(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, 2009
|
||
¨
|
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, 2009 (unaudited) and December 31,
2008
|
3
|
|
Consolidated
Statements of Income for the three and nine months ended September 30,
2009 and 2008 (unaudited)
|
4
|
|
Consolidated
Statements of Changes in Shareholders' Equity for the nine months ended
September 30, 2009 and 2008 (unaudited)
|
5
|
|
Consolidated
Statements of Cash Flows for the nine months ended September 30, 2009 and
2008 (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
|
35
|
4
|
Controls
and Procedures
|
37
|
PART
II – OTHER INFORMATION
|
||
1
|
Legal
Proceedings
|
38
|
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
38
|
6
|
Exhibits
|
39
|
Signatures
|
40
|
WESBANCO,
INC. CONSOLIDATED BALANCE SHEETS
|
||
September
30,
|
December
31,
|
|
(unaudited,
dollars in thousands, except per share amounts)
|
2009
|
2008
|
(unaudited)
|
||
ASSETS
|
||
Cash
and due from banks, including interest bearing amounts of $11,999 and $65,145,
respectively
|
$ 87,256
|
$ 141,170
|
Securities:
|
||
Available-for-sale,
at fair value
|
1,417,687
|
934,138
|
Held-to-maturity
(fair values of $1,372 and $1,214,
respectively)
|
1,450
|
1,450
|
Total
securities
|
1,419,137
|
935,588
|
Loans
held for sale
|
6,860
|
3,874
|
Portfolio
loans:
|
||
Commercial
|
463,948
|
510,902
|
Commercial
real estate
|
1,764,791
|
1,699,023
|
Residential
real estate
|
739,151
|
856,999
|
Home
equity
|
235,427
|
217,436
|
Consumer
|
298,305
|
319,949
|
Total
portfolio loans, net of unearned income
|
3,501,622
|
3,604,309
|
Allowance
for loan losses
|
(60,755)
|
(49,803)
|
Net
portfolio loans
|
3,440,867
|
3,554,506
|
Premises
and equipment, net
|
91,411
|
93,693
|
Accrued
interest receivable
|
22,091
|
19,966
|
Goodwill
and other intangible assets, net
|
289,087
|
267,883
|
Bank-owned
life insurance
|
102,670
|
101,229
|
Other
assets
|
101,712
|
104,132
|
Total
Assets
|
$ 5,561,091
|
$ 5,222,041
|
LIABILITIES
|
||
Deposits:
|
||
Non-interest
bearing demand
|
$ 514,726
|
$ 486,752
|
Interest
bearing demand
|
467,085
|
429,414
|
Money
market
|
678,099
|
479,256
|
Savings
deposits
|
479,342
|
423,830
|
Certificates
of deposit
|
1,866,256
|
1,684,664
|
Total
deposits
|
4,005,508
|
3,503,916
|
Federal
Home Loan Bank borrowings
|
567,939
|
596,890
|
Other
short-term borrowings
|
236,884
|
297,805
|
Junior
subordinated debt owed to unconsolidated subsidiary trusts
|
111,175
|
111,110
|
Total
borrowings
|
915,998
|
1,005,805
|
Accrued
interest payable
|
10,664
|
10,492
|
Other
liabilities
|
36,586
|
42,457
|
Total
Liabilities
|
4,968,756
|
4,562,670
|
SHAREHOLDERS'
EQUITY
|
||
Fixed
Rate Cumulative Perpetual Preferred Stock, Series A, no par value;
1,000,000 shares
|
||
authorized; 0 shares and 75,000
shares issued and outstanding in 2009 and 2008,
respectively
|
-
|
72,332
|
Common
stock, $2.0833 par value; 50,000,000 shares authorized; 26,633,848 shares
issued;
|
||
26,567,653 shares and
26,560,889 shares outstanding in 2009 and 2008,
respectively
|
55,487
|
55,487
|
Capital
surplus
|
193,211
|
193,221
|
Retained
earnings
|
337,211
|
344,403
|
Treasury
stock (66,195 and
72,959 shares - at cost for 2009 and 2008, respectively)
|
(1,498)
|
(1,661)
|
Accumulated
other comprehensive income
|
9,195
|
(3,182)
|
Deferred
benefits for directors
|
(1,271)
|
(1,229)
|
Total
Shareholders' Equity
|
592,335
|
659,371
|
Total
Liabilities and Shareholders' Equity
|
$ 5,561,091
|
$ 5,222,041
|
|
See
Notes to Consolidated Financial
Statements.
|
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 per share amounts)
|
2009
|
2008
|
2009
|
2008
|
|||
INTEREST
AND DIVIDEND INCOME
|
|||||||
Loans,
including fees
|
$ 50,970
|
$ 57,842
|
$ 154,513
|
$ 180,602
|
|||
Interest
and dividends on securities:
|
|||||||
Taxable
|
10,563
|
6,870
|
28,872
|
21,188
|
|||
Tax-exempt
|
3,595
|
3,589
|
10,806
|
10,913
|
|||
Total
interest and dividends on securities
|
14,158
|
10,459
|
39,678
|
32,101
|
|||
Other
interest income
|
84
|
374
|
302
|
1,340
|
|||
Total
interest and dividend income
|
65,212
|
68,675
|
194,493
|
214,043
|
|||
INTEREST
EXPENSE
|
|||||||
Interest
bearing demand deposits
|
787
|
894
|
2,163
|
4,070
|
|||
Money
market deposits
|
1,758
|
2,167
|
4,853
|
6,699
|
|||
Savings
deposits
|
606
|
726
|
1,784
|
2,457
|
|||
Certificates
of deposit
|
13,062
|
15,288
|
41,221
|
54,237
|
|||
Total
interest expense on deposits
|
16,213
|
19,075
|
50,021
|
67,463
|
|||
Federal
Home Loan Bank borrowings
|
5,568
|
5,521
|
16,814
|
14,730
|
|||
Other
short-term borrowings
|
1,780
|
2,096
|
5,619
|
6,850
|
|||
Junior
subordinated debt owed to unconsolidated subsidiary trusts
|
1,222
|
1,696
|
4,232
|
5,310
|
|||
Total
interest expense
|
24,783
|
28,388
|
76,686
|
|
94,353
|
||
NET
INTEREST INCOME
|
40,429
|
40,287
|
117,807
|
119,690
|
|||
Provision
for credit losses
|
16,200
|
6,457
|
36,019
|
17,605
|
|||
Net
interest income after provision for credit losses
|
24,229
|
33,830
|
81,788
|
102,085
|
|||
NON-INTEREST
INCOME
|
|
|
|
||||
Trust
fees
|
3,508
|
3,639
|
10,149
|
11,702
|
|||
Service
charges on deposits
|
6,648
|
6,280
|
17,941
|
17,903
|
|||
Bank-owned
life insurance
|
1,873
|
934
|
3,661
|
2,696
|
|||
Net
securities gains
|
1,329
|
276
|
3,933
|
1,182
|
|||
Net
gains on sales of mortgage loans
|
820
|
595
|
1,606
|
1,059
|
|||
Other
income
|
4,377
|
3,246
|
10,011
|
10,314
|
|||
Total
non-interest income
|
18,555
|
14,970
|
47,301
|
44,856
|
|||
NON-INTEREST
EXPENSE
|
|||||||
Salaries
and wages
|
13,920
|
14,185
|
41,085
|
42,423
|
|||
Employee
benefits
|
5,240
|
3,857
|
15,008
|
12,409
|
|||
Net
occupancy
|
2,572
|
2,511
|
7,676
|
8,034
|
|||
Equipment
