,447
4,723
5,118
62
29,864
40,317
With a specific allowance recorded:
The following table presents the recorded investment in non-accrual loans:
Non-accrual Loans (1)
13,733
(1) At March 31, 2024, there were four borrowers with a loan balance greater than $1.0 million, which totaled $10.9 million, as compared to two borrowers with a loan balance greater than $1.0 million totaling $7.2 million at December 31, 2023. Total non-accrual loans may include loans that are also restructured for borrowers experiencing financial difficulty. Such loans are also set forth in the following tables.
Modifications for Borrowers Experiencing Financial Difficulty (following the adoption of ASU 2022-02)
Tables in the following section exclude the financial effects of modifications for loans that were paid off or are otherwise no longer in the loan portfolio as of period end. The following table displays the details of portfolio loans that were modified during the three months ended March 31, 2024 and 2023 presented by loan category:
For the Three Months Ended March 31, 2024
TermExtension
PaymentDelay
% of Total by Loan Category
Commercial real estate - land and construction
Commercial real estate - improved property
24,989
0.4
41
0.0
579
350
0.1
1,094
26,083
0.2
For the Three Months Ended March 31, 2023
Percent of Total by Loan Category
6,000
0.8
3,738
6,843
0.5
101
283
291
16,589
17,007
Unfunded loan commitments on modifications for borrowers experiencing financial difficulty ("MBEFDs") totaled $0.7 million for loans modified during the three months ended March 31, 2024 and $1.8 million for loans modified during the twelve months ended December 31, 2023. These commitments are not included in the tables above.
The following table summarizes the financial impacts of loan modifications and payment deferrals made to portfolio loans during the three months ended March 31, 2024 and 2023, presented by loan category:
Weighted-AverageTerm Extension(in months)
There have been no MBEFDs which defaulted (defined as 90 days past due) after the loan was modified during the three months ended March 31, 2024 and 2023.
The following table presents an aging analysis of portfolio loans by loan category that were modified during the twelve months prior to March 31, 2024.
30-59 Days Past Due
60-89 DaysPast Due
90 Days or MorePast Due
Total Past Due
29,041
8,531
8,572
37
68
170
275
1,200
1,475
233
247
1,016
1,263
39
33
81
380
461
Total modified loans (1)
90
453
644
40,168
40,812
(1) Represents balance at period end.
20
The following tables summarize amortized cost basis loan balances by year of origination and credit quality indicator:
Loans As of March 31, 2024
Amortized Cost Basis by Origination Year
2022
2021
2020
Prior
Revolving Loans Amortized Cost Basis
Revolving Loans Converted to Term
Commercial real estate: land and construction
Risk rating:
24,606
331,376
379,849
152,158
24,478
60,384
62,496
49,628
280
2,163
331,586
60,405
62,776
51,791
Current-period gross charge-offs
813
Commercial real estate: improved property
107,508
500,262
1,090,763
576,509
618,834
2,165,451
115,578
316,758
12,928
11,434
8,319
4,380
39,434
1,697
25,456
1,906
5,493
776
2,326
61,438
515,096
1,107,690
585,604
625,540
2,266,323
117,275
342,248
58
60,297
217,013
226,435
135,148
68,852
275,734
546,174
58,380
1,174
254
1,387
38,277
15,626
7,437
405
875
741
239
2,343
24,145
960
218,694
228,484
136,143
70,478
316,354
585,945
66,777
274
126
325
4,032
4,810
Loan delinquency:
34,392
278,392
393,426
435,283
182,098
527,391
607,421
30-59 days past due
339
2,728
93
60-89 days past due
90 days or more past due
791
168
5,087
1,236
394,217
435,317
182,605
535,684
608,750
77
11,894
993
1,676
1,059
1,840
21,352
689,877
1,830
59
251
57
841
3,425
156
700
1,308
222
177
657
1,954
324
1,752
2,366
1,316
2,568
25,455
693,305
2,317
35
72
216
19,019
76,043
52,536
19,109
10,962
18,694
23,939
86
709
950
779
193
281
519
82
109
70
19,105
77,189
54,114
20,016
11,288
19,076
23,944
189
587
213
52
1,098
21
Loans As of December 31, 2023
(in thousands)
2019
290,954
349,549
145,043
54,172
48,655
35,917
82,288
46,781
299
2,182
35,942
82,587
48,963
494,142
1,076,535
603,354
581,540
514,523
1,706,804
103,467
257,029
16,270
8,630
4,387
5,185
44,861
2,373
25,767
1,921
517
417
2,416
23,472
35,939
496,063
1,093,322
612,401
588,343
543,180
1,787,604
105,840
282,830
372
1,505
1,877
238,427
234,520
136,998
78,836
39,259
252,826
541,400
64,417
834
3,169
1,490
7,334
31,526
20,626
7,131
149
315
265
825
1,916
5,797
1,472
239,554
235,503
140,482
80,591
47,418
286,268
567,823
73,020
205
603
353
463
541
2,283
277,790
429,835
445,322
185,139
86,149
456,818
548,147
341
2,130
263
4,207
28
430,634
445,356
185,480
86,412
464,727
548,175
387
392
12,675
1,467
1,571
1,614
22,484
681,848
1,399
85
44
947
3,315
318
76
524
737
230
2,527
330
12,828
1,568
2,449
1,964
26,482
685,163
1,806
139
29
615
925
84,526
57,661
21,592
13,189
10,958
12,143
23,916
699
1,526
952
343
162
191
616
195
112
203
114
63
108
85,480
60,006
22,853
13,707
11,134
12,429
23,948
901
301
3,725
The following table summarizes other real estate owned and repossessed assets included in other assets:
Other real estate owned
1,210
1,207
Repossessed assets
264
Total other real estate owned and repossessed assets
1,474
1,497
There were no residential real estate loans included in other real estate owned at both March 31, 2024 and December 31, 2023. At March 31, 2024 and December 31, 2023, formal foreclosure proceedings were in process on residential real estate loans totaling $4.2 million and $4.0 million, respectively.
22
NOTE 5. INVESTMENTS IN LIMITED PARTNERSHIPS
Wesbanco is a limited partner in several tax-advantaged limited partnerships whose purpose is to invest in approved low-income housing investment tax credit projects. These investments are accounted for using the equity method of accounting and are included in other assets in the Consolidated Balance Sheets. The limited partnerships are considered to be variable interest entities ("VIEs") as they generally do not have equity investors with voting rights or have equity investors that do not provide sufficient financial resources to support their activities. The VIEs have not been consolidated because Wesbanco is not considered the primary beneficiary. All of Wesbanco’s investments in limited partnerships are privately held, and their market values are not readily available. As of March 31, 2024 and December 31, 2023, Wesbanco had $30.7 million and $31.9 million, respectively, invested in these partnerships. Wesbanco also recognizes the unconditional unfunded equity commitments of $11.4 million and $13.9 million at March 31, 2024 and December 31, 2023, respectively, within other liabilities on the Consolidated Balance Sheets. Wesbanco classifies the amortization of the investment as a component of income tax expense (benefit) and proportionally amortizes the investment over the tax credit period. The amortization for the three months ended March 31, 2024 and 2023 was $1.2 million and $1.1 million, respectively. Tax benefits attributed to these partnerships include low-income housing and historic tax credits which are projected to total $4.4 million for 2024, and totaled $3.8 million for 2023, which are also included in income tax expense.
Wesbanco is also a limited partner in three other limited partnerships as of March 31, 2024. These provide seed money and capital to startup companies, and financing to low-income housing projects. As of both March 31, 2024 and December 31, 2023, Wesbanco had $3.0 million invested in these partnerships, which are recorded in other assets using the equity method. Wesbanco included in operations under the equity method of accounting its share of the partnerships’ net income of $12 thousand and $11 thousand for the three months ended March 31, 2024 and 2023.
The following table presents the scheduled equity commitments to be paid to the limited partnerships over the next five years and in the aggregate thereafter as of March 31, 2024:
Year
5,190
2025
2,944
2026
2027
819
2028
492
2029 and thereafter
1,141
11,420
NOTE 6. DERIVATIVES AND HEDGING ACTIVITIES
Risk Management Objective of Using Derivatives
Wesbanco is exposed to certain risks arising from both its business operations and economic conditions. Wesbanco principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. Wesbanco manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities. Wesbanco’s existing interest rate derivatives result from a service provided to certain qualifying customers and, therefore, are not used to manage interest rate risk in Wesbanco’s assets or liabilities. Wesbanco manages a matched book with respect to its derivative instruments in order to minimize its net risk exposure resulting from such transactions. A matched book is when the Bank's assets and liabilities are equally distributed but also have similar maturities.
