(Mark One)
|
||
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended June 30, 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 June 30, 2010 (unaudited) and December 31, 2009
|
3
|
|
Consolidated Statements of Income for the three and six months ended June 30, 2010 and 2009 (unaudited)
|
4
|
|
Consolidated Statements of Changes in Shareholders' Equity for the six months ended June 30, 2010 and 2009 (unaudited)
|
5
|
|
Consolidated Statements of Cash Flows for the six months ended June 30, 2010 and 2009 (unaudited)
|
6
|
|
Notes to Consolidated Financial Statements
|
7
|
|
2
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
19
|
3
|
Quantitative and Qualitative Disclosures About Market Risk
|
36
|
4
|
Controls and Procedures
|
38
|
PART II – OTHER INFORMATION
|
||
1
|
Legal Proceedings
|
39
|
2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
39
|
6
|
Exhibits
|
40
|
Signatures
|
41
|
WESBANCO, INC. CONSOLIDATED BALANCE SHEETS
|
||
June 30,
|
December 31,
|
|
(unaudited, dollars in thousands, except per share amounts)
|
2010
|
2009
|
ASSETS
|
||
Cash and due from banks, including interest bearing amounts of $41,954 and $10,813, respectively
|
$ 120,350
|
$ 82,867
|
Securities:
|
||
Available-for-sale, at fair value
|
839,952
|
1,261,804
|
Held-to-maturity (fair values of $435,754 and $1,443, respectively)
|
430,196
|
1,450
|
Total securities
|
1,270,148
|
1,263,254
|
Loans held for sale
|
11,007
|
9,441
|
Portfolio loans:
|
||
Commercial
|
447,875
|
451,688
|
Commercial real estate
|
1,765,589
|
1,780,221
|
Residential real estate
|
662,193
|
708,397
|
Home equity
|
246,470
|
239,784
|
Consumer
|
277,571
|
290,856
|
Total portfolio loans, net of unearned income
|
3,399,698
|
3,470,946
|
Allowance for loan losses
|
(65,203)
|
(61,160)
|
Net portfolio loans
|
3,334,495
|
3,409,786
|
Premises and equipment, net
|
86,755
|
89,603
|
Accrued interest receivable
|
19,786
|
20,048
|
Goodwill and other intangible assets, net
|
286,908
|
288,292
|
Bank-owned life insurance
|
105,176
|
103,637
|
Other assets
|
121,636
|
130,424
|
Total Assets
|
$ 5,356,261
|
$ 5,397,352
|
LIABILITIES
|
||
Deposits:
|
||
Non-interest bearing demand
|
$ 547,551
|
$ 545,019
|
Interest bearing demand
|
450,163
|
450,697
|
Money market
|
839,743
|
714,926
|
Savings deposits
|
513,062
|
486,055
|
Certificates of deposit
|
1,763,288
|
1,777,536
|
Total deposits
|
4,113,807
|
3,974,233
|
Federal Home Loan Bank borrowings
|
309,642
|
496,393
|
Other short-term borrowings
|
177,426
|
188,522
|
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
111,174
|
111,176
|
Total borrowings
|
598,242
|
796,091
|
Accrued interest payable
|
6,886
|
9,208
|
Other liabilities
|
32,612
|
29,104
|
Total Liabilities
|
4,751,547
|
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: 26,586,903 shares and 26,567,653 shares in 2010 and 2009, respectively
|
55,487
|
55,487
|
Capital surplus
|
191,817
|
192,268
|
Retained earnings
|
349,497
|
340,788
|
Treasury stock (46,945 shares and 66,195 shares in 2010 and 2009, respectively, at cost)
|
(1,064)
|
(1,498)
|
Accumulated other comprehensive income
|
10,155
|
2,949
|
Deferred benefits for directors
|
(1,178)
|
(1,278)
|
Total Shareholders' Equity
|
604,714
|
588,716
|
Total Liabilities and Shareholders' Equity
|
$ 5,356,261
|
$ 5,397,352
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF INCOME
|
|||||||
For the Three Months Ended
|
For the Six Months Ended
|
||||||
June 30,
|
June 30,
|
||||||
(unaudited, dollars in thousands, except shares and per share amounts)
|
2010
|
2009
|
2010
|
2009
|
|||
INTEREST AND DIVIDEND INCOME
|
|||||||
Loans, including fees
|
$ 47,911
|
$ 51,482
|
$ 96,285
|
$ 103,541
|
|||
Interest and dividends on securities:
|
|||||||
Taxable
|
8,724
|
10,791
|
17,835
|
18,309
|
|||
Tax-exempt
|
2,851
|
3,698
|
5,845
|
7,212
|
|||
Total interest and dividends on securities
|
11,575
|
14,489
|
23,680
|
25,521
|
|||
Other interest income
|
111
|
108
|
197
|
218
|
|||
Total interest and dividend income
|
59,597
|
66,079
|
120,162
|
129,280
|
|||
INTEREST EXPENSE
|
|||||||
Interest bearing demand deposits
|
636
|
727
|
1,306
|
1,377
|
|||
Money market deposits
|
2,185
|
1,848
|
4,127
|
3,094
|
|||
Savings deposits
|
623
|
644
|
1,226
|
1,178
|
|||
Certificates of deposit
|
9,322
|
14,755
|
19,482
|
28,159
|
|||
Total interest expense on deposits
|
12,766
|
17,974
|
26,141
|
33,808
|
|||
Federal Home Loan Bank borrowings
|
3,567
|
5,614
|
7,901
|
11,246
|
|||
Other short-term borrowings
|
1,173
|
1,770
|
2,353
|
3,838
|
|||
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
943
|
1,470
|
1,987
|
3,010
|
|||
Total interest expense
|
18,449
|
26,828
|
38,382
|
|
51,902
|
||
NET INTEREST INCOME
|
41,148
|
39,251
|
81,780
|
77,378
|
|||
Provision for credit losses
|
11,675
|
10,269
|
23,175
|
19,819
|
|||
Net interest income after provision for credit losses
|
29,473
|
28,982
|
58,605
|
57,559
|
|||
NON-INTEREST INCOME
|
|
|
|
||||
Trust fees
|
3,636
|
3,288
|
7,694
|
6,641
|
|||
Service charges on deposits
|
5,701
|
6,076
|
11,018
|
11,294
|
|||
Bank-owned life insurance
|
966
|
897
|
1,910
|
1,788
|
|||
Net securities gains
|
898
|
2,462
|
2,303
|
2,604
|
|||
Net gains on sales of mortgage loans
|
569
|
297
|
1,094
|
785
|
|||
Net loss on other real estate owned and other assets
|
(1,315)
|
(294)
|
(2,845)
|
(426)
|
|||
Other income
|
4,130
|
3,583
|
8,452
|
6,060
|
|||