|
2,888
|
2,739
|
8,117
|
8,185
|
|||
Marketing
|
1,486
|
2,078
|
3,961
|
4,458
|
|||
FDIC
insurance
|
1,528
|
310
|
7,104
|
574
|
|||
Amortization
of intangible assets
|
806
|
950
|
2,315
|
2,872
|
|||
Restructuring
and merger-related expenses
|
2
|
539
|
623
|
3,244
|
|||
Other
operating expenses
|
9,263
|
8,996
|
26,174
|
26,696
|
|||
Total
non-interest expense
|
37,705
|
36,165
|
112,063
|
108,895
|
|||
Income
before provision for income taxes
|
5,079
|
12,635
|
17,026
|
38,046
|
|||
Provision
for income taxes
|
(363)
|
1,126
|
390
|
5,750
|
|||
NET
INCOME
|
$ 5,442
|
$ 11,509
|
$ 16,636
|
$ 32,296
|
|||
Preferred
dividends and expense associated with unamortized discount and issuance
costs
|
3,121
|
-
|
5,233
|
-
|
|||
NET
INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ 2,321
|
$ 11,509
|
$ 11,403
|
$ 32,296
|
|||
EARNINGS
PER COMMON SHARE
|
|||||||
Basic
|
$ 0.09
|
$ 0.43
|
$ 0.43
|
$ 1.22
|
|||
Diluted
|
$ 0.09
|
$ 0.43
|
$ 0.43
|
|
$ 1.22
|
||
AVERAGE
SHARES OUTSTANDING
|
|
||||||
Basic
|
26,567,653
|
26,550,318
|
26,565,621
|
26,548,304
|
|||
Diluted
|
26,568,081
|
26,561,874
|
26,567,174
|
26,558,421
|
|||
DIVIDENDS
DECLARED PER COMMON SHARE
|
$ 0.14
|
$ 0.28
|
$ 0.70
|
$ 0.84
|
WESBANCO,
INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY
|
||||||||||
For
the Nine Months Ended September 30, 2009 and 2008
|
||||||||||
|
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, 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 (loss)
|
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
|
January
1, 2008
|
-
|
$ -
|
26,547,073
|
$ 55,487
|
$ 190,222
|
$ 336,317
|
$ (1,983)
|
$ 1,450
|
$ (1,174)
|
$ 580,319
|
Net
income
|
32,296
|
32,296
|
||||||||
Other
comprehensive income (loss)
|
(5,459)
|
(5,459)
|
||||||||
Total
comprehensive income
|
26,837
|
|||||||||
Common
dividends
|
||||||||||
declared
($0.84 per share)
|
(22,300)
|
(22,300)
|
||||||||
Treasury
shares sold
|
13,816
|
17
|
322
|
339
|
||||||
Stock
option expense
|
191
|
191
|
||||||||
Deferred
benefits for directors – net
|
41
|
(41)
|
-
|
|||||||
September
30, 2008
|
-
|
$ -
|
26,560,889
|
$ 55,487
|
$ 190,471
|
$ 346,313
|
$ (1,661)
|
$ (4,009)
|
$ (1,215)
|
$ 585,386
|
WESBANCO,
INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||
|
For
the Nine Months Ended
|
|
September
30,
|
||
(unaudited,
in thousands)
|
2009
|
2008
|
OPERATING
ACTIVITIES:
|
||
Net
income
|
$ 16,636
|
$ 32,296
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||
Depreciation
|
5,840
|
5,533
|
Net
amortization (accretion)
|
1,476
|
(386)
|
Provision
for credit losses
|
36,019
|
17,605
|
Net
securities gains
|
(3,933)
|
(1,182)
|
Net
gains on sales of mortgage loans
|
(1,606)
|
(1,059)
|
Increase
in deferred income taxes
|
(8,335)
|
(2,325)
|
Increase
in cash surrender value of bank-owned life insurance
|
(1,441)
|
(2,643)
|
Loans
originated for sale
|
(124,273)
|
(88,195)
|
Proceeds
from the sale of loans originated for sale
|
122,870
|
88,331
|
Net
change in: other assets and accrued interest receivable
|
9,067
|
7,225
|
Net
change in: other liabilities and accrued interest payable
|
(5,411)
|
(9,573)
|
Other
– net
|
1,063
|
1,754
|
Net
cash provided by operating activities
|
47,972
|
47,381
|
INVESTING
ACTIVITIES:
|
||
Securities
available-for-sale and other short-term investments:
|
||
Proceeds
from sales
|
418,869
|
29,474
|
Proceeds
from maturities, prepayments and calls
|
280,427
|
170,332
|
Purchases
of securities
|
(1,164,469)
|
(137,706)
|
Net
cash received from acquisitions
|
578,573
|
-
|
Net
decrease in loans
|
70,879
|
111,083
|
Sale
of branches
|
-
|
(25,838)
|
Purchases
of premises and equipment – net
|
(2,605)
|
(6,454)
|
Net
cash provided by investing activities
|
181,674
|
140,891
|
FINANCING
ACTIVITIES:
|
||
Decrease
in deposits
|
(95,878)
|
(321,084)
|
Proceeds
from Federal Home Loan Bank borrowings
|
-
|
250,000
|
Repayment
of Federal Home Loan Bank borrowings
|
(27,014)
|
(40,583)
|
Decrease
in other short-term borrowings
|
(28,603)
|
(6,431)
|
Decrease
in federal funds purchased
|
(32,000)
|
(52,000)
|
Repayment
of preferred stock
|
(75,000)
|
-
|
Dividends
paid to common and preferred shareholders
|
(25,176)
|
(22,180)
|
Treasury
shares sold – net
|
111
|
339
|
Net
cash used in financing activities
|
(283,560)
|
(191,939)
|
Net
decrease in cash and cash equivalents
|
(53,914)
|
(3,667)
|
Cash
and cash equivalents at beginning of the period
|
141,170
|
130,495
|
Cash
and cash equivalents at end of the period
|
$ 87,256
|
$ 126,828
|
SUPPLEMENTAL
DISCLOSURES:
|
||
Interest
paid on deposits and other borrowings
|
$ 76,514
|
$ 94,582
|
Income
taxes paid
|
4,975
|
4,400
|
Transfers
of loans to other real estate owned
|
7,535
|
1,158
|
Summary
of business acquistion:
|
||
Fair
value of tangible assets acquired (including cash of
$599,266)
|
600,257
|
-
|
Fair
value of liabilities assumed
|
(603,086)
|
-
|
Cash
paid 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)
|
2009
|
2008
|
2009
|
2008
|
||
Numerator
for both basic and diluted earnings per share:
|
||||||
Net
Income
|
$ 5,442
|
$ 11,509
|
$ 16,636
|
$ 32,296
|
||
Less: Preferred
dividends and expense associated with unamortized discount and issuance
costs
|
$ (3,121)
|
$
-
|
$ (5,233)
|
$
-
|
||
Net
Income Available to Common Shareholders
|
$ 2,321
|
$ 11,509
|
$ 11,403
|
$ 32,296
|
||
Denominator:
|
||||||
Total
average basic common shares outstanding
|
26,567,653
|
26,550,318
|
26,565,621
|
26,548,304
|
||
Effect
of dilutive stock options
|
428
|
11,556
|
1,553
|
10,117
|
||
Total
diluted average common shares outstanding
|
26,568,081
|
26,561,874
|
26,567,174
|
26,558,421
|
||
Earnings
per share - basic
|
$ 0.09
|
$ 0.43
|
$ 0.43
|