Loan Swaps
Wesbanco executes interest rate swaps and interest rate caps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps and caps are economically hedged by offsetting interest rate swaps and caps that Wesbanco executes with a third party, such that Wesbanco minimizes its net risk exposure resulting from such transactions. As the interest rate swaps and caps associated with this program do not meet the hedge accounting requirements of ASC 815, changes in the fair value of both the customer swaps and caps and the offsetting third-party swaps and caps are recognized directly in earnings. As of March 31, 2024 and December 31, 2023, Wesbanco had 247 and 236 customer interest rate swaps and caps with an aggregate notional amount of $1.6 billion in both periods related to this program. Wesbanco recognized income for the related swap and cap fees of $0.8 million and $1.8 million for the three months ended March 31, 2024 and 2023, respectively.
Risk participation agreements are entered into as financial guarantees of performance on interest rate swap derivatives. The purchased asset or sold liability allows Wesbanco to participate-in (fee received) or participate-out (fee paid) the risk associated with certain derivative positions executed by the borrower of the lead bank in a loan syndication. As of March 31, 2024 and December 31, 2023, Wesbanco had 21 and 19 risk participation-in agreements with an aggregate notional amount of $223.5 million and $197.2 million, respectively. As of March 31, 2024 and December 31, 2023, Wesbanco had five risk participation-out agreements with an aggregate notional amount of $40.7 million and $40.9 million, respectively.
Mortgage Loans Held for Sale and Interest Rate Lock Commitments
Certain residential mortgage loans are originated for sale in the secondary mortgage loan market. These loans are classified as held for sale and carried at fair value as Wesbanco has elected the fair value option. Fair value is determined based on rates obtained from the secondary market for loans with similar characteristics. Wesbanco sells loans to the secondary market on either a mandatory or best efforts basis. The loans sold on a mandatory basis are not committed to an investor until the loan is closed with the borrower. Wesbanco enters into forward to be announced (“TBA”) contracts to manage the interest rate risk between the lock commitment and the closing of the loan. The total balance of forward TBA contracts entered into was $26.5 million and $27.0 million at March 31, 2024 and December 31, 2023, respectively. The loans sold on a best efforts basis are committed to an investor simultaneous to the interest rate commitment with the borrower, and as a result, the Company does not enter into a separate forward TBA contract to offset the fair value risk as the investor accepts such risk in exchange for paying a lower premium on sale.
Fair Values of Derivative Instruments on the Balance Sheet
All derivatives are carried on the consolidated balance sheet at fair value. Derivative assets are classified in the consolidated balance sheet under other assets, and derivative liabilities are classified in the consolidated balance sheet under other liabilities. Changes in fair value are recognized in earnings. None of Wesbanco’s derivatives are designated in a qualifying hedging relationship under ASC 815.
The table below presents the fair value of Wesbanco’s derivative financial instruments as well as their classification on the Balance Sheet as of March 31, 2024 and December 31, 2023:
Notional orContractualAmount
AssetDerivatives
LiabilityDerivatives
Derivatives
Loan Swaps:
Interest rate swaps and caps
1,611,918
78,211
78,312
1,573,152
72,183
73,083
Other contracts:
Interest rate lock commitments
23,009
16,524
84
Forward TBA contracts
26,500
27,000
Total derivatives
78,269
78,315
72,267
73,288
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 months ended March 31, 2024 and 2023, respectively.
Location of Gain/(Loss)
798
(1,039
(26
187
48
(189
820
(1,041
Credit-risk-related Contingent Features
Wesbanco has agreements with its derivative counterparties that contain a provision, which provides that if Wesbanco defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then Wesbanco could also be declared in default on its derivative obligations.
Wesbanco also has agreements with certain of its derivative counterparties that contain a provision where if Wesbanco fails to maintain its status as either a “well” or “adequately-capitalized” institution, then the counterparty could terminate the derivative positions and Wesbanco would be required to settle its obligations under the agreements.
Dependent upon the net present value of the underlying swaps, Wesbanco has minimum collateral posting thresholds with certain of its derivative counterparties. If Wesbanco had breached any of these provisions at March 31, 2024, it could have been required to settle its obligations under the agreements at the termination value and would have been required to pay any additional amounts due in excess of amounts previously posted as collateral with the respective counterparties. In certain market situations, Wesbanco can also request collateral from the derivative counterparties. Due to the current higher interest rate environment, as of March 31, 2024 and December 31, 2023, Wesbanco is holding net cash collateral from various derivative counterparties totaling $50.9 million and $26.0 million, respectively, within interest bearing deposit accounts.
NOTE 7. BENEFIT PLANS
The following table presents the net periodic pension income for Wesbanco’s Defined Benefit Pension Plan (the “Plan”) and the related components:
Service cost – benefits earned during year
Interest cost on projected benefit obligation
1,603
1,554
Expected return on plan assets
(2,599
(2,750
Amortization of prior service cost
Amortization of net loss
223
Net periodic pension income
(654
(632
The service cost of $0.3 million and $0.4 million for the three months ended March 31, 2024 and 2023, respectively, is included in salaries and wages, and periodic pension income of $1.0 million and $1.0 million for the three months ended March 31, 2024 and 2023, 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 $2.6 million is due in 2024, which can be offset in whole or in part by the Plan's $64.2 million available credit balance. Wesbanco currently does not expect to make a voluntary contribution to the Plan in 2024.
NOTE 8. FAIR VALUE MEASUREMENT
Fair value estimates are based on quoted market prices, if available, quoted market prices of similar assets or liabilities, or the present value of expected future cash flows and other valuation techniques. These valuations are significantly affected by discount rates, cash flow assumptions, and risk assumptions used. Therefore, fair value estimates may not be substantiated by comparison to independent markets and are not intended to reflect the proceeds that may be realizable in an immediate settlement of the instruments.
Fair value is determined at one point in time and is not representative of future value. These amounts do not reflect the total value of a going concern organization. Management does not have the intention to dispose of a significant portion of its assets and liabilities, and therefore the unrealized gains or losses should not be interpreted as a forecast of future earnings and cash flows.
The following is a discussion of assets and liabilities measured at fair value on a recurring basis and valuation techniques applied:
Investment securities: The fair value of investment securities which are measured on a recurring basis are determined primarily by obtaining quoted prices on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other similar securities. These securities are classified within level 1 or 2 in the fair value hierarchy. 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, and therefore both the derivative asset and derivative liability are classified within level 2 of the fair value hierarchy.
We may be required from time to time to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from the application of lower of cost or market accounting or write-downs of individual assets and liabilities.
Collateral dependent loans: Collateral dependent loans are carried at the amortized cost basis less the specific allowance calculated under the Current Expected Credit Losses Accounting Standard. Collateral dependent loans are calculated using a cost basis approach or collateral value approach, and therefore are classified within level 3 of the fair value hierarchy.
Other real estate owned and repossessed assets: Other real estate owned and repossessed assets are carried at the lower of the investment in the assets or the fair value of the assets less estimated selling costs. The use of independent appraisals and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral, and therefore other real estate owned and repossessed assets are classified within level 3 of the fair value hierarchy.
26
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 March 31, 2024 and December 31, 2023:
Fair Value Measurements Using:
Quoted Prices inActive Marketsfor IdenticalAssets
SignificantOtherObservableInputs
SignificantUnobservableInputs
(level 1)
(level 2)
(level 3)
Recurring fair value measurements
Equity securities
72,144
1,143
2,118,129
Other assets - interest rate swaps
Total assets recurring fair value measurements
2,223,029
2,208,812
Other liabilities - interest rate swaps
Total liabilities recurring fair value measurements
Nonrecurring fair value measurements
Collateral dependent loans
18,289
Other real estate owned and repossessed assets
Total nonrecurring fair value measurements
19,763
74,958
1,167
2,193,162
2,295,186
2,281,699
18,273
19,770
27
Wesbanco’s policy is to recognize transfers between levels as of the actual date of the event or change in circumstances that caused the transfer. There were no transfers between level 1, 2 or 3 for the three months ended March 31, 2024 or for the year ended December 31, 2023.
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
Valuation
Unobservable
Range (Weighted
Estimate
Techniques
Input
Average)
Appraisal of collateral (1)
Appraisal adjustments (2)
(0.0%)/(0.0%)
Liquidation expenses (2)
(8.0%)/(8.0%)
Appraisal of collateral (1), (3)
The estimated fair values of Wesbanco’s financial instruments are summarized below:
Fair Value Measurements at
Carrying
Financial Assets
Cash and due from banks
1,052,184
260
Net loans
11,329,520
Other assets - interest rate derivatives
Financial Liabilities
Deposits
13,475,426
12,157,536
1,317,890
1,098,495
Other borrowings
68,622
230,188
Other liabilities - interest rate derivatives
1,068,896
11,134,250
13,146,821
11,937,002
1,209,819
1,349,217
103,057
240,898
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.
