(Mark One)
|
||
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended March 31, 2010
|
||
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from ____________ to ____________
|
||
Commission File Number 000-08467
|
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)
|
WESBANCO, INC.
|
||
TABLE OF CONTENTS
|
||
Item No.
|
ITEM
|
Page No.
|
PART I - FINANCIAL INFORMATION
|
||
1
|
Financial Statements
|
|
Consolidated Balance Sheets at March 31, 2010 (unaudited) and December 31, 2009
|
3
|
|
Consolidated Statements of Income for the three months ended March 31, 2010 and 2009 (unaudited)
|
4
|
|
Consolidated Statements of Changes in Shareholders' Equity for the three months ended March 31, 2010 and 2009 (unaudited)
|
5
|
|
Consolidated Statements of Cash Flows for the three months ended March 31, 2010 and 2009 (unaudited)
|
6
|
|
Notes to Consolidated Financial Statements
|
7
|
|
2
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
3
|
Quantitative and Qualitative Disclosures About Market Risk
|
32
|
4
|
Controls and Procedures
|
34
|
PART II – OTHER INFORMATION
|
||
1
|
Legal Proceedings
|
35
|
2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
35
|
6
|
Exhibits
|
36
|
Signatures
|
37
|
WESBANCO, INC. CONSOLIDATED BALANCE SHEETS
|
||
March 31,
|
December 31,
|
|
(unaudited, dollars in thousands, except per share amounts)
|
2010
|
2009
|
ASSETS
|
||
Cash and due from banks, including interest bearing amounts of $87,477 and $10,813, respectively
|
$ 160,793
|
$ 82,867
|
Securities:
|
||
Available-for-sale, at fair value
|
1,211,358
|
1,261,804
|
Held-to-maturity (fair values of $1,146 and $1,443, respectively)
|
1,451
|
1,450
|
Total securities
|
1,212,809
|
1,263,254
|
Loans held for sale
|
6,544
|
9,441
|
Portfolio loans:
|
||
Commercial
|
449,255
|
451,688
|
Commercial real estate
|
1,782,249
|
1,780,221
|
Residential real estate
|
683,979
|
708,397
|
Home equity
|
241,701
|
239,784
|
Consumer
|
279,773
|
290,856
|
Total portfolio loans, net of unearned income
|
3,436,957
|
3,470,946
|
Allowance for loan losses
|
(65,625)
|
(61,160)
|
Net portfolio loans
|
3,371,332
|
3,409,786
|
Premises and equipment, net
|
87,729
|
89,603
|
Accrued interest receivable
|
20,787
|
20,048
|
Goodwill and other intangible assets, net
|
287,593
|
288,292
|
Bank-owned life insurance
|
104,389
|
103,637
|
Other assets
|
128,465
|
130,424
|
Total Assets
|
$ 5,380,441
|
$ 5,397,352
|
LIABILITIES
|
||
Deposits:
|
||
Non-interest bearing demand
|
$ 540,135
|
$ 545,019
|
Interest bearing demand
|
461,075
|
450,697
|
Money market
|
783,872
|
714,926
|
Savings deposits
|
506,252
|
486,055
|
Certificates of deposit
|
1,750,231
|
1,777,536
|
Total deposits
|
4,041,565
|
3,974,233
|
Federal Home Loan Bank borrowings
|
416,750
|
496,393
|
Other short-term borrowings
|
176,187
|
188,522
|
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
111,167
|
111,176
|
Total borrowings
|
704,104
|
796,091
|
Accrued interest payable
|
7,318
|
9,208
|
Other liabilities
|
30,981
|
29,104
|
Total Liabilities
|
4,783,968
|
4,808,636
|
SHAREHOLDERS' EQUITY
|
||
Preferred stock, no par value; 1,000,000 shares authorized; none outstanding
|
-
|
-
|
Common stock, $2.0833 par value; 50,000,000 shares authorized; 26,633,848 shares issued in 2010
|
||
and 2009; outstanding: 26,567,653 shares and 26,567,653 shares in 2010 and 2009, respectively
|
55,487
|
55,487
|
Capital surplus
|
192,268
|
192,268
|
Retained earnings
|
344,978
|
340,788
|
Treasury stock (66,195 shares in 2010 and 2009, respectively, at cost)
|
(1,498)
|
(1,498)
|
Accumulated other comprehensive income
|
6,516
|
2,949
|
Deferred benefits for directors
|
(1,278)
|
(1,278)
|
Total Shareholders' Equity
|
596,473
|
588,716
|
Total Liabilities and Shareholders' Equity
|
$ 5,380,441
|
$ 5,397,352
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF INCOME
|
||||
For the Three Months Ended
|
||||
March 31,
|
||||
(unaudited, dollars in thousands, except per share amounts)
|
2010
|
2009
|
||
INTEREST AND DIVIDEND INCOME
|
||||
Loans, including fees
|
$ 48,375
|
$ 52,059
|
||
Interest and dividends on securities:
|
||||
Taxable
|
9,111
|
7,518
|
||
Tax-exempt
|
2,994
|
3,514
|
||
Total interest and dividends on securities
|
12,105
|
11,032
|
||
Other interest income
|
85
|
110
|
||
Total interest and dividend income
|
60,565
|
63,201
|
||
INTEREST EXPENSE
|
||||
Interest bearing demand deposits
|
670
|
650
|
||
Money market deposits
|
1,943
|
1,246
|
||
Savings deposits
|
602
|
534
|
||
Certificates of deposit
|
10,160
|
13,404
|
||
Total interest expense on deposits
|
13,375
|
15,834
|
||
Federal Home Loan Bank borrowings
|
4,334
|
5,632
|
||
Other short-term borrowings
|
1,178
|
2,069
|
||
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
1,045
|
1,539
|
||
Total interest expense
|
19,932
|
|
25,074
|
|
NET INTEREST INCOME
|
40,633
|
38,127
|
||
Provision for credit losses
|
11,500
|
9,550
|
||
Net interest income after provision for credit losses
|
29,133
|
28,577
|
||
NON-INTEREST INCOME
|
|
|
|
|
Trust fees
|