$ 1.22
|
||
Earnings
per share - diluted
|
$ 0.09
|
$ 0.43
|
$ 0.43
|
$ 1.22
|
(unaudited,
in thousands)
|
Fair
Value of
Tangible
Net Assets
Acquired
|
Cash
|
$ 599,265
|
Other
tangible assets
|
991
|
Goodwill
and other intangibles
|
23,522
|
Deposits
|
(599,353)
|
Other
liabilities
|
(3,273)
|
Total
purchase price
|
$ 21,152
|
September
30, 2009
|
December
31, 2008
|
||||||||||
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
|
$ 219,161
|
$ 1,368
|
$ (207)
|
$ 220,322
|
$ 39,241
|
$ 768
|
$ -
|
$ 40,009
|
|||
Corporate
debt securities
|
23,663
|
471
|
-
|
24,134
|
3,019
|
130
|
-
|
3,149
|
|||
Residential
mortgage-backed securities and
collateralized
mortgage obligations of
government
agencies
|
785,661
|
19,274
|
(96)
|
804,839
|
513,942
|
10,130
|
(175)
|
523,897
|
|||
Other
residential collateralized mortgage obligations
|
3,477
|
28
|
-
|
3,505
|
4,242
|
19
|
(111)
|
4,150
|
|||
Obligations
of state and political subdivisions
|
346,296
|
14,962
|
(149)
|
361,109
|
352,995
|
7,834
|
(1,404)
|
359,425
|
|||
Total
debt securities
|
1,378,258
|
36,103
|
(452)
|
1,413,909
|
913,439
|
18,881
|
(1,690)
|
930,630
|
|||
Equity
securities
|
3,453
|
326
|
(1)
|
3,778
|
3,143
|
394
|
(29)
|
3,508
|
|||
Total
available-for-sale securities
|
$1,381,711
|
$ 36,429
|
$ (453)
|
$1,417,687
|
$916,582
|
$ 19,275
|
$ (1,719)
|
$934,138
|
|||
Held-to-maturity
|
|||||||||||
Corporate
debt securities
|
1,450
|
-
|
(78)
|
1,372
|
1,450
|
-
|
(236)
|
1,214
|
|||
Total
securities
|
$1,383,161
|
$ 36,429
|
$ (531)
|
$1,419,059
|
$918,032
|
$ 19,275
|
$ (1,955)
|
$935,352
|
September
30, 2009
|
|||||||
|
After
One But
|
After
Five But
|
|
||||
Within
One Year
|
Within Five Years | Within Ten Years |
After
Ten Years
|
||||
(unaudited
in thousands)
|
Amount
|
Amount
|
Amount
|
Amount
|
|||
Available-for-sale
|
|||||||
Other
government agencies
|
$ 146,400
|
$ 63,093
|
$ 10,830
|
$ -
|
|||
Corporate
debt securities
|
3,892
|
20,241
|
-
|
-
|
|||
Residential
mortgage-backed securities and
|
53,714
|
588,842
|
139,857
|
22,426
|
|||
collateralized
mortgage obligations of
|
|||||||
government
agencies (1)
|
|||||||
Other
residential collateralized mortgage obligations
|
-
|
3,462
|
-
|
43
|
|||
Obligations
of states and political subdivisions
|
84,780
|
151,419
|
98,896
|
26,014
|
|||
Equity
securities
|
-
|
-
|
-
|
3,778
|
|||
Total
available-for-sale securities
|
$ 288,786
|
$ 827,057
|
$ 249,583
|
$ 52,261
|
|||
Held-to-maturity
|
|||||||
Corporate
debt securities (2)
|
-
|
-
|
-
|
1,372
|
|||
Total
securities
|
$ 288,786
|
$ 827,057
|
$ 249,583
|
$ 53,633
|
September
30, 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
|
$ 33,938
|
$ (207)
|
4
|
$ -
|
$ -
|
-
|
$ 33,938
|
$ (207)
|
4
|
Residential
mortgage-backed securities and collateralized mortgage obligations of
government agencies
|
60,263
|
(86)
|
8
|
598
|
(10)
|
1
|
60,861
|
(96)
|
9
|
Other
residential collateralized mortgage obligations
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Obligations
of states and political subdivisions
|
3,107
|
(92)
|
4
|
3,168
|
(57)
|
6
|
6,275
|
(149)
|
10
|
Corporate
debt securities
|
-
|
-
|
-
|
1,372
|
(78)
|
1
|
1,372
|
(78)
|
1
|
Equity
securities
|
3
|
(1)
|
1
|
-
|
-
|
-
|
3
|
(1)
|
1
|
Total
temporarily impaired securities
|
$ 97,311
|
$ (386)
|
17
|
$ 5,138
|
$ (145)
|
8
|
$102,449
|
$ (531)
|
25
|
December
31, 2008
|
|||||||||
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
|
Residential
mortgage-backed securities and collateralized mortgage obligations of
government agencies
|
$ 2,956
|
$ (6)
|
12
|
$ 16,321
|
$ (169)
|
10
|
$ 19,277
|
$ (175)
|
22
|
Other
residential collateralized mortgage obligations
|
-
|
-
|
-
|
4,095
|
(111)
|
5
|
4,095
|
(111)
|
5
|
Obligations
of states and political subdivisions
|
42,034
|
(1,171)
|
72
|
12,502
|
(233)
|
24
|
54,536
|
(1,404)
|
96
|
Corporate
debt securities
|
1,214
|
(236)
|
1
|
-
|
-
|
-
|
1,214
|
(236)
|
1
|
Equity
securities
|
1,289
|
(29)
|
2
|
-
|
-
|
-
|
1,289
|
(29)
|
2
|
Total
temporarily impaired securities
|
$ 47,493
|
$ (1,442)
|
87
|
$ 32,918
|
$ (513)
|
39
|
$ 80,411
|
$ (1,955)
|
126
|
For
the Nine Months Ended
|
||
September
30,
|
||
(unaudited,
in thousands)
|
2009
|
2008
|
Balance
at beginning of period
|
$ 49,803
|
$ 38,543
|
Provision
for loan losses
|
36,150
|
17,530
|
Charge-offs
|
(26,540)
|
(15,179)
|
Recoveries
|
1,342
|
2,586
|
Net
charge-offs
|
(25,198)
|
(12,593)
|
Balance
at end of period
|
$ 60,755
|
$ 43,480
|
The
following tables summarize loans classified as impaired:
|
||
September
30,
|
December
31,
|
|
(unaudited,
in thousands)
|
2009
|
2008
|
Balance
of impaired loans with no allocated allowance for loan
losses
|
$ 61,205
|
$ 25,296
|
Balance
of impaired loans with an allocated allowance for loan
losses
|
32,250
|
22,202
|
Total
impaired loans
|
$ 93,455
|
$ 47,498
|
Allowance
for loan losses allocated to impaired loans
|
$ 9,719
|
$ 5,113
|
(unaudited,
dollars in thousands)
|
Scheduled
|
Weighted
|
Year
|
Maturity
|
Average
Rate
|
2009
|
$ 70,654
|
4.31%
|
2010
|
261,270
|
3.84%
|
2011
|
84,889
|
3.76%
|
2012
|
56,687
|
4.45%
|
2013
|
50,976
|
3.28%
|
2014
and thereafter
|
43,463
|
3.86%
|
Total
|
$ 567,939
|
3.90%
|
September
30,
|
December
31,
|
|
(unaudited,
in thousands)
|
2009
|
2008
|
Federal
funds purchased
|
$ 20,000
|
$ 52,000
|
Securities
sold under agreements to repurchase
|
214,130
|
245,165
|
Treasury
tax and loan notes and other
|
2,754
|
640
|
Total
|
$ 236,884
|
$ 297,805
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
||||||
September
30,
|
September
30,
|
||||||
(unaudited,
in thousands)
|
2009
|
2008
|
2009
|
2008
|
|||
Service
cost – benefits earned during year
|
$ 599
|