Total non-interest income
|
14,585
|
16,309
|
29,626
|
28,746
|
|||
NON-INTEREST EXPENSE
|
|||||||
Salaries and wages
|
13,362
|
13,998
|
26,576
|
27,165
|
|||
Employee benefits
|
4,347
|
5,061
|
9,344
|
9,768
|
|||
Net occupancy
|
2,540
|
2,361
|
5,599
|
5,105
|
|||
Equipment
|
2,376
|
2,687
|
4,980
|
5,229
|
|||
Marketing
|
1,155
|
1,720
|
1,785
|
2,476
|
|||
FDIC insurance
|
1,683
|
4,322
|
3,288
|
5,576
|
|||
Amortization of intangible assets
|
685
|
812
|
1,384
|
1,509
|
|||
Restructuring and merger-related expenses
|
7
|
192
|
206
|
621
|
|||
Other operating expenses
|
8,412
|
8,392
|
16,798
|
16,909
|
|||
Total non-interest expense
|
34,567
|
39,545
|
69,960
|
74,358
|
|||
Income before provision for income taxes
|
9,491
|
5,746
|
18,271
|
11,947
|
|||
Provision for income taxes
|
1,253
|
2
|
2,122
|
753
|
|||
NET INCOME
|
$ 8,238
|
$ 5,744
|
$ 16,149
|
$ 11,194
|
|||
Preferred dividends and expense associated with unamortized
discount and issuance costs
|
-
|
1,057
|
-
|
2,112
|
|||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ 8,238
|
$ 4,687
|
$ 16,149
|
$ 9,082
|
|||
EARNINGS PER COMMON SHARE
|
|||||||
Basic
|
$ 0.31
|
$ 0.18
|
$ 0.61
|
$ 0.34
|
|||
Diluted
|
$ 0.31
|
$ 0.18
|
$ 0.61
|
|
$ 0.34
|
||
AVERAGE SHARES OUTSTANDING
|
|
||||||
Basic
|
26,577,065
|
26,567,653
|
26,572,385
|
26,564,589
|
|||
Diluted
|
26,577,828
|
26,568,752
|
26,572,915
|
26,566,516
|
|||
DIVIDENDS DECLARED PER COMMON SHARE
|
$ 0.14
|
$ 0.28
|
$ 0.28
|
$ 0.56
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
|
||||||||||
For the Six Months Ended June 30, 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
|
16,149
|
16,149
|
||||||||
Other comprehensive income (loss) (1)
|
7,206
|
7,206
|
||||||||
Total comprehensive income
|
23,355
|
|||||||||
Common dividends
|
||||||||||
declared ($0.28 per share)
|
(7,440)
|
(7,440)
|
||||||||
Treasury shares sold
|
19,250
|
(404)
|
434
|
30
|
||||||
Stock compensation expense
|
53
|
53
|
||||||||
Deferred benefits for directors- net
|
(100)
|
100
|
-
|
|||||||
June 30, 2010
|
-
|
$ -
|
26,586,903
|
$ 55,487
|
$ 191,817
|
$ 349,497
|
$ (1,064)
|
$ 10,155
|
$ (1,178)
|
$ 604,714
|
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
|
11,194
|
11,194
|
||||||||
Other comprehensive income (loss)
|
(197)
|
(197)
|
||||||||
Total comprehensive income
|
10,997
|
|||||||||
Preferred dividends and amortization
|
||||||||||
of discount
|
228
|
(2,112)
|
(1,884)
|
|||||||
Common dividends
|
||||||||||
declared ($0.56 per share)
|
(14,875)
|
(14,875)
|
||||||||
Treasury shares sold
|
6,764
|
(52)
|
163
|
111
|
||||||
Deferred benefits for directors- net
|
27
|
(27)
|
-
|
|||||||
June 30, 2009
|
75,000
|
$ 72,560
|
26,567,653
|
$ 55,487
|
$ 193,196
|
$ 338,610
|
$ (1,498)
|
$ (3,379)
|
$ (1,256)
|
$ 653,720
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||
|
For the Six Months Ended
|
|
June 30,
|
||
(unaudited, in thousands)
|
2010
|
2009
|
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
$ 49,510
|
$ (3,426)
|
INVESTING ACTIVITIES:
|
||
Securities available-for-sale:
|
||
Proceeds from sales
|
103,463
|
283,491
|
Proceeds from maturities, prepayments and calls
|
184,147
|
193,204
|
Purchases of securities
|
(281,739)
|
(1,049,317)
|
Securities held-to-maturity:
|
||
Proceeds from maturities, prepayments and calls
|
7,984
|
-
|
Purchases of securities
|
(10,524)
|
-
|
Net cash received from acquisitions
|
-
|
578,573
|
Net decrease in loans
|
50,143
|
54,013
|
Purchases of premises and equipment – net
|
(883)
|
(1,821)
|
Net cash provided by investing activities
|
52,591
|
58,143
|
FINANCING ACTIVITIES:
|
||
Increase (decrease) in deposits
|
139,767
|
(2,714)
|
Proceeds from Federal Home Loan Bank borrowings
|
20,000
|
-
|
Repayment of Federal Home Loan Bank borrowings
|
(206,099)
|
(15,043)
|
Decrease in other short-term borrowings
|
(5,877)
|
(17,794)
|
Decrease in federal funds purchased
|
(5,000)
|
(52,000)
|
Dividends paid to common and preferred shareholders
|
(7,439)
|
(16,550)
|
Treasury shares sold – net
|
30
|
111
|
Net cash used in financing activities
|
(64,618)
|
(103,990)
|
Net increase (decrease) in cash and cash equivalents
|
37,483
|
(49,273)
|
Cash and cash equivalents at beginning of the period
|
82,867
|
141,170
|
Cash and cash equivalents at end of the period
|
$ 120,350
|
$ 91,897
|
SUPPLEMENTAL DISCLOSURES:
|
||
Interest paid on deposits and other borrowings
|
$ 40,704
|
$ 49,247
|
Income taxes paid
|
2,850
|
4,725
|
Transfers of loans to other real estate owned
|
2,321
|
1,503
|
Transfers of to loans held for sale
|
791
|
-
|
Transfers of available for sale securities to held to maturity securities at fair value
|
426,723
|
-
|
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
|
For the Six Months Ended
|
|||||
June 30,
|
June 30,
|
|||||
(unaudited, in thousands, except shares and per share amounts)
|
2010
|
2009
|
2010
|
2009
|
||
Numerator for both basic and diluted earnings per common share:
|
||||||
Net Income
|
$ 8,238
|
$ 5,744
|
$ 16,149
|
$ 11,194
|
||
Less: Preferred dividends and expense associated with unamortized discount and issuance costs
|
-
|
$ (1,057)
|
-
|
$ (2,112)
|
||
Net income available to common shareholders
|
$ 8,238
|
$ 4,687
|
$ 16,149
|
$ 9,082
|
||
Denominator:
|
||||||
Total average basic common shares outstanding
|
26,577,065
|
26,567,653
|
26,572,385
|
26,564,589
|
||
Effect of dilutive stock options
|
763
|
1,099
|
530
|
1,927