4,058
|
3,353
|
||
Service charges on deposits
|
5,317
|
5,217
|
||
Bank-owned life insurance
|
944
|
892
|
||
Net securities gains
|
1,405
|
142
|
||
Net gains on sales of mortgage loans
|
525
|
488
|
||
Loss on other real estate owned and other assets
|
(1,530)
|
(132)
|
||
Other income
|
4,322
|
2,476
|
||
Total non-interest income
|
15,041
|
12,436
|
||
NON-INTEREST EXPENSE
|
||||
Salaries and wages
|
13,214
|
13,167
|
||
Employee benefits
|
4,997
|
4,707
|
||
Net occupancy
|
3,060
|
2,744
|
||
Equipment
|
2,604
|
2,542
|
||
Marketing
|
630
|
756
|
||
FDIC insurance
|
1,605
|
1,254
|
||
Amortization of intangible assets
|
699
|
698
|
||
Restructuring and merger-related expenses
|
200
|
429
|
||
Other operating expenses
|
8,385
|
8,515
|
||
Total non-interest expense
|
35,394
|
34,812
|
||
Income before provision for income taxes
|
8,780
|
6,201
|
||
Provision for income taxes
|
870
|
752
|
||
NET INCOME
|
$ 7,910
|
$ 5,449
|
||
Preferred dividends and expense associated with unamortized discount and issuance costs
|
-
|
1,055
|
||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ 7,910
|
$ 4,394
|
||
EARNINGS PER COMMON SHARE
|
||||
Basic
|
$ 0.30
|
$ 0.17
|
||
Diluted
|
$ 0.30
|
|
$ 0.17
|
|
AVERAGE SHARES OUTSTANDING
|
|
|||
Basic
|
26,567,653
|
26,561,490
|
||
Diluted
|
26,568,172
|
26,563,945
|
||
DIVIDENDS DECLARED PER COMMON SHARE
|
$ 0.14
|
$ 0.28
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
|
||||||||||
For the Three Months Ended March 31, 2010 and 2009
|
||||||||||
|
Accumulated
|
|||||||||
Other
|
Deferred
|
|||||||||
(unaudited, dollars in thousands,
|
Preferred Stock
|
Common Stock
|
Capital
|
Retained
|
Treasury
|
Comprehensive
|
Benefits for
|
|||
except per share amounts)
|
Shares
|
Amount
|
Shares
|
Amount
|
Surplus
|
Earnings
|
Stock
|
Income (Loss)
|
Directors
|
Total
|
January 1, 2010
|
-
|
$ -
|
26,567,653
|
$ 55,487
|
$ 192,268
|
$ 340,788
|
$ (1,498)
|
$ 2,949
|
$ (1,278)
|
$ 588,716
|
Net income
|
7,910
|
7,910
|
||||||||
Other comprehensive income (loss)
|
3,567
|
3,567
|
||||||||
Total comprehensive income
|
11,477
|
|||||||||
Common dividends
|
||||||||||
declared ($0.14 per share)
|
(3,720)
|
(3,720)
|
||||||||
March 31, 2010
|
-
|
$ -
|
26,567,653
|
$55,487
|
$ 192,268
|
$ 344,978
|
$ (1,498)
|
$ 6,516
|
$ (1,278)
|
$596,473
|
January 1, 2009
|
75,000
|
$ 72,332
|
26,560,889
|
$ 55,487
|
$ 193,221
|
$ 344,403
|
$ (1,661)
|
$ (3,182)
|
$ (1,229)
|
$ 659,371
|
Net income
|
5,449
|
5,449
|
||||||||
Other comprehensive income (loss)
|
3,652
|
3,652
|
||||||||
Total comprehensive income
|
9,101
|
|||||||||
Preferred dividends and amortization
|
||||||||||
of discount
|
109
|
(1,055)
|
(946)
|
|||||||
Common dividends
|
||||||||||
declared ($0.28 per share)
|
(7,436)
|
(7,436)
|
||||||||
Treasury shares sold
|
6,764
|
(52)
|
163
|
111
|
||||||
Deferred benefits for directors- net
|
13
|
(13)
|
-
|
|||||||
March 31, 2009
|
75,000
|
$ 72,441
|
26,567,653
|
$ 55,487
|
$ 193,182
|
$ 341,361
|
$ (1,498)
|
$ 470
|
$ (1,242)
|
$ 660,201
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||
|
For the Three Months Ended
|
||
March 31,
|
|||
(unaudited, in thousands)
|
2010
|
2009
|
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
24,242
|
12,452
|
|
INVESTING ACTIVITIES:
|
|||
Securities available-for-sale:
|
|||
Proceeds from sales
|
66,025
|
12,698
|
|
Proceeds from maturities, prepayments and calls
|
104,996
|
66,166
|
|
Purchases of securities
|
(115,255)
|
(472,139)
|
|
Net cash received from acquisitions
|
-
|
583,799
|
|
Net decrease in loans
|
25,828
|
25,191
|
|
Purchases of premises and equipment – net
|
(153)
|
(851)
|
|
Net cash provided by investing activities
|
81,441
|
214,864
|
|
FINANCING ACTIVITIES:
|
|||
Increase in deposits
|
67,457
|
104,862
|
|
Proceeds from Federal Home Loan Bank borrowings
|
20,000
|
-
|
|
Repayment of Federal Home Loan Bank borrowings
|
(99,268)
|
(7,766)
|
|
Decrease in other short-term borrowings
|
(7,226)
|
(11,707)
|
|
Decrease in federal funds purchased
|
(5,000)
|
(58,904)
|
|
Dividends paid to common and preferred shareholders
|
(3,720)
|
(8,166)
|
|
Treasury shares sold – net
|
-
|
111
|
|
Net cash (used in) provided by financing activities
|
(27,757)
|
18,430
|
|
Net increase in cash and cash equivalents
|
77,926
|
245,746
|
|
Cash and cash equivalents at beginning of the period
|
82,867
|
141,170
|
|
Cash and cash equivalents at end of the period
|
$ 160,793
|
$ 386,916
|
|
SUPPLEMENTAL DISCLOSURES:
|
|||
Interest paid on deposits and other borrowings
|
$ 21,822
|
$ 22,404
|
|
Income taxes paid
|
-
|
475
|
|
Transfers of loans to other real estate owned
|
1,340
|
759
|
|
Summary of business acquisition:
|
|||
Fair value of tangible assets acquired
|
-
|
600,257
|
|
Fair value of liabilities assumed
|
-
|
(603,086)
|
|
Contract payment in the acquisition
|
-
|
(20,693)
|
|
Goodwill and other intangibles recognized
|
$ -
|
$ (23,522)
|
For the Three Months Ended
|
||||||
March 31,
|
||||||
(unaudited, in thousands, except shares and per share amounts)
|
2010