$ 577
|
$ 1,798
|
$ 1,730
|
|||
Interest
cost on projected benefit obligation
|
837
|
792
|
2,511
|
2,376
|
|||
Expected
return on plan assets
|
(945)
|
(1,138)
|
(2,834)
|
(3,413)
|
|||
Amortization
of prior service cost
|
(29)
|
(29)
|
(88)
|
(88)
|
|||
Amortization
of net loss
|
476
|
129
|
1,428
|
387
|
|||
Net
periodic pension cost
|
$ 938
|
$ 331
|
$ 2,815
|
$ 992
|
September
30, 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
|
||||
Other
government agencies
|
$ 220,322
|
$ 220,322
|
$ -
|
$ -
|
Corporate
debt securities
|
24,134
|
-
|
24,134
|
-
|
Residential
mortgage-backed securities and
collateralized mortgage
obligations of government
agencies
|
804,840
|
-
|
804,840
|
-
|
Other
residential collateralized mortgage obligations
|
3,505
|
-
|
3,463
|
42
|
Obligations
of state and political subdivisions
|
361,108
|
-
|
359,670
|
1,438
|
Equity
securities
|
3,778
|
2,093
|
1,443
|
242
|
December
31, 2008
|
||||
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
|
$ 40,009
|
$ 40,009
|
$ -
|
$ -
|
Corporate
debt securities
|
3,149
|
-
|
3,149
|
-
|
Residential
mortgage-backed securities and
collateralized
mortgage obligations of government
agencies
|
523,897
|
-
|
523,897
|
-
|
Other
residential collateralized mortgage obligations
|
4,150
|
-
|
4,095
|
55
|
Obligations
of state and political subdivisions
|
359,425
|
-
|
357,979
|
1,446
|
Equity
securities
|
3,508
|
1,809
|
1,432
|
267
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
||||||
September
30,
|
September
30,
|
||||||
(unaudited
- in thousands)
|
2009
|
2008
|
2009
|
2008
|
|||
Balance
at beginning of period
|
$ 1,736
|
$ 5,438
|
$ 1,768
|
$ 5,994
|
|||
Total
gains (losses) - (realized/unrealized):
|
|||||||
Included
in earnings
|
-
|
-
|
-
|
-
|
|||
Included
in other comprehensive income
|
51
|
492
|
45
|
(64)
|
|||
Purchases,
issuances, and settlements
|
-
|
(90)
|
-
|
(90)
|
|||
Transfers
in or (out) of Level 3
|
(65)
|
(3,919)
|
(91)
|
(3,919)
|
|||
Balance
at end of period
|
$ 1,722
|
$ 1,921
|
$ 1,722
|
$ 1,921
|
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, 2009
|
||||
Impaired
loans (1)
|
$ 22,531
|
$ -
|
$ -
|
$ 22,531
|
Other
real estate owned and repossessed assets (2)
|
8,665
|
-
|
-
|
8,665
|
Mortgage
servicing rights (3)
|
2,465
|
-
|
-
|
2,465
|
December
31, 2008
|
||||
Impaired
loans (1)
|
$ 17,089
|
$ -
|
$ -
|
$ 17,089
|
Other
real estate owned and repossessed assets (2)
|
2,554
|
-
|
-
|
2,554
|
|
(1)
|
Represents
the carrying value of loans for which adjustments are based on the
appraised value of the 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 written down to their fair value as determined from
independent valuations.
|
September
30,
|
December
31,
|
||||||||||
2009
|
2008
|
||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||
(unaudited,
in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
|||||||
Financial
assets:
|
|||||||||||
Cash
and due from banks
|
$ 87,256
|
$ 87,256
|
$ 141,170
|
$ 141,170
|
|||||||
Securities
held-to-maturity
|
1,450
|
1,372
|
1,450
|
1,214
|
|||||||
Securities
available-for-sale
|
1,417,687
|
1,417,687
|
934,138
|
934,138
|
|||||||
Net
loans
|
3,440,867
|
3,493,343
|
3,554,506
|
3,626,774
|
|||||||
Loans
held for sale
|
6,860
|
6,860
|
3,874
|
3,874
|
|||||||
Accrued
interest receivable
|
22,091
|
22,091
|
19,966
|
19,966
|
|||||||
Bank
owned life insurance
|
102,670
|
102,670
|
101,229
|
101,229
|
|||||||
Financial
liabilities:
|
|||||||||||
Deposits
|
4,005,508
|
4,021,278
|
3,503,916
|
3,508,233
|
|||||||
Federal
Home Loan Bank borrowings
|
567,939
|
575,782
|
596,890
|
617,518
|
|||||||
Other
borrowings
|
236,884
|
230,474
|
297,805
|
297,741
|
|||||||
Junior
subordinated debt
|
111,175
|
65,950
|
111,110
|
53,178
|
|||||||
Accrued
interest payable
|
10,664
|
10,664
|
10,492
|
10,492
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||
September
30,
|
September
30,
|
|||||
(unaudited,
in thousands)
|
2009
|
2008
|
2009
|
2008
|
||
Net
Income
|
$ 5,442
|
$ 11,509
|
$ 16,636
|
$ 32,296
|
||
Securities
available-for-sale:
|
||||||
Net
change in unrealized gains (losses) on securities
available-for-sale
|
20,949
|
(4,131)
|
22,352
|
(8,161)
|
||
Related
income tax (expense) benefit (1)
|
(7,824)
|
1,635
|
(8,348)
|
3,200
|
||
Net
securities (gains) losses reclassified into earnings
|
(1,329)
|
(276)
|
(3,933)
|
(1,182)
|
||
Related
income tax expense (benefit) (1)
|
496
|
109
|
1,469
|
467
|
||
Net
effect on other comprehensive income for the period
|
12,292
|
(2,663)
|
11,540
|
(5,676)
|
||
Cash
flow hedge derivatives:
|
||||||
Net
change in unrealized gains (losses) on derivatives
|
-
|
1
|
-
|
59
|
||
Related
income tax (expense) benefit
(1)
|
-
|
-
|
-
|
(23)
|
||
Net
effect on other comprehensive income for the period
|
-
|
1
|
-
|
36
|
||
Defined
benefit pension plan
|
||||||
Amortization
of prior service costs
|
(30)
|
(29)
|
(88)
|
(88)
|
||
Related
income tax expense (benefit) (1)
|
11
|
12
|
33
|
36
|
||
Amortization
of unrealized loss
|
480
|
129
|
1,424
|
386
|
||
Related
income tax expense (benefit) (1)
|
(179)
|
(51)
|
(532)
|
(153)
|
||
Net
effect on other comprehensive income for the period
|
282
|
61
|
837
|
181
|
||
Other
comprehensive income
|
12,574
|
(2,601)
|
12,377
|
(5,459)
|
||
Total
comprehensive income
|
$ 18,016
|
$ 8,908
|
$ 29,013
|
$ 26,837
|
Net
Unrealized Gains
|
|||||||
Unrealized
|
(Losses)
on Derivative
|
||||||
Defined
|
Gains
(Losses)
|
Instruments
Used in
|
|||||
Benefit
|
on
Securities
|
Cash
Flow Hedging
|
|||||
(unaudited,
in thousands)
|
Pension
Plan
|
Available-for-Sale
|
Relationships
|
Total
|
|||
Balance
at January 1, 2009
|
$ (14,132)
|
$ 10,950
|
$ -
|
$
(3,182)
|
|||
Period