|
||
Total diluted average common shares outstanding
|
26,577,828
|
26,568,752
|
26,572,915
|
26,566,516
|
||
Earnings per common share - basic
|
$ 0.31
|
$ 0.18
|
$ 0.61
|
$ 0.34
|
||
Earnings per common share - diluted
|
$ 0.31
|
$ 0.18
|
$ 0.61
|
$ 0.34
|
June 30, 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
|
$ 294,526
|
$ 4,339
|
$ (5)
|
$ 298,860
|
$ 191,184
|
$ 638
|
$ (1,096)
|
$ 190,726
|
|||
Corporate debt securities
|
4,873
|
-
|
(10)
|
4,863
|
2,886
|
46
|
-
|
2,932
|
|||
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
323,740
|
12,422
|
(128)
|
336,034
|
684,142
|
15,086
|
(1,090)
|
698,138
|
|||
Other residential collateralized mortgage obligations
|
-
|
-
|
-
|
-
|
2,569
|
22
|
-
|
2,591
|
|||
Obligations of state and political subdivisions
|
190,051
|
6,036
|
(36)
|
196,051
|
356,693
|
8,818
|
(1,892)
|
363,619
|
|||
Total debt securities
|
813,190
|
22,797
|
(179)
|
835,808
|
1,237,474
|
24,610
|
(4,078)
|
1,258,006
|
|||
Equity securities
|
3,561
|
584
|
(1)
|
4,144
|
3,508
|
291
|
(1)
|
3,798
|
|||
Total available-for-sale securities
|
$ 816,751
|
$ 23,381
|
$ (180)
|
$ 839,952
|
$ 1,240,982
|
$ 24,901
|
$ (4,079)
|
$ 1,261,804
|
|||
Held-to-maturity
|
|||||||||||
Corporate debt securities
|
$ 1,451
|
$ -
|
$ (375)
|
$ 1,076
|
$ 1,450
|
$ -
|
$ (7)
|
$ 1,443
|
|||
Residential mortgage-backed securities and
collateralized mortgage obligations
of government agencies
|
256,188
|
3,987
|
(45)
|
260,130
|
-
|
-
|
-
|
-
|
|||
Other residential collateralized mortgage
obligations
|
1,605
|
23
|
(1)
|
1,627
|
-
|
-
|
-
|
-
|
|||
Obligations of state and political subdivisions
|
170,952
|
2,132
|
(163)
|
172,921
|
-
|
-
|
-
|
-
|
|||
Total held-to-maturity securities
|
$ 430,196
|
$ 6,142
|
$ (584)
|
$ 435,754
|
$ 1,450
|
$ -
|
$ (7)
|
$ 1,443
|
|||
Total securities
|
$ 1,246,947
|
$ 29,523
|
$ (764)
|
$ 1,275,706
|
$ 1,242,432
|
$ 24,901
|
$ (4,086)
|
$ 1,263,247
|
June 30, 2010
|
|||||||||
|
After One But
|
After Five But
|
|
||||||
(unaudited, in thousands)
|
Within One Year
|
Within Five Years
|
Within Ten Years
|
After Ten Years |
Total
|
||||
Available-for-sale
|
|||||||||
Other government agencies
|
$ 230,269
|
$ 68,591
|
$ -
|
$ -
|
$ 298,860
|
||||
Corporate debt securities
|
4,863
|
-
|
-
|
-
|
4,863
|
||||
Residential mortgage-backed securities and
|
44,865
|
275,395
|
13,079
|
2,695
|
336,034
|
||||
collateralized mortgage obligations of
|
|||||||||
government agencies (1)
|
|||||||||
Obligations of states and political subdivisions
|
62,083
|
98,818
|
35,150
|
-
|
196,051
|
||||
Equity securities
|
-
|
-
|
-
|
4,144
|
4,144
|
||||
Total available-for-sale securities
|
$ 342,080
|
$ 442,804
|
$ 48,229
|
$ 6,839
|
$ 839,952
|
||||
Held-to-maturity (2)
|
|||||||||
Residential mortgage-backed securities and
|
|||||||||
collateralized mortgage obligations of
|
|||||||||
government agencies (1)
|
$ 1,013
|
$ 176,812
|
$ 82,155
|
$ 150
|
$ 260,130
|
||||
Other residential collateralized mortgage
|
|||||||||
obligations
|
-
|
1,617
|
-
|
10
|
1,627
|
||||
Obligations of states and political subdivisions
|
11,660
|
31,131
|
92,813
|
37,317
|
172,921
|
||||
Corporate debt securities
|
-
|
-
|
-
|
1,076
|
1,076
|
||||
Total held-to-maturity securities
|
$ 12,673
|
$ 209,560
|
$ 174,968
|
$ 38,553
|
$ 435,754
|
||||
Total securities
|
$ 354,753
|
$ 652,364
|
$ 223,197
|
$ 45,392
|
|
$ 1,275,706
|
June 30, 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
|
$ 1,012
|
$ (5)
|
1
|
$ -
|
$ -
|
-
|
$ 1,012
|
$ (5)
|
1
|
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
27,125
|
(161)
|
24
|
586
|
(12)
|
1
|
27,711
|
(173)
|
25
|
Other residential collateralized mortgage obligations
|
10
|
(1)
|
1
|
-
|
-
|
-
|
10
|
(1)
|
1
|
Obligations of states and political subdivisions
|
22,583
|
(178)
|
21
|
2,364
|
(21)
|
6
|
24,947
|
(199)
|
27
|
Corporate debt securities
|
5,939
|
(385)
|
3
|
-
|
-
|
-
|
5,939
|
(385)
|
3
|
Equity securities
|
1
|
(1)
|
1
|
-
|
-
|
-
|
1
|
(1)
|
1
|
Total temporarily impaired securities
|
$ 56,670
|
$ (731)
|
51
|
$ 2,950
|
$ (33)
|
7
|
$ 59,620
|
$ (764)
|
58
|
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 Six Months Ended
|
||
June 30,
|
||
(unaudited, in thousands)
|
2010
|
2009
|
Balance at beginning of period
|
$ 61,160
|
$ 49,803
|
Provision for loan losses
|
23,175
|
19,950
|
Charge-offs
|
(20,429)
|
(12,119)
|
Recoveries
|
1,297
|
938
|
Net charge-offs
|
(19,132)
|
(11,181)
|
Balance at end of period
|
$ 65,203
|
$ 58,572
|
The following tables summarize loans classified as impaired:
|
||
June 30,
|
December 31,
|
|
(unaudited, in thousands)
|
2010
|
2009
|
Balance of impaired loans with no allocated allowance for loan losses
|
$ 72,386
|
$ 63,456
|
Balance of impaired loans with an allocated allowance for loan losses
|
46,478
|
30,167
|
Total impaired loans
|
$ 118,864
|
$ 93,623
|
Allowance for loan losses allocated to impaired loans
|
$ 12,458
|
$ 8,009
|
(unaudited, dollars in thousands)
|
Scheduled
|
Weighted
|
Year
|
Maturity
|
Average Rate
|
2010
|
$ 55,056
|
3.08%
|
2011
|
84,493
|
3.76%
|
2012
|
76,635
|
3.64%
|
2013
|
50,686
|
3.28%
|
2014
|
16,309
|
3.40%
|
2015 and thereafter
|
26,463
|
4.13%
|
Total
|
$ 309,642
|
3.54%
|
For the Three Months Ended
|
For the Six Months Ended
|
||||||
June 30,
|
June 30,
|
||||||
(unaudited, in thousands)
|
2010
|
2009
|
2010
|
2009
|
|||
Service cost – benefits earned during year
|
$ 581
|
$ 599
|