Net loans: Fair values for loans are estimated in a valuation model using a discounted cash flow methodology. The discount rates take into account interest rates currently being offered to customers for loans with similar terms, the credit risk associated with the loan and other market factors, including liquidity. 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 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 2 in the fair value hierarchy. Due to the pooled nature of junior subordinated debt owed to unconsolidated subsidiary trusts, which are not actively traded, estimated fair value is determined by using comparable corporate bond indices and swap rates from the financial services sector and factoring in the applicable credit spreads and optional early redemption provisions.
Accrued interest payable: The carrying amount of accrued interest payable approximates its fair value.
Off-balance sheet financial instruments: Off-balance sheet financial instruments consist of commitments to extend credit, including letters of credit. Fair values for commitments to extend credit are estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present credit standing of the counterparties. The estimated fair value of the commitments to extend credit and letters of credit are insignificant and therefore are not presented in the above tables.
NOTE 9. REVENUE RECOGNITION
Interest income, net securities gains and bank-owned life insurance are not in scope of ASC 606, Revenue from Contracts with Customers. For the revenue streams in scope of ASC 606 - trust fees, service charges on deposits, net securities brokerage revenue, payment processing fees, digital banking income, net swap fee and valuation income, mortgage banking income and net gain on other real estate owned and other assets – there are no significant judgments related to the amount and timing of revenue recognition.
The following table summarizes the point of revenue recognition and the income recognized for each of the revenue streams for the three months ended March 31, 2024 and 2023, respectively:
Point of Revenue
Recognition
Revenue Streams
Trust account fees
Over time
6,099
WesMark fees
1,983
1,889
Total trust fees
Commercial banking fees
1,188
609
Personal service charges
At a point in time and over time
5,596
5,561
Total service charges on deposits
Annuity commissions
At a point in time
1,972
2,046
Equity and debt security trades
Managed money
Trail commissions
242
Total net securities brokerage revenue
Payment processing fees (1)
829
871
Net swap fee and valuation income (2)
30
NOTE 10. COMPREHENSIVE INCOME/(LOSS)
The activity in accumulated other comprehensive income/(loss) for the three months ended March 31, 2024 and 2023 is as follows:
Accumulated Other Comprehensive Income/(Loss) (1)
DefinedBenefitPlans
UnrealizedGains (Losses)on Debt SecuritiesAvailable-for-Sale
6,515
(233,208
Other comprehensive loss before reclassifications
(8,118
Amounts reclassified from accumulated other comprehensive loss
(111
Period change
6,463
(241,385
(535
(261,881
Other comprehensive income before reclassifications
27,828
Amounts reclassified from accumulated other comprehensive income
(460
(233,939
The following table provides details about amounts reclassified from accumulated other comprehensive income for the three months ended March 31, 2024 and 2023:
Details about Accumulated Other ComprehensiveIncome/(Loss) Components
Affected Line Item in the Statementof Comprehensive Income
Debt securities available-for-sale (1):
Net securities gains/(losses) (Non-interest income)
Related income tax effect ⁽²⁾
Net effect on accumulated other comprehensive income for the period
Defined benefit plans (3):
Amortization of net loss and prior service costs
Employee benefits (Non-interest expense)
Total reclassifications for the period
NOTE 11. 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 $8.2 million and $8.6 million at March 31, 2024 and December 31, 2023, respectively, and is included in other liabilities on the Consolidated Balance Sheets.
Letters of credit are conditional commitments issued by banks to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including normal business activities, bond financing and similar transactions. Letters of credit are considered guarantees. The liability associated with letters of credit was $0.2 million as of March 31, 2024 and December 31, 2023.
Contingent obligations to purchase loans funded by other entities include credit card guarantees, loans sold with recourse as well as obligations to the FHLB. 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:
Lines of credit
3,991,363
4,016,658
Loans approved but not closed
546,561
275,954
Overdraft limits
400,151
391,598
Letters of credit
41,812
38,929
Contingent obligations and other guarantees
9,809
15,037
Contingent Liabilities — 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. BUSINESS SEGMENTS
Wesbanco operates two 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 $5.6 billion and $5.0 billion at March 31, 2024 and 2023, 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.
Condensed financial information by business segment is presented below:
Trust and
Community
Banking
Services
Consolidated
Interest and dividend income
Interest expense
Net interest income
Non-interest income
22,547
Non-interest expense
91,968
5,223
40,531
2,859
7,097
600
33,434
2,259
30,903
20,159
91,617
4,508
49,297
2,986
9,315
627
39,982
2,359
37,451
Total non-fiduciary assets of the trust and investment services segment were $3.3 million (including $0.8 million of trust customer intangibles) and $3.3 million (including $1.1 million of trust customer intangibles) at March 31, 2024 and 2023, respectively. All other assets, including goodwill and the remainder of other intangible assets, were allocated to the Community Banking segment.
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 months ended March 31, 2024. 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, 2023 and documents subsequently filed by Wesbanco with the Securities and Exchange Commission (“SEC”), which are available at the SEC’s website, www.sec.gov or at Wesbanco’s website, www.wesbanco.com. Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in Wesbanco’s most recent Annual Report on Form 10-K filed with the SEC under “Risk Factors” in Part I, Item 1A. Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, the effects of changing regional and national economic conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to Wesbanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, the Consumer Financial Protection Bureau and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting Wesbanco’s operational and financial performance. Wesbanco does not assume any duty to update forward-looking statements.
OVERVIEW
Wesbanco is a multi-state bank holding company operating through 192 branches and 183 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 March 31, 2024 have remained unchanged from the disclosures presented in Wesbanco’s Annual Report on Form 10-K for the year ended December 31, 2023 within the section “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
RESULTS OF OPERATIONS
EARNINGS SUMMARY
Net income available to common shareholders for the first quarter of 2024 was $33.2 million, with diluted earnings per share of $0.56, compared to $39.8 million or $0.67 per diluted share, for the first quarter of 2023. As noted in the following table, net income available to common shareholders, excluding after-tax restructuring and merger-related expenses, for the three months ended March 31, 2024, was $33.2 million or $0.56 per diluted share, as compared to $42.3 million or $0.71 per diluted share in the prior year's first quarter (non-GAAP measures).
For the Three Months Ended March 31,
(unaudited, dollars in thousands, except per share amounts)
NetIncome
DilutedEarningsPer Share
Net income available to common shareholders (Non-GAAP)(1)
42,301
0.71
Less: After-tax restructuring and merger-related expenses
(2,491
(0.04
Net income available to common shareholders (GAAP)
Net interest income decreased $10.4 million or 8.3% in the first quarter of 2024 compared to the same quarter of 2023, due to increasing deposit costs and the associated remix from non-interest bearing deposits into higher tier money market and certificate of deposit accounts, which, in turn, resulted in a 44 basis point decrease in the net interest margin over the same period. The increase in funding costs has been partially offset by higher yields in all earning asset categories, due to the repricing of existing loans and higher investment rates offered in the current market environment. Over the same time period, the yield on earning assets increased by a total of 66 basis points while the cost of interest bearing liabilities increased by 146 basis points from increasing deposit costs and higher cost wholesale borrowings. Average loan balances increased by 9.4% from the first quarter of 2023, mainly attributable to commercial loan demand, while average securities decreased by 10.1% over the same time period as investment maturities and calls were used to partially fund the loan growth. Average deposits increased 2.9% over the same time period as a result of deposit gathering and retention efforts by the retail and commercial teams. Accretion from prior acquisitions benefited the first quarter 2024 net interest margin by three basis points, as compared to four basis points in the prior year period.
Loan growth, adjustments in regional macroeconomic factors and loan concentrations as well as an increase in net charge-offs resulted in a provision for credit losses of $4.0 million in the first quarter of 2024, as compared to a provision of $3.6 million in the first quarter of 2023. Annualized net loan charge-offs, as a percentage of average portfolio loans, were 0.20% and 0.07% for the first quarter of 2024 and 2023, respectively. The net charge-offs in the first quarter of 2024 primarily reflect loans from a single borrower relationship totaling $4.8 million.
For the first quarter of 2024, non-interest income increased $3.0 million, or 10.8% compared to the first quarter of 2023, primarily due to increases in net swap fee and valuation income, service charges on deposits and trust fees. The net swap fee and valuation income of $1.6 million in the first quarter of 2024 reflects $0.8 million of new swap fees and net fair value adjustments of $0.8 million, as compared to $1.8 million and negative $1.0 million, respectively, in the prior year first quarter. Service charges on deposits increased $0.6 million from the first quarter of 2023, reflecting fee income from new products and services and increased general consumer spending. Trust fees, which are seasonally higher during the first quarter, increased $0.6 million in the first quarter of 2024 as compared to the first quarter of 2023 due to an 11.4% increase in trust assets, driven by both market value adjustments and organic growth.