|
2009
|
||||
Numerator for both basic and diluted earnings per common share:
|
||||||
Net Income
|
$ 7,910
|
$ 5,449
|
||||
Less: Preferred dividends and expense associated with unamortized discount and issuance costs
|
-
|
(1,055)
|
||||
Net income available to common shareholders
|
$ 7,910
|
$ 4,394
|
||||
Denominator:
|
||||||
Total average basic common shares outstanding
|
26,567,653
|
26,561,490
|
||||
Effect of dilutive stock options
|
519
|
2,455
|
||||
Total diluted average common shares outstanding
|
26,568,172
|
26,563,945
|
||||
Earnings per common share - basic
|
$ 0.30
|
$ 0.17
|
||||
Earnings per common share - diluted
|
$ 0.30
|
$ 0.17
|
March 31, 2010
|
December 31, 2009
|
|||||||||
Gross
|
Gross
|
Estimated
|
Gross
|
Gross
|
Estimated
|
|||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||
(unaudited, in thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
Cost
|
Gains
|
Losses
|
Value
|
||
Available-for-sale
|
||||||||||
Other government agencies
|
$ 216,938
|
$ 1,557
|
$ (111)
|
$ 218,384
|
$ 191,184
|
$ 638
|
$ (1,096)
|
$ 190,726
|
||
Corporate debt securities
|
4,943
|
-
|
(5)
|
4,938
|
2,886
|
46
|
-
|
2,932
|
||
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
607,661
|
17,099
|
(136)
|
624,624
|
684,142
|
15,086
|
(1,090)
|
698,138
|
||
Other residential collateralized mortgage obligations
|
1,712
|
32
|
-
|
1,744
|
2,569
|
22
|
-
|
2,591
|
||
Obligations of state and political subdivisions
|
350,269
|
8,293
|
(1,119)
|
357,443
|
356,693
|
8,818
|
(1,892)
|
363,619
|
||
Total debt securities
|
1,181,523
|
26,981
|
(1,371)
|
1,207,133
|
1,237,474
|
24,610
|
(4,078)
|
1,258,006
|
||
Equity securities
|
3,698
|
528
|
(1)
|
4,225
|
3,508
|
291
|
(1)
|
3,798
|
||
Total available-for-sale securities
|
$ 1,185,221
|
$ 27,509
|
$ (1,372)
|
$ 1,211,358
|
$ 1,240,982
|
$ 24,901
|
$ (4,079)
|
$ 1,261,804
|
||
Held-to-maturity
|
||||||||||
Corporate debt securities
|
1,451
|
-
|
(305)
|
1,146
|
1,450
|
-
|
(7)
|
1,443
|
||
Total securities
|
$1,186,672
|
$ 27,509
|
$ (1,677)
|
$ 1,212,504
|
$ 1,242,432
|
$ 24,901
|
$ (4,086)
|
$ 1,263,247
|
March 31, 2010
|
|||||||||
|
After One But
|
After Five But
|
|
||||||
Within One Year
|
Within Five Years | Within Ten Years |
|
After Ten Years |
Total
|
||||
(unaudited, in thousands)
|
Amount
|
Amount
|
Amount
|
Amount
|
Amount
|
||||
Available-for-sale
|
|||||||||
Other government agencies
|
$ 113,004
|
$ 84,543
|
$ 20,837
|
$ -
|
$ 218,384
|
||||
Corporate debt securities
|
4,938
|
-
|
-
|
-
|
4,938
|
||||
Residential mortgage-backed securities and
|
47,571
|
481,505
|
92,990
|
2,558
|
624,624
|
||||
collateralized mortgage obligations of
|
|||||||||
government agencies (1)
|
|||||||||
Other residential collateralized mortgage
|
1,721
|
-
|
23
|
1,744
|
|||||
obligations(1)
|
|||||||||
Obligations of states and political subdivisions
|
71,737
|
130,434
|
97,908
|
57,364
|
357,443
|
||||
Equity securities
|
-
|
-
|
-
|
4,225
|
4,225
|
||||
Total available-for-sale securities
|
$ 237,250
|
$ 698,203
|
$ 211,735
|
$ 64,170
|
$ 1,211,358
|
||||
Held-to-maturity
|
|||||||||
Corporate debt securities (2)
|
-
|
-
|
-
|
1,146
|
1,146
|
||||
Total securities
|
$ 237,250
|
$ 698,203
|
$ 211,735
|
$ 65,316
|
$ 1,212,504
|
March 31, 2010
|
|||||||||
Less than 12 months
|
12 months or more
|
Total
|
|||||||
Fair
|
Unrealized
|
# of
|
Fair
|
Unrealized
|
# of
|
Fair
|
Unrealized
|
# of
|
|
(unaudited, dollars in thousands)
|
Value
|
Losses
|
Securities
|
Value
|
Losses
|
Securities
|
Value
|
Losses
|
Securities
|
Other government agencies
|
$ 22,893
|
$ (111)
|
6
|
$ -
|
$ -
|
-
|
$ 22,893
|
$ (111)
|
6
|
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
52,281
|
(124)
|
7
|
589
|
(12)
|
1
|
52,870
|
(136)
|
8
|
Obligations of states and political subdivisions
|
54,566
|
(985)
|
55
|
4,059
|
(134)
|
7
|
58,625
|
(1,119)
|
62
|
Corporate debt securities
|
6,084
|
(310)
|
3
|
-
|
-
|
-
|
6,084
|
(310)
|
3
|
Equity securities
|
4
|
(1)
|
2
|
-
|
-
|
-
|
4
|
(1)
|
2
|
Total temporarily impaired securities
|
$ 135,828
|
$ (1,531)
|
73
|
$ 4,648
|
$ (146)
|
8
|
$ 140,476
|
$ (1,677)
|
81
|
December 31, 2009
|
|||||||||
Less than 12 months
|
12 months or more
|
Total
|
|||||||
Fair
|
Unrealized
|
# of
|
Fair
|
Unrealized
|
# of
|
Fair
|
Unrealized
|
# of
|
|
(unaudited, dollars in thousands)
|
Value
|
Losses
|
Securities
|
Value
|
Losses
|
Securities
|
Value
|
Losses
|
Securities
|
Other government agencies
|
$ 104,014
|
(1,096)
|
16
|
$ -
|
$ -
|
-
|
$ 104,014
|
$ (1,096)
|
16
|
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
138,878
|
(1,076)
|
17
|
590
|
(15)
|
1
|
139,468
|
(1,091)
|
18
|
Obligations of states and political subdivisions
|
59,659
|
(1,723)
|
56
|
3,996
|
(168)
|
7
|
63,655
|
(1,891)
|
63
|
Corporate debt securities
|
1,443
|
(7)
|
1
|
-
|
-
|
-
|
1,443
|
(7)
|
1
|
Equity securities
|
4
|
(1)
|
2
|
-
|
-
|
-
|
4
|
(1)
|
2
|
Total temporarily impaired securities
|
$ 303,998
|
$ (3,903)
|
$ 92
|
$ 4,586
|
$ (183)
|
$ 8
|
$ 308,584
|
$ (4,086)
|
$ 100
|
