(Mark One) |
||
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended June 30, 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 0-8467 |
WESBANCO, INC. | ||
(Exact name of Registrant as specified in its charter) | ||
WEST VIRGINIA |
55-0571723 | |
(State of incorporation) |
(IRS Employer Identification No.) | |
1 Bank Plaza, Wheeling, WV |
26003 | |
(Address of principal executive offices) |
(Zip Code) | |
Registrant's telephone number, including area code: 304-234-9000 | ||
NOT APPLICABLE | ||
(Former name, former address and former fiscal year, if changed since last report) |
WESBANCO, INC. |
||
TABLE OF CONTENTS |
||
Item No. |
ITEM |
Page No. |
PART I - FINANCIAL INFORMATION |
||
1 |
Financial Statements |
|
Consolidated Balance Sheets at June 30, 2009 (unaudited) and December 31, 2008 |
3 | |
Consolidated Statements of Income for the three and six months ended June 30, 2009 and 2008 (unaudited) |
4 | |
Consolidated Statements of Changes in Shareholders' Equity for the six months ended June 30, 2009 and 2008 (unaudited) |
5 | |
Consolidated Statements of Cash Flows for the six months ended June 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 |
33 |
4 |
Controls and Procedures |
35 |
PART II – OTHER INFORMATION |
||
1 |
Legal Proceedings |
36 |
2 |
Unregistered Sales of Equity Securities and Use of Proceeds |
36 |
4 |
Submission of Matters to a Vote of Security Holders |
36 |
6 |
Exhibits |
37 |
Signatures |
38 |
WESBANCO, INC. CONSOLIDATED BALANCE SHEETS |
||
June 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 $12,235 and $65,145, respectively |
$ 91,897 |
$ 141,170 |
Securities: |
||
Available-for-sale, at fair value |
1,455,845 |
934,138 |
Held-to-maturity (fair values of $931 and $1,214, respectively) |
1,450 |
1,450 |
Other short-term investments, at fair value |
50,039 |
- |
Total securities |
1,507,334 |
935,588 |
Loans held for sale |
9,223 |
3,874 |
Portfolio loans: |
||
Commercial |
472,915 |
510,902 |
Commercial real estate |
1,766,904 |
1,699,023 |
Residential real estate |
772,606 |
856,999 |
Home equity |
230,727 |
217,436 |
Consumer |
298,302 |
319,949 |
Total portfolio loans, net of unearned income |
3,541,454 |
3,604,309 |
Allowance for loan losses |
(58,572) |
(49,803) |
Net portfolio loans |
3,482,882 |
3,554,506 |
Premises and equipment, net |
92,531 |
93,693 |
Accrued interest receivable |
21,796 |
19,966 |
Goodwill and other intangible assets, net |
289,893 |
267,883 |
Bank-owned life insurance |
102,973 |
101,229 |
Other assets |
138,412 |
104,132 |
Total Assets |
$ 5,736,941 |
$ 5,222,041 |
LIABILITIES |
||
Deposits: |
||
Non-interest bearing demand |
$ 514,427 |
$ 486,752 |
Interest bearing demand |
458,148 |
429,414 |
Money market |
661,705 |
479,256 |
Savings deposits |
484,236 |
423,830 |
Certificates of deposit |
1,982,007 |
1,684,664 |
Total deposits |
4,100,523 |
3,503,916 |
Federal Home Loan Bank borrowings |
580,544 |
596,890 |
Other short-term borrowings |
227,800 |
297,805 |
Junior subordinated debt owed to unconsolidated subsidiary trusts |
111,153 |
111,110 |
Total borrowings |
919,497 |
1,005,805 |
Accrued interest payable |
13,148 |
10,492 |
Other liabilities |
50,053 |
42,457 |
Total Liabilities |
5,083,221 |
4,562,670 |
SHAREHOLDERS' EQUITY |
||
Fixed Rate Cumulative Perpetual Preferred Stock, Series A, no par value; 1,000,000 shares |
||
authorized; 75,000 shares issued and outstanding in 2009 and 2008, respectively |
72,560 |
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 |
193,196 |
193,221 |
Retained earnings |
338,610 |
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 |
(3,379) |
(3,182) |
