(Mark One)
|
||
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 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 September 30, 2010 (unaudited) and December 31, 2009
|
3
|
|
Consolidated Statements of Income for the three and nine months ended September 30, 2010 and 2009 (unaudited)
|
4
|
|
Consolidated Statements of Changes in Shareholders' Equity for the nine months ended September 30, 2010 and 2009 (unaudited)
|
5
|
|
Consolidated Statements of Cash Flows for the nine months ended September 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
|
37
|
4
|
Controls and Procedures
|
39
|
PART II – OTHER INFORMATION
|
||
1
|
Legal Proceedings
|
40
|
2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
40
|
6
|
Exhibits
|
41
|
Signatures
|
42
|
WESBANCO, INC. CONSOLIDATED BALANCE SHEETS
|
||
September 30,
|
December 31,
|
|
(unaudited, dollars in thousands, except per share amounts)
|
2010
|
2009
|
ASSETS
|
||
Cash and due from banks, including interest bearing amounts of $583 and $10,813, respectively
|
$ 88,954
|
$ 82,867
|
Securities:
|
||
Available-for-sale, at fair value
|
893,414
|
1,261,804
|
Held-to-maturity (fair values of $476,710 and $1,443, respectively)
|
465,297
|
1,450
|
Total securities
|
1,358,711
|
1,263,254
|
Loans held for sale
|
13,132
|
9,441
|
Portfolio loans:
|
||
Commercial
|
431,996
|
451,688
|
Commercial real estate
|
1,733,426
|
1,780,221
|
Residential real estate
|
635,934
|
708,397
|
Home equity
|
248,481
|
239,784
|
Consumer
|
268,265
|
290,856
|
Total portfolio loans, net of unearned income
|
3,318,102
|
3,470,946
|
Allowance for loan losses
|
(58,989)
|
(61,160)
|
Net portfolio loans
|
3,259,113
|
3,409,786
|
Premises and equipment, net
|
85,868
|
89,603
|
Accrued interest receivable
|
20,882
|
20,048
|
Goodwill and other intangible assets, net
|
286,228
|
288,292
|
Bank-owned life insurance
|
106,054
|
103,637
|
Other assets
|
143,681
|
130,424
|
Total Assets
|
$ 5,362,623
|
$ 5,397,352
|
LIABILITIES
|
||
Deposits:
|
||
Non-interest bearing demand
|
$ 562,770
|
$ 545,019
|
Interest bearing demand
|
493,172
|
450,697
|
Money market
|
853,324
|
714,926
|
Savings deposits
|
520,074
|
486,055
|
Certificates of deposit
|
1,741,736
|
1,777,536
|
Total deposits
|
4,171,076
|
3,974,233
|
Federal Home Loan Bank borrowings
|
259,179
|
496,393
|
Other short-term borrowings
|
180,422
|
188,522
|
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
106,027
|
111,176
|
Total borrowings
|
545,628
|
796,091
|
Accrued interest payable
|
6,888
|
9,208
|
Other liabilities
|
30,744
|
29,104
|
Total Liabilities
|
4,754,336
|
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: 26,586,953 shares and 26,567,653 shares in 2010 and 2009, respectively
|
55,487
|
55,487
|
Capital surplus
|
191,902
|
192,268
|
Retained earnings
|
354,925
|
340,788
|
Treasury stock (46,895 shares and 66,195 shares in 2010 and 2009, respectively, at cost)
|
(1,063)
|
(1,498)
|
Accumulated other comprehensive income
|
8,221
|
2,949
|
Deferred benefits for directors
|
(1,185)
|
(1,278)
|
Total Shareholders' Equity
|
608,287
|
588,716
|
Total Liabilities and Shareholders' Equity
|
$ 5,362,623
|
$ 5,397,352
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF INCOME
|
|||||||
For the Three Months Ended
|
For the Nine Months Ended
|
||||||
September 30,
|
September 30,
|
||||||
(unaudited, dollars in thousands, except shares and per share amounts)
|
2010
|
2009
|
2010
|
2009
|
|||
INTEREST AND DIVIDEND INCOME
|
|||||||
Loans, including fees
|
$ 46,753
|
$ 50,970
|
$ 143,038
|
$ 154,513
|
|||
Interest and dividends on securities:
|
|||||||
Taxable
|
8,957
|
10,563
|
26,792
|
28,872
|
|||
Tax-exempt
|
2,763
|
3,595
|
8,609
|
10,806
|
|||
Total interest and dividends on securities
|
11,720
|
14,158
|
35,401
|
39,678
|
|||
Other interest income
|
103
|
84
|
299
|
302
|
|||
Total interest and dividend income
|
58,576
|
65,212
|
178,738
|
194,493
|
|||
INTEREST EXPENSE
|
|||||||
Interest bearing demand deposits
|
650
|
787
|
1,957
|
2,163
|
|||
Money market deposits
|
1,821
|
1,758
|
5,949
|
4,853
|
|||
Savings deposits
|
533
|
606
|
1,758
|
1,784
|
|||
Certificates of deposit
|
8,817
|
13,062
|
28,299
|
41,221
|
|||
Total interest expense on deposits
|
11,821
|
16,213
|
37,963
|
50,021
|
|||
Federal Home Loan Bank borrowings
|
2,576
|
5,568
|
10,477
|
16,814
|
|||
Other short-term borrowings
|
1,207
|
1,780
|
3,558
|
5,619
|
|||
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
986
|
1,222
|
2,974
|
4,232
|
|||
Total interest expense
|
16,590
|
24,783
|
54,972
|
|
76,686
|
||
NET INTEREST INCOME
|
41,986
|
40,429
|
123,766
|
117,807
|
|||
Provision for credit losses
|
11,778
|
16,200
|
34,953
|
36,019
|
|||
Net interest income after provision for credit losses
|
30,208
|
24,229
|
88,813
|
81,788
|
|||
NON-INTEREST INCOME
|
|
|
|
||||
Trust fees
|
3,765
|
3,508
|
11,459
|
10,149
|
|||
Service charges on deposits
|
4,897
|
6,648
|
15,914
|
17,941
|
|||
Electronic banking fees
|
2,230
|
1,953
|
6,335
|
5,554
|
|||
Net securities brokerage revenue
|
1,217
|
1,310
|
3,642
|
3,110
|
|||
Bank-owned life insurance
|
879
|
1,873
|
2,789
|
3,661
|
|||
Net securities gains
|
981
|
1,329
|
3,284
|
3,933
|
|||
Net gains on sales of mortgage loans
|
985
|
820
|
2,079
|
1,606
|
|||
Net loss on other real estate owned and other assets