change, net of tax
|
837
|
11,540
|
-
|
12,377
|
|||
Balance
at September 30, 2009
|
$ (13,295)
|
$ 22,490
|
$ -
|
$
9,195
|
|||
Balance
at January 1, 2008
|
$
(3,893)
|
$
5,379
|
$ (36)
|
$
1,450
|
|||
Period
change, net of tax
|
181
|
(5,676)
|
36
|
(5,459)
|
|||
Balance
at September 30, 2008
|
$
(3,712)
|
$ (297)
|
$ -
|
$
(4,009)
|
September
30,
|
December
31,
|
|
(unaudited,
in thousands)
|
2009
|
2008
|
Commitments
to extend credit
|
$ 660,428
|
$ 728,994
|
Standby
letters of credit
|
33,300
|
34,209
|
Affordable
housing plan guarantees
|
4,393
|
4,472
|
Commercial
letters of credit
|
171
|
2,585
|
Weighted
|
|||||||||
Weighted
|
Average
|
||||||||
Average
|
Remaining
|
||||||||
Exercise
Price
|
Contractual
|
||||||||
(unaudited)
|
Shares
|
Per
Share
|
Life
in Years
|
||||||
Outstanding
at January 1, 2009
|
393,127
|
$ 23.91
|
|||||||
Granted
|
-
|
-
|
|||||||
Exercised
|
(6,764)
|
14.97
|
|||||||
Forfeited
or expired
|
(14,144)
|
25.75
|
|||||||
Outstanding
at September 30, 2009
|
372,219
|
$ 24.00
|
3.73
|
||||||
Vested
and exercisable at September 30, 2009
|
372,219
|
$ 24.00
|
3.73
|
Trust
and
|
|||
Community
|
Investment
|
||
(unaudited,
in thousands)
|
Banking
|
Services
|
Consolidated
|
Income
Statement Data
|
|||
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 income taxes
|
(844)
|
481
|
(363)
|
Net
income
|
$ 4,720
|
$ 722
|
$ 5,442
|
For
the Three Months ended September 30, 2008:
|
|||
Interest
income
|
$ 68,675
|
$ -
|
$ 68,675
|
Interest
expense
|
28,388
|
-
|
28,388
|
Net
interest income
|
40,287
|
-
|
40,287
|
Provision
for credit losses
|
6,457
|
-
|
6,457
|
Net
interest income after provision for credit losses
|
33,830
|
-
|
33,830
|
Non-interest
income
|
11,331
|
3,639
|
14,970
|
Non-interest
expense
|
33,858
|
2,307
|
36,165
|
Income
before provision for income taxes
|
11,303
|
1,332
|
12,635
|
Provision
for income taxes
|
593
|
533
|
1,126
|
Net
income
|
$ 10,710
|
$ 799
|
$ 11,509
|
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 income taxes
|
(876)
|
1,266
|
390
|
Net
income
|
$ 14,736
|
$ 1,900
|
$ 16,636
|
For
the Nine Months ended September 30, 2008:
|
|||
Interest
income
|
$ 214,043
|
$ -
|
$ 214,043
|
Interest
expense
|
94,353
|
-
|
94,353
|
Net
interest income
|
119,690
|
-
|
119,690
|
Provision
for credit losses
|
17,605
|
-
|
17,605
|
Net
interest income after provision for credit losses
|
102,085
|
-
|
102,085
|
Non-interest
income
|
33,154
|
11,702
|
44,856
|
Non-interest
expense
|
101,582
|
7,313
|
108,895
|
Income
before provision for income taxes
|
33,657
|
4,389
|
38,046
|
Provision
for income taxes
|
3,994
|
1,756
|
5,750
|
Net
income
|
$ 29,663
|
$ 2,633
|
$ 32,296
|
September
30,
|
December
31,
|
|||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
||
Tangible equity to tangible
assets:
|
||||
Total
shareholders' equity
|
$ 592,335
|
$ 659,371
|
||
Less: goodwill
and other intangible assets
|
(289,087)
|
(267,883)
|
||
Tangible
equity
|
303,248
|
391,488
|
||
Total
assets
|
5,561,091
|
5,222,041
|
||
Less: goodwill
and other intangible assets
|
(289,087)
|
(267,883)
|
||
Tangible
assets
|
5,272,004
|
4,954,158
|
||
Tangible
equity to tangible assets
|
5.75%
|
7.90%
|
||
Tangible common equity to tangible
assets:
|
||||
Total
shareholders' equity
|
$ 592,335
|
$ 659,371
|
||
Less: goodwill
and other intangible assets
|
(289,087)
|
(267,883)
|
||
Less: preferred
shareholders' equity
|
-
|
(72,332)
|
||
Tangible
common equity
|
303,248
|
319,156
|
||
Total
assets
|
5,561,091
|
5,222,041
|
||
Less: goodwill
and other intangible assets
|
(289,087)
|
(267,883)
|
||
Tangible
assets
|
5,272,004
|
4,954,158
|
||
Tangible
common equity to tangible assets
|
5.75%
|
6.44%
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
||||||||||
September
30,
|
September
30,
|
||||||||||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
2009
|
2008
|
|||||||
Net
interest income
|
$ 40,429
|
$ 40,287
|
$ 117,807
|
$ 119,690
|
|||||||
Taxable
equivalent adjustments to net interest income
|
1,936
|
1,933
|
5,819
|
5,876
|
|||||||
Net
interest income, fully taxable equivalent
|
$ 42,365
|
$ 42,220
|
$ 123,626
|
$ 125,566
|
|||||||
Net
interest spread, non-taxable equivalent
|
2.94%
|
3.21%
|
2.87%
|
3.22%
|
|||||||
Benefit
of net non-interest bearing liabilities
|
0.26%
|
0.32%
|
0.29%
|
0.30%
|
|||||||
Net
interest margin
|
3.20%
|
3.53%
|
3.16%
|
3.52%
|
|||||||
Taxable
equivalent adjustment
|
0.15%
|
0.17%
|
0.16%
|
0.17%
|
|||||||
Net
interest margin, fully taxable equivalent
|
3.35%
|
3.70%
|
3.32%
|
3.69%
|
For
the Three Months Ended September 30,
|
For
the Nine Months Ended September 30,
|
|||||||
2009
|
2008
|
2009
|
2008
|
|||||
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
|
$ 38,772
|
0.19%
|
$ 18,953
|
1.15%
|
$ 43,606
|
0.19%
|
$ 10,365
|
2.85%
|
Loans,
net of unearned income
(1)
|
3,529,534
|
5.73%
|
3,617,444
|
6.36%
|
3,563,632
|
5.80%
|
3,664,935
|
6.58%
|
Securities:
(2)
|
||||||||
Taxable
|
1,100,345
|
3.84%
|
549,070
|
5.04%
|
991,584
|
3.88%
|
509,108
|
5.61%
|
Tax-exempt
(3)
|
337,130
|
6.56%
|
335,850
|
6.58%
|
336,334
|
6.59%
|
325,841
|
6.87%
|
Total securities
|
1,437,475
|
4.48%
|
884,920
|
5.63%
|
1,327,918
|
4.57%
|
834,949
|
6.10%
|
Federal
funds sold
|
-
|
-
|
598
|
2.01%
|
2,755
|
0.24%
|
13,575
|
2.65%
|
Other
earning assets
|
31,911
|
0.83%
|
32,357
|
3.91%
|
32,055
|
0.97%
|
30,060
|
3.77%
|
Total
earning assets
(3)
|
5,037,692
|
5.30%
|
4,554,272
|
6.18%
|
4,969,966
|
5.39%
|
4,553,884
|
6.46%
|
Other
assets
|
624,389
|
621,838
|
620,730
|
682,845
|
||||
Total
Assets
|
$ 5,662,081
|
$
5,176,110
|
$ 5,590,696
|
$
5,236,729
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Interest
bearing demand deposits