Deferred benefits for directors |
(1,256) |
(1,229) |
Total Shareholders' Equity |
653,720 |
659,371 |
Total Liabilities and Shareholders' Equity |
$ 5,736,941 |
$ 5,222,041 |
|
See Notes to Consolidated Financial Statements. |
WESBANCO, INC. CONSOLIDATED STATEMENTS OF INCOME |
|||||||
For the Three Months Ended |
For the Six Months Ended | ||||||
June 30, |
June 30, | ||||||
(unaudited, dollars in thousands, except per share amounts) |
2009 |
2008 |
2009 |
2008 | |||
INTEREST AND DIVIDEND INCOME |
|||||||
Loans, including fees |
$ 51,482 |
$ 59,436 |
$ 103,541 |
$ 122,760 | |||
Interest and dividends on securities: |
|||||||
Taxable |
10,791 |
7,107 |
18,309 |
14,319 | |||
Tax-exempt |
3,698 |
3,525 |
7,212 |
7,324 | |||
Total interest and dividends on securities |
14,489 |
10,632 |
25,521 |
21,643 | |||
Other interest income |
108 |
520 |
218 |
966 | |||
Total interest and dividend income |
66,079 |
70,588 |
129,280 |
145,369 | |||
INTEREST EXPENSE |
|||||||
Interest bearing demand deposits |
727 |
1,062 |
1,377 |
3,176 | |||
Money market deposits |
1,848 |
2,154 |
3,094 |
4,532 | |||
Savings deposits |
644 |
741 |
1,178 |
1,731 | |||
Certificates of deposit |
14,755 |
17,473 |
28,159 |
38,950 | |||
Total interest expense on deposits |
17,974 |
21,430 |
33,808 |
48,389 | |||
Federal Home Loan Bank borrowings |
5,614 |
4,665 |
11,246 |
9,209 | |||
Other short-term borrowings |
1,770 |
2,087 |
3,838 |
4,754 | |||
Junior subordinated debt owed to unconsolidated subsidiary trusts |
1,470 |
1,747 |
3,010 |
3,614 | |||
Total interest expense |
26,828 |
29,929 |
51,902 |
|
65,966 | ||
NET INTEREST INCOME |
39,251 |
40,659 |
77,378 |
79,403 | |||
Provision for credit losses |
10,269 |
5,723 |
19,819 |
11,148 | |||
Net interest income after provision for credit losses |
28,982 |
34,936 |
57,559 |
68,255 | |||
NON-INTEREST INCOME |
|
|
| ||||
Trust fees |
3,288 |
3,939 |
6,641 |
8,063 | |||
Service charges on deposits |
6,076 |
6,020 |
11,294 |
11,623 | |||
Bank-owned life insurance |
897 |
902 |
1,788 |
1,762 | |||
Net securities gains |
2,462 |
400 |
2,604 |
906 | |||
Net gains on sales of mortgage loans |
297 |
408 |
785 |
464 | |||
Other income |
3,289 |
3,122 |
5,634 |
7,068 | |||
Total non-interest income |
16,309 |
14,791 |
28,746 |
29,886 | |||
NON-INTEREST EXPENSE |
|||||||
Salaries and wages |
13,998 |
13,933 |
27,165 |
27,871 | |||
Employee benefits |
5,061 |
4,290 |
9,768 |
8,918 | |||
Net occupancy |
2,361 |
2,435 |
5,105 |
5,523 | |||
Equipment |
2,687 |
2,862 |
5,229 |
5,446 | |||
Marketing |
1,720 |
1,211 |
2,476 |
2,380 | |||
FDIC Insurance |
4,322 |
152 |
5,576 |
264 | |||
Amortization of intangible assets |
812 |
908 |
1,509 |
1,922 | |||
Restructuring and merger-related expenses |
192 |
1,656 |
621 |
2,705 | |||
Other operating expenses |
8,392 |
8,623 |
16,909 |
17,701 | |||
Total non-interest expense |
39,545 |
36,070 |
74,358 |
72,730 | |||
Income before provision for income taxes |
5,746 |
13,657 |
11,947 |
25,411 | |||
Provision for income taxes |
2 |
2,373 |
753 |
4,624 | |||
NET INCOME |
$ 5,744 |
$ 11,284 |
$ 11,194 |
$ 20,787 | |||
Preferred dividends |
1,057 |
- |
2,112 |
- | |||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS |
$ 4,687 |
$ 11,284 |
$ 9,082 |
$ 20,787 | |||
EARNINGS PER COMMON SHARE |
|||||||
Basic |
$ 0.18 |
$ 0.42 |
$ 0.34 |
$ 0.78 | |||
Diluted |
$ 0.18 |
$ 0.42 |
$ 0.34 |
|
$ 0.78 | ||
AVERAGE SHARES OUTSTANDING |
|
||||||
Basic |
26,567,653 |
26,547,498 |
26,564,589 |
26,547,286 | |||
Diluted |
26,568,752 |
26,553,724 |
26,566,516 |
26,556,832 | |||
DIVIDENDS DECLARED PER COMMON SHARE |
$ 0.28 |
$ 0.28 |
$ 0.56 |
$ 0.56 |