|
(654)
|
29
|
(3,499)
|
(397)
|
|||
Other income
|
676
|
1,085
|
2,599
|
1,744
|
|||
Total non-interest income
|
14,976
|
18,555
|
44,602
|
47,301
|
|||
NON-INTEREST EXPENSE
|
|||||||
Salaries and wages
|
13,749
|
13,920
|
40,326
|
41,085
|
|||
Employee benefits
|
4,671
|
5,240
|
14,016
|
15,008
|
|||
Net occupancy
|
2,534
|
2,572
|
8,133
|
7,676
|
|||
Equipment
|
2,460
|
2,888
|
7,440
|
8,117
|
|||
Marketing
|
1,223
|
1,486
|
3,008
|
3,961
|
|||
FDIC insurance
|
1,740
|
1,528
|
5,028
|
7,104
|
|||
Amortization of intangible assets
|
676
|
806
|
2,060
|
2,315
|
|||
Restructuring and merger-related expenses
|
(32)
|
2
|
175
|
623
|
|||
Other operating expenses
|
8,660
|
9,263
|
25,454
|
26,174
|
|||
Total non-interest expense
|
35,681
|
37,705
|
105,640
|
112,063
|
|||
Income before provision for income taxes
|
9,503
|
5,079
|
27,775
|
17,026
|
|||
Provision for income taxes
|
350
|
(363)
|
2,473
|
390
|
|||
NET INCOME
|
$ 9,153
|
$ 5,442
|
$ 25,302
|
$ 16,636
|
|||
Preferred dividends and expense associated with unamortized
discount and issuance costs
|
-
|
3,121
|
-
|
5,233
|
|||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ 9,153
|
$ 2,321
|
$ 25,302
|
$ 11,403
|
|||
EARNINGS PER COMMON SHARE
|
|||||||
Basic
|
$ 0.34
|
$ 0.09
|
$ 0.95
|
$ 0.43
|
|||
Diluted
|
$ 0.34
|
$ 0.09
|
$ 0.95
|
|
$ 0.43
|
||
AVERAGE SHARES OUTSTANDING
|
|
||||||
Basic
|
26,586,953
|
26,567,653
|
26,577,302
|
26,565,621
|
|||
Diluted
|
26,587,281
|
26,568,081
|
26,577,827
|
26,567,174
|
|||
DIVIDENDS DECLARED PER COMMON SHARE
|
$ 0.14
|
$ 0.14
|
$ 0.42
|
$ 0.70
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
|
||||||||||
For the Nine Months Ended September 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
|
25,302
|
25,302
|
||||||||
Other comprehensive income (1)
|
5,272
|
5,272
|
||||||||
Total comprehensive income
|
30,574
|
|||||||||
Common dividends
|
||||||||||
declared ($0.42 per share)
|
(11,165)
|
(11,165)
|
||||||||
Treasury shares sold
|
19,300
|
(405)
|
435
|
30
|
||||||
Stock compensation expense
|
132
|
132
|
||||||||
Deferred benefits for directors- net
|
(93)
|
93
|
-
|
|||||||
September 30, 2010
|
-
|
$ -
|
26,586,953
|
$ 55,487
|
$ 191,902
|
$ 354,925
|
$ (1,063)
|
$ 8,221
|
$ (1,185)
|
$ 608,287
|
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
|
16,636
|
16,636
|
||||||||
Other comprehensive income (1)
|
12,377
|
12,377
|
||||||||
Total comprehensive income
|
29,013
|
|||||||||
Preferred dividends and amortization
|
||||||||||
of discount
|
2,668
|
(5,233)
|
(2,565)
|
|||||||
Common dividends
|
||||||||||
declared ($0.70 per share)
|
(18,595)
|
(18,595)
|
||||||||
Treasury shares sold
|
6,764
|
(52)
|
163
|
111
|
||||||
Redemption of preferred stock
|
(75,000)
|
(75,000)
|
(75,000)
|
|||||||
Deferred benefits for directors- net
|
42
|
(42)
|
-
|
|||||||
September 30, 2009
|
-
|
$ -
|
26,567,653
|
$ 55,487
|
$ 193,211
|
$ 337,211
|
$ (1,498)
|
$ 9,195
|
$ (1,271)
|
$ 592,335
|
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||
|
For the Nine Months Ended
|
|
September 30,
|
||
(unaudited, in thousands)
|
2010
|
2009
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
$ 70,037
|
$ 47,972
|
INVESTING ACTIVITIES:
|
||
Securities available-for-sale:
|
||
Proceeds from sales
|
114,809
|
418,869
|
Proceeds from maturities, prepayments and calls
|
326,123
|
280,427
|
Purchases of securities
|
(511,795)
|
(1,164,469)
|
Securities held-to-maturity:
|
||
Proceeds from maturities, prepayments and calls
|
28,721
|
-
|
Purchases of securities
|
(67,420)
|
-
|
Net cash received from acquisitions
|
-
|
578,573
|
Net decrease in loans
|
110,478
|
70,879
|
Purchases of premises and equipment – net
|
(1,666)
|
(2,605)
|
Net cash (used in) provided by investing activities
|
(750)
|
181,674
|
FINANCING ACTIVITIES:
|
||
Increase (decrease) in deposits
|
197,079
|
(95,878)
|
Proceeds from Federal Home Loan Bank borrowings
|
20,000
|
-
|
Repayment of Federal Home Loan Bank borrowings
|
(256,378)
|
(27,014)
|
Decrease in other short-term borrowings
|
(2,769)
|
(28,603)
|
Decrease in federal funds purchased
|
(5,000)
|
(32,000)
|
Repayment of junior subordinated debt
|
(5,000)
|
-
|
Repayment of preferred stock
|
-
|
(75,000)
|
Dividends paid to common and preferred shareholders
|
(11,162)
|
(25,176)
|
Treasury shares sold – net
|
30
|
111
|
Net cash used in financing activities
|
(63,200)
|
(283,560)
|
Net increase (decrease) in cash and cash equivalents
|
6,087
|
(53,914)
|
Cash and cash equivalents at beginning of the period
|
82,867
|
141,170
|
Cash and cash equivalents at end of the period
|
$ 88,954
|
$ 87,256
|
SUPPLEMENTAL DISCLOSURES:
|
||
Interest paid on deposits and other borrowings
|
$ 57,292
|
$ 76,514
|
Income taxes paid
|
4,285
|
4,975
|
Transfers of loans to other real estate owned
|
6,058
|
7,535
|
Transfers to loans held for sale
|
15,437
|
-
|
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 Nine Months Ended
|
|||||
September 30,
|
September 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
|
$ 9,153
|
$ 5,442
|
$ 25,302
|
$ 16,636
|
||
Less: Preferred dividends and expense associated with unamortized discount and issuance costs
|
-
|
$ (3,121)
|
-
|
$ (5,233)
|
||
Net income available to common shareholders
|
$ 9,153
|
$ 2,321
|
$ 25,302
|
$ 11,403
|
||
Denominator:
|
||||||