$ 1,155
|
$ 1,199
|
|||
Interest cost on projected benefit obligation
|
877
|
837
|
1,744
|
1,674
|
|||
Expected return on plan assets
|
(1,197)
|
(944)
|
(2,381)
|
(1,889)
|
|||
Amortization of prior service cost
|
(29)
|
(29)
|
(58)
|
(59)
|
|||
Amortization of net loss
|
302
|
476
|
602
|
952
|
|||
Net periodic pension cost
|
$ 534
|
$ 939
|
$ 1,062
|
$ 1,877
|
June 30, 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
|
$ 298,860
|
$ -
|
$ 298,860
|
$ -
|
Corporate debt securities
|
4,863
|
-
|
4,863
|
-
|
Residential mortgage-backed securities and
collateralized mortgage obligations of
government agencies
|
336,034
|
-
|
336,034
|
-
|
Other residential collateralized mortgage obligations
|
-
|
-
|
-
|
-
|
Obligations of state and political subdivisions
|
196,051
|
-
|
195,834
|
217
|
Equity securities
|
4,144
|
2,308
|
1,594
|
242
|
Total securities - available-for-sale
|
$ 839,952
|
$ 2,308
|
$ 837,185
|
$ 459
|
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
|
Other residential
|
||||
collateralized
|
Obligations of
|
|||
mortgage
|
state and political
|
|||
(unaudited, in thousands)
|
obligations
|
subdivisions
|
Equity securities
|
Total
|
For the Three Months ended June 30, 2010:
|
||||
Beginning balance
|
$ 23
|
$ 1,352
|
$ 242
|
$ 1,617
|
Transfers out of Level 3
|
(19)
|
(815)
|
-
|
(834)
|
Total gains and losses
|
||||
included in other comprehensive income
|
-
|
(14)
|
-
|
(14)
|
Settlements
|
(4)
|
(306)
|
-
|
(310)
|
Ending balance
|
$ -
|
$ 217
|
$ 242
|
$ 459
|
For the Three Months ended June 30, 2009:
|
||||
Beginning balance
|
$ 52
|
$ 1,412
|
$ 242
|
$ 1,706
|
Transfers out of Level 3
|
-
|
-
|
-
|
-
|
Total gains and losses
|
||||
included in other comprehensive income
|
(10)
|
54
|
-
|
44
|
Settlements
|
-
|
(14)
|
-
|
(14)
|
Ending balance
|
$ 42
|
$ 1,452
|
$ 242
|
$ 1,736
|
For the Six Months ended June 30, 2010:
|
||||
Beginning balance
|
$ 33
|
$ 1,401
|
$ 242
|
$ 1,676
|
Transfers out of Level 3
|
(19)
|
(815)
|
-
|
(834)
|
Total gains and losses
|
||||
included in other comprehensive income
|
3
|
(3)
|
-
|
-
|
Settlements
|
(17)
|
(366)
|
-
|
(383)
|
Ending balance
|
$ -
|
$ 217
|
$ 242
|
$ 459
|
For the Six Months ended June 30, 2009:
|
||||
Beginning balance
|
$ 55
|
$ 1,446
|
$ 267
|
$ 1,768
|
Transfers out of Level 3
|
-
|
-
|
(25)
|
(25)
|
Total gains and losses
|
||||
included in other comprehensive income
|
(13)
|
77
|
-
|
64
|
Settlements
|
-
|
(71)
|
-
|
(71)
|
Ending balance
|
$ 42
|
$ 1,452
|
$ 242
|
$ 1,736
|
|
Fair Value Measurements Using:
|
|||
|
Quoted Prices in
Active Markets for Identical Assets |
Significant Other Observable
Inputs |
Significant
Unobservable Inputs
|
|
(unaudited, in thousands)
|
Assets at Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
June 30, 2010
|
||||
Impaired loans (1)
|
$ 34,020
|
$ -
|
$ -
|
$ 34,020
|
Other real estate owned and repossessed assets (2)
|
6,068
|
-
|
-
|
6,068
|
Mortgage servicing rights (3)
|
1,718
|
-
|
-
|
1,718
|
Loans held for sale (4)
|
11,007
|
-
|
-
|
11,007
|
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
|
Loans held for sale (4)
|
9,441
|
-
|
-
|
9,441
|
|
(1)
|
Represents the carrying value of loans for which adjustments are based on the appraised value and management’s judgment of the value of collateral.
|
|
(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.
|
|
(3)
|
Represents the carrying value of mortgage servicing rights whose value has been impaired and therefore carried at their fair value as determined from independent valuations.
|
|
(4)
|
The carrying amount of residential mortgage loans held for sale approximates fair value. Portfolio loans held for sale of $0.8 million and $-0- as of June 30, 2010 and December 31, 2009 are recorded at the contractual sales price less costs to sell.
|
June 30,
|
December 31,
|
||||||||||
2010
|
2009
|
||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||
(unaudited, in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
|||||||
Financial assets:
|
|||||||||||
Cash and due from banks
|
$ 120,350
|
$ 120,350
|
$ 82,867
|
$ 82,867
|
|||||||
Securities available-for-sale
|
839,952
|
839,952
|
1,261,804
|
1,261,804
|
|||||||
Securities held-to-maturity
|
430,196
|
435,754
|
1,450
|
1,443
|
|||||||
Net loans
|
3,334,495
|
3,185,826
|
3,409,786
|
3,273,207
|
|||||||
Loans held for sale
|
11,007
|
11,007
|
9,441
|
9,441
|
|||||||
Accrued interest receivable
|
19,786
|
19,786
|
20,048
|
20,048
|
|||||||
Bank owned life insurance
|
105,176
|
105,176
|
103,637
|
103,637
|
|||||||
Financial liabilities:
|
|||||||||||
Deposits
|
4,113,807
|
4,126,203
|
3,974,233
|
3,984,671
|
|||||||
Federal Home Loan Bank borrowings
|
309,642
|
318,602
|
496,393
|
500,336
|
|||||||
Other borrowings
|
177,426
|
172,434
|
188,522
|
184,512
|
|||||||
Junior subordinated debt
|
111,174
|
51,237
|
111,176
|
58,144
|
|||||||
Accrued interest payable
|
6,886
|
6,886
|
9,208
|
9,208
|
June 30,
|
December 31,
|
|
(unaudited, in thousands)
|
2010
|
2009
|
Commitments to extend credit
|
$ 648,506
|
$ 710,871
|
Standby letters of credit
|
28,784
|
34,488
|
Affordable housing plan guarantees
|
4,311
|
4,366
|
Trust and
|
|||
Community
|
Investment
|
||
(unaudited, in thousands)
|
Banking
|
Services
|
Consolidated
|
For the Three Months ended June 30, 2010:
|
|||
Interest income
|
$ 59,597
|
$ -
|
$ 59,597
|
Interest expense
|
18,449
|
-
|
18,449
|
Net interest income
|
41,148
|