For the Three Months Ended
|
||
March 31,
|
||
(unaudited, in thousands)
|
2010
|
2009
|
Balance at beginning of period
|
$ 61,160
|
$ 49,803
|
Provision for loan losses
|
11,500
|
9,550
|
Charge-offs
|
(7,740)
|
(5,591)
|
Recoveries
|
705
|
490
|
Net charge-offs
|
(7,035)
|
(5,101)
|
Balance at end of period
|
$ 65,625
|
$ 54,252
|
The following tables summarize loans classified as impaired:
|
||
March 31,
|
December 31,
|
|
(unaudited, in thousands)
|
2010
|
2009
|
Balance of impaired loans with no allocated allowance for loan losses
|
$ 73,216
|
$ 63,456
|
Balance of impaired loans with an allocated allowance for loan losses
|
54,337
|
30,167
|
Total impaired loans
|
$ 127,553
|
$ 93,623
|
Allowance for loan losses allocated to impaired loans
|
$ 11,660
|
$ 8,009
|
Year
|
Maturity
|
Average Rate
|
2010
|
$ 161,760
|
3.63%
|
2011
|
84,627
|
3.76%
|
2012
|
76,653
|
3.64%
|
2013
|
50,734
|
3.28%
|
2014
|
16,329
|
3.40%
|
2015 and thereafter
|
26,647
|
4.13%
|
Total
|
$ 416,750
|
3.64%
|
For the Three Months Ended
|
||||
March 31,
|
||||
(unaudited, in thousands)
|
2010
|
2009
|
||
Service cost – benefits earned during year
|
$ 574
|
$ 599
|
||
Interest cost on projected benefit obligation
|
867
|
837
|
||
Expected return on plan assets
|
(1,184)
|
(945)
|
||
Amortization of prior service cost
|
(29)
|
(29)
|
||
Amortization of net loss
|
300
|
476
|
||
Net periodic pension cost
|
$ 528
|
$ 938
|
March 31, 2010
|
||||
Fair Value Measurements Using:
|
||||
Asset at Fair
|
Quoted Prices in Active Markets
for Identical
Assets
|
Significant Other Observable Inputs
|
Significant Unobservable
Inputs
|
|
(unaudited, in thousands)
|
Value |
(Level 1)
|
(Level 2)
|
(Level 3)
|
Securities - available-for-sale
|
||||
Other government agencies
|
$ 218,384
|
$ -
|
$ 218,384
|
$ -
|
Corporate debt securities
|
4,938
|
-
|
4,938
|
-
|
Residential mortgage-backed securities and
collateralized mortgage obligations of
government agencies
|
624,624
|
-
|
624,624
|
-
|
Other residential collateralized mortgage obligations
|
1,744
|
-
|
1,721
|
23
|
Obligations of state and political subdivisions
|
357,443
|
-
|
356,091
|
1,352
|
Equity securities
|
4,225
|
2,491
|
1,492
|
242
|
Total securities - available-for-sale
|
$ 1,211,358
|
$ 2,491
|
$ 1,207,250
|
$ 1,617
|
December 31, 2009
|
||||
Fair Value Measurements Using:
|
||||
Asset at Fair
|
Quoted Prices in Active Markets
for Identical
Assets
|
Significant Other Observable Inputs
|
Significant Unobservable
Inputs
|
|
(unaudited, in thousands)
|
Value |
(Level 1)
|
(Level 2)
|
(Level 3)
|
Securities - available-for-sale
|
||||
U.S. government agency notes
|
$ 190,726
|
$ -
|
$ 190,726
|
$ -
|
Corporate debt securities
|
2,932
|
-
|
2,932
|
-
|
Residential mortgage-backed securities and
collateralized mortgage obligations of
government agencies
|
698,138
|
-
|
698,138
|
-
|
Other residential collateralized mortgage obligations
|
2,591
|
-
|
2,558
|
33
|
Obligations of state and political subdivisions
|
363,619
|
-
|
362,218
|
1,401
|
Equity securities
|
3,798
|
2,171
|
1,385
|
242
|
Total securities - available-for-sale
|
$ 1,261,804
|
$ 2,171
|
$ 1,257,957
|
$ 1,676
|
For the Three Months Ended March 31, 2010
|
||||
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||
(unaudited, in thousands)
|
Other residential collateralized
mortgage
obligations
|
Obligations of
state and political subdivisions
|
Equity securities
|
Total
|
|
||||
Beginning balance
|
$ 33
|
$ 1,401
|
$ 242
|
$ 1,676
|
Total gains or losses
|
||||
Included in other comprehensive income
|
3
|
11
|
-
|
14
|
Settlements
|
(13)
|
(60)
|
-
|
(73)
|
Ending balance
|
$ 23
|
$ 1,352
|
$ 242
|
$ 1,617
|
For the Three Months Ended March 31, 2009
|
||||
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||
(unaudited, in thousands)
|
Other residential collateralized mortgage
obligations
|
Obligations of
state and political subdivisions
|
Equity securities
|
Total
|
|
||||
Beginning balance
|
$ 55
|
$ 1,446
|
$ 267
|
$ 1,768
|
Transfers out of Level 3
|
-
|
-
|
(25)
|
(25)
|
Total gains and losses
|
||||
Included in other comprehensive income
|
(3)
|
23
|
-
|
20
|
Settlements
|
-
|
(57)
|
-
|
(57)
|
Ending balance
|
$ 52
|
$ 1,412
|
$ 242
|
$ 1,706
|
|
Fair Value Measurements Using:
|
|||
Assets at Fair
|
Quoted Prices in Active Markets
for Identical
Assets
|
Significant Other Observable Inputs
|
Significant Unobservable Inputs
|
|
(unaudited, in thousands)
|
Value |
(Level 1)
|
(Level 2)
|
(Level 3)
|
March 31, 2010
|
||||
Impaired loans (1)
|
$ 42,677
|
$ -
|
$ -
|
$ 42,677
|
Other real estate owned and repossessed assets (2)
|
7,758
|
-
|
-
|
7,758
|
Mortgage servicing rights (3)
|
2,177
|
-
|
-
|
2,177
|
December 31, 2009
|
||||
Impaired loans (1)
|
$ 22,158
|
$ -
|
$ -
|
$ 22,158
|
Other real estate owned and repossessed assets (2)
|
8,691
|
-
|
-
|
8,691
|
Mortgage servicing rights (3)
|
2,407
|
-
|
-
|
2,407
|
|
(1)
|
Represents the carrying value of loans for which adjustments are based on the appraised value of the collateral and management’s judgment.