Total average basic common shares outstanding
|
26,586,953
|
26,567,653
|
26,577,302
|
26,565,621
|
||
Effect of dilutive stock options
|
328
|
428
|
525
|
1,553
|
||
Total diluted average common shares outstanding
|
26,587,281
|
26,568,081
|
26,577,827
|
26,567,174
|
||
Earnings per common share - basic
|
$ 0.34
|
$ 0.09
|
$ 0.95
|
$ 0.43
|
||
Earnings per common share - diluted
|
$ 0.34
|
$ 0.09
|
$ 0.95
|
$ 0.43
|
September 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
|
$ 334,551
|
$ 2,191
|
$ (190)
|
$ 336,552
|
$ 191,184
|
$ 638
|
$ (1,096)
|
$ 190,726
|
|||
Corporate debt securities
|
25,910
|
24
|
(53)
|
25,881
|
2,886
|
46
|
-
|
2,932
|
|||
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
322,717
|
10,734
|
(19)
|
333,432
|
684,142
|
15,086
|
(1,090)
|
698,138
|
|||
Other residential collateralized mortgage obligations
|
-
|
-
|
-
|
-
|
2,569
|
22
|
-
|
2,591
|
|||
Obligations of state and political subdivisions
|
186,038
|
7,167
|
(38)
|
193,167
|
356,693
|
8,818
|
(1,892)
|
363,619
|
|||
Total debt securities
|
869,216
|
20,116
|
(300)
|
889,032
|
1,237,474
|
24,610
|
(4,078)
|
1,258,006
|
|||
Equity securities
|
3,565
|
818
|
(1)
|
4,382
|
3,508
|
291
|
(1)
|
3,798
|
|||
Total available-for-sale securities
|
$ 872,781
|
$ 20,934
|
$ (301)
|
$ 893,414
|
$ 1,240,982
|
$ 24,901
|
$ (4,079)
|
$ 1,261,804
|
|||
Held-to-maturity
|
|||||||||||
Corporate debt securities
|
$ 1,451
|
$ -
|
$ (479)
|
$ 972
|
$ 1,450
|
$ -
|
$ (7)
|
$ 1,443
|
|||
Residential mortgage-backed securities and
collateralized mortgage obligations
of government agencies
|
235,137
|
3,647
|
(46)
|
238,738
|
-
|
-
|
-
|
-
|
|||
Other residential collateralized mortgage
obligations
|
1,437
|
26
|
-
|
1,463
|
-
|
-
|
-
|
-
|
|||
Obligations of state and political subdivisions
|
227,272
|
8,285
|
(20)
|
235,537
|
-
|
-
|
-
|
-
|
|||
Total held-to-maturity securities
|
$ 465,297
|
$ 11,958
|
$ (545)
|
$ 476,710
|
$ 1,450
|
$ -
|
$ (7)
|
$ 1,443
|
|||
Total securities
|
$ 1,338,078
|
$ 32,892
|
$ (846)
|
$ 1,370,124
|
$ 1,242,432
|
$ 24,901
|
$ (4,086)
|
$ 1,263,247
|
September 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
|
$ 238,959
|
$ 75,116
|
$ -
|
$ 22,477
|
$ 336,552
|
||||
Corporate debt securities
|
11,873
|
12,022
|
1,986
|
-
|
25,881
|
||||
Residential mortgage-backed securities and
|
|
|
|
|
|
||||
collateralized mortgage obligations of
|
|||||||||
government agencies (1)
|
43,654 | 258,644 | 28,930 | 2,204 | 333,432 | ||||
Obligations of states and political subdivisions
|
66,350
|
93,578
|
33,239
|
-
|
193,167
|
||||
Equity securities
|
-
|
-
|
-
|
4,382
|
4,382
|
||||
Total available-for-sale securities
|
$ 360,836
|
$ 439,360
|
$ 64,155
|
$ 29,063
|
$ 893,414
|
||||
Held-to-maturity (2)
|
|||||||||
Residential mortgage-backed securities and
|
|||||||||
collateralized mortgage obligations of
|
|||||||||
government agencies (1)
|
$ 6,597
|
$ 179,385
|
$ 52,756
|
$ -
|
$ 238,738
|
||||
Other residential collateralized mortgage
|
|||||||||
obligations
|
-
|
1,463
|
-
|
-
|
1,463
|
||||
Obligations of states and political subdivisions
|
14,574
|
36,557
|
138,064
|
46,342
|
235,537
|
||||
Corporate debt securities
|
-
|
-
|
-
|
972
|
972
|
||||
Total held-to-maturity securities
|
$ 21,171
|
$ 217,405
|
$ 190,820
|
$ 47,314
|
$ 476,710
|
||||
Total securities
|
$ 382,007
|
$ 656,765
|
$ 254,975
|
$ 76,377
|
|
$ 1,370,124
|
September 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
|
$ 53,380
|
$ (190)
|
8
|
$ -
|
$ -
|
-
|
$ 53,380
|
$ (190)
|
8
|
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
30,126
|
(52)
|
19
|
581
|
(14)
|
1
|
30,707
|
(66)
|
20
|
Obligations of states and political subdivisions
|
11,216
|
(53)
|
19
|
377
|
(4)
|
2
|
11,593
|
(57)
|
21
|
Corporate debt securities
|
9,447
|
(532)
|
4
|
-
|
-
|
-
|
9,447
|
(532)
|
4
|
Equity securities
|
4
|
(1)
|
2
|
-
|
-
|
-
|
4
|
(1)
|
2
|
Total temporarily impaired securities
|
$ 104,173
|
$ (828)
|
52
|
$ 958
|
$ (18)
|
3
|
$ 105,131
|
$ (846)
|
55
|
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 Nine Months Ended
|
||
September 30,
|
||
(unaudited, in thousands)
|
2010
|
2009
|
Balance at beginning of period
|
$ 61,160
|
$ 49,803
|
Provision for loan losses
|
34,666
|
36,150
|
Charge-offs
|
(38,919)
|
(26,540)
|
Recoveries
|
2,082
|
1,342
|
Net charge-offs
|
(36,837)
|
(25,198)
|
Balance at end of period
|
$ 58,989
|
$ 60,755
|
The following tables summarize loans classified as impaired:
|
||
September 30,
|
December 31,
|
|
(unaudited, in thousands)
|
2010
|
2009
|
Balance of impaired loans with no allocated allowance for loan losses
|
$ 62,207
|
$ 63,456
|
Balance of impaired loans with an allocated allowance for loan losses
|
39,141
|
30,167
|
Total impaired loans
|
$ 101,348
|
$ 93,623
|
Allowance for loan losses allocated to impaired loans
|
$ 7,878
|
$ 8,009
|
(unaudited, dollars in thousands)
|
Scheduled
|
Weighted
|
Year
|
Maturity
|
Average Rate
|
2010
|
$ 5,010
|
3.81%
|
2011
|
84,349
|
3.76%
|
2012
|
76,617
|
3.64%
|
2013
|
50,638
|
3.28%
|
2014
|
16,289
|
3.40%
|
2015 and thereafter
|
26,276
|
4.13%
|
Total
|
$ 259,179
|
3.65%
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||
September 30,
|
September 30,
|
||||||
(unaudited, in thousands)
|
2010
|
2009
|
2010
|
2009
|
|||
Service cost – benefits earned during year