-
|
41,148
|
Provision for credit losses
|
11,675
|
-
|
11,675
|
Net interest income after provision for credit losses
|
29,473
|
-
|
29,473
|
Non-interest income
|
10,949
|
3,636
|
14,585
|
Non-interest expense
|
32,107
|
2,460
|
34,567
|
Income before provision for income taxes
|
8,315
|
1,176
|
9,491
|
Provision for income taxes
|
783
|
470
|
1,253
|
Net income
|
$ 7,532
|
$ 706
|
$ 8,238
|
For the Three Months ended June 30, 2009:
|
|||
Interest income
|
$ 66,079
|
$ -
|
$ 66,079
|
Interest expense
|
26,828
|
-
|
26,828
|
Net interest income
|
39,251
|
-
|
39,251
|
Provision for credit losses
|
10,269
|
-
|
10,269
|
Net interest income after provision for credit losses
|
28,982
|
-
|
28,982
|
Non-interest income
|
13,021
|
3,288
|
16,309
|
Non-interest expense
|
37,274
|
2,271
|
39,545
|
Income before provision for income taxes
|
4,729
|
1,017
|
5,746
|
Provision for (benefit from) income taxes
|
(405)
|
407
|
2
|
Net income
|
$ 5,134
|
$ 610
|
$ 5,744
|
For the Six Months ended June 30, 2010:
|
|||
Interest income
|
$ 120,162
|
$ -
|
$ 120,162
|
Interest expense
|
38,382
|
-
|
38,382
|
Net interest income
|
81,780
|
-
|
81,780
|
Provision for credit losses
|
23,175
|
-
|
23,175
|
Net interest income after provision for credit losses
|
58,605
|
-
|
58,605
|
Non-interest income
|
21,932
|
7,694
|
29,626
|
Non-interest expense
|
65,046
|
4,914
|
69,960
|
Income before provision for income taxes
|
15,491
|
2,780
|
18,271
|
Provision for income taxes
|
1,010
|
1,112
|
2,122
|
Net income
|
$ 14,481
|
$ 1,668
|
$ 16,149
|
For the Six Months ended June 30, 2009:
|
|||
Interest income
|
$ 129,280
|
$ -
|
$ 129,280
|
Interest expense
|
51,902
|
-
|
51,902
|
Net interest income
|
77,378
|
-
|
77,378
|
Provision for credit losses
|
19,819
|
-
|
19,819
|
Net interest income after provision for credit losses
|
57,559
|
-
|
57,559
|
Non-interest income
|
22,105
|
6,641
|
28,746
|
Non-interest expense
|
69,680
|
4,678
|
74,358
|
Income before provision for income taxes
|
9,984
|
1,963
|
11,947
|
Provision for (benefit from) income taxes
|
(32)
|
785
|
753
|
Net income
|
$ 10,016
|
$ 1,178
|
$ 11,194
|
For the Three Months Ended
|
For the Six Months Ended
|
||||||||||
June 30,
|
June 30,
|
||||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
2010
|
2009
|
|||||||
Net interest income
|
$ 41,148
|
$ 39,251
|
$ 81,780
|
$ 77,378
|
|||||||
Taxable equivalent adjustments to net interest income
|
1,535
|
1,991
|
3,147
|
3,883
|
|||||||
Net interest income, fully taxable equivalent
|
$ 42,683
|
$ 41,242
|
$ 84,927
|
$ 81,261
|
|||||||
Net interest spread, non-taxable equivalent
|
3.23%
|
2.75%
|
3.23%
|
2.85%
|
|||||||
Benefit of net non-interest bearing liabilities
|
0.20%
|
0.27%
|
0.21%
|
0.30%
|
|||||||
Net interest margin
|
3.43%
|
3.02%
|
3.44%
|
3.15%
|
|||||||
Taxable equivalent adjustment
|
0.13%
|
0.15%
|
0.13%
|
0.16%
|
|||||||
Net interest margin, fully taxable equivalent
|
3.56%
|
3.17%
|
3.57%
|
3.31%
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||
2010
|
2009
|
2010
|
2009
|
|||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|
(unaudited, dollars in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
ASSETS
|
||||||||
Due from banks - interest bearing
|
$ 114,710
|
0.24%
|
$ 56,111
|
0.32%
|
$ 104,171
|
0.19%
|
$ 46,063
|
0.20%
|
Loans, net of unearned income (1)
|
3,421,647
|
5.62%
|
3,563,495
|
5.79%
|
3,438,814
|
5.65%
|
3,581,004
|
5.83%
|
Securities: (2)
|
||||||||
Taxable
|
969,547
|
3.60%
|
1,215,980
|
3.55%
|
944,079
|
3.78%
|
936,302
|
3.91%
|
Tax-exempt (3)
|
267,250
|
6.57%
|
343,499
|
6.63%
|
273,308
|
6.58%
|
335,929
|
6.61%
|
Total securities
|
1,236,797
|
4.24%
|
1,559,479
|
4.23%
|
1,217,387
|
4.41%
|
1,272,231
|
4.62%
|
Federal funds sold
|
-
|
-
|
-
|
-
|
-
|
-
|
4,155
|
0.24%
|
Other earning assets
|
30,122
|
0.57%
|
31,918
|
0.79%
|
30,313
|
0.63%
|
32,129
|
1.05%
|
Total earning assets (3)
|
4,803,276
|
5.10%
|
5,211,003
|
5.24%
|
4,790,685
|
5.18%
|
4,935,582
|
5.43%
|
Other assets
|
633,734
|
637,759
|
635,053
|
618,840
|
||||
Total Assets
|
$ 5,437,010
|
$ 5,848,762
|
$ 5,425,738
|
$ 5,554,422
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Interest bearing demand deposits
|
$ 471,500
|
0.54%
|
$ 468,921
|
0.62%
|
$ 465,357
|
0.57%
|
$ 450,750
|
0.62%
|
Money market accounts
|
814,694
|
1.08%
|
647,623
|
1.14%
|
780,870
|
1.07%
|
566,475
|
1.10%
|
Savings deposits
|
511,827
|
0.49%
|
484,192
|
0.53%
|
503,894
|
0.49%
|
458,455
|
0.52%
|
Certificates of deposit
|
1,752,648
|
2.13%
|
2,074,433
|
2.85%
|
1,762,184
|
2.23%
|
1,906,405
|
2.98%
|
Total interest bearing deposits
|
3,550,669
|
1.44%
|
3,675,169
|
1.96%
|
3,512,305
|
1.50%
|
3,382,085
|
2.02%
|
Federal Home Loan Bank borrowings
|
406,387
|
3.52%
|
584,381
|
3.85%
|
438,975
|
3.63%
|
588,788
|
3.85%
|
Other borrowings
|
174,199
|
2.70%
|
232,467
|
3.05%
|
180,193
|
2.63%
|
235,253
|
3.29%
|
Junior subordinated debt
|
111,171
|
3.40%
|
111,142
|
5.31%
|
111,171
|
3.60%
|
111,132
|
5.46%
|
Total interest bearing liabilities
|
4,242,426
|
1.74%
|
4,603,159
|
2.34%
|
4,242,644
|
1.82%
|
4,317,258
|
2.42%
|
Non-interest bearing demand deposits
|
553,487
|
526,951
|
545,812
|
520,995
|
||||
Other liabilities
|
36,763
|
56,490
|
36,087
|
52,956
|
||||
Shareholders’ Equity
|
604,334
|
662,162
|
601,195
|
663,213
|
||||
Total Liabilities and
|
||||||||
Shareholders’ Equity
|
$ 5,437,010
|
$ 5,848,762
|
$ 5,425,738
|
$ 5,554,422