|
|
(2)
|
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.
|
March 31,
|
December 31,
|
||||||||||
2010
|
2009
|
||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||
(unaudited, in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
|||||||
Financial assets:
|
|||||||||||
Cash and due from banks
|
$ 160,793
|
$ 160,793
|
$ 82,867
|
$ 82,867
|
|||||||
Securities held-to-maturity
|
1,451
|
1,146
|
1,450
|
1,443
|
|||||||
Securities available-for-sale
|
1,211,358
|
1,211,358
|
1,261,804
|
1,261,804
|
|||||||
Net loans
|
3,371,332
|
3,223,826
|
3,409,786
|
3,273,207
|
|||||||
Loans held for sale
|
6,544
|
6,544
|
9,441
|
9,441
|
|||||||
Accrued interest receivable
|
20,787
|
20,787
|
20,048
|
20,048
|
|||||||
Bank owned life insurance
|
104,389
|
104,389
|
103,637
|
103,637
|
|||||||
Financial liabilities:
|
|||||||||||
Deposits
|
4,041,565
|
4,050,947
|
3,974,233
|
3,984,671
|
|||||||
Federal Home Loan Bank borrowings
|
416,750
|
420,959
|
496,393
|
500,336
|
|||||||
Other borrowings
|
176,187
|
168,974
|
188,522
|
184,512
|
|||||||
Junior subordinated debt
|
111,167
|
65,979
|
111,176
|
58,144
|
|||||||
Accrued interest payable
|
7,318
|
7,318
|
9,208
|
9,208
|
March 31,
|
December 31,
|
|
(unaudited, in thousands)
|
2010
|
2009
|
Commitments to extend credit
|
$ 650,035
|
$ 710,871
|
Standby letters of credit
|
34,274
|
34,325
|
Affordable housing plan guarantees
|
4,339
|
4,366
|
Commercial letters of credit
|
162
|
163
|
Trust and
|
|||
Community
|
Investment
|
||
(unaudited, in thousands)
|
Banking
|
Services
|
Consolidated
|
For the Three Months ended March 31, 2010:
|
|||
Interest income
|
$ 60,565
|
$ -
|
$ 60,565
|
Interest expense
|
19,932
|
-
|
19,932
|
Net interest income
|
40,633
|
-
|
40,633
|
Provision for credit losses
|
11,500
|
-
|
11,500
|
Net interest income after provision for credit losses
|
29,133
|
-
|
29,133
|
Non-interest income
|
10,983
|
4,058
|
15,041
|
Non-interest expense
|
32,940
|
2,454
|
35,394
|
Income before provision for income taxes
|
7,176
|
1,604
|
8,780
|
Provision for income taxes
|
228
|
642
|
870
|
Net income
|
$ 6,948
|
$ 962
|
$ 7,910
|
For the Three Months ended March 31, 2009:
|
|||
Interest income
|
$ 63,201
|
$ -
|
$ 63,201
|
Interest expense
|
25,074
|
-
|
25,074
|
Net interest income
|
38,127
|
-
|
38,127
|
Provision for credit losses
|
9,550
|
-
|
9,550
|
Net interest income after provision for credit losses
|
28,577
|
-
|
28,577
|
Non-interest income
|
9,083
|
3,353
|
12,436
|
Non-interest expense
|
32,405
|
2,407
|
34,812
|
Income before provision for income taxes
|
5,255
|
946
|
6,201
|
Provision for income taxes
|
374
|
378
|
752
|
Net income
|
$ 4,881
|
$ 568
|
$ 5,449
|
For the Three Months Ended
|
|||||||||||
March 31,
|
|||||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|||||||||
Net interest income
|
$ 40,633
|
$ 38,127
|
|||||||||
Taxable equivalent adjustments to net interest income
|
1,612
|
1,892
|
|||||||||
Net interest income, fully taxable equivalent
|
$ 42,245
|
$ 40,019
|
|||||||||
Net interest spread, non-taxable equivalent
|
3.23%
|
2.97%
|
|||||||||
Benefit of net non-interest bearing liabilities
|
0.21%
|
0.34%
|
|||||||||
Net interest margin
|
3.44%
|
3.31%
|
|||||||||
Taxable equivalent adjustment
|
0.13%
|
0.16%
|
|||||||||
Net interest margin, fully taxable equivalent
|
3.57%
|
3.47%
|
For the Three Months Ended March 31,
|
||||||
2010
|
2009
|
|||||
Average
|
Average
|
Average
|
Average
|
|||
(unaudited, dollars in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
||
ASSETS
|
||||||
Due from banks - interest bearing
|
$ 93,515
|
0.14%
|
$ 35,902
|
0.01%
|
||
Loans, net of unearned income (1)
|
3,456,171
|
5.68%
|
3,598,710
|
5.87%
|
||
Securities: (2)
|
||||||
Taxable
|
918,329
|
3.97%
|
653,516
|
4.60%
|
||
Tax-exempt (3)
|
279,432
|
6.59%
|
328,275
|
6.59%
|
||
Total securities
|
1,197,761
|
4.58%
|
981,791
|
5.27%
|
||
Federal funds sold
|
-
|
-
|
8,356
|
0.24%
|
||
Other earning assets
|
30,506
|
0.69%
|
32,341
|
1.30%
|
||
Total earning assets (3)
|
4,777,953
|
5.26%
|
4,657,100
|
5.65%
|
||
Other assets
|
636,388
|
599,712
|
||||
Total Assets
|
$ 5,414,341
|
$ 5,256,812
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||
Interest bearing demand deposits
|
$ 459,145
|
0.59%
|
$ 432,378
|
0.61%
|
||
Money market accounts
|
746,671
|
1.06%
|
484,425
|
1.04%
|
||
Savings deposits
|
495,874
|
0.49%
|
432,432
|
0.50%
|
||
Certificates of deposit
|
1,771,825
|
2.33%
|
1,736,511
|
3.13%
|
||
Total interest bearing deposits
|
3,473,515
|
1.56%
|
3,085,746
|
2.08%
|
||
Federal Home Loan Bank borrowings
|
471,925
|
3.72%
|
593,244
|
3.85%
|
||
Other borrowings
|
186,254
|
2.56%
|
238,070
|
3.52%
|
||
Junior subordinated debt
|
111,171
|
3.81%
|
111,121
|
5.62%
|
||
Total interest bearing liabilities
|
4,242,865
|
1.91%
|
4,028,181
|
2.52%
|
||
Non-interest bearing demand deposits
|
538,052
|
514,973
|
||||
Other liabilities
|
35,402
|
49,381
|
||||
Shareholders’ Equity
|
598,022
|
664,277
|
||||
Total Liabilities and
|
||||||
Shareholders’ Equity
|
$ 5,414,341
|
$ 5,256,812
|
||||
Taxable equivalent net interest spread
|
3.35%
|
3.13%
|
||||
Taxable equivalent net interest margin
|
3.57%
|
3.47%
|
(1)
|
Gross of allowance for loan losses and net of unearned income. Includes non-accrual and loans held for sale. Loan fees included in interest income on loans are not material.