|
$ 456,939
|
0.68%
|
$ 432,706
|
0.82%
|
$ 452,836
|
0.64%
|
$ 429,623
|
1.27%
|
Money
market accounts
|
680,008
|
1.03%
|
518,629
|
1.66%
|
604,735
|
1.07%
|
466,035
|
1.92%
|
Savings
deposits
|
483,273
|
0.50%
|
438,142
|
0.66%
|
466,819
|
0.51%
|
530,890
|
0.62%
|
Certificates
of deposit
|
1,905,645
|
2.72%
|
1,679,159
|
3.62%
|
1,906,149
|
2.89%
|
1,786,016
|
4.06%
|
Total
interest bearing deposits
|
3,525,865
|
1.82%
|
3,068,636
|
2.47%
|
3,430,539
|
1.95%
|
3,212,564
|
2.81%
|
Federal
Home Loan Bank borrowings
|
574,097
|
3.85%
|
557,365
|
3.94%
|
583,837
|
3.85%
|
491,989
|
4.00%
|
Other
borrowings
|
228,514
|
3.09%
|
302,842
|
2.75%
|
232,982
|
3.22%
|
293,645
|
3.12%
|
Junior
subordinated debt
|
111,164
|
4.36%
|
111,073
|
6.07%
|
111,143
|
5.09%
|
111,051
|
6.39%
|
Total
interest bearing liabilities
|
4,439,640
|
2.21%
|
4,039,916
|
2.80%
|
4,358,501
|
2.35%
|
4,109,249
|
3.07%
|
Non-interest
bearing demand deposits
|
521,477
|
504,232
|
521,157
|
496,537
|
||||
Other
liabilities
|
57,260
|
43,345
|
54,405
|
43,375
|
||||
Shareholders’
Equity
|
643,704
|
588,617
|
656,633
|
587,568
|
||||
Total
Liabilities and Shareholders’ Equity
|
$ 5,662,081 | $ 5,176,110 | $ 5,590,696 | $ 5,236,729 | ||||
Net
Interest Spread
|
3.09%
|
3.38%
|
3.03%
|
3.39%
|
||||
Taxable equivalent net yield on
average earning assets (3)
|
3.35%
|
3.70%
|
3.32%
|
3.69%
|
(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 September 30, 2009
|
Nine Months Ended September 30, 2009 | ||||||||
Compared to September 30, 2008 | Compared to September 30, 2008 | ||||||||
Net
Increase
|
Net
Increase
|
||||||||
(unaudited,
in thousands)
|
Volume
|
Rate
|
(Decrease)
|
Volume
|
Rate
|
(Decrease)
|
|||
Increase
(decrease) in interest income:
|
|||||||||
Due
from banks - interest bearing
|
$ 31
|
$ (68)
|
$ (37)
|
$ 197
|
$ (355)
|
$ (158)
|
|||
Loans,
net of unearned income
|
(1,351)
|
(5,520)
|
(6,871)
|
(4,924)
|
(21,165)
|
(26,089)
|
|||
Taxable
securities
|
5,655
|
(1,963)
|
3,692
|
15,753
|
(8,069)
|
7,684
|
|||
Tax-exempt
securities
(1)
|
21
|
(12)
|
9
|
531
|
(696)
|
(165)
|
|||
Federal
funds sold
|
(2)
|
(1)
|
(3)
|
(124)
|
(141)
|
(265)
|
|||
Other
interest income
|
(4)
|
(246)
|
(250)
|
53
|
(668)
|
(615)
|
|||
Total
interest income change
(1)
|
4,350
|
(7,810)
|
(3,460)
|
11,486
|
(31,094)
|
(19,608)
|
|||
Increase
(decrease) in interest expense:
|
|||||||||
Interest
bearing demand deposits
|
49
|
(156)
|
(107)
|
209
|
(2,115)
|
(1,906)
|
|||
Money
market accounts
|
563
|
(972)
|
(409)
|
1,639
|
(3,485)
|
(1,846)
|
|||
Savings
deposits
|
70
|
(190)
|
(120)
|
(275)
|
(398)
|
(673)
|
|||
Certificates
of deposit
|
1,901
|
(4,127)
|
(2,226)
|
3,449
|
(16,465)
|
(13,016)
|
|||
Federal
Home Loan Bank borrowings
|
172
|
(125)
|
47
|
2,663
|
(579)
|
2,084
|
|||
Other
borrowings
|
(554)
|
238
|
(316)
|
(1,456)
|
224
|
(1,232)
|
|||
Junior
subordinated debt
|
1
|
(475)
|
(474)
|
4
|
(1,082)
|
(1,078)
|
|||
Total
interest expense change
|
2,202
|
(5,807)
|
(3,605)
|
6,233
|
(23,900)
|
(17,667)
|
|||
Net
interest income increase (decrease) (1)
|
$ 2,148
|
$ (2,003)
|
$ 145
|
$ 5,253
|
$ (7,194)
|
$ (1,941)
|
For
the Three Months
|
For
the Nine Months
|
|||||||||||
Ended
September 30,
|
Ended
September 30,
|
|||||||||||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
$
Change
|
%
Change
|
2009
|
2008
|
$
Change
|
%
Change
|
||||
Trust
fees
|
$ 3,508
|
$ 3,639
|
$ (131)
|
(3.6%)
|
$ 10,149
|
$ 11,702
|
$ (1,553)
|
(13.3%)
|
||||
Service
charges on deposits
|
6,648
|
6,280
|
368
|
5.9%
|
17,941
|
17,903
|
38
|
0.2%
|
||||
Bank-owned
life insurance
|
1,873
|
934
|
939
|
100.5%
|
3,661
|
2,696
|
965
|
35.8%
|
||||
Net
securities gains (losses)
|
1,329
|
276
|
1,053
|
381.5%
|
3,933
|
1,182
|
2,751
|
232.7%
|
||||
Net
gains on sales of loans
|
820
|
595
|
225
|
37.8%
|
1,606
|
1,059
|
547
|
51.7%
|
||||
Other
Income
|
||||||||||||
Service
fees on ATM's and debit cards
|
1,953
|
1,769
|
184
|
10.4%
|
5,554
|
5,026
|
528
|
10.5%
|
||||
Net
securities brokerage revenue
|
1,310
|
666
|
644
|
96.7%
|
3,110
|
1,980
|
1,130
|
57.1%
|
||||
Net
insurance services revenue
|
591
|
601
|
(10)
|
(1.7%)
|
1,717
|
2,041
|
(324)
|
(15.9%)
|
||||
Gain
(loss) on sale of other real estate
|
||||||||||||
owned
and repossessed assets
|
82
|
(82)
|
164
|
200.0%
|
(396)
|
(800)
|
404
|
50.5%
|
||||
Other
|
441
|
292
|
149
|
51.0%
|
26
|
2,067
|
(2,041)
|
(98.7%)
|
||||
Total
other income
|
4,377
|
3,246
|
1,131
|
34.8%
|
10,011
|
10,314
|
(303)
|
(2.9%)
|
||||
Total
non-interest income
|
$ 18,555
|
|
$ 14,970
|
$ 3,585
|
23.9%
|
$ 47,301
|
$ 44,856
|
$ 2,445
|
5.5%
|
For
the Three Months
|
For
the Nine Months
|
||||||||
|
Ended
September 30,
|
Ended
September 30,
|
|||||||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
$
Change
|
%
Change
|
2009
|
2008
|
$
Change
|
%
Change
|
|
Salaries
and wages
|
$
13,920
|
$
14,185
|
$ (265)
|
(1.9%)
|
$ 41,085
|
$ 42,423
|
$ (1,338)
|
(3.2%)
|
|
Employee
benefits
|
5,240
|
3,857
|
1,383
|
35.9%
|
15,008
|
12,409
|
2,599
|
20.9%
|
|
Net
occupancy
|
2,572
|
2,511
|
61
|
2.4%
|
7,676
|
8,034
|
(358)
|
(4.5%)
|
|
Equipment
|
2,888
|
2,739
|
149
|
5.4%
|
8,117
|
8,185
|
(68)
|
(0.8%)
|
|
Marketing
|
1,486
|
2,078
|
(592)
|
(28.5%)
|
3,961
|
4,458
|
(497)
|
(11.1%)
|
|
FDIC
Insurance
|
1,528
|
310
|
1,218
|
392.9%
|
7,104
|
574
|
6,530
|
1137.6%
|
|
Amortization
of intangible assets
|
806
|
950
|
(144)
|
(15.2%)
|
2,315
|
2,872
|
(557)
|
(19.4%)
|
|
Restructuring
and merger-related expenses
|
2
|
539
|
(537)
|
(99.6%)
|
623
|
3,244
|
(2,621)
|
(80.8%)
|
|
Other operating expenses
|
|||||||||
Miscellaneous
franchise, and other taxes
|
1,487
|
1,894
|
(407)
|
(21.5%)
|
4,416
|
5,730
|
(1,314)