Non-interest expense, excluding restructuring and merger-related expenses, increased in the first quarter of 2024 by $4.2 million, or 4.5%, to $97.2 million, compared to the first quarter of 2023, reflecting increased salaries and wages, equipment and software expense and other operating expenses. Salaries and wages increased $1.0 million, or 2.5%, from the first quarter of 2023 to the first quarter of 2024 due to higher salary expense relating to new revenue-producing hires, mostly commercial lenders, and annual merit increases, which were offset somewhat by cost savings resulting from a reduction in full-time equivalent employees. Equipment and software expense increased $0.9 million in the first quarter of 2024 compared to the prior year first quarter due to the planned upgrade of our ATM fleet with newer technology and general inflationary cost increases for existing service agreements. Other operating expenses increased $2.2 million in the first quarter of 2024 from the first quarter of 2023 primarily due to higher costs and fees in support of loan growth and higher miscellaneous taxes and expenses.
For the first three months of 2024, the effective tax rate was 17.7% as compared to 19.0% for the three months ended March 31, 2023, and the provision for income taxes decreased by $2.2 million over the same time period. Both of these decreases are due to the decrease in pre-tax income over the same period.
TABLE 1. NET INTEREST INCOME
Taxable equivalent adjustment to net interest income
1,219
1,273
Net interest income, fully taxable equivalent
115,185
125,605
Net interest spread, non-taxable equivalent
1.97
%
2.77
Benefit of net non-interest bearing liabilities
0.92
Net interest margin
2.89
3.33
Taxable equivalent adjustment
0.03
Net interest margin, fully taxable equivalent
2.92
3.36
Net interest income, which is Wesbanco’s largest source of revenue, is the difference between interest income on earning assets, primarily loans and securities, and interest expense on liabilities, primarily deposits and short and long-term borrowings. Net interest income is affected by the general level of, and changes in interest rates, the steepness and shape of the yield curve, changes in the amount and composition of interest earning assets and interest bearing liabilities, as well as the frequency of repricing of existing assets and liabilities. Net interest income decreased $10.4 million or 8.3% in the first quarter of 2024 compared to the first quarter of 2023. This decrease was due to a 44 basis point decrease year over year in the net interest margin to 2.92% for the first quarter of 2024. The decrease in margin is due to higher funding costs from increasing deposit costs and associated remix from non-interest bearing deposits into higher tier money market and certificate of deposit accounts. Portfolio loans increased by 9.0% from March 31, 2023, due to strong new loan growth and strategic loan production office and lender hiring initiatives. Total purchase accounting accretion continued to decrease in the first quarter of 2024 as compared to the first quarter of 2023, as approximately three basis points of accretion from prior acquisitions was included in the first quarter 2024 net interest margin as compared to four basis points in the 2023 first quarter net interest margin. Total average deposits, excluding CDs, remained relatively flat compared to the first quarter of 2023. The cost of interest bearing deposits increased by 156 basis points and the cost of total interest bearing liabilities increased by 146 basis points from the first quarter of 2023 to the first quarter of 2024. The increase in the cost is primarily due to rate increases for interest bearing deposits in response to the general increase in overall deposit rates in the marketplace.
Interest income increased $34.8 million or 21.7% in the first quarter of 2024 compared to the same period of 2023. Average loan balances increased $1.0 billion or 9.4% in the first quarter of 2024 compared to the first quarter of 2023, while loan yields increased by 68 basis points during this same period to 5.71% due to the previously mentioned rising rate environment and its effect on the repricing of portfolio loans, as well as higher offered rates on new loans. Loans provide the greatest impact on interest income and the yield on earning assets as they have the largest balance and the highest yield within major earning asset categories. In the first quarter of 2024, average loans represented 74.0% of average earning assets, an increase from 70.8% in the first quarter of 2023. Average total securities balances decreased $414.2 million or 10.1% from the first quarter of 2023, and represented 23.2% of total earning assets in the first quarter of 2024. Taxable securities yields, which have remained relatively flat, increased by five basis points in the first quarter of 2024 from the first quarter of 2023. Tax-exempt securities yields, which are the highest yields within total securities, remained flat from the first quarter of 2023.
Interest expense increased $45.1 million in the first quarter of 2024 as compared to the same period in 2023, due to the timing of the previously mentioned federal funds rate increases and their effect on the costs of deposits and borrowings. The cost of interest bearing liabilities increased by 146 basis points from the first quarter of 2023 to 2.98% in the first quarter of 2024. Average interest bearing deposits increased $1.1 billion or 12.8% from the first quarter of 2023. The rate on interest bearing deposits increased 156 basis points to 2.56% from the first quarter of 2023, primarily from increases in rates on interest bearing public funds, money market funds and savings deposits, and a mix shift from non-interest bearing demand deposits into interest bearing demand deposits and certificates of deposit. Average non-interest bearing demand deposit balances decreased from the first quarter of 2023 to the first quarter of 2024 by $681.2 million or 14.9%, and were 29.4% of total average deposits at March 31, 2024, compared to 35.6% at March 31, 2023, reflecting customers' preferences in the previously mentioned interest rate environment. For the first quarter of 2024, Wesbanco's average loans to average deposits ratio was 88.7%, reflecting additional capacity to lend. The average balance of FHLB borrowings increased $273.4 million from the first quarter of 2023 to the first quarter of 2024, due to increased loan funding demand and for liquidity purposes. Average repurchase agreements decreased $38.6 million or 29.4% from the first quarter of 2023 to the first quarter of 2024, while average subordinated and junior subordinated debt balances decreased $2.4 million or 0.8%.
TABLE 2. AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS
Balance
Rate
Due from banks - interest bearing
375,268
5.70
279,448
4.29
Loans, net of unearned income (1)
11,756,875
5.71
10,750,132
5.03
Securities: (2)
2,928,867
2.39
3,302,081
2.34
Tax-exempt (3)
759,797
3.07
800,804
3,688,664
2.53
4,102,885
2.49
Other earning assets
60,920
6.92
45,879
2.82
Total earning assets (3)
15,881,727
4.98
15,178,344
4.32
1,822,538
1,792,210
17,704,265
16,970,554
LIABILITIES AND SHAREHOLDERS' EQUITY
3,501,049
2.94
3,029,944
1.49
Money market accounts
2,087,036
3.11
1,632,738
1.06
2,480,710
1.24
2,774,741
0.58
1,291,111
3.19
862,703
0.57
Total interest bearing deposits
9,359,906
2.56
8,300,126
1.00
1,243,407
5.50
970,000
4.72
Repurchase agreements
92,565
2.93
131,186
1.29
279,103
5.87
281,483
5.68
Total interest bearing liabilities (4)
10,974,981
2.98
9,682,795
1.52
Non-interest bearing demand deposits
3,898,990
4,580,164
284,453
249,528
Shareholders’ equity
2,545,841
2,458,067
Total Liabilities and Shareholders’ Equity
Taxable equivalent net interest spread
2.00
2.80
Taxable equivalent net interest margin
TABLE 3. RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE
For the Three MonthsEnded March 31, 2024
Compared to March 31, 2023
Volume
Net Increase(Decrease)
Increase (decrease) in interest income:
1,186
1,180
Loans, net of unearned income
13,203
20,365
33,568
Taxable securities
(2,206
(1,682
Tax-exempt securities (1)
132
598
730
Total interest income change (1)
12,002
22,722
34,724
Increase (decrease) in interest expense:
12,525
14,484
1,471
10,391
11,862
(465
4,132
3,667
866
8,178
9,044
3,527
2,173
5,700
(153
409
256
165
131
Total interest expense change
7,171
37,973
45,144
Net interest income change (1)
(15,251
(10,420
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) recoveries have been (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 increased to $4.0 million in the first quarter of 2024 compared to a provision of $3.6 million in the first quarter of 2023. While the provision increased year-over-year, the $4.0 million provision in the first quarter of 2024 was a result of continued loan growth and adjustments in regional macroeconomic factors and loan concentrations as well as an increase in net charge-offs. The increase was offset somewhat by changes in the portfolio mix and a reduction in the office portfolio qualitative factor. Non-performing loans were 0.28% of total portfolio loans as of March 31, 2024, decreasing from 0.36% of total portfolio loans at the end of the first quarter of 2023. Criticized and classified loans were 2.30% of total portfolio loans as of March 31, 2024, increasing from 1.60% as of March 31, 2023, due to downgrades within the portfolio. Past due loans at March 31, 2024 were 0.20% of total portfolio loans, compared to 0.16% at March 31, 2023. Annualized net loan charge-offs were 0.20% for the three months ended March 31, 2024, compared to 0.07% for the three months ended March 31, 2023. Please see the Allowance for Credit Losses – Loans and Loan Commitments section of this MD&A for additional discussion.