|
(2)
|
Average yields on available-for-sale securities are calculated based on amortized cost.
|
(3)
|
Taxable equivalent basis is calculated on tax-exempt securities using a tax rate of 35% for each year presented.
|
Three Months Ended March 31, 2010 | |||||||||
Compared to March 31, 2009 | |||||||||
Net Increase
|
|||||||||
(unaudited, in thousands)
|
Volume
|
Rate
|
(Decrease)
|
||||||
Increase (decrease) in interest income:
|
|||||||||
Due from banks - interest bearing
|
$ 4
|
$ 28
|
$ 32
|
||||||
Loans, net of unearned income
|
(2,013)
|
(1,671)
|
(3,684)
|
||||||
Taxable securities
|
2,733
|
(1,140)
|
1,593
|
||||||
Tax-exempt securities (1)
|
(805)
|
5
|
(800)
|
||||||
Federal funds sold
|
(3)
|
(2)
|
(5)
|
||||||
Other interest income
|
(6)
|
(46)
|
(52)
|
||||||
Total interest income change (1)
|
(90)
|
(2,826)
|
(2,916)
|
||||||
Increase (decrease) in interest expense:
|
|||||||||
Interest bearing demand deposits
|
39
|
(19)
|
20
|
||||||
Money market accounts
|
682
|
14
|
696
|
||||||
Savings deposits
|
77
|
(9)
|
68
|
||||||
Certificates of deposit
|
267
|
(3,511)
|
(3,244)
|
||||||
Federal Home Loan Bank borrowings
|
(1,119)
|
(179)
|
(1,298)
|
||||||
Other borrowings
|
(396)
|
(494)
|
(890)
|
||||||
Junior subordinated debt
|
1
|
(495)
|
(494)
|
||||||
Total interest expense change
|
(449)
|
(4,693)
|
(5,142)
|
||||||
Net interest income increase (decrease) (1)
|
$ 359
|
$ 1,867
|
$ 2,226
|
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
||||
Trust fees
|
$ 4,058
|
$ 3,353
|
$ 705
|
21.0%
|
||||
Service charges on deposits
|
5,317
|
5,217
|
100
|
1.9%
|
||||
Bank-owned life insurance
|
944
|
892
|
52
|
5.8%
|
||||
Net securities gains (losses)
|
1,405
|
142
|
1,263
|
889.4%
|
||||
Net gains on sales of loans
|
525
|
488
|
37
|
7.6%
|
||||
Loss on other real estate owned and other assets
|
(1,530)
|
(132)
|
(1,398)
|
(1059.1%)
|
||||
Other Income
|
||||||||
Service fees on ATM's and debit cards
|
1,915
|
1,722
|
193
|
11.2%
|
||||
Net securities brokerage revenue
|
1,370
|
625
|
745
|
119.2%
|
||||
Net insurance services revenue
|
482
|
584
|
(102)
|
(17.5%)
|
||||
Other
|
555
|
(455)
|
1,010
|
222.0%
|
||||
Total other income
|
4,322
|
2,476
|
1,846
|
74.6%
|
||||
Total non-interest income
|
$ 15,041
|
$ 12,436
|
$ 2,605
|
20.9%
|
For the Three Months
|
|||||||
|
Ended March 31,
|
||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
|||
Salaries and wages
|
$ 13,214
|
$ 13,167
|
$ 47
|
0.4%
|
|||
Employee benefits
|
4,997
|
4,707
|
290
|
6.2%
|
|||
Net occupancy
|
3,060
|
2,744
|
316
|
11.5%
|
|||
Equipment
|
2,604
|
2,542
|
62
|
2.4%
|
|||
Marketing
|
630
|
756
|
(126)
|
(16.7%)
|
|||
FDIC Insurance
|
1,605
|
1,254
|
351
|
28.0%
|
|||
Amortization of intangible assets
|
699
|
698
|
1
|
0.1%
|
|||
Restructuring and merger-related expenses
|
200
|
429
|
(229)
|
(53.4%)
|
|||
Other operating expenses
|
|||||||
Miscellaneous franchise, and other taxes
|
1,504
|
1,433
|
71
|
5.0%
|
|||
Consulting, regulatory, and advisory fees
|
856
|
1,079
|
(223)
|
(20.7%)
|
|||
Postage
|
933
|
926
|
7
|
0.8%
|
|||
ATM and interchange expenses
|
692
|
825
|
(133)
|
(16.1%)
|
|||
Communications
|
693
|
727
|
(34)
|
(4.7%)
|
|||
Legal fees
|
712
|
723
|
(11)
|
(1.5%)
|
|||
Other real estate owned and foreclosure expenses
|
714
|
138
|
576
|
417.4%
|
|||
Supplies
|
604
|
647
|
(43)
|
(6.6%)
|
|||
Other
|
1,677
|
2,017
|
(340)
|
(16.9%)
|
|||
Total other operating expenses
|
8,385
|
8,515
|
(130)
|
(1.5%)
|
|||
Total non-interest expense
|
$ 35,394
|
$ 34,812
|
$ 582
|
1.7%
|
March 31,
|
December 31,
|
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
Securities available-for-sale (at fair value):
|
||||
Other government agencies
|
$ 218,384
|
$ 190,726
|
$ 27,658
|
14.5%
|
Corporate debt securities
|
4,938
|
2,932
|
2,006
|
68.4%
|
Residential mortgage-backed securities and collateralized
|
624,624
|
698,138
|
(73,514)
|
(10.5%)
|
mortgage obligations of government agencies
|
||||
Other residential collateralized mortgage obligations
|
1,744
|
2,591
|
(847)
|
(32.7%)
|
Obligations of states and political subdivisions
|
357,443
|
363,619
|
(6,176)
|
(1.7%)
|
Equity securities
|
4,225
|
3,798
|
427
|
11.2%
|
Total securities available-for-sale
|
$ 1,211,358
|
$ 1,261,804
|
$ (50,446)
|
(4.0%)
|
Securities held-to-maturity (at amortized cost):
|
||||
Corporate debt securities
|
1,451
|
1,450
|
1
|
0.1%
|
Total securities
|
$ 1,212,809
|
$ 1,263,254
|
$ (50,445)
|
(4.0%)
|
Available-for-sale securities:
|
|
|
||
Weighted average taxable equivalent yield at the respective period end
|
4.42%
|
4.57%
|
||
As a % of total securities
|
99.9%
|
99.9%
|
||