|
(22.9%)
|
|
Consulting,
regulatory, and advisory fees
|
988
|
1,106
|
(118)
|
(10.7%)
|
3,288
|
3,750
|
(462)
|
(12.3%)
|
|
Postage
|
964
|
922
|
42
|
4.6%
|
2,730
|
3,068
|
(338)
|
(11.0%)
|
|
ATM
and interchange expenses
|
857
|
772
|
85
|
11.0%
|
2,543
|
2,041
|
502
|
24.6%
|
|
Communications
|
734
|
827
|
(93)
|
(11.2%)
|
2,215
|
2,240
|
(25)
|
(1.1%)
|
|
Legal
fees
|
690
|
602
|
88
|
14.6%
|
2,049
|
1,513
|
536
|
35.4%
|
|
Supplies
|
593
|
743
|
(150)
|
(20.2%)
|
1,896
|
2,066
|
(170)
|
(8.2%)
|
|
Other
|
2,950
|
2,130
|
820
|
38.5%
|
7,037
|
6,288
|
749
|
11.9%
|
|
Total
other operating expenses
|
9,263
|
8,996
|
267
|
3.0%
|
26,174
|
26,696
|
(522)
|
(2.0%)
|
|
Total
non-interest expense
|
$
37,705
|
$
36,165
|
$ 1,540
|
4.3%
|
$
112,063
|
$
108,895
|
$ 3,168
|
2.9%
|
September
30,
|
December
31,
|
|
|||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
$
Change
|
%
Change
|
|
Securities
available-for-sale (at fair value):
|
|||||
Other
government agencies
|
$ 220,322
|
$ 40,009
|
$ 180,313
|
450.7%
|
|
Corporate
debt securities
|
24,134
|
3,149
|
20,985
|
666.4%
|
|
Residential
mortgage-backed securities and collateralized
|
804,839
|
523,897
|
280,942
|
53.6%
|
|
mortgage
obligations of government agencies
|
|||||
Other
residential collateralized mortgage obligations
|
3,505
|
4,150
|
(645)
|
(15.5%)
|
|
Obligations
of states and political subdivisions
|
361,109
|
359,425
|
1,684
|
0.5%
|
|
Equity
securities
|
3,778
|
3,508
|
270
|
7.7%
|
|
Total
securities available-for-sale
|
$ 1,417,687
|
$ 934,138
|
$ 483,549
|
51.8%
|
|
Securities
held-to-maturity (at amortized cost):
|
|||||
Corporate
debt securities
|
1,450
|
1,450
|
-
|
0.0%
|
|
Total
securities
|
$ 1,419,137
|
$ 935,588
|
$ 483,549
|
51.7%
|
|
Available-for-sale
securities:
|
|
|
|||
Weighted
average taxable equivalent yield at the respective period
end
|
4.51%
|
5.51%
|
|||
As
a % of total securities
|
99.9%
|
99.8%
|
|||
Weighted
average life (in years)
|
3.5
|
3.6
|
|||
Held-to-maturity
securities:
|
|||||
Weighted
average yield at the respective period end
|
9.71%
|
9.72%
|
|||
As
a % of total securities
|
0.1%
|
0.2%
|
|||
Weighted
average life (in years)
|
20.6
|
21.3
|
September
30, 2009
|
December
31, 2008
|
||||
(unaudited,
dollars in thousands)
|
Amount
|
%
of Loans
|
Amount
|
%
of Loans
|
|
Loans: (1)
|
|||||
Commercial
and industrial
|
$ 463,948
|
13.2%
|
$ 510,902
|
14.2%
|
|
Commercial
real estate:
|
|||||
Land
and construction
|
248,021
|
7.1%
|
230,865
|
6.4%
|
|
Other
|
1,516,770
|
43.2%
|
1,468,158
|
40.7%
|
|
Residential
real estate:
|
|||||
Land
and construction
|
9,488
|
0.3%
|
15,896
|
0.4%
|
|
Other
|
729,663
|
20.8%
|
841,103
|
23.3%
|
|
Home
equity
|
235,427
|
6.7%
|
217,436
|
6.0%
|
|
Consumer
|
298,305
|
8.5%
|
319,949
|
8.9%
|
|
Total
portfolio loans
|
3,501,622
|
99.8%
|
3,604,309
|
99.9%
|
|
Loans
held for sale
|
6,860
|
0.2%
|
3,874
|
0.1%
|
|
Total
Loans
|
$ 3,508,482
|
100.0%
|
$ 3,608,183
|
100.0%
|
September
30,
|
December
31,
|
||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
|
Non-accrual
loans:
|
|||
Commercial
and industrial
|
$ 13,440
|
$ 5,369
|
|
Commercial
real estate
|
41,632
|
25,015
|
|
Residential
real estate
|
11,433
|
1,252
|
|
Home
equity
|
715
|
72
|
|
Consumer
|
135
|
29
|
|
Total
non-accrual loans
|
67,355
|
31,737
|
|
Renegotiated
loans:
|
|||
Commercial
and industrial
|
819
|
4,559
|
|
Commercial
real estate
|
11,226
|
-
|
|
Residential
real estate
|
2,825
|
-
|
|
Consumer
|
143
|
-
|
|
Total
renegotiated loans
|
15,013
|
4,559
|
|
Total
non-performing loans
|
$ 82,368
|
$ 36,296
|
|
Other
real estate owned and repossessed assets
|
8,665
|
2,554
|
|
Total
non-performing assets
|
$ 91,033
|
$ 38,850
|
|
Non-performing
loans/total loans
|
2.35%
|
1.01%
|
|
Non-performing
assets/total loans, other real estate and repossessed
assets
|
2.59%
|
1.08%
|
(unaudited,
in thousands)
|
Non-accrual
Loans
|
Renegotiated
Loans
|
Other
Impaired
Loans
|
Other
Real
Estate
and Repossessed
Assets
|
|
Beginning
balance
|
$31,737
|
$4,559
|
$11,202
|
$2,554
|
|
Activity
during the year:
|
|||||
Additions
to non-accrual, renegotiated or other impaired loans
|
69,122
|
19,700
|
9,963
|
||
Real
estate foreclosures or deeds in lieu of foreclosure
|
7,535
|
||||
Repossessions
of other collateral
|
5,376
|
||||
Loans
and other real estate charged down or charged off
|
(24,034)
|
(7,751)
|
(344)
|
||
Loans
returned to accruing or no longer renegotiated or impaired
|
(2,099)
|
(7,337)
|
|||
Other
real estate sold
|
(805)
|
||||
Repossessed
assets sold
|
(5,736)
|
||||
Principal
payments and other changes, net
|
(7,371)
|
(1,495)
|
(2,741)
|
85
|
|
Ending
balance
|
$67,355
|
$15,013
|
$11,087
|
$8,665
|
September
30,
|
December
31,
|
||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
|
Loans
past due 90 days or more:
|
|||
Commercial
and industrial
|
$ 1,196
|
$ 2,951
|
|
Commercial
real estate
|
722
|
2,951
|
|
Residential
real estate
|
4,442
|
10,799
|
|
Home
equity
|
588
|
966
|
|
Consumer
|
821
|
1,143
|
|
Total
loans past due 90 days or more
|
$ 7,769
|
$ 18,810
|
|
Loans
past due 30 to 89 days:
|
|||
Commercial
and industrial
|
$ 3,015
|
$ 3,485
|
|
Commercial
real estate
|
7,630
|
14,592
|
|
Residential
real estate
|
5,758
|
8,457
|
|
Home
equity
|
1,653
|
1,903
|
|
Consumer
|
6,777
|
7,169
|
|
Total
loans past due 30 to 89 days
|
$ 24,833
|
$ 35,606
|
|
Loans
past due 90 days or more and accruing/total loans
|
0.22%
|
0.52%
|
|
Loans
past due 30-89 days/total loans
|
0.71%
|
0.99%
|
For
the Nine Months Ended
|
|||
|
September 30, | September 30, | |
(unaudited,
dollars in thousands)
|
2009
|
2008
|
|
Beginning
balance of allowance for loan losses
|
$ 49,803
|
$ 38,543