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY | ||||||||||
For the Six Months Ended June 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 |
11,194 |
11,194 | ||||||||
Other comprehensive income (loss) |
(197) |
(197) | ||||||||
Total comprehensive income |
10,997 | |||||||||
Preferred dividends and amortization of discount |
228 |
(2,112) |
(1,884) | |||||||
Common dividends |
||||||||||
declared (0.56 per share) |
(14,875) |
(14,875) | ||||||||
Treasury shares sold |
6,764 |
(52) |
163 |
111 | ||||||
Deferred benefits for directors- net |
27 |
(27) |
- | |||||||
June 30, 2009 |
75,000 |
$ 72,560 |
26,567,653 |
$ 55,487 |
$ 193,196 |
$ 338,610 |
$ (1,498) |
$ (3,379) |
$ (1,256) |
$653,720 |
January 1, 2008 |
- |
$ - |
26,547,073 |
$ 55,487 |
$ 190,222 |
$ 336,317 |
$ (1,983) |
$ 1,450 |
$ (1,174) |
$ 580,319 |
Net income |
20,787 |
20,787 | ||||||||
Other comprehensive income (loss) |
(2,856) |
(2,856) | ||||||||
Total comprehensive income |
17,931 | |||||||||
Common dividends |
||||||||||
declared ($0.56 per share) |
(14,865) |
(14,865) | ||||||||
Treasury shares sold |
624 |
(3) |
14 |
11 | ||||||
Stock option expense |
76 |
76 | ||||||||
Deferred benefits for directors – net |
26 |
(26) |
- | |||||||
June 30, 2008 |
- |
$ - |
26,547,697 |
$ 55,487 |
$ 190,321 |
$ 342,239 |
$ (1,969) |
$ (1,406) |
$ (1,200) |
$ 583,472 |
WESBANCO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
|
For the Six Months Ended | ||
June 30, | |||
(unaudited, in thousands) |
2009 |
2008 | |
OPERATING ACTIVITIES: |
|||
Net income |
$ 11,194 |
$ 20,787 | |
Adjustments to reconcile net income to net cash provided by operating activities: |
|||
Depreciation |
3,905 |
3,738 | |
Net amortization (accretion) |
1,779 |
(363) | |
Provision for loan losses |
19,950 |
11,148 | |
Net securities gains |
(2,604) |
(906) | |
Net gains on sales of mortgage loans |
(785) |
(463) | |
Increase in deferred income taxes |
(4,833) |
(847) | |
Increase in cash surrender value of bank-owned life insurance |
(1,744) |
(1,795) | |
Loans originated for sale |
(88,309) |
(62,232) | |
Proceeds from the sale of loans originated for sale |
80,470 |
60,517 | |
Net change in: other assets and accrued interest receivable |
(30,104) |
9,150 | |
Net change in: other liabilities and accrued interest payable |
6,652 |
(10,794) | |
Other – net |
1,003 |
1,340 | |
Net cash (used in) provided by operating activities |
(3,426) |
29,280 | |
INVESTING ACTIVITIES: |
|||
Securities available-for-sale and other short-term investments: |
|||
Proceeds from sales |
283,491 |
28,970 | |
Proceeds from maturities, prepayments and calls |
193,204 |
130,086 | |
Purchases of securities |
(1,049,317) |
(125,049) | |
Net cash received from acquisitions |
578,573 |
- | |
Net decrease in loans |
54,013 |
78,803 | |
Sale of branches |
- |
(23,987) | |
Purchases of premises and equipment – net |
(1,821) |
(7,242) | |
Net cash provided by investing activities |
58,143 |
81,581 | |
FINANCING ACTIVITIES: |
|||
Decrease in deposits |
(2,714) |
(189,291) | |
Proceeds from Federal Home Loan Bank borrowings |
- |
153,586 | |
Repayment of Federal Home Loan Bank borrowings |
(15,043) |
(28,035) | |
Decrease in other short-term borrowings |
(17,794) |
(27,760) | |
(Decrease) Increase in federal funds purchased |
(52,000) |
52,000 | |
Dividends paid to common and preferred shareholders |
(16,550) |
(14,865) | |
Treasury shares sold – net |
111 |
11 | |
Net cash used in financing activities |
(103,990) |
(54,354) | |
Net (decrease) increase in cash and cash equivalents |
(49,273) |
56,507 | |
Cash and cash equivalents at beginning of the period |
141,170 |
130,495 | |