|
$ 587
|
$ 599
|
$ 1,742
|
$ 1,798
|
|||
Interest cost on projected benefit obligation
|
886
|
837
|
2,630
|
2,511
|
|||
Expected return on plan assets
|
(1,210)
|
(945)
|
(3,591)
|
(2,834)
|
|||
Amortization of prior service cost
|
(29)
|
(29)
|
(87)
|
(88)
|
|||
Amortization of net loss
|
306
|
476
|
908
|
1,428
|
|||
Net periodic pension cost
|
$ 540
|
$ 938
|
$ 1,602
|
$ 2,815
|
September 30, 2010
|
||||
Fair Value Measurements Using:
|
||||
Asset at Fair
Value
|
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other Observable
Inputs
|
Significant
Unobservable
Inputs
|
|
(unaudited, in thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|
Securities - available-for-sale
|
||||
Other government agencies
|
$ 336,552
|
$ -
|
$ 336,552
|
$ -
|
Corporate debt securities
|
25,881
|
-
|
25,881
|
-
|
Residential mortgage-backed securities and
collateralized mortgage obligations of
government agencies
|
333,432
|
-
|
333,432
|
-
|
Obligations of state and political subdivisions
|
193,167
|
-
|
193,098
|
69
|
Equity securities
|
4,382
|
2,577
|
1,805
|
-
|
Total securities - available-for-sale
|
$ 893,414
|
$ 2,577
|
$ 890,768
|
$ 69
|
December 31, 2009
|
||||
Fair Value Measurements Using:
|
||||
Asset at Fair
Value
|
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other Observable Inputs
|
Significant
Unobservable
Inputs
|
|
(unaudited, in thousands)
|
(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 September 30, 2010:
|
||||
Beginning balance
|
$ -
|
$ 217
|
$ 242
|
$ 459
|
Transfers out of Level 3
|
-
|
-
|
(242)
|
(242)
|
Total gains and losses
|
||||
included in other comprehensive income
|
-
|
(3)
|
-
|
(3)
|
Settlements
|
-
|
(145)
|
-
|
(145)
|
Ending balance
|
$ -
|
$ 69
|
$ -
|
$ 69
|
For the Three Months ended September 30, 2009:
|
||||
Beginning balance
|
$ 42
|
$ 1,452
|
$ 242
|
$ 1,736
|
Transfers out of Level 3
|
-
|
-
|
-
|
-
|
Total gains and losses
|
||||
included in other comprehensive income
|
-
|
89
|
-
|
89
|
Settlements
|
-
|
(103)
|
-
|
(103)
|
Ending balance
|
$ 42
|
$ 1,438
|
$ 242
|
$ 1,722
|
For the Nine Months ended September 30, 2010:
|
||||
Beginning balance
|
$ 33
|
$ 1,401
|
$ 242
|
$ 1,676
|
Transfers out of Level 3
|
(19)
|
(815)
|
(242)
|
(1,076)
|
Total gains and losses
|
||||
included in other comprehensive income
|
3
|
(6)
|
-
|
(3)
|
Settlements
|
(17)
|
(511)
|
-
|
(528)
|
Ending balance
|
$ -
|
$ 69
|
$ -
|
$ 69
|
For the Nine Months ended September 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)
|
166
|
-
|
153
|
Settlements
|
-
|
(174)
|
-
|
(174)
|
Ending balance
|
$ 42
|
$ 1,438
|
$ 242
|
$ 1,722
|
|
Fair Value Measurements Using:
|
|||
Assets at Fair
Value
|
Quoted Prices in
Active Markets
for Identical
Assets
|
Significant Other Observable
Inputs
|
Significant
Unobservable
Inputs
|
|
(unaudited, in thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|
September 30, 2010
|
||||
Impaired loans (1)
|
$ 31,263
|
$ -
|
$ -
|
$ 31,263
|
Other real estate owned and repossessed assets (2)
|
8,577
|
-
|
-
|
8,577
|
Mortgage servicing rights (3)
|
1,918
|
-
|
-
|
1,918
|
Loans held for sale (4)
|
13,132
|
-
|
-
|
13,132
|
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 or cost.
|
|
(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.
|
September 30,
|
December 31,
|
||||||||||
2010
|
2009
|
||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||
(unaudited, in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
|||||||
Financial assets:
|
|||||||||||
Cash and due from banks
|
$ 88,954
|
$ 88,954
|
$ 82,867
|
$ 82,867
|
|||||||
Securities available-for-sale
|
893,414
|
893,414
|
1,261,804
|
1,261,804
|
|||||||
Securities held-to-maturity
|
465,297
|
476,710
|
1,450
|
1,443
|
|||||||
Net loans
|
3,259,113
|
3,105,478
|
3,409,786
|
3,273,207
|
|||||||
Loans held for sale
|
13,132
|
13,132
|
9,441
|
9,441
|
|||||||
Accrued interest receivable
|
20,882
|
20,882
|
20,048
|
20,048
|
|||||||
Bank owned life insurance
|
106,054
|
106,054
|
103,637
|
103,637
|
|||||||
Financial liabilities:
|
|||||||||||
Deposits
|
4,171,076
|
4,200,013
|
3,974,233
|
3,984,671
|
|||||||
Federal Home Loan Bank borrowings
|
259,179
|
268,904
|
496,393
|
500,336
|
|||||||
Other borrowings
|
180,422
|
183,517
|
188,522
|
184,512
|
|||||||
Junior subordinated debt
|
106,027
|
55,087
|
111,176
|
58,144
|
|||||||
Accrued interest payable
|
6,888
|
6,888
|
9,208
|
9,208
|
September 30,
|
December 31,
|
|
(unaudited, in thousands)
|
2010
|
2009
|
Commitments to extend credit
|
$ 634,184
|
$ 710,871
|
Standby letters of credit
|
34,281
|
34,488
|
Affordable housing plan guarantees
|
4,283
|
4,366
|
Trust and
|
|||
Community
|
Investment
|
||
(unaudited, in thousands)
|
Banking
|
Services
|
Consolidated
|
For the Three Months ended September 30, 2010:
|
|||
Interest income
|
$ 58,576
|
$ -
|
$ 58,576
|
Interest expense
|
16,590
|
-
|
16,590
|
Net interest income
|
41,986
|
-
|
41,986
|
Provision for credit losses
|
11,778
|
-
|
11,778
|
Net interest income after provision for credit losses
|
30,208
|
-
|
30,208
|
Non-interest income
|
11,211
|
3,765
|
14,976
|
Non-interest expense
|
33,251
|
2,430
|
35,681
|
Income before provision for income taxes
|
8,168
|
1,335
|
9,503
|
Provision for (benefit from) income taxes
|
(184)
|
534
|
350
|
Net income
|
$ 8,352
|
$ 801
|
$ 9,153