|
|
Provision
for loan losses
|
36,150
|
17,530
|
|
Charge-offs:
|
|||
Commercial
and industrial
|
7,588
|
2,774
|
|
Commercial
real estate
|
10,638
|
4,892
|
|
Residential
real estate
|
2,126
|
1,161
|
|
Home
equity
|
856
|
752
|
|
Consumer
|
4,493
|
4,437
|
|
Total
loan charge-offs
|
25,701
|
14,016
|
|
Deposit
account overdrafts
|
838
|
1,163
|
|
Total
loan and deposit account overdraft charge-offs
|
26,539
|
15,179
|
|
Recoveries:
|
|||
Commercial
and industrial
|
116
|
516
|
|
Commercial
real estate
|
147
|
427
|
|
Residential
real estate
|
71
|
54
|
|
Home
equity
|
12
|
43
|
|
Consumer
|
724
|
995
|
|
Total
loan recoveries
|
1,070
|
2,035
|
|
Deposit
account overdrafts
|
271
|
551
|
|
Total
loan and deposit account overdraft recoveries
|
1,341
|
2,586
|
|
Net
loan and deposit account overdraft charge-offs
|
25,198
|
12,593
|
|
Ending
balance of allowance for loan losses
|
$ 60,755
|
$ 43,480
|
|
Net
charge-offs as a percentage of average total loans:
|
|||
Commercial
and industrial
|
2.12%
|
0.62%
|
|
Commercial
real estate
|
0.79%
|
0.35%
|
|
Residential
real estate
|
0.34%
|
0.16%
|
|
Home
equity
|
0.50%
|
0.48%
|
|
Consumer
|
1.64%
|
1.32%
|
|
Total
loan charge-offs
|
0.92%
|
0.43%
|
|
Allowance
for loan losses as a percentage of total loans
|
1.73%
|
1.21%
|
|
Allowance
for loan losses to total non-performing loans
|
0.74x
|
1.26x
|
|
Allowance
for loan losses to total non-performing loans and loans past due 90 days
or more
|
0.67x
|
0.93x | |
Allowance
for loan losses to trailing twelve months' net charge-offs
|
1.80x
|
2.74x
|
September
30,
|
Percent
of
|
December
31,
|
Percent
of
|
||
(unaudited,
dollars in thousands)
|
2009
|
Total
|
2008
|
Total
|
|
Commercial
and industrial
|
$ 14,527
|
23.9%
|
$ 13,392
|
26.9%
|
|
Commercial
real estate
|
31,764
|
52.3%
|
24,723
|
49.6%
|
|
Residential
real estate
|
4,630
|
7.6%
|
3,304
|
6.6%
|
|
Home
equity
|
2,123
|
3.5%
|
1,371
|
2.8%
|
|
Consumer
|
6,673
|
11.0%
|
5,863
|
11.8%
|
|
Deposit
account overdrafts
|
1,038
|
1.7%
|
1,150
|
2.3%
|
|
Total
allowance for loan losses
|
$ 60,755
|
100.0%
|
$ 49,803
|
100.0%
|
|
Components
of the allowance for loan losses:
|
|||||
General
reserves
|
$ 51,036
|
$ 44,690
|
|||
Specific
reserves
|
9,719
|
5,113
|
|||
Total
allowance for loan losses
|
$ 60,755
|
$ 49,803
|
September
30,
|
December
31,
|
||||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
$
Change
|
%
Change
|
|
Non-interest
bearing demand
|
$ 514,726
|
$ 486,752
|
$ 27,974
|
5.7%
|
|
Interest
bearing demand
|
467,085
|
429,414
|
37,671
|
8.8%
|
|
Money
market
|
678,099
|
479,256
|
198,843
|
41.5%
|
|
Savings
deposits
|
479,342
|
423,830
|
55,512
|
13.1%
|
|
Certificates
of deposit
|
1,866,256
|
1,684,664
|
181,592
|
10.8%
|
|
Total
deposits
|
$ 4,005,508
|
$ 3,503,916
|
$ 501,592
|
14.3%
|
September
30,
|
December
31,
|
||||
(unaudited,
dollars in thousands)
|
2009
|
2008
|
$
Change
|
%
Change
|
|
Federal
Home Loan Bank borrowings
|
$ 567,939
|
$ 596,890
|
$ (28,951)
|
(4.9%)
|
|
Other
short-term borrowings
|
236,884
|
297,805
|
(60,921)
|
(20.5%)
|
|
Junior
subordinated debt owed to unconsolidated subsidiary trusts
|
111,175
|
111,110
|
65
|
0.1%
|
|
Total
borrowings
|
$ 915,998
|
$ 1,005,805
|
$ (89,807)
|
(8.9%)
|
Minimum
|
Well
|
September
30, 2009
|
December
31, 2008
|
|||
(unaudited,
dollars in thousands)
|
Value
(1)
|
Capitalized (2)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
WesBanco,
Inc.
|
||||||
Tier
1 Leverage
|
4.00%(3)
|
N/A
|
$ 407,016
|
7.55%
|
$ 507,075
|
10.27%
|
Tier
1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
407,016
|
10.95%
|
507,075
|
13.21%
|
Total
Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
453,649
|
12.21%
|
555,084
|
14.46%
|
WesBanco
Bank, Inc.
|
||||||
Tier
1 Leverage
|
4.00%
|
5.00%
|
$ 382,484
|
7.13%
|
$ 456,882
|
9.28%
|
Tier
1 Capital to Risk-Weighted Assets
|
4.00%
|
6.00%
|
382,484
|
10.35%
|
456,882
|
11.99%
|
Total
Capital to Risk-Weighted Assets
|
8.00%
|
10.00%
|
428,874
|
11.60%
|
504,557
|
13.24%
|
Immediate
Change in
|
Percentage
Change in
|
||
Interest
Rates
|
Net
Interest Income from Base over One Year
|
ALCO
|
|
(basis
points)
|
September
30, 2009
|
December
31, 2008
|
Guidelines
|
+300
|
(8.9%)
|
(1.9%)
|
N/A
|
+200
|
(3.9%)
|
(0.5%)
|
-
12.5%
|
+100
|
0.4%
|
0.8%
|
-
5%
|
-100
|
(2.1%)
|
(3.5%)
|
-
5%
|
-200
|
N/A
|
N/A
|
-
12.5%
|
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, 2009
|
584,325
|
|||
July
1, 2009 to July 31, 2009
|
||||
Open
market repurchases
|
-
|
-
|
-
|
584,325
|
Other
transactions (1)
|
51,346
|
$ 15.16
|
N/A
|
N/A
|
August
1, 2009 to August 31, 2009
|
||||
Open
market repurchases
|
-
|
-
|
-
|
584,325
|
Other
transactions (1)
|
3,581
|
$ 16.77
|
N/A
|
N/A
|
September
1, 2009 to September 31, 2009
|
||||
Open
market repurchases
|
-
|
-
|
-
|
584,325
|
Other
transactions (1)
|
2,747
|
$ 15.31
|
N/A
|
N/A
|
Third
Quarter 2009
|
||||
Open
market repurchases
|
-
|
-
|
-
|
584,325
|
Other
transactions (1)
|
57,674
|
$ 15.27
|
N/A
|
N/A
|
Total
|
57,674
|
$ 15.27
|
-
|
584,325
|
31.1
|
Chief
Executive Officer’s Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
31.2
|
Chief
Financial Officer’s Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
32.1
|
Chief
Executive Officer’s and Chief Financial Officer’s Certification Pursuant
to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
WESBANCO,
INC.
|
||
Date:
November 5, 2009
|
/s/
Paul M. Limbert
|
|
Paul
M. Limbert
|
||
President
and Chief Executive Officer
(Principal
Executive Officer)
|
||
Date:
November 5, 2009
|
/s/
Robert H. Young
|
|
Robert
H. Young
|
||
Executive
Vice President and Chief Financial Officer
|
||
(Principal
Financial and Accounting Officer)
|