Cash and cash equivalents at end of the period |
$ 91,897 |
$ 187,002 | |
SUPPLEMENTAL DISCLOSURES: |
|||
Interest paid on deposits and other borrowings |
$ 49,247 |
$ 66,455 | |
Income taxes paid |
4,725 |
2,000 | |
Transfers of loans to other real estate owned |
1,503 |
486 | |
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 Six Months Ended | |||||
June 30, |
June 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 |
$ 5,744 |
$ 11,284 |
$ 11,194 |
$ 20,787 | ||
Less: Preferred dividends |
$ (1,057) |
$ - |
$ (2,112) |
$ - | ||
Net Income Available to Common Shareholders |
$ 4,687 |
$ 11,284 |
$ 9,082 |
$ 20,787 | ||
Denominator: |
||||||
Total average basic common shares outstanding |
26,567,653 |
26,547,498 |
26,564,589 |
26,547,286 | ||
Effect of dilutive stock options |
1,099 |
6,226 |
1,927 |
9,546 | ||
Total diluted average common shares outstanding |
26,568,752 |
26,553,724 |
26,566,516 |
26,556,832 | ||
Earnings per share - basic |
$ 0.18 |
$ 0.42 |
$ 0.34 |
$ 0.78 | ||
Earnings per share - diluted |
$ 0.18 |
$ 0.42 |
$ 0.34 |
$ 0.78 |
(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 |
June 30, 2009 |
December 31, 2008 | ||||||||||
Gross |
Gross |
Estimated |
Gross |
Gross |
Estimated | ||||||
Amortized |
Unrealized |
Unrealized |
Fair |
Amortized |
Unrealized |
Unrealized |
Fair | ||||
(in thousands) |
Cost |
Gains |
Losses |
Value |
Cost |
Gains |
Losses |
Value | |||
Available-for-sale securities |
|||||||||||
Other government agencies |
$ 210,665 |
$ 835 |
$ (592) |
$ 210,908 |
$ 39,241 |
$ 768 |
$ - |
$ 40,009 | |||
Corporate debt securities |
37,542 |
378 |
(36) |
37,884 |
3,019 |
130 |
- |
3,149 | |||
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies |
814,056 |
13,038 |
(4,138) |
822,956 |
513,942 |
10,130 |
(175) |
523,897 | |||
Other residential collateralized mortgage obligations |
3,735 |
7 |
(62) |
3,680 |
4,242 |
19 |
(111) |
4,150 | |||
Obligations of state and political subdivisions |
370,102 |
7,782 |
(1,164) |
376,720 |
352,995 |
7,834 |
(1,404) |
359,425 | |||
Total debt securities |
1,436,100 |
22,040 |
(5,992) |
1,452,148 |
913,439 |
18,881 |
(1,690) |
930,630 | |||
Equity securities |
3,389 |
345 |
(37) |
3,697 |
3,143 |
394 |
(29) |
3,508 | |||
Total available-for-sale securities |
$1,439,489 |
$ 22,385 |
$ (6,029) |
$ 1,455,845 |
$916,582 |
$ 19,275 |
$ (1,719) |
$934,138 | |||
Held-to-maturity securities |
- |
||||||||||
Corporate debt securities |
1,450 |
- |
(519) |
931 |
1,450 |
- |
(236) |
1,214 | |||
Total held-to-maturity securities |
$ 1,450 |
$ - |
$ (519) |
$ 931 |
$ 1,450 |
$ - |
$ (236) |
$ 1,214 | |||
Other short-term investments |
$ 50,039 |
- |
- |
50,039 |
- |
- |
- |
- | |||
Total securities |
$1,490,978 |
$ 22,385 |
$ (6,548) |
$ 1,506,815 |
$918,032 |
$ 19,275 |
$ (1,955) |
$935,352 |
June 30, 2009 | |||||||
|
After One But |
After Five But |
| ||||
Within One Year |
Within Five Years |
Within Ten Years |
After Ten Years | ||||
(dollars in thousands) |
Amount |
Amount |
Amount |
Amount | |||
Securities available-for-sale: (1) |
|||||||
Other government agencies |
$ 106,408 |
$ 93,779 |
$ 10,721 |
$ - | |||
Corporate debt securities |
4,841 |
33,043 |
- |
- | |||
Residential mortgage-backed securities and |
|
|
|
| |||
collateralized mortgage obligations of |
|||||||
government agencies (2) |
88,268 | 559,528 | 153,880 | 21,280 | |||
Other residential collateralized mortgage obligations |
- |
3,637 |
- |
43 | |||
Obligations of states and political subdivisions |
79,025 |
147,521 |
97,999 |
52,175 | |||
Equity securities |
- |
- |
- |
3,697 | |||
Total securities available-for-sale |
$ 278,542 |
$ 837,508 |