|
For the Three Months ended September 30, 2009:
|
|||
Interest income
|
$ 65,212
|
$ -
|
$ 65,212
|
Interest expense
|
24,783
|
-
|
24,783
|
Net interest income
|
40,429
|
-
|
40,429
|
Provision for credit losses
|
16,200
|
-
|
16,200
|
Net interest income after provision for credit losses
|
24,229
|
-
|
24,229
|
Non-interest income
|
15,047
|
3,508
|
18,555
|
Non-interest expense
|
35,400
|
2,305
|
37,705
|
Income before provision for income taxes
|
3,876
|
1,203
|
5,079
|
Provision for (benefit from) income taxes
|
(844)
|
481
|
(363)
|
Net income
|
$ 4,720
|
$ 722
|
$ 5,442
|
For the Nine Months ended September 30, 2010:
|
|||
Interest income
|
$ 178,738
|
$ -
|
$ 178,738
|
Interest expense
|
54,972
|
-
|
54,972
|
Net interest income
|
123,766
|
-
|
123,766
|
Provision for credit losses
|
34,953
|
-
|
34,953
|
Net interest income after provision for credit losses
|
88,813
|
-
|
88,813
|
Non-interest income
|
33,143
|
11,459
|
44,602
|
Non-interest expense
|
98,296
|
7,344
|
105,640
|
Income before provision for income taxes
|
23,660
|
4,115
|
27,775
|
Provision for income taxes
|
827
|
1,646
|
2,473
|
Net income
|
$ 22,833
|
$ 2,469
|
$ 25,302
|
For the Nine Months ended September 30, 2009:
|
|||
Interest income
|
$ 194,493
|
$ -
|
$ 194,493
|
Interest expense
|
76,686
|
-
|
76,686
|
Net interest income
|
117,807
|
-
|
117,807
|
Provision for credit losses
|
36,019
|
-
|
36,019
|
Net interest income after provision for credit losses
|
81,788
|
-
|
81,788
|
Non-interest income
|
37,152
|
10,149
|
47,301
|
Non-interest expense
|
105,080
|
6,983
|
112,063
|
Income before provision for income taxes
|
13,860
|
3,166
|
17,026
|
Provision for (benefit from) income taxes
|
(876)
|
1,266
|
390
|
Net income
|
$ 14,736
|
$ 1,900
|
$ 16,636
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||
September 30,
|
September 30,
|
||||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
2010
|
2009
|
|||||||
Net interest income
|
$ 41,986
|
$ 40,429
|
$ 123,766
|
$ 117,807
|
|||||||
Taxable equivalent adjustments to net interest income
|
1,488
|
1,936
|
4,636
|
5,819
|
|||||||
Net interest income, fully taxable equivalent
|
$ 43,474
|
$ 42,365
|
$ 128,402
|
$ 123,626
|
|||||||
Net interest spread, non-taxable equivalent
|
3.30%
|
2.94%
|
3.25%
|
2.87%
|
|||||||
Benefit of net non-interest bearing liabilities
|
0.19%
|
0.26%
|
0.20%
|
0.29%
|
|||||||
Net interest margin
|
3.49%
|
3.20%
|
3.45%
|
3.16%
|
|||||||
Taxable equivalent adjustment
|
0.12%
|
0.15%
|
0.13%
|
0.16%
|
|||||||
Net interest margin, fully taxable equivalent
|
3.61%
|
3.35%
|
3.58%
|
3.32%
|
For the Three Months Ended September 30,
|
For the Nine Months Ended September 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
|
$ 79,613
|
0.32%
|
$ 38,772
|
0.19%
|
$ 95,895
|
0.23%
|
$ 43,606
|
0.19%
|
Loans, net of unearned income (1)
|
3,367,628
|
5.51%
|
3,529,534
|
5.73%
|
3,414,824
|
5.60%
|
3,563,632
|
5.80%
|
Securities: (2)
|
||||||||
Taxable
|
1,054,588
|
3.40%
|
1,100,345
|
3.84%
|
981,320
|
3.64%
|
991,584
|
3.88%
|
Tax-exempt (3)
|
260,944
|
6.52%
|
337,130
|
6.56%
|
269,142
|
6.56%
|
336,334
|
6.59%
|
Total securities
|
1,315,532
|
4.02%
|
1,437,475
|
4.48%
|
1,250,462
|
4.27%
|
1,327,918
|
4.57%
|
Federal funds sold
|
-
|
-
|
-
|
-
|
-
|
-
|
2,755
|
0.24%
|
Other earning assets
|
29,743
|
0.54%
|
31,911
|
0.83%
|
30,121
|
0.60%
|
32,055
|
0.97%
|
Total earning assets (3)
|
4,792,516
|
4.98%
|
5,037,692
|
5.30%
|
4,791,302
|
5.11%
|
4,969,966
|
5.39%
|
Other assets
|
629,665
|
624,389
|
633,237
|
620,730
|
||||
Total Assets
|
$ 5,422,181
|
$ 5,662,081
|
$ 5,424,539
|
$ 5,590,696
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Interest bearing demand deposits
|
$ 474,897
|
0.54%
|
$ 456,939
|
0.68%
|
$ 468,571
|
0.56%
|
$ 452,836
|
0.64%
|
Money market accounts
|
851,910
|
0.85%
|
680,008
|
1.03%
|
804,810
|
0.99%
|
604,735
|
1.07%
|
Savings deposits
|
518,272
|
0.41%
|
483,273
|
0.50%
|
508,740
|
0.46%
|
466,819
|
0.51%
|
Certificates of deposit
|
1,765,540
|
1.98%
|
1,905,645
|
2.72%
|
1,763,315
|
2.15%
|
1,906,149
|
2.89%
|
Total interest bearing deposits
|
3,610,619
|
1.30%
|
3,525,865
|
1.82%
|
3,545,436
|
1.43%
|
3,430,539
|
1.95%
|
Federal Home Loan Bank borrowings
|
303,377
|
3.37%
|
574,097
|
3.85%
|
393,279
|
3.56%
|
583,837
|
3.85%
|
Other borrowings
|
183,895
|
2.60%
|
228,514
|
3.09%
|
181,441
|
2.62%
|
232,982
|
3.22%
|
Junior subordinated debt
|
109,889
|
3.56%
|
111,164
|
4.36%
|
110,739
|
3.59%
|
111,143
|
5.09%
|
Total interest bearing liabilities
|
4,207,780
|
1.56%
|
4,439,640
|
2.21%
|
4,230,895
|
1.74%
|
4,358,501
|
2.35%
|
Non-interest bearing demand deposits
|
567,645
|
521,477
|
553,170
|
521,157
|
||||
Other liabilities
|
37,824
|
57,260
|
36,672
|
54,405
|
||||
Shareholders’ Equity
|
608,932
|
643,704
|
603,802
|
656,633
|
||||
Total Liabilities and
|
||||||||
Shareholders’ Equity
|
$ 5,422,181
|
$ 5,662,081
|
$ 5,424,539
|
$ 5,590,696
|
||||
Taxable equivalent net interest spread
|
3.42%
|
3.09%
|
3.38%
|
3.03%
|
||||
Taxable equivalent net interest margin
|
3.61%
|
3.35%
|
3.58%
|
3.32%
|
(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 totaled $0.9 million and $3.1 million for the three and nine months ended September 30, 2010, respectively, and $0.9 million and $3.7 million for the same periods in 2009.