|
||||
Taxable equivalent net interest spread
|
3.36%
|
2.90%
|
3.36%
|
3.01%
|
||||
Taxable equivalent net interest margin
|
3.56%
|
3.17%
|
3.57%
|
3.31%
|
(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 June 30, 2010 | Six Months Ended June 30, 2010 | ||||||||
Compared to June 30, 2009
|
Compared to June 30, 2009 | ||||||||
Net Increase
|
Net Increase
|
||||||||
(unaudited, in thousands)
|
Volume
|
Rate
|
(Decrease)
|
Volume
|
Rate
|
(Decrease)
|
|||
Increase (decrease) in interest income:
|
|||||||||
Due from banks - interest bearing
|
$ 308
|
$ (285)
|
$ 23
|
$ 56
|
$ (1)
|
$ 55
|
|||
Loans, net of unearned income
|
(2,014)
|
(1,557)
|
(3,571)
|
(4,024)
|
(3,231)
|
(7,255)
|
|||
Taxable securities
|
(6,434)
|
4,367
|
(2,067)
|
151
|
(625)
|
(474)
|
|||
Tax-exempt securities (1)
|
(1,252)
|
(51)
|
(1,303)
|
(2,060)
|
(42)
|
(2,102)
|
|||
Federal funds sold
|
-
|
-
|
-
|
-
|
-
|
-
|
|||
Other interest income
|
(3)
|
(17)
|
(20)
|
(9)
|
(63)
|
(72)
|
|||
Total interest income change (1)
|
(9,395)
|
2,457
|
(6,938)
|
(5,886)
|
(3,962)
|
(9,848)
|
|||
Increase (decrease) in interest expense:
|
|||||||||
Interest bearing demand deposits
|
120
|
(211)
|
(91)
|
44
|
(115)
|
(71)
|
|||
Money market accounts
|
3,175
|
(2,838)
|
337
|
1,136
|
(103)
|
1,033
|
|||
Savings deposits
|
697
|
(718)
|
(21)
|
113
|
(65)
|
48
|
|||
Certificates of deposit
|
(2,069)
|
(3,364)
|
(5,433)
|
(2,006)
|
(6,671)
|
(8,677)
|
|||
Federal Home Loan Bank borrowings
|
(1,595)
|
(452)
|
(2,047)
|
(2,727)
|
(618)
|
(3,345)
|
|||
Other borrowings
|
(409)
|
(187)
|
(596)
|
(801)
|
(683)
|
(1,484)
|
|||
Junior subordinated debt
|
12
|
(539)
|
(527)
|
1
|
(1,024)
|
(1,023)
|
|||
Total interest expense change
|
(69)
|
(8,309)
|
(8,378)
|
(4,240)
|
(9,279)
|
(13,519)
|
|||
Net interest income increase (decrease) (1)
|
$ (9,326)
|
$ 10,766
|
$ 1,440
|
$ (1,646)
|
$ 5,317
|
$ 3,671
|
For the Three Months
|
For the Six Months
|
||||||||
Ended June 30,
|
Ended June 30,
|
||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
2010
|
2009
|
$ Change
|
% Change
|
|
Trust fees
|
$ 3,636
|
$ 3,288
|
$ 348
|
10.6%
|
$ 7,694
|
$ 6,641
|
$ 1,053
|
15.9%
|
|
Service charges on deposits
|
5,701
|
6,076
|
(375)
|
(6.2%)
|
11,018
|
11,294
|
(276)
|
(2.4%)
|
|
Bank-owned life insurance
|
966
|
897
|
69
|
7.7%
|
1,910
|
1,788
|
122
|
6.8%
|
|
Net securities gains
|
898
|
2,462
|
(1,564)
|
(63.5%)
|
2,303
|
2,604
|
(301)
|
(11.6%)
|
|
Net gains on sales of mortgage loans
|
569
|
297
|
272
|
91.6%
|
1,094
|
785
|
309
|
39.4%
|
|
Net loss on other real estate
owned and other assets
|
(1,315)
|
(294)
|
(1,021)
|
347.3%
|
(2,845)
|
(426)
|
(2,419)
|
567.8%
|
|
Other Income
|
|||||||||
Service fees on ATMs and debit cards
|
2,190
|
1,880
|
310
|
16.5%
|
4,105
|
3,601
|
504
|
14.0%
|
|
Net securities brokerage revenue
|
1,055
|
1,175
|
(120)
|
(10.2%)
|
2,425
|
1,800
|
625
|
34.7%
|
|
Net insurance services revenue
|
561
|
543
|
18
|
3.3%
|
1,042
|
1,126
|
(84)
|
(7.5%)
|
|
Other
|
324
|
(15)
|
339
|
2260.0%
|
880
|
(467)
|
1,347
|
288.4%
|
|
Total other income
|
4,130
|
3,583
|
547
|
15.3%
|
8,452
|
6,060
|
2,392
|
39.5%
|
|
Total non-interest income
|
$ 14,585
|
$ 16,309
|
$ (1,724)
|
(10.6%)
|
$ 29,626
|
$ 28,746
|
$ 880
|
3.1%
|
For the Three Months
|
For the Six Months
|
||||||||
Ended June 30,
|
Ended June 30,
|
||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
2010
|
2009
|
$ Change
|
% Change
|
|
Salaries and wages
|
$ 13,362
|
$ 13,998
|
$ (636)
|
(4.5%)
|
$ 26,576
|
$ 27,165
|
$ (589)
|
(2.2%)
|
|
Employee benefits
|
4,347
|
5,061
|
(714)
|
(14.1%)
|
9,344
|
9,768
|
(424)
|
(4.3%)
|
|
Net occupancy
|
2,540
|
2,361
|
179
|
7.6%
|
5,599
|
5,105
|
494
|
9.7%
|
|
Equipment
|
2,376
|
2,687
|
(311)
|
(11.6%)
|
4,980
|
5,229
|
(249)
|
(4.8%)
|
|
Marketing
|
1,155
|
1,720
|
(565)
|
(32.8%)
|
1,785
|
2,476
|
(691)
|
(27.9%)
|
|
FDIC Insurance
|
1,683
|
4,322
|
(2,639)
|
(61.1%)
|
3,288
|
5,576
|
(2,288)
|
(41.0%)
|
|
Amortization of intangible assets
|
685
|
812
|
(127)
|
(15.6%)
|
1,384
|
1,509
|
(125)
|
(8.3%)
|
|
Restructuring and merger-related expenses
|
7
|
192
|
(185)
|
(96.4%)
|
206
|
621
|
(415)
|
(66.8%)
|
|
Other operating expenses
|
|||||||||
Miscellaneous, franchise, and other taxes
|
1,525
|
1,495
|
30
|
2.0%
|
3,029
|
2,928
|
101
|
3.4%
|
|
Consulting, regulatory, and advisory fees
|
871
|
1,221
|
(350)
|
(28.7%)
|
1,727
|
2,300
|
(573)
|
(24.9%)
|
|
Postage
|
872
|
840
|
32
|
3.8%
|
1,805
|
1,766
|
39
|
2.2%
|
|
ATM and interchange expenses
|
668
|
861
|
(193)
|
(22.4%)
|
1,360
|
1,686
|
(326)
|
(19.3%)
|
|
Communications
|
677
|
755
|
(78)
|
(10.3%)
|
1,370
|
1,482
|
(112)
|
(7.6%)
|
|
Legal fees
|
706
|
636
|
70
|
11.0%
|
1,418
|
1,358
|
60
|
4.4%
|
|
Other real estate owned and foreclosure expenses
|
749
|
141
|
608
|
431.2%
|
1,462
|
279
|
1,183
|
424.0%
|
|
Supplies
|
584
|
656
|
(72)
|
(11.0%)
|
1,187
|
1,302
|
(115)
|
(8.8%)
|
|
Other
|
1,760
|
1,787
|
(27)
|
(1.5%)
|
3,440
|
3,808
|
(368)
|
(9.7%)
|
|
Total other operating expenses
|
8,412
|
8,392
|
20
|
0.2%
|
16,798
|
16,909
|
(111)
|
(0.7%)
|
|
Total non-interest expense
|
$ 34,567
|
$ 39,545
|
$ (4,978)
|
(12.6%)
|
$ 69,960
|
$ 74,358
|
$ (4,398)
|
(5.9%)
|
June 30,
|
December 31,
|
|
|||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
|
Securities available-for-sale (at fair value):
|
|||||
Other government agencies
|
$ 298,860
|
$ 190,726
|
$ 108,134
|
56.7%
|
|