TABLE 4. NON-INTEREST INCOME
$ Change
% Change
588
7.8
614
10.0
99
2.1
764
95.6
(1.1
5.5
270.3
267
62.7
Net insurance services revenue
944
153
19.3
Payment processing fees
(42
(4.8
(78
(33.6
1,724
8.8
2,976
10.8
Non-interest income is a significant source of revenue and an important part of Wesbanco’s results of operations, as it represents 21.2% of total revenue for the three months ended March 31, 2024. 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 first quarter of 2024, non-interest income increased $3.0 million or 10.8% compared to the first quarter of 2023, primarily due to a $0.8 million increase in net swap fee and valuation income, a $0.6 million increase in service charges on deposits, and a $0.6 million increase in trust fees.
Trust fees increased $0.6 million or 7.8% compared to the first quarter of 2023, due to an increase in trust assets driven by market value adjustments and organic growth. Total trust assets were $5.6 billion at March 31, 2024 as compared to $5.0 billion at March 31, 2023. As of March 31, 2024, trust assets include managed assets of $4.5 billion and non-managed (custodial) assets of $1.1 billion. Assets managed for the WesMark Funds, a proprietary group of mutual funds that is advised by Wesbanco Trust and Investment Services, were $0.9 billion and $0.8 billion as of March 31, 2024 and March 31, 2023, respectively, and are included in managed assets.
Service charges on deposits increased $0.6 million or 10.0% to $6.8 million in the first quarter of 2024 as compared to the same period in 2023. This was due to fee income from new products and services, an increase in treasury management fees and higher general consumer spending.
Net swap fee and valuation income, which includes fair value adjustments, increased $0.8 million in the first quarter of 2024 compared to the first quarter of 2023, due to increased fair value adjustments in the swap portfolio on 2024 as compared to 2023, while swap fee income and new swaps originated were lower compared to the first three months of 2023. For the three months ended March 31, 2024, new swaps executed totaled $36.6 million in notional principal, resulting in $0.8 million of fee income, compared to new swaps executed of $162.6 million in notional principal resulting in $1.8 million of fee income for the three months ended March 31, 2023. Fair value adjustments on existing swaps for the three months ended March 31, 2024 were a positive $0.8 million as compared to a negative $1.0 million for the three months ended March 31, 2023.
Net securities gains include both gains and losses on investment security transactions as well as market value adjustments on Wesbanco's deferred compensation plan. For the three months ended March 31, 2024, net securities gains increased $0.4 million compared to the same period of 2023, due primarily to a $0.3 million increase in market adjustments on the deferred compensation plan in the first quarter of 2024 as compared to the first quarter of 2023. These market adjustments had an offsetting effect in employee benefits expense.
Mortgage banking income increased $0.3 million or 62.7% in the first quarter of 2024 compared to the first quarter of 2023, due to a slightly higher volume of sold loans and higher margins on sales. For the first quarter of 2024, total mortgage production was $106.3 million, which decreased by 34.3% from the first quarter of 2023. For the three months ended March 31, 2024, $48.4 million in mortgages were sold into the secondary market as compared to $39.9 million in the comparable 2023 period. Included in mortgage banking income above are losses of $0.1 million and gains of $28 thousand from the fair value adjustments on mortgage loan commitments and related derivatives for the three months ended March 31, 2024 and 2023, respectively.
TABLE 5. NON-INTEREST EXPENSE
1,045
2.5
1.0
(20
(0.3
945
10.4
(440
(18.9
564
19.6
(209
(9.1
Restructuring and merger-related expenses
(3,153
(100.0
Professional fees
5,002
1,833
57.8
Franchise and other miscellaneous taxes
3,162
2,897
9.1
ATM and electronic banking interchange expenses
1,535
1,627
(92
(5.7
Communications
1,430
(167
(11.7
Other real estate owned and foreclosure expenses
146
94
55.3
Postage, supplies and other
6,846
6,527
319
4.9
1,066
1.1
Non-interest expense in the first quarter of 2024 increased $1.1 million or 1.1% as compared to the same quarter in 2023, primarily from a $1.0 million increase in salaries and wages, a $0.9 million increase in equipment and software, a $1.8 million increase in professional fees, and other smaller increases in other expense line items. This is partially offset by a $3.2 million decrease in restructuring and merger-related expenses. Excluding restructuring and merger-related expenses, non-interest expense increased $4.2 million or 4.5% from the first quarter of 2023 to the first quarter of 2024.
Salaries and wages increased $1.0 million or 2.5% in the first quarter of 2024 as compared to the first quarter of 2023 due to normal annual merit increases and new revenue-producing hires, mainly commercial lenders, and was partially offset by efficiency improvements in the mortgage and branch staffing models. These improvements led to a decrease in the full time equivalent employee count from the first quarter of 2023. Salaries and wages increases were also slightly offset by a reduction in residential lending commissions and bonus expense in the first quarter of 2024.
Equipment and software costs increased $0.9 million or 10.4% in the first quarter of 2024 as compared to the first quarter of 2023, due primarily to general inflationary cost increases for existing service agreements as well as the planned upgrade of Wesbanco's ATM fleet with newer technology.
Professional fees increased $1.8 million or 57.8% from the first quarter of 2023 to the first quarter of 2024, due particularly to increases in loan origination fees, audit fees, consulting fees and legal fees.
There were no restructuring and merger-related expenses in the first quarter of 2024, as compared to $3.2 million in the first quarter of 2023. These expenses in 2023 consisted of fixed asset writedowns and lease termination expenses associated with the closure of branches and back-office buildings as a result of the continued execution of the branch optimization strategy.
40
INCOME TAXES
The provision for income taxes was $7.7 million for the three months ended March 31, 2024, which is a $2.2 million decrease compared to the provision for the three months ended March 31, 2023. The decrease in the provision for income taxes is due to a decrease in pre-tax income from the prior year period resulting in a decrease in the effective tax rate from 19.0% in the first three months of 2023 to 17.7% in the first three months of 2024.
FINANCIAL CONDITION
Total assets increased 0.3%, while shareholders' equity increased 0.2% at March 31, 2024 as compared to December 31, 2023. Total securities decreased $83.8 million or 2.5% from December 31, 2023 to March 31, 2024, as investment runoff was used to fund loan growth. Total portfolio loans were $11.9 billion, which increased $1.0 billion or 9.0% year over year driven by strong performance from our commercial and residential lending teams. Deposits increased $328.1 million, or 2.5% from December 31, 2023, reflecting the benefit of deposit gathering and retention efforts by our retail and commercial teams. The composition of total deposits continues to have some mix shift, reflecting the impact of the significant increase in the federal funds rate; however, total demand deposits continue to represent 55% of total deposits, with the non-interest bearing component representing 29%, which is consistent with the percentage range prior to the pandemic. The overall decrease in transaction-based accounts is primarily attributable to customers' preferences as deposit rates have risen in the current market environment. 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. Total borrowings decreased $282.9 million or 16.3% during the first three months of 2024, which was primarily due to an increase in deposits providing additional liquidity used to pay off maturing borrowings. Shareholders' equity increased $5.3 million or 0.2% from December 31, 2023 to March 31, 2024 as net income exceeded dividends declared for the period.
SECURITIES
TABLE 6. COMPOSITION OF SECURITIES (1)
Change ($)
Change (%)
Equity securities (at fair value)
754
6.1
Available-for-sale debt securities (at fair value)
(6,657
(3.2
(57,065
(3.5
(8,460
(2,838
(3.7
(75,057
(3.4
Held-to-maturity debt securities (at amortized cost)
(54
(1.5
(1,485
(3.8
(7,951
(0.7
(27
(0.1
(9,517
(0.8
3,322,356
3,406,176
(83,820
(2.5
Available-for-sale and equity securities:
Weighted average yield at the respective period end (2)
2.32
2.31
As a % of total securities
64.2
64.8
Weighted average life (in years)
6.8
Held-to-maturity securities:
2.96
2.97
35.8
35.2
8.7
Total securities:
2.52
100.0
7.5
7.4
Total investment securities, which are a source of liquidity for Wesbanco as well as a contributor to interest income, decreased by $83.8 million or 2.5% from December 31, 2023 to March 31, 2024. Through the first three months of the year, the available-for-sale portfolio decreased by $75.1 million or 3.4%, primarily due to $60.3 million in paydowns, $4.0 million in maturities and calls and an increase of $11.6 million in unrealized losses. The held-to-maturity portfolio decreased by $9.5 million or 0.8% due primarily to maturities and calls of municipal securities. The weighted average yield of the portfolio increased 1 basis point from 2.52% at December 31, 2023 to 2.53% at March 31, 2024, primarily due to increases in the indices tied to variable rate securities.