|
(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 September 30, 2010 |
Nine Months Ended September 30, 2010
|
||||||
Compared to September 30, 2009 |
Compared to September 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
|
$ 28
|
$ 17
|
$ 45
|
$ 87
|
$ 14
|
$ 101
|
|
Loans, net of unearned income
|
(2,289)
|
(1,928)
|
(4,217)
|
(6,323)
|
(5,151)
|
(11,474)
|
|
Taxable securities
|
(426)
|
(1,180)
|
(1,606)
|
(296)
|
(1,784)
|
(2,080)
|
|
Tax-exempt securities (1)
|
(1,241)
|
(38)
|
(1,279)
|
(3,307)
|
(73)
|
(3,380)
|
|
Federal funds sold
|
-
|
-
|
-
|
(3)
|
(2)
|
(5)
|
|
Other earning assets
|
(4)
|
(22)
|
(26)
|
(14)
|
(86)
|
(100)
|
|
Total interest income change (1)
|
(3,932)
|
(3,151)
|
(7,083)
|
(9,856)
|
(7,082)
|
(16,938)
|
|
Increase (decrease) in interest expense:
|
|||||||
Interest bearing demand deposits
|
29
|
(166)
|
(137)
|
73
|
(279)
|
(206)
|
|
Money market accounts
|
399
|
(336)
|
63
|
1,504
|
(408)
|
1,096
|
|
Savings deposits
|
42
|
(115)
|
(73)
|
153
|
(179)
|
(26)
|
|
Certificates of deposit
|
(905)
|
(3,340)
|
(4,245)
|
(2,909)
|
(10,013)
|
(12,922)
|
|
Federal Home Loan Bank borrowings
|
(2,367)
|
(625)
|
(2,992)
|
(5,153)
|
(1,184)
|
(6,337)
|
|
Other borrowings
|
(317)
|
(256)
|
(573)
|
(1,119)
|
(942)
|
(2,061)
|
|
Trust preferred securities
|
(14)
|
(222)
|
(236)
|
(15)
|
(1,243)
|
(1,258)
|
|
Total interest expense change
|
(3,133)
|
(5,060)
|
(8,193)
|
(7,466)
|
(14,248)
|
(21,714)
|
|
Net interest income increase (decrease) (1)
|
$ (799)
|
$ 1,909
|
$ 1,110
|
$ (2,390)
|
$ 7,166
|
$ 4,776
|
For the Three Months
|
For the Nine Months
|
||||||||
Ended September 30,
|
Ended September 30,
|
||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
2010
|
2009
|
$ Change
|
% Change
|
|
Trust fees
|
$ 3,765
|
$ 3,508
|
$ 257
|
7.3%
|
$ 11,459
|
$ 10,149
|
$ 1,310
|
12.9%
|
|
Service charges on deposits
|
4,897
|
6,648
|
(1,751)
|
(26.3%)
|
15,914
|
17,941
|
(2,027)
|
(11.3%)
|
|
Electronic banking fees
|
2,230
|
1,953
|
277
|
14.2%
|
6,335
|
5,554
|
781
|
14.1%
|
|
Net securities brokerage revenue
|
1,217
|
1,310
|
(93)
|
(7.1%)
|
3,642
|
3,110
|
532
|
17.1%
|
|
Bank-owned life insurance
|
879
|
1,873
|
(994)
|
(53.1%)
|
2,789
|
3,661
|
(872)
|
(23.8%)
|
|
Net securities gains
|
981
|
1,329
|
(348)
|
(26.2%)
|
3,284
|
3,933
|
(649)
|
(16.5%)
|
|
Net gains on sales of mortgage loans
|
985
|
820
|
165
|
20.1%
|
2,079
|
1,606
|
473
|
29.5%
|
|
Net gain (loss) on other real estate
owned and other assets
|
(654)
|
29
|
(683)
|
(2355.2%)
|
(3,499)
|
(397)
|
(3,102)
|
781.4%
|
|
Other Income
|
|||||||||
Net insurance services revenue
|
657
|
591
|
66
|
11.2%
|
1,699
|
1,717
|
(18)
|
(1.0%)
|
|
Other
|
19
|
494
|
(475)
|
96.2%
|
900
|
27
|
873
|
(3233.3%)
|
|
Total other income
|
676
|
1,085
|
(409)
|
(37.7%)
|
2,599
|
1,744
|
855
|
49.0%
|
|
Total non-interest income
|
$ 14,976
|
$ 18,555
|
$ (3,579)
|
(19.3%)
|
$ 44,602
|
$ 47,301
|
$ (2,699)
|
(5.7%)
|
For the Three Months
|
For the Nine Months
|
||||||||
Ended September 30,
|
Ended September 30,
|
||||||||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
2010
|
2009
|
$ Change
|
% Change
|
|
Salaries and wages
|
$ 13,749
|
$ 13,920
|
$ (171)
|
(1.2%)
|
$ 40,326
|
$ 41,085
|
$ (759)
|
(1.8%)
|
|
Employee benefits
|
4,671
|
5,240
|
(569)
|
(10.9%)
|
14,016
|
15,008
|
(992)
|
(6.6%)
|
|
Net occupancy
|
2,534
|
2,572
|
(38)
|
(1.5%)
|
8,133
|
7,676
|
457
|
6.0%
|
|
Equipment
|
2,460
|
2,888
|
(428)
|
(14.8%)
|
7,440
|
8,117
|
(677)
|
(8.3%)
|
|
Marketing
|
1,223
|
1,486
|
(263)
|
(17.7%)
|
3,008
|
3,961
|
(953)
|
(24.1%)
|
|
FDIC Insurance
|
1,740
|
1,528
|
212
|
13.9%
|
5,028
|
7,104
|
(2,076)
|
(29.2%)
|
|
Amortization of intangible assets
|
676
|
806
|
(130)
|
(16.1%)
|
2,060
|
2,315
|
(255)
|
(11.0%)
|
|
Restructuring and merger-related expenses
|
(32)
|
2
|
(34)
|
(1700.0%)
|
175
|
623
|
(448)
|
(71.9%)
|
|
Other operating expenses
|
|||||||||
Miscellaneous, franchise, and other taxes
|
1,518
|
1,487
|
31
|
2.1%
|
4,546
|
4,416
|
130
|
2.9%
|
|
Consulting, regulatory, and advisory fees
|
743
|
988
|
(245)
|
(24.8%)
|
2,470
|
3,288
|
(818)
|
(24.9%)
|
|
Postage
|
882
|
964
|
(82)
|
(8.5%)
|
2,687
|
2,730
|
(43)
|
(1.6%)
|
|
ATM and interchange expenses
|
667
|
857
|
(190)
|
(22.2%)
|
2,027
|
2,543
|
(516)
|
(20.3%)
|
|
Communications
|
682
|
734
|
(52)
|
(7.1%)
|
2,052
|
2,215
|
(163)
|
(7.4%)
|
|
Legal fees
|
739
|
690
|
49
|
7.1%
|
2,157
|
2,049
|
108
|
5.3%
|
|
Other real estate owned and foreclosure expenses
|
818
|
530
|
288
|
54.3%
|
2,280
|
809
|
1,471
|
181.8%
|
|
Supplies
|
583
|
593
|
(10)
|
(1.7%)
|
1,770
|
1,896
|
(126)
|
(6.6%)
|
|
Other
|
2,028
|
2,420
|
(392)
|
(16.2%)
|
5,465
|
6,228
|
(763)
|
(12.3%)
|
|
Total other operating expenses
|
8,660
|
9,263
|
(603)
|
(6.5%)
|
25,454
|
26,174
|
(720)
|
(2.8%)
|
|
Total non-interest expense
|
$ 35,681
|
$ 37,705
|
$ (2,024)
|
(5.4%)
|
$ 105,640
|
$ 112,063
|
$ (6,423)
|
(5.7%)
|
September 30,
|
December 31,
|
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
Securities available-for-sale (at fair value):
|
||||
Other government agencies
|
$ 336,552
|
$ 190,726
|
$ 145,826
|
76.5%
|
Corporate debt securities
|
25,881
|
2,932
|
22,949
|
782.7%
|
Residential mortgage-backed securities and collateralized
|
|
|
|
|
mortgage obligations of government agencies
|
333,432 | 698,138 | (364,706) |
(52.2%)
|
Other residential collateralized mortgage obligations
|
-
|
2,591
|
(2,591)
|
(100.0%)
|
Obligations of states and political subdivisions
|
193,167
|
363,619
|
(170,452)
|
(46.9%)
|
Equity securities
|
4,382
|
3,798
|
584
|
15.4%
|
Total securities available-for-sale
|