Weighted average life (in years)
|
3.6
|
3.7
|
||
Held-to-maturity securities:
|
||||
Weighted average yield at the respective period end
|
9.71%
|
9.71%
|
||
As a % of total securities
|
0.1%
|
0.1%
|
||
Weighted average life (in years)
|
20.1
|
20.3
|
March 31, 2010
|
December 31, 2009
|
||||
(unaudited, dollars in thousands)
|
Amount
|
% of Loans |
Amount
|
% of Loans
|
|
Loans: (1)
|
|||||
Commercial and industrial
|
$ 449,255
|
13.1%
|
$ 451,688
|
13.0%
|
|
Commercial real estate:
|
|||||
Land and construction
|
255,288
|
7.4%
|
254,637
|
7.3%
|
|
Other
|
1,526,961
|
44.3%
|
1,525,584
|
43.8%
|
|
Residential real estate:
|
|||||
Land and construction
|
9,414
|
0.3%
|
8,787
|
0.3%
|
|
Other
|
674,565
|
19.6%
|
699,610
|
20.1%
|
|
Home equity
|
241,701
|
7.0%
|
239,784
|
6.9%
|
|
Consumer
|
279,773
|
8.1%
|
290,856
|
8.3%
|
|
Total portfolio loans
|
3,436,957
|
99.8%
|
3,470,946
|
99.7%
|
|
Loans held for sale
|
6,544
|
0.2%
|
9,441
|
0.3%
|
|
Total Loans
|
$ 3,443,501
|
100.0%
|
$ 3,480,387
|
100.0%
|
March 31,
|
December 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Non-accrual loans:
|
|||
Commercial and industrial
|
$ 13,152
|
$ 12,749
|
|
Commercial real estate
|
38,442
|
38,210
|
|
Residential real estate
|
15,424
|
13,228
|
|
Home equity
|
1,113
|
818
|
|
Consumer
|
308
|
268
|
|
Total non-accrual loans
|
68,439
|
65,273
|
|
Renegotiated loans:
|
|||
Commercial and industrial
|
450
|
552
|
|
Commercial real estate
|
25,289
|
11,468
|
|
Residential real estate
|
3,309
|
2,826
|
|
Consumer
|
140
|
142
|
|
Total renegotiated loans
|
29,188
|
14,988
|
|
Total non-performing loans
|
$ 97,627
|
$ 80,261
|
|
Other real estate owned and repossessed assets
|
7,758
|
8,691
|
|
Total non-performing assets
|
$ 105,385
|
$ 88,952
|
|
Non-performing loans/total loans
|
2.84%
|
2.31%
|
|
Non-performing assets/total loans, other real estate and repossessed assets
|
3.06%
|
2.56%
|
(unaudited, in thousands) |
Non-accrual
Loans
|
Renegotiated Loans
|
Other
Impaired
Loans
|
Other Real
Estate and
Repossessed
Assets
|
|
Beginning balance, December 31, 2009:
|
$65,273
|
$14,988
|
$13,362
|
$8,691
|
|
Activity during the quarter:
|
|||||
Additions, including transfers from other categories
|
12,289
|
14,997
|
18,221
|
-
|
|
Real estate foreclosures or deeds in lieu of foreclosure
|
-
|
-
|
-
|
1,340
|
|
Repossessions of other collateral
|
-
|
-
|
-
|
1,384
|
|
Reductions, including transfers to other categories
|
(150)
|
(58)
|
(1,583)
|
-
|
|
Charge-offs or charge-downs
|
(3,611)
|
-
|
-
|
(1,500)
|
|
Other real estate sold
|
-
|
-
|
-
|
(767)
|
|
Repossessed assets sold
|
-
|
-
|
-
|
(1,515)
|
|
Principal payments and other changes, net
|
(5,362)
|
(739)
|
(74)
|
125
|
|
Ending balance, March 31, 2010:
|
$68,439
|
$29,188
|
$29,926
|
$7,758
|
March 31,
|
December 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Loans past due 90 days or more:
|
|||
Commercial and industrial
|
$ 23
|
$ 17
|
|
Commercial real estate
|
2,237
|
1,503
|
|
Residential real estate
|
1,908
|
2,655
|
|
Home equity
|
554
|
274
|
|
Consumer
|
480
|
826
|
|
Total loans past due 90 days or more
|
$ 5,202
|
$ 5,275
|
|
Loans past due 30 to 89 days:
|
|||
Commercial and industrial
|
$ 3,954
|
$ 1,982
|
|
Commercial real estate
|
6,013
|
5,052
|
|
Residential real estate
|
7,013
|
8,865
|
|
Home equity
|
2,384
|
2,562
|
|
Consumer
|
5,420
|
6,935
|
|
Total loans past due 30 to 89 days
|
$ 24,784
|
$ 25,396
|
|
Loans past due 90 days or more and accruing/total loans
|
0.15%
|
0.15%
|
|
Loans past due 30-89 days/total loans
|
0.72%
|
0.73%
|
For the Three Months Ended
|
|||
|
March 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Beginning balance of allowance for loan losses
|
$ 61,160
|
$ 49,803
|
|
Provision for loan losses
|
11,500
|
9,550
|
|
Charge-offs:
|
|||
Commercial and industrial
|
1,529
|
1,151
|
|
Commercial real estate
|
3,483
|
1,789
|
|
Residential real estate
|
1,023
|
571
|
|
Home equity
|
42
|
210
|
|
Consumer
|
1,427
|
1,611
|
|
Total loan charge-offs
|
7,504
|
5,332
|
|
Deposit account overdrafts
|
236
|
259
|
|
Total loan and deposit account overdraft charge-offs
|
7,740
|
5,591
|
|
Recoveries:
|
|||
Commercial and industrial
|
4
|
47
|
|
Commercial real estate
|
273
|
14
|
|
Residential real estate
|
6
|
5
|
|
Home equity
|
2
|
7
|
|
Consumer
|
329
|
297
|
|
Total loan recoveries
|
614
|
370
|
|
Deposit account overdrafts
|
91
|
120
|
|
Total loan and deposit account overdraft recoveries
|
705
|
490
|
|
Net loan and deposit account overdraft charge-offs
|
7,035
|
5,101
|
|
Ending balance of allowance for loan losses
|
$ 65,625
|
$ 54,252
|
|
Net charge-offs as a percentage of average total loans:
|
|||
Commercial and industrial
|
1.34%
|
0.91%
|
|
Commercial real estate
|
0.72%
|
0.41%
|
|
Residential real estate
|
0.58%
|
0.27%
|
|
Home equity
|
0.07%
|
0.37%
|
|
Consumer
|
1.53%
|
1.11%
|
|
Total loan charge-offs
|
0.80%
|
0.57%
|
|
Allowance for loan losses as a percentage of total loans
|
1.91%
|
1.52%
|
|
Allowance for loan losses to total non-performing loans
|
0.67x
|
0.77x
|
|
Allowance for loan losses to total non-performing loans and
|
|||
loans past due 90 days or more
|
0.64x
|
0.71x
|
|
Allowance for loan losses to trailing twelve months' net charge-offs
|
1.61x
|
2.38x
|
March 31,
|
Percent of
|
December 31,
|
Percent of
|
||
(unaudited, dollars in thousands)
|
2010
|
Total
|
2009
|
Total
|
|
Commercial and industrial
|
$ 15,833
|
24.1%
|
$ 13,659
|
22.3%
|
|
Commercial real estate
|
35,092
|
53.5%
|
32,654
|
53.4%
|
|
Residential real estate
|
4,869
|
7.4%
|
4,919
|
8.0%
|
|
Home equity
|
2,091
|
3.2%
|
2,309
|
3.8%
|
|
Consumer
|
6,766
|
10.3%
|
6,649
|
10.9%
|
|
Deposit account overdrafts
|
974
|
1.5%
|
970
|
1.6%
|
|
Total allowance for loan losses
|
$ 65,625
|
100.0%
|
$ 61,160
|
100.0%
|
|
Components of the allowance for loan losses:
|
|||||
General reserves
|
$ 53,965
|
$ 53,151
|
|||
Specific reserves
|
11,660
|
8,009
|
|||
Total allowance for loan losses
|
$ 65,625
|
$ 61,160
|
March 31,
|
December 31,
|
|||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
Non-interest bearing demand
|
$ 540,135
|
$ 545,019
|
$ (4,884)
|
(0.9%)
|
Interest bearing demand
|
461,075
|
450,697
|
10,378
|
2.3%
|
Money market
|
783,872
|
714,926
|
68,946
|
9.6%
|
Savings deposits
|
506,252
|
486,055
|
20,197
|
4.2%
|
Certificates of deposit
|
1,750,231
|
1,777,536
|
(27,305)
|
(1.5%)
|
Total deposits
|
$ 4,041,565
|
$ 3,974,233
|
$ 67,332
|
1.7%
|
March 31,
|
December 31,
|
|||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
Federal Home Loan Bank borrowings
|
$ 416,750
|
$ 496,393
|
$ (79,643)
|
(16.0%)
|
Other short-term borrowings
|
176,187
|
188,522
|
(12,335)
|
(6.5%)
|
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
111,167
|
111,176
|
(9)
|
(0.0%)
|
Total borrowings
|
$ 704,104
|
$ 796,091
|
$ (91,987)
|
(11.6%)
|
Minimum
|
Well
|
March 31, 2010
|
December 31, 2009
|
|||
(unaudited, dollars in thousands)
|
Value (1)
|
Capitalized (2)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
WesBanco, Inc.
|
||||||
Tier 1 Leverage
|
4.00%(3)
|
N/A
|
$ 414,870
|
8.07%
|
$ 410,176
|
7.86%
|
Tier 1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
414,870
|
11.42%
|
410,176
|
11.12%
|
Total Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
460,516
|
12.68%
|
456,492
|
12.37%
|
WesBanco Bank, Inc.
|
||||||
Tier 1 Leverage
|
4.00%
|
5.00%
|
$ 390,573
|
7.62%
|
$ 391,551
|
7.52%
|
Tier 1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
390,573
|
10.82%
|
391,551
|
10.67%
|
Total Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
435,946
|
12.08%
|
437,608
|
11.93%
|
Immediate Change in
|
Percentage Change in
|
||
Interest Rates
|
Net Interest Income from Base over One Year
|
ALCO
|
|
(basis points)
|
March 31, 2010
|
December 31, 2009
|
Guidelines
|
+300
|
(2.9%)
|
(9.6%)
|
-25%
|
+200
|
(0.3%)
|
(4.7%)
|
- 12.5%
|
+100
|
2.0%
|
(0.4%)
|
- 5.0%
|
-100
|
(1.5%)
|
(0.8%)
|
- 5.0%
|
Period
|
Total Number
of Shares Purchased
|
Average Price
Paid per
Share
|
Total Number of
Shares Purchased as
Part of Publicly Announced Plans
|
Maximum Number of
Shares that May Yet
Be Purchased Under
the Plans
|
Balance at December 31, 2009
|
584,325
|
|||
January 1, 2010 to January 31, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
30,601
|
$ 12.90
|
N/A
|
N/A
|
February 1, 2010 to February 28, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
5,813
|
$ 14.57
|
N/A
|
N/A
|
March 1, 2010 to March 31, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
28,789
|
$ 14.93
|
N/A
|
N/A
|
First Quarter 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
65,203
|
$ 13.95
|
N/A
|
N/A
|
Total
|
65,203
|
$ 13.95
|
-
|
584,325
|
31.1
|
Chief Executive Officer’s Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2
|
Chief Financial Officer’s Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
Chief Executive Officer’s and Chief Financial Officer’s Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
WESBANCO, INC.
|
||
Date: April 30, 2010
|
/s/ Paul M. Limbert | |
Paul M. Limbert
|
||
President and Chief Executive Officer
(Principal Executive Officer)
|
||
Date: April 30, 2010
|
/s/ Robert H. Young | |
Robert H. Young
|
||
Executive Vice President and Chief Financial Officer
|
||
(Principal Financial and Accounting Officer)
|