Total gross unrealized securities losses increased $18.2 million from $438.3 million at December 31, 2023 to $456.5 million at March 31, 2024. The increase in unrealized losses from December 31, 2023 was due to an increase in market rates in 2024 to date, causing market prices to decrease. Wesbanco believes that none of the unrealized losses on available-for-sale securities at March 31, 2024 require an allowance for credit losses. Please refer to Note 3, “Securities,” of the Consolidated Financial Statements for additional information. Wesbanco does not have any investments in private mortgage-backed securities or those that are collateralized by sub-prime mortgages, nor does Wesbanco have any exposure to collateralized debt obligations or government-sponsored enterprise preferred stocks.
Net unrealized losses on available-for-sale securities included in accumulated other comprehensive income, net of tax, as of March 31, 2024 and December 31, 2023 were $241.4 million and $233.2 million, respectively. These net unrealized pre-tax losses represent temporary fluctuations resulting from changes in market rates in relation to fixed yields in the available-for-sale portfolio, and on an after-tax basis are accounted for as an adjustment to other comprehensive income in shareholders’ equity. Net unrealized pre-tax losses in the held-to-maturity portfolio, which are not accounted for in other comprehensive income, were $137.6 million at March 31, 2024, compared to $130.4 million at December 31, 2023. With approximately 35.8% 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.
42
Equity securities, of which a portion consists of investments in various mutual funds held in grantor trusts formed in connection with a key officer and director deferred compensation plan, are recorded at fair value. Gains and losses due to fair value fluctuations on equity securities are included in net securities gains or losses. For those equity securities relating to the key officer and director deferred compensation plan, the corresponding change in the obligation to the employee is recognized in employee benefits expense.
Wesbanco uses prices from independent pricing services and, to a lesser extent, indicative (non-binding) quotes from independent brokers, to measure the fair value of its securities. Wesbanco validates prices received from pricing services or brokers using a variety of methods, including, but not limited to, comparison to secondary pricing services, corroboration of pricing by reference to other independent market data such as secondary broker quotes and relevant benchmark indices, review of pricing by personnel familiar with market liquidity and other market-related conditions, review of pricing service methodologies, review of independent auditor reports received from the pricing service regarding its internal controls, and through review of inputs and assumptions used in pricing certain securities thinly traded or with limited observable data points. The procedures in place provide management with a sufficient understanding of the valuation models, assumptions, inputs and pricing to reasonably measure the fair value of Wesbanco’s securities. For additional disclosure relating to fair value measurements, refer to Note 7, “Fair Value Measurement” in the Consolidated Financial Statements.
43
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 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 personal guarantees.
TABLE 10. COMPOSITION OF LOANS (1)
% of Loans
9.2
47.6
47.3
56.8
56.4
14.2
14.3
20.8
20.9
6.2
6.3
1.9
2.0
99.9
Total portfolio loans increased $234.7 million or 2.0% from December 31, 2023, and have increased $1.0 billion or 9.0% over the past twelve months. The increase over the last twelve months was driven by a 48.8% growth in land and construction loans due to increased originations. Originations have outpaced repayments in several loan categories, leading to increases of 10.7% in commercial and industrial loans, 9.7% in residential real estate, 7.1% in home equity loans, and 3.7% in improved property loans. Consumer loans have decreased slightly at 1.3%.
Total loan commitments of $5.0 billion, including loans approved but not closed, increased $256.7 million or 5.4% from December 31, 2023 due primarily to increased loans approved but not closed. The average line utilization percentage for the commercial portfolio was 34.1% for the three months ended March 31, 2024 compared to 31.9% for the three months ended December 31, 2023.
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.
Loans held for sale at both March 31, 2024 and December 31, 2023 are originated residential mortgages that are committed to be sold into the secondary market. Loans held for sale decreased by $3.9 million or 23.7% from December 31, 2023 due to fewer originations in the first quarter of 2024.
NON-PERFORMING ASSETS AND LOANS PAST DUE 90 DAYS OR MORE
Non-performing assets consist of non-accrual loans, other real estate acquired through or in lieu of foreclosure, bank premises held for sale, and repossessed automobiles acquired to satisfy defaulted consumer loans.
TABLE 11. NON-PERFORMING ASSETS
March 31,2024
December 31,2023
Non-performing loans:
Total non-performing loans
Total non-performing assets
34,393
28,305
Non-performing loans/total portfolio loans
0.28
0.23
Non-performing assets/total assets
0.19
0.16
Non-performing assets/total portfolio loans, other real estate and repossessed assets
0.29
0.24
As of the adoption of ASU 2022-02, non-performing loans consist only of non-accrual loans. Non-performing loans increased $6.1 million or 22.8% from December 31, 2023. (Please see the Notes to the Consolidated Financial Statements for additional discussion).
The following table presents past due and accruing loans excluding non-accruals:
TABLE 12. PAST DUE AND ACCRUING LOANS EXCLUDING NON-ACCRUALS
Loans past due 90 days or more:
Total loans past due 90 days or more
Loans past due 30 to 89 days:
4,019
7,476
1,672
1,834
2,395
3,093
6,538
5,461
3,891
5,011
Total loans past due 30 to 89 days
18,515
22,875
Total loans 30 days or more past due
23,923
32,513
Loans past due 90 days or more and accruing to total portfolio loans
0.05
0.08
Loans past due 30-89 days and accruing to total portfolio loans
0.20
Loans past due 30 days or more and accruing interest, excluding non-accruals, decreased $8.6 million or 26.4% from December 31, 2023. 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 $4.2 million and represented 0.05% of total portfolio loans at March 31, 2024 and 0.08% at December 31, 2023. Loans 30 to 89 days past due represented 0.16% of total portfolio loans at March 31, 2024 and 0.20% at December 31, 2023.
ALLOWANCE FOR CREDIT LOSSES - LOANS AND LOAN COMMITMENTS
As of March 31, 2024, the total allowance for credit losses – loans and commitments was $137.4 million, of which $129.2 million related to loans and $8.2 million related to loan commitments. The allowance for credit losses – loans was 1.09% of total portfolio loans as of March 31, 2024, compared to 1.12% as of December 31, 2023. Excluded from the allowance for credit losses and related coverage ratio are fair market value adjustments on previously acquired loans representing 0.11% of total portfolio loans at March 31, 2024. The allowance for credit losses – loans individually-evaluated decreased $0.2 million from December 31, 2023 to March 31, 2024. The population of individually-evaluated loans consisted of seven loans, with a total outstanding loan balance of $37.1 million. The allowance for loans collectively-evaluated decreased from December 31, 2023 to March 31, 2024 by $1.3 million. The allowance for credit losses- loan commitments was $8.2 million at March 31, 2024 as compared to $8.6 million as of December 31, 2023, and is included in other liabilities on the Consolidated Balance Sheets.
The allowance for credit losses by loan category, presented in Note 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 probability of default (“PD”)/ loss given default (“LGD”), which is then discounted to net present value. PD is the probability the asset will default within a given time frame and LGD is the percentage of the asset not expected to be collected due to default. The primary macroeconomic drivers of the quantitative model include forecasts of national unemployment and interest rates, as well as modeling adjustments for changes in prepayment speeds, loan risk grades, portfolio mix, concentrations and loan growth. For the calculation as of March 31, 2024, the forecast was based upon a probability weighted approach which is designed to incorporate loss projections from a baseline, upside and downside economy. Due to the nonlinearity of credit losses to the economy, the asymmetry is best captured by evaluating multiple economic scenarios through a probability weighted approach. At quarter-end, national unemployment was projected to be 4.3%, and subsequently increase to an average of 4.7% over the remainder of the forecast period. Quarterly changes to the portfolio mix caused the allowance for credit losses - loans to decrease from December 31, 2023 to March 31, 2024 by $1.5 million.
Criticized and classified loans were 2.30% of total portfolio loans, or $273.4 million, at March 31, 2024, increasing from 2.22% of total portfolio loans at December 31, 2023. See Note 4, “Loans and the Allowance for Credit Losses” for more information.
Table 13 summarizes the allocation of the allowance for credit losses to each category of the loan portfolio.
TABLE 13. ALLOCATION OF THE ALLOWANCE FOR CREDIT LOSSES – LOANS AND LOAN COMMITMENTS
Percent ofTotal
Allowance for credit losses - loans:
5.2
5.1
40.9
42.7
27.7
26.3
15.8
15.2
0.7
2.8
Deposit account overdrafts
0.9
Total allowance for credit losses - loans
94.0
93.8
Allowance for credit losses - loan commitments:
4.7
5.0
0.3
Total allowance for credit losses - loan commitments
6.0
Total allowance for credit losses - loans and loan commitments
Although the allowance for credit losses is allocated as described in Table 13, the total allowance is available to absorb actual losses in any category of the loan portfolio. However, differences between management’s estimation of probable losses and actual net 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 March 31, 2024.