$ 893,414
|
$ 1,261,804
|
$ (368,390)
|
(29.2%)
|
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
|
235,137 | - | 235,137 | N/M |
Other residential collateralized mortgage obligations
|
1,437
|
-
|
1,437
|
N/M
|
Obligations of states and political subdivisions
|
227,272
|
-
|
227,272
|
N/M
|
Total securities held-to-maturity
|
$ 465,297
|
$ 1,450
|
$ 463,847
|
N/M
|
Total securities
|
$ 1,358,711
|
$ 1,263,254
|
$ 95,457
|
7.6%
|
Available-for-sale securities:
|
|
|
||
Weighted average taxable equivalent yield at the respective period end
|
3.61%
|
4.57%
|
||
As a % of total securities
|
65.8%
|
99.9%
|
||
Weighted average life (in years)
|
2.9
|
3.7
|
||
Held-to-maturity securities:
|
||||
Weighted average taxable equivalent yield at the respective period end
|
4.78%
|
9.71%
|
||
As a % of total securities
|
34.2%
|
0.1%
|
||
Weighted average life (in years)
|
6.2
|
20.3
|
September 30, 2010
|
December 31, 2009
|
||||
(unaudited, dollars in thousands)
|
Amount
|
% of Total
|
Amount
|
% of Total
|
|
Municipal bonds:
|
|||||
AAA rating
|
$ 100,105
|
23.3%
|
$ 78,008
|
21.5%
|
|
AA rating
|
211,639
|
49.4%
|
130,914
|
36.0%
|
|
A rating
|
66,573
|
15.5%
|
97,210
|
26.7%
|
|
Below an A rating
|
26,054
|
6.1%
|
29,616
|
8.1%
|
|
No rating
|
24,333
|
5.7%
|
27,871
|
7.7%
|
|
Total municipal bond portfolio
|
$ 428,704
|
100.0%
|
$ 363,619
|
100.0%
|
September 30, 2010
|
December 31, 2009
|
||||
(unaudited, dollars in thousands)
|
Amount
|
% of Loans
|
Amount
|
% of Loans
|
|
Loans: (1)
|
|||||
Commercial and industrial
|
$ 431,996
|
13.0%
|
$ 451,688
|
13.0%
|
|
Commercial real estate:
|
|||||
Land and construction
|
215,609
|
6.5%
|
254,637
|
7.3%
|
|
Other
|
1,517,817
|
45.6%
|
1,525,584
|
43.8%
|
|
Residential real estate:
|
|||||
Land and construction
|
7,737
|
0.2%
|
8,787
|
0.3%
|
|
Other
|
628,197
|
18.9%
|
699,610
|
20.1%
|
|
Home equity
|
248,481
|
7.4%
|
239,784
|
6.9%
|
|
Consumer
|
268,265
|
8.0%
|
290,856
|
8.3%
|
|
Total portfolio loans
|
3,318,102
|
99.6%
|
3,470,946
|
99.7%
|
|
Loans held for sale
|
13,132
|
0.4%
|
9,441
|
0.3%
|
|
Total Loans
|
$ 3,331,234
|
100.0%
|
$ 3,480,387
|
100.0%
|
September 30,
|
December 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Non-accrual loans:
|
|||
Commercial and industrial
|
$ 7,731
|
$ 12,749
|
|
Commercial real estate
|
32,585
|
38,210
|
|
Residential real estate
|
12,216
|
13,228
|
|
Home equity
|
872
|
818
|
|
Consumer
|
174
|
268
|
|
Total non-accrual loans
|
53,578
|
65,273
|
|
Renegotiated loans:
|
|||
Commercial and industrial
|
515
|
552
|
|
Commercial real estate
|
31,183
|
11,468
|
|
Residential real estate
|
3,752
|
2,826
|
|
Consumer
|
82
|
142
|
|
Total renegotiated loans
|
35,532
|
14,988
|
|
Total non-performing loans
|
$ 89,110
|
$ 80,261
|
|
Other real estate owned and repossessed assets
|
8,577
|
8,691
|
|
Total non-performing assets
|
$ 97,687
|
$ 88,952
|
|
Non-performing loans/total loans
|
2.69%
|
2.31%
|
|
Non-performing assets/total loans, other real estate and repossessed assets
|
2.92%
|
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
|
|
Additions, including transfers from other categories
|
39,262
|
27,563
|
20,452
|
-
|
|
Real estate foreclosures or deeds in lieu of foreclosure
|
-
|
-
|
-
|
6,058
|
|
Repossessions of other collateral
|
-
|
-
|
-
|
2,944
|
|
Reductions, including transfers to other categories
|
(6,342)
|
(3,221)
|
(15,711)
|
-
|
|
Charge-offs or charge-downs
|
(26,227)
|
(1,591)
|
(4,222)
|
(3,377)
|
|
Other real estate sold
|
-
|
-
|
-
|
(2,893)
|
|
Repossessed assets sold
|
-
|
-
|
-
|
(3,009)
|
|
Principal payments and other changes, net
|
(18,388)
|
(2,207)
|
(1,643)
|
163
|
|
Ending balance, September 30, 2010
|
$ 53,578
|
$ 35,532
|
$ 12,238
|
$ 8,577
|
September 30,
|
December 31,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Loans past due 90 days or more:
|
|||
Commercial and industrial
|
$ 449
|
$ 17
|
|
Commercial real estate
|
1,171
|
1,503
|
|
Residential real estate
|
3,728
|
2,655
|
|
Home equity
|
1,013
|
274
|
|
Consumer
|
955
|
826
|
|
Total loans past due 90 days or more
|
$ 7,316
|
$ 5,275
|
|
Loans past due 30 to 89 days:
|
|||
Commercial and industrial
|
$ 3,351
|
$ 1,982
|
|
Commercial real estate
|
4,982
|
5,052
|
|
Residential real estate
|
7,504
|
8,865
|
|
Home equity
|
2,221
|
2,562
|
|
Consumer
|
5,603
|
6,935
|
|
Total loans past due 30 to 89 days
|
$ 23,661
|
$ 25,396
|
|
Loans past due 90 days or more and accruing/total loans
|
0.22%
|
0.15%
|
|
Loans past due 30-89 days/total loans
|
0.71%
|
0.73%
|
For the Nine Months Ended
|
|||
|
September 30,
|
||
(unaudited, dollars in thousands)
|
2010
|
2009
|
|
Beginning balance of allowance for loan losses
|
$ 61,160
|
$ 49,803
|
|
Provision for loan losses
|
34,666
|
36,150
|
|
Charge-offs:
|
|
||
Commercial and industrial
|
10,189
|
7,588
|
|
Commercial real estate
|
19,509
|
10,638
|
|
Residential real estate
|
4,015
|
2,126
|
|
Home equity
|
437
|
856
|
|
Consumer
|
4,002
|
4,493
|
|
Total loan charge-offs
|
38,152
|
25,701
|
|
Deposit account overdrafts
|
767
|
838
|
|
Total loan and deposit account overdraft charge-offs
|
38,919
|
26,539
|
|
Recoveries:
|
|||
Commercial and industrial
|
292
|
116
|
|
Commercial real estate
|
598
|
147
|
|
Residential real estate
|
54
|
71
|
|
Home equity
|
38
|
12
|
|
Consumer
|
865
|
724
|
|
Total loan recoveries
|
1,847
|
1,070
|
|
Deposit account overdrafts
|
235
|
271
|
|
Total loan and deposit account overdraft recoveries
|
2,082
|
1,341
|
|
Net loan and deposit account overdraft charge-offs
|
36,837
|
25,198
|
|
Ending balance of allowance for loan losses
|
$ 58,989
|
$ 60,755