Corporate debt securities
|
4,863
|
2,932
|
1,931
|
65.9%
|
|
Residential mortgage-backed securities and collateralized
|
|
|
|
||
mortgage obligations of government agencies
|
336,034 | 698,138 | (362,104) |
(51.9%)
|
|
Other residential collateralized mortgage obligations
|
-
|
2,591
|
(2,591)
|
(100.0%)
|
|
Obligations of states and political subdivisions
|
196,051
|
363,619
|
(167,568)
|
(46.1%)
|
|
Equity securities
|
4,144
|
3,798
|
346
|
9.1%
|
|
Total securities available-for-sale
|
$ 839,952
|
$ 1,261,804
|
$ (421,852)
|
(33.4%)
|
|
Securities held-to-maturity (at amortized cost):
|
|||||
Corporate debt securities
|
1,451
|
1,450
|
1
|
0.1%
|
|
Residential mortgage-backed securities and collateralized
|
|
|
|
|
|
mortgage obligations of government agencies
|
256,188 | - | 256,188 |
100.0%
|
|
Other residential collateralized mortgage obligations
|
1,605
|
-
|
1,605
|
100.0%
|
|
Obligations of states and political subdivisions
|
170,952
|
-
|
170,952
|
100.0%
|
|
Total securities held-to-maturity
|
$ 430,196
|
$ 1,450
|
$ 428,746
|
29568.7%
|
|
Total securities
|
$ 1,270,148
|
$ 1,263,254
|
$ 6,894
|
0.5%
|
Available-for-sale securities:
|
|
|
|||
Weighted average taxable equivalent yield at the respective period end
|
3.86%
|
4.57%
|
|||
As a % of total securities
|
66.1%
|
99.9%
|
|||
Weighted average life (in years)
|
2.3
|
3.7
|
|||
Held-to-maturity securities:
|
|||||
Weighted average taxable equivalent yield at the respective period end
|
4.74%
|
9.71%
|
|||
As a % of total securities
|
33.9%
|
0.1%
|
|||
Weighted average life (in years)
|
6.1
|
20.3
|
June 30, 2010
|
December 31, 2009
|
||||
(unaudited, dollars in thousands)
|
Amount
|
% of Total
|
Amount
|
% of Total
|
|
Municipal bonds:
|
|||||
AAA rating
|
$ 84,523
|
22.9%
|
$ 78,008
|
21.5%
|
|
AA rating
|
170,879
|
46.3%
|
130,914
|
36.0%
|
|
A rating
|
68,379
|
18.5%
|
97,210
|
26.7%
|
|
Below an A rating
|
20,378
|
5.5%
|
29,616
|
8.1%
|
|
No rating
|
24,813
|
6.7%
|
27,871
|
7.7%
|
|
Total municipal bond portfolio
|
$ 368,972
|
100.0%
|
$ 363,619
|
100.0%
|
June 30, 2010
|
December 31, 2009
|
||||
(unaudited, dollars in thousands)
|
Amount
|
% of Loans
|
Amount
|
% of Loans
|
|
Loans: (1)
|
|||||
Commercial and industrial
|
$ 447,875
|
13.1%
|
$ 451,688
|
13.0%
|
|
Commercial real estate:
|
|||||
Land and construction
|
258,401
|
7.6%
|
254,637
|
7.3%
|
|
Other
|
1,507,188
|
44.2%
|
1,525,584
|
43.8%
|
|
Residential real estate:
|
|||||
Land and construction
|
8,638
|
0.3%
|
8,787
|
0.3%
|
|
Other
|
653,555
|
19.2%
|
699,610
|
20.1%
|
|
Home equity
|
246,470
|
7.2%
|
239,784
|
6.9%
|
|
Consumer
|
277,571
|
8.1%
|
290,856
|
8.3%
|
|
Total portfolio loans
|
3,399,698
|
99.7%
|
3,470,946
|
99.7%
|
|
Loans held for sale
|
11,007
|
0.3%
|
9,441
|
0.3%
|
|
Total Loans
|
$ 3,410,705
|
100.0%
|
$ 3,480,387
|
100.0%
|
June 30,
|
December 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Non-accrual loans:
|
|||
Commercial and industrial
|
$ 11,055
|
$ 12,749
|
|
Commercial real estate (1)
|
38,521
|
38,210
|
|
Residential real estate
|
14,183
|
13,228
|
|
Home equity
|
1,046
|
818
|
|
Consumer
|
278
|
268
|
|
Total non-accrual loans
|
65,083
|
65,273
|
|
Renegotiated loans:
|
|||
Commercial and industrial
|
505
|
552
|
|
Commercial real estate
|
25,285
|
11,468
|
|
Residential real estate
|
3,545
|
2,826
|
|
Consumer
|
137
|
142
|
|
Total renegotiated loans
|
29,472
|
14,988
|
|
Total non-performing loans
|
$ 94,555
|
$ 80,261
|
|
Other real estate owned and repossessed assets
|
6,068
|
8,691
|
|
Total non-performing assets
|
$ 100,623
|
$ 88,952
|
|
Non-performing loans/total loans
|
2.78%
|
2.31%
|
|
Non-performing assets/total loans, other real estate and repossessed assets
|
2.95%
|
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 six months:
|
|||||
Additions, including transfers from other categories
|
25,143
|
18,368
|
20,452
|
-
|
|
Real estate foreclosures or deeds in lieu of foreclosure
|
-
|
-
|
-
|
2,321
|
|
Repossessions of other collateral
|
-
|
-
|
-
|
1,975
|
|
Reductions, including transfers to other categories
|
(2,363)
|
(2,127)
|
(9,309)
|
-
|
|
Charge-offs or charge-downs
|
(10,273)
|
(679)
|
-
|
(2,915)
|
|
Other real estate sold
|
-
|
-
|
-
|
(1,856)
|
|
Repossessed assets sold
|
-
|
-
|
-
|
(2,271)
|
|
Principal payments and other changes, net
|
(12,697)
|
(1,078)
|
(196)
|
123
|
|
Ending balance, June 30, 2010
|
$ 65,083
|
$ 29,472
|
$ 24,309
|
$ 6,068
|
June 30,
|
December 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Loans past due 90 days or more:
|
|||
Commercial and industrial
|
$ 172
|
$ 17
|
|
Commercial real estate
|
-
|
1,503
|
|
Residential real estate
|
2,840
|
2,655
|
|
Home equity
|
1,000
|
274
|
|
Consumer
|
814
|
826
|
|
Total loans past due 90 days or more
|
$ 4,826
|
$ 5,275
|
|
Loans past due 30 to 89 days:
|
|||
Commercial and industrial
|
$ 3,820
|
$ 1,982
|
|
Commercial real estate
|
14,675
|
5,052
|
|
Residential real estate
|
8,460
|
8,865
|
|
Home equity
|
2,226
|
2,562
|
|
Consumer
|
6,336
|
6,935
|
|
Total loans past due 30 to 89 days
|
$ 35,517
|
$ 25,396
|
|
Loans past due 90 days or more and accruing/total loans
|
0.14%
|
0.15%
|
|
Loans past due 30-89 days/total loans
|
1.04%
|
0.73%
|
For the Six Months Ended
|
|||
|
June 30,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Beginning balance of allowance for loan losses
|
$ 61,160
|
$ 49,803
|
|
Provision for loan losses
|
23,175
|