DEPOSITS
TABLE 14. DEPOSITS
(23,982
(0.6
66,248
172,056
8.5
6,212
107,535
328,069
Deposits, which represent Wesbanco’s primary source of funds, are offered in various account forms at various rates through Wesbanco’s 192 financial centers. The FDIC insures deposits up to $250,000 per account owner.
Total deposits increased $328.1 million or 2.5% during the first three months of 2024. Money market deposit accounts increased 8.5%, while demand deposits and savings deposits increased 0.6% and 0.2%, respectively. The increase in deposits reflects the benefit of deposit gathering and retention efforts by both retail and commercial teams. The composition of total deposits continues to have a shift in the mix, reflecting the impact of the significant increase in the federal funds rate. 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. In addition, Wesbanco also participates in the Insured Cash Sweep (ICS®) deposit program. ICS® reciprocal balances totaled $1.0 billion at both March 31, 2024 and December 31, 2023. In addition, ICS® one-way buys totaled $200.6 million at both March 31, 2024 and December 31, 2023.
Certificates of deposit increased 8.7% from December 31, 2023 to March 31, 2024. 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 $51.4 million in outstanding balances at March 31, 2024, none of which represented one-way buys, compared to $48.4 million in total outstanding balances, of which $10.6 million represented one-way buys, at December 31, 2023. Certificates of deposit greater than $250,000 were approximately $252.1 million at March 31, 2024 compared to $223.4 million at December 31, 2023. Certificates of deposit totaling approximately $1.0 billion at March 31, 2024 with a cost of 3.65% are scheduled to mature within the next 12 months. 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 15. BORROWINGS
Federal Home Loan Bank Borrowings
(250,000
(18.5
(31.1
(282,900
(16.3
While borrowings are a significant source of funding for Wesbanco, they are less significant as compared to total deposits. FHLB borrowings decreased $250.0 million from December 31, 2023 to March 31, 2024, as $1.1 billion in maturities were partially offset by $0.8 billion in new advances. The average cost of maturing FHLB advances was 5.63% during the first three months of 2024, compared to an average cost of 5.65% for new borrowings during the first three months of 2024.
Other short-term borrowings, which may consist of federal funds purchased, repurchase agreements and overnight sweep checking accounts were $72.9 million at March 31, 2024, compared to $105.9 million at December 31, 2023. There were no outstanding federal funds purchased at either March 31, 2024 or December 31, 2023.
CAPITAL RESOURCES
Shareholders' equity increased $5.3 million or 0.2% from December 31, 2023, to $2.5 billion at March 31, 2024. The increase resulted from net income during the current three-month period of $35.7 million, exceeding the declaration of common and preferred shareholder dividends totaling $21.4 million and $2.5 million, respectively, and was partially offset by an $8.2 million other comprehensive loss for the three months ended March 31, 2024. Wesbanco also increased its quarterly dividend rate $0.01 per quarter to $0.36 per share in November 2023, representing a 2.9% increase over the prior quarterly rate and a cumulative 157% increase since 2010.
Wesbanco did not purchase any shares of its common stock on the open market during the three-month period ended March 31, 2024 under the current share repurchase authorization. At March 31, 2024, the remaining shares authorized to be purchased under the last approved repurchase plan totaled 1,019,136 shares.
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 March 31, 2024, 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 March 31, 2024, under FDIC regulations, Wesbanco could receive, without prior regulatory approval, a dividend of approximately $138.7 million from the Bank.
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-year transition”). Wesbanco adopted CECL effective January 1, 2020 and elected to implement the five-year transition. Regulatory capital levels without the capital benefit at March 31, 2024 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 five to seven basis points for three of the four regulatory ratios, while total risk-based capital would have been slightly higher without the transition.
The following table summarizes risk-based capital amounts and ratios for Wesbanco and the Bank for the periods indicated:
Minimum
Well-
Value(1)
Capitalized(2)
Ratio
Amount(1)
Wesbanco, Inc.
Tier 1 leverage
4.00
5.00
1,653,469
9.79
675,741
1,647,759
9.87
667,914
Common equity Tier 1
4.50
6.50
1,508,985
10.84
626,613
1,503,275
10.99
615,420
Tier 1 capital to risk-weighted assets
6.00
8.00
11.87
835,483
12.05
820,560
Total capital to risk-weighted assets
10.00
2,055,610
14.76
1,113,978
2,039,252
14.91
1,094,080
Wesbanco Bank, Inc.
1,678,160
9.95
674,541
1,655,886
9.93
667,039
12.08
625,244
12.13
614,232
833,659
818,976
1,803,359
12.98
1,111,545
1,770,417
12.97
1,091,968
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”) with direct oversight from the Board of Directors ("BOD").
Wesbanco determines the degree of required liquidity by the relationship of total holdings of liquid assets to potential funding needs to meet unexpected deposit losses and/or loan demands. The ability to quickly convert assets to cash at a minimal loss is a primary function of managing Wesbanco’s investment portfolio. Wesbanco believes its cash flow from the loan portfolio, the investment portfolio, and other sources, adequately meet its liquidity requirements. Wesbanco’s net loans to assets ratio was 66.1% at March 31, 2024 and deposit balances funded 75.9% of assets.
The following table lists the sources of liquidity from assets at March 31, 2024 expected within the next year:
Cash and cash equivalents
Securities with a maturity date within the next year and callable securities
295,481
Projected payments and prepayments on mortgage-backed securities and collateralized mortgage obligations (1)
239,705
Accruing loans scheduled to mature
1,364,503
Normal loan repayments
1,394,263
Total sources of liquidity expected within the next year
3,816,093
Deposit cash flows are another principal factor affecting overall Wesbanco liquidity. Deposits totaled $13.5 billion at March 31, 2024. Deposit cash flows are impacted by current interest rates, products and rates offered by Wesbanco versus various forms of competition, as well as customer behavior. Certificates of deposit scheduled to mature within one year totaled $1.0 billion at March 31, 2024, with a weighted average cost of 3.65%, which includes jumbo regular certificates of deposit totaling $513.1 million with a weighted-average cost of 4.16%, and jumbo CDARS® certificates of deposit of $43.3 million with a weighted-average cost of 3.88%. Wesbanco had no brokered one-way buys at March 31, 2024.
Uninsured deposits, as reported for regulatory purposes, totaled $4.2 billion at March 31, 2024, or 31% of total deposits. Uninsured deposits include $1.5 billion of public funds deposits that are over the FDIC-insured limit. Wesbanco secures these public funds deposits by pledging investment securities with a market value at or above the deposit balance. Excluding these public funds, at March 31, 2024, uninsured deposits were $2.6 billion, or 20% of total deposits.
Wesbanco maintains a line of credit with the FHLB as an additional funding source. Available credit with the FHLB approximated $3.7 billion and $3.4 billion at March 31, 2024 and December 31, 2023, respectively. The FHLB requires securities to be specifically pledged to the FHLB and maintained in a FHLB-approved custodial arrangement if the member wishes to include such securities in the maximum borrowing capacity calculation. Wesbanco has elected not to specifically pledge to the FHLB unpledged securities. Wesbanco can also use this line of credit for pledging collateral to cover public funds deposits, as an alternative to pledging securities from the investment portfolio. At March 31, 2024, the Bank had unpledged available-for-sale securities with an estimated fair value of $205.1 million, or 9.9% of the total available-for-sale portfolio. A portion of these securities could be sold for additional liquidity, or such securities could be pledged to secure additional FHLB borrowings. Approximately 62% of the portfolio is pledged to public deposit customers, as public deposit balances have increased significantly through the several acquisitions made since 2015. As a result of this growth, Wesbanco is monitoring exposure to public funds deposits in relation to pledging requirements and providing insured cash sweep ("ICS") deposits via IntraFi® as a solution for a portion of new and existing public fund depositors. In addition, at March 31, 2024, the Bank had unpledged held-to-maturity securities with an estimated fair value of $786.5 million. Approximately 96%, or $755.7 million of these securities are municipal securities, which can only be pledged in limited circumstances. Generally, these securities cannot be sold without tainting the remainder of the held-to-maturity portfolio. If tainting occurs, all remaining securities with the held-to-maturity designation would be required to be reclassified as available-for-sale, and the held-to-maturity designation would not be available to Wesbanco for a period of time.