|
|
Annualized net charge-offs as a percentage of average total loans:
|
|||
Commercial and industrial
|
2.94%
|
2.12%
|
|
Commercial real estate
|
1.43%
|
0.79%
|
|
Residential real estate
|
0.79%
|
0.34%
|
|
Home equity
|
0.22%
|
0.50%
|
|
Consumer
|
1.50%
|
1.64%
|
|
Total loan charge-offs
|
1.42%
|
0.92%
|
|
Allowance for loan losses as a percentage of total loans
|
1.78%
|
1.74%
|
|
Allowance for loan losses to total non-performing loans
|
0.66x
|
0.74x
|
|
Allowance for loan losses to total non-performing loans and
|
|||
loans past due 90 days or more
|
0.61x
|
0.67x
|
|
Allowance for loan losses to trailing twelve months' net charge-offs
|
1.16x
|
1.80x
|
September 30,
|
Percent of
|
December 31,
|
Percent of
|
||
(unaudited, dollars in thousands)
|
2010
|
Total
|
2009
|
Total
|
|
Commercial and industrial
|
$ 11,748
|
19.9%
|
$ 13,659
|
22.3%
|
|
Commercial real estate
|
33,062
|
56.0%
|
32,654
|
53.4%
|
|
Residential real estate
|
5,462
|
9.3%
|
4,919
|
8.0%
|
|
Home equity
|
1,997
|
3.4%
|
2,309
|
3.8%
|
|
Consumer
|
5,732
|
9.7%
|
6,649
|
10.9%
|
|
Deposit account overdrafts
|
988
|
1.7%
|
970
|
1.6%
|
|
Total allowance for loan losses
|
$ 58,989
|
100.0%
|
$ 61,160
|
100.0%
|
|
Components of the allowance for loan losses:
|
|||||
General reserves
|
$ 51,111
|
86.6%
|
$ 53,151
|
86.9%
|
|
Specific reserves
|
7,878
|
13.4%
|
8,009
|
13.1%
|
|
Total allowance for loan losses
|
$ 58,989
|
100.0%
|
$ 61,160
|
100.0%
|
For the Nine Months Ended September 30, 2010
|
|||||||
(unaudited, dollars in thousands)
|
Commercial
& Industrial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Home
Equity
|
Consumer
|
Deposit Account Overdrafts
|
Total
|
Allowance for loan losses at December 31, 2009:
|
$ 13,659
|
$ 32,654
|
$ 4,919
|
$ 2,309
|
$ 6,649
|
$ 970
|
$ 61,160
|
Additions to specific reserves
|
2,730
|
7,751
|
-
|
-
|
-
|
-
|
10,481
|
Reductions in specific reserves
|
(3,223)
|
(7,081)
|
-
|
-
|
-
|
-
|
(10,304)
|
Changes in loan and deposit overdraft
|
|||||||
balances, net
|
(369)
|
(736)
|
(582)
|
66
|
(510)
|
212
|
(1,919)
|
Changes in applied loss rates, net
|
3,431
|
4,454
|
1,125
|
(378)
|
(407)
|
(194)
|
8,031
|
Changes in risk grading and other factors, net
|
(4,480)
|
(3,980)
|
-
|
-
|
-
|
-
|
(8,460)
|
Allowance for loan losses at September 30, 2010
|
$ 11,748
|
$ 33,062
|
$ 5,462
|
$ 1,997
|
$ 5,732
|
$ 988
|
$ 58,989
|
September 30,
|
December 31,
|
|||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
Non-interest bearing demand
|
$ 562,770
|
$ 545,019
|
$ 17,751
|
3.3%
|
Interest bearing demand
|
493,172
|
450,697
|
42,475
|
9.4%
|
Money market
|
853,324
|
714,926
|
138,398
|
19.4%
|
Savings deposits
|
520,074
|
486,055
|
34,019
|
7.0%
|
Certificates of deposit
|
1,741,736
|
1,777,536
|
(35,800)
|
(2.0%)
|
Total deposits
|
$ 4,171,076
|
$ 3,974,233
|
$ 196,843
|
5.0%
|
September 30,
|
December 31,
|
|||
(unaudited, dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
Federal Home Loan Bank borrowings
|
$ 259,179
|
$ 496,393
|
$ (237,214)
|
(47.8%)
|
Other short-term borrowings
|
180,422
|
188,522
|
(8,100)
|
(4.3%)
|
Junior subordinated debt owed to unconsolidated subsidiary trusts
|
106,027
|
111,176
|
(5,149)
|
(4.6%)
|
Total borrowings
|
$ 545,628
|
$ 796,091
|
$ (250,463)
|
(31.5%)
|
Minimum
|
Well
|
September 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
|
$ 420,887
|
8.17%
|
$ 410,176
|
7.86%
|
Tier 1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
420,887
|
11.64%
|
410,176
|
11.12%
|
Total Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
466,275
|
12.89%
|
456,492
|
12.37%
|
WesBanco Bank, Inc.
|
||||||
Tier 1 Leverage
|
4.00%
|
5.00%
|
$ 396,827
|
7.73%
|
$ 391,551
|
7.52%
|
Tier 1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
396,827
|
11.04%
|
391,551
|
10.67%
|
Total Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
441,947
|
12.29%
|
437,608
|
11.93%
|
Immediate Change in
|
Percentage Change in
|
||
Interest Rates
|
Net Interest Income from Base over One Year
|
ALCO
|
|
(basis points)
|
September 30, 2010
|
December 31, 2009
|
Guidelines
|
+300
|
(0.3%)
|
(9.6%)
|
-25.0%
|
+200
|
1.1%
|
(4.7%)
|
- 12.5%
|
+100
|
2.3%
|
(0.4%)
|
- 5.0%
|
-100
|
(3.3%)
|
(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 June 30, 2010
|
584,325
|
|||
July 1, 2010 to July 31, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
22,836
|
$ 16.77
|
N/A
|
N/A
|
August 1, 2010 to August 31, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
3,255
|
$ 15.49
|
N/A
|
N/A
|
September 1, 2010 to September 30, 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
2,290
|
$ 16.06
|
N/A
|
N/A
|
Third Quarter 2010
|
||||
Open market repurchases
|
-
|
-
|
-
|
584,325
|
Other transactions (1)
|
28,381
|
$ 16.56
|
N/A
|
N/A
|
Total
|
28,381
|
$ 16.56
|
-
|
584,325
|
10.1
|
Amendment to Amended and Restated Credit Agreement between JPMorgan Chase Bank, N.A. and WesBanco, Inc. (incorporated by reference to Form 8-K filed by the Registrant with the Securities and Exchange Commission on August 12, 2010).
|
10.2
|
Note Modification Agreement between JPMorgan Chase Bank, N.A. and WesBanco, Inc. (incorporated by reference to Form 8-K filed by the Registrant with the Securities and Exchange Commission on August 12, 2010).
|
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: October 27, 2010
|
/s/ Paul M. Limbert | |
Paul M. Limbert
|
||
President and Chief Executive Officer
(Principal Executive Officer)
|
||
Date: October 27, 2010
|
/s/ Robert H. Young | |
Robert H. Young
|
||
Executive Vice President and Chief Financial Officer
|
||
(Principal Financial and Accounting Officer)
|