19,950
|
|
Charge-offs:
|
|||
Commercial and industrial
|
3,343
|
2,959
|
|
Commercial real estate
|
10,740
|
3,813
|
|
Residential real estate
|
3,032
|
1,308
|
|
Home equity
|
263
|
606
|
|
Consumer
|
2,564
|
2,903
|
|
Total loan charge-offs
|
19,942
|
11,589
|
|
Deposit account overdrafts
|
487
|
530
|
|
Total loan and deposit account overdraft charge-offs
|
20,429
|
12,119
|
|
Recoveries:
|
|||
Commercial and industrial
|
145
|
85
|
|
Commercial real estate
|
341
|
42
|
|
Residential real estate
|
16
|
57
|
|
Home equity
|
9
|
10
|
|
Consumer
|
615
|
556
|
|
Total loan recoveries
|
1,126
|
750
|
|
Deposit account overdrafts
|
171
|
188
|
|
Total loan and deposit account overdraft recoveries
|
1,297
|
938
|
|
Net loan and deposit account overdraft charge-offs
|
19,132
|
11,181
|
|
Ending balance of allowance for loan losses
|
$ 65,203
|
$ 58,572
|
|
Annualized net charge-offs as a percentage of average total loans:
|
|||
Commercial and industrial
|
1.41%
|
1.21%
|
|
Commercial real estate
|
1.17%
|
0.43%
|
|
Residential real estate
|
0.88%
|
0.31%
|
|
Home equity
|
0.21%
|
0.54%
|
|
Consumer
|
1.38%
|
1.53%
|
|
Total loan charge-offs
|
1.09%
|
0.62%
|
|
Allowance for loan losses as a percentage of total loans
|
1.92%
|
1.65%
|
|
Allowance for loan losses to total non-performing loans
|
0.69x
|
0.72x
|
|
Allowance for loan losses to total non-performing loans and
|
|||
loans past due 90 days or more
|
0.66x
|
0.64x
|
|
Allowance for loan losses to trailing twelve months' net charge-offs
|
1.39x
|
2.36x
|
June 30,
|
Percent of
|
December 31,
|
Percent of
|
||
(unaudited, dollars in thousands)
|
2010
|
Total
|
2009
|
Total
|
|
Commercial and industrial
|
$ 16,327
|
25.0%
|
$ 13,659
|
22.3%
|
|
Commercial real estate
|
34,095
|
52.3%
|
32,654
|
53.4%
|
|
Residential real estate
|
5,437
|
8.3%
|
4,919
|
8.0%
|
|
Home equity
|
1,988
|
3.1%
|
2,309
|
3.8%
|
|
Consumer
|
6,274
|
9.6%
|
6,649
|
10.9%
|
|
Deposit account overdrafts
|
1,082
|
1.7%
|
970
|
1.6%
|
|
Total allowance for loan losses
|
$ 65,203
|
100.0%
|
$ 61,160
|
100.0%
|
|
Components of the allowance for loan losses:
|
|||||
General reserves
|
$ 52,745
|
80.9%
|
$ 53,151
|
86.9%
|
|
Specific reserves
|
12,458
|
19.1%
|
8,009
|
13.1%
|
|
Total allowance for loan losses
|
$ 65,203
|
100.0%
|
$ 61,160
|
100.0%
|
June 30,
|
December 31,
|
||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
|
Non-interest bearing demand
|
$ 547,551
|
$ 545,019
|
$ 2,532
|
0.5%
|
|
Interest bearing demand
|
450,163
|
450,697
|
(534)
|
(0.1%)
|
|
Money market
|
839,743
|
714,926
|
124,817
|
17.5%
|
|
Savings deposits
|
513,062
|
486,055
|
27,007
|
5.6%
|
|
Certificates of deposit
|
1,763,288
|
1,777,536
|
(14,248)
|
(0.8%)
|
|
Total deposits
|
$ 4,113,807
|
$ 3,974,233
|
$ 139,574
|
3.5%
|
June 30,
|
December 31,
|
||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
|
Federal Home Loan Bank borrowings
|
$ 309,642
|
$ 496,393
|
$ (186,751)
|
(37.6%)
|
|
Other short-term borrowings
|
177,426
|
188,522
|
(11,096)
|
(5.9%)
|
|
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
111,174
|
111,176
|
(2)
|
(0.0%)
|
|
Total borrowings
|
$ 598,242
|
$ 796,091
|
$ (197,849)
|
(24.9%)
|
Minimum
|
Well
|
June 30, 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
|
$ 419,930
|
8.13%
|
$ 410,176
|
7.86%
|
Tier 1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
419,930
|
11.61%
|
410,176
|
11.12%
|
Total Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
465,387
|
12.87%
|
456,492
|
12.37%
|
WesBanco Bank, Inc.
|
||||||
Tier 1 Leverage
|
4.00%
|
5.00%
|
$ 391,607
|
7.61%
|
$ 391,551
|
7.52%
|
Tier 1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
391,607
|
10.90%
|
391,551
|
10.67%
|
Total Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
436,785
|
12.15%
|
437,608
|
11.93%
|
Immediate Change in
|
Percentage Change in
|
||
Interest Rates
|
Net Interest Income from Base over One Year
|
ALCO
|
|
(basis points)
|
June 30, 2010
|
December 31, 2009
|
Guidelines
|
+300
|
0.8%
|
(9.6%)
|
-25%
|
+200
|
2.0%
|
(4.7%)
|
- 12.5%
|
+100
|
2.6%
|
(0.4%)
|
- 5.0%
|
-100
|
(3.4%)
|
(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 March 31, 2010
|
584,325
|
|||
April 1, 2010 to April 30, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
24,536
|
$ 16.69
|
N/A
|
N/A
|
May 1, 2010 to May 31, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
9,104
|
$ 18.84
|
N/A
|
N/A
|
June 1, 2010 to June 30, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
3,139
|
$ 17.89
|
N/A
|
N/A
|
Second Quarter 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
36,779
|
$ 17.32
|
N/A
|
N/A
|
Total
|
36,779
|
$ 17.32
|
-
|
584,325
|
10.1
|
WesBanco, Inc. Incentive Bonus, Option and Restricted Stock Plan (incorporated by reference to Form 8-K filed by the Registrant with the Securities and Exchange Commission on April 22, 2010).
|
10.2
|
Form of WesBanco, Inc. Incentive Bonus, Option & Restricted Stock Plan – Stock Option Agreement.
|
10.3
|
Form of WesBanco, Inc. Incentive Bonus, Option & Restricted Stock Plan – Restricted Stock Agreement.
|
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: July 30, 2010
|
/s/ Paul M. Limbert | |
Paul M. Limbert
|
||
President and Chief Executive Officer
(Principal Executive Officer)
|
||
Date: July 30, 2010
|
/s/ Robert H. Young | |
Robert H. Young
|
||
Executive Vice President and Chief Financial Officer
|
||
(Principal Financial and Accounting Officer)
|