Wesbanco participates in the Federal Reserve Bank’s Borrower-in-Custody Program (“BIC”) whereby Wesbanco pledges certain consumer loans as collateral for borrowings. Wesbanco did not have any BIC borrowings outstanding at March 31, 2024. Alternative funding sources may include the utilization of existing overnight lines of credit with third party banks totaling $235.0 million, none of which was outstanding at March 31, 2024, along with seeking other lines of credit, borrowings under repurchase agreement lines, increasing deposit rates to attract additional funds, accessing brokered deposits, or selling securities available-for-sale or certain types of loans. In addition, in March 2023, the Federal Reserve announced that it would make available additional funding to eligible depository institutions through the creation of a new Bank Term Funding Program ("BTFP"). The BTFP would offer loans of up to one year in length to eligible depository institutions that pledge U.S. Treasuries, agency debt and mortgage-backed securities, or other qualifying assets as collateral. As of March 31, 2024, Wesbanco has not utilized the BTFP for funding, but does have $177.1 million in par value of qualifying investment securities that could be used to access funds from the program.
Other short-term borrowings of $72.9 million at March 31, 2024 consisted of repurchase agreements or overnight sweep checking accounts for large commercial customers. Other short-term borrowings may also include federal funds purchased using the Federal Reserve's discount window or lines of credit with third party banks noted above. The overnight sweep checking accounts require U.S. Government securities to be pledged equal to or greater than the average deposit balance in the related customer accounts.
The principal sources of parent company liquidity are dividends from the Bank and $234.6 million in cash on hand. There are various legal limitations under federal and state laws that limit the payment of dividends from the Bank to the parent company. As of March 31, 2024, under FDIC and State of West Virginia regulations, Wesbanco could receive, without prior regulatory approval, dividends of approximately $138.7 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 $5.0 billion and $4.7 billion at March 31, 2024 and December 31, 2023, respectively. On a historical basis, only a portion of these commitments will result in an outflow of funds. Please refer to Note 11, “Commitments and Contingent Liabilities” of the Consolidated Financial Statements and the “Loans and Credit Risk” section of this MD&A for additional information.
Federal financial regulatory agencies have previously issued guidance to provide for sound practices for managing funding and liquidity risk and strengthening liquidity risk management practices. Wesbanco maintains a comprehensive management process for identifying, measuring, monitoring, and controlling liquidity risk, which is fully integrated into its risk management process. Management believes Wesbanco has sufficient current liquidity to meet current obligations to borrowers, depositors and others and that Wesbanco’s current liquidity risk management policies and procedures, as periodically reviewed and adjusted, adequately address this guidance.
50
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 ALCO with direct oversight from the BOD is to maximize net interest income within established policy parameters. This objective is accomplished through the management of balance sheet composition and duration, market risk exposures arising from changing economic conditions as well as 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 Wesbanco's interest rate risk profile. 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, because variable rate assets and liabilities differ in the timing and/or the magnitude of rate changes, or due to the shape of the yield curve shifting over time.
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 composition and market interest rates change. The key assumptions and strategies employed are analyzed, reviewed and documented at least quarterly by the ALCO as well as provided to the Board.
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 internally-developed models derived from institution specific data, current market rates and economic forecasts, and are internally back-tested and periodically reviewed by an independent 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 (otherwise known as a "static" balance sheet) and also assumes that a particular change in interest rates is reflected immediately and parallel across all tenors of 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, particularly in times of stress. In addition, this analysis does not consider actions that management might employ in the future 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 - 400 basis points across the entire yield curve, as compared to a flat rate environment or base model. Wesbanco’s current policy limits this exposure for the noted interest rate changes to a reduction of between 7.5% - 20%, or less, of net interest income from the stable rate base model over a twelve-month period. The table below indicates Wesbanco’s interest rate sensitivity at March 31, 2024 and December 31, 2023, assuming the above-noted interest rate changes, as compared to a base model.
TABLE 1. NET INTEREST INCOME SENSITIVITY
Immediate Change in
Percentage Change in
Interest Rates
Net Interest Income from Base over One Year
ALCO
(basis points)
Guidelines
+200
4.5%
3.3%
(10.0%)
+100
3.6%
3.0%
(7.5%)
-100
(3.6%)
(3.0%)
-200
(8.1%)
(7.0%)
-300
(13.1%)
(11.5%)
(15.0%)
-400
(18.1%)
(16.3%)
(20.0%)
Net interest income sensitivity changes are due to the impact of the current rate and yield curve environment on base case net interest income and the related calculation of immediate 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 periodic updates of various modeling assumptions. Generally, interest bearing non-maturity deposit betas utilized in modeling have increased to 40% in up shocks and 30% in down shocks as the banking industry continues to remain in a high interest rate environment where funding cost pressures have persisted over the past year. Deposit betas, decay rates and loan prepayment speeds are adjusted periodically, but no less than annually 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, customer requests for negotiated rates, 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 not listed.
In addition to the aforementioned parallel rate shock earnings sensitivity simulation model, the ALCO also reviews a “dynamic” forecast scenario to project Wesbanco's "most likely" 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 interest rates for various indices and yield curves, competitive market spreads for various products and other assumptions not listed. 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 March 31, 2024 and December 31, 2023. Changes in EVE sensitivity since year-end 2023 relate to the change in market interest rates and their impact upon the fair values of earning assets and costing liabilities.
Economic Value of Equity from Base over One Year
2.7%
0.3%
4.1%
2.6%
(3.4%)
(2.8%)
(8.9%)
(8.0%)
(17.4%)
(16.5%)
(30.0%)
(29.1%)
(28.0%)
(40.0%)
The Bank has significant additional borrowing capacity with the FHLB of Pittsburgh, the Federal Reserve Bank of Cleveland and various correspondent banks, and may utilize these funding sources or interest rate swap strategies as necessary to lengthen liabilities, offset mismatches in various asset maturities and manage liquidity. CDARS® and ICS® deposits also may be utilized for similar purposes for certain customers seeking higher-yielding instruments or maintaining deposit levels below FDIC insurance limits. Significant balance sheet strategies to assist in managing the net interest margin in the current interest rate environment include:
increasing total loans, particularly commercial and home equity loans that have variable or adjustable features;
adjusting the percentage of sales of longer-term residential mortgage loan production into the secondary market;
managing rates on interest bearing deposits and growing demand deposit account types to increase the relative portion of these account types to total deposits;
employing back-to-back loan swaps for certain commercial loan customers desiring a term fixed rate loan equivalent, with the Bank receiving a variable rate;
adjusting terms for FHLB short-term maturing borrowings to balance asset/liability mismatches; or paying them off with excess liquidity
using CDARS® and ICS® deposit programs to manage funding needs and overall liability mix, and
adjusting the size, mix or duration of the investment portfolio as part of liquidity and balance sheet management strategies.
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 were no changes in Wesbanco's internal control over financial reporting that occurred during our fiscal quarter ended March 31, 2024 as required to be reported by paragraph (d) of Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, that materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
ITEM 1. LEGAL PROCEEDINGS
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 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
As of March 31, 2024, Wesbanco had one active stock repurchase plan. It was approved by the Board of Directors on February 24, 2022 for 3.2 million shares and 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. The plan has 1,019,136 shares remaining for repurchase.
Other repurchases in the first quarter included those for Wesbanco's Employee Stock Ownership and 401(k) Plan and dividend reinvestment plans.
The following table presents the monthly share purchase activity during the quarter ended March 31, 2024:
Period
Total Number of SharesPurchased (1)
AveragePrice Paidper Share
Total Numberof SharesPurchasedas Part ofPubliclyAnnouncedPlans (2)
MaximumNumber ofShares thatMay YetBe PurchasedUnder thePlans
1,021,901
January 1, 2024 to January 31, 2024
31,369
31.45
February 1, 2024 to February 29, 2024
1,743
28.66
March 1, 2024 to March 31, 2024
5,821
29.83
1,019,136
38,933
31.08
ITEM 5. OTHER INFORMATION
Securities Trading Plans of Directors and Executive Officers
During the three months ended March 31, 2024, none of our directors or executive officers adopted, modified or terminated any Rule 10b5-1 trading arrangement or any “non-Rule 10b5-1 trading arrangement, as those terms are defined in Item 408 of Regulation S-K.”
ITEM 6. EXHIBITS
10.1
Wesbanco, Inc. Amended and Restated Incentive Bonus, Options and Restricted Stock Plan (incorporated by reference to Exhibit 10.1 of the Form 8-K filed by the Registrant with the Securities and Exchange Commission on April 18, 2024).
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 with Embedded Linkbase Documents
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).
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.
Date: May 2, 2024
/s/ Jeffrey H. Jackson
Jeffrey H. Jackson
President and Chief Executive Officer
(Principal Executive Officer)
/s/ Daniel K. Weiss, Jr.
Daniel K. Weiss, Jr.
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)