$ 262,600 |
$ 77,195 | |||
Securities held-to-maturity (at amortized cost): |
|||||||
Corporate debt securities |
- |
- |
- |
1,450 | |||
Total held-to-maturity securities |
$ - |
$ - |
$ - |
$ 1,450 | |||
Other short-term investments |
50,039 |
- |
- |
- | |||
Total securities |
$ 328,581 |
$ 837,508 |
|
$ 262,600 |
|
$ 78,645 |
|
(2) Mortgage-backed and collateralized mortgage securities, which have prepayment provisions, are assigned to maturity categories based on estimated average lives or repricing information. |
June 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 |
$ 87,259 |
$ (592) |
11 |
$ - |
$ - |
- |
$ 87,259 |
$ (592) |
11 |
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies |
356,179 |
(4,074) |
38 |
5,663 |
(64) |
5 |
361,842 |
(4,138) |
43 |
Other residential collateralized mortgage obligations |
- |
- |
- |
3,638 |
(62) |
5 |
3,638 |
(62) |
5 |
Obligations of states and political subdivisions |
31,922 |
(706) |
50 |
23,235 |
(458) |
59 |
55,157 |
(1,164) |
109 |
Corporate debt securities |
6,081 |
(36) |
3 |
931 |
(519) |
1 |
7,012 |
(555) |
4 |
Equity securities |
184 |
(37) |
2 |
- |
- |
- |
184 |
(37) |
2 |
Total temporarily impaired securities |
$ 481,625 |
$ (5,445) |
104 |
$ 33,467 |
$ (1,103) |
70 |
$515,092 |
$ (6,548) |
174 |
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 Six Months Ended | ||
June 30, | ||
(unaudited, in thousands) |
2009 |
2008 |
Balance at beginning of period |
$ 49,803 |
$ 38,543 |
Provision for loan losses |
19,950 |
10,981 |
Charge-offs |
(12,119) |
(9,649) |
Recoveries |
938 |
1,977 |
Net charge-offs |
(11,181) |
(7,672) |
Balance at end of period |
$ 58,572 |
$ 41,852 |
The following tables summarize loans classified as impaired: |
||
June 30, |
December 31, | |
(unaudited, in thousands) |
2009 |
2008 |
Balance of impaired loans with no allocated allowance for loan losses |
$ 60,660 |
$ 25,296 |
Balance of impaired loans with an allocated allowance for loan losses |
36,387 |
22,202 |
Total impaired loans |
$ 97,047 |
$ 47,498 |
Allowance for loan losses allocated to impaired loans |
$ 9,215 |
$ 5,113 |
(unaudited, in thousands) |
Scheduled |
Weighted |
Year |
Maturity |
Average Rate |
2009 |
$ 82,567 |
4.22% |
2010 |
261,526 |
3.84% |
2011 |
85,052 |
3.76% |
2012 |
56,704 |
4.45% |
2013 |
51,031 |
3.28% |
2014 and thereafter |
43,664 |
3.86% |
Total |
$ 580,544 |
3.89% |
June 30, |
December 31, | |
(unaudited, in thousands) |
2009 |
2008 |
Federal funds purchased |
$ - |
$ 52,000 |
Securities sold under agreements to repurchase |
224,011 |
245,165 |
Treasury tax and loan notes and other |
3,789 |
640 |
Total |
$ 227,800 |
$ 297,805 |
For the Three Months Ended |
For the Six Months Ended | ||||||
June 30, |
June 30, | ||||||
(Unaudited, in thousands) |
2009 |
2008 |
2009 |
2008 | |||
Service cost – benefits earned during year |
$ 599 |
$ 577 |
$ 1,199 |
$ 1,154 | |||
Interest cost on projected benefit obligation |
837 |
792 |
1,674 |
1,584 | |||
Expected return on plan assets |
(944) |
(1,138) |
(1,889) |
(2,276) | |||
Amortization of prior service cost |
(29) |
(29) |
(59) |
(59) | |||
Amortization of net loss |
476 |
129 |
952 |
258 | |||
Net periodic pension cost |
$ 939 |
$ 331 |
$ 1,877 |
$ 661 |
June 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 |
$ 1,455,845 |
$ 212,786 |
$ 1,241,323 |
$ 1,736 |
Other short-term investments |
50,039 |
50,039 |
- |
- |
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 |
$ 934,138 |
$ 41,818 |
$ 890,552 |
$ 1,768 |
For the Three Months Ended |
For the Six Months Ended | ||||||
June 30, |
June 30, | ||||||
(unaudited - in thousands) |
2009 |
2008 |
2009 |
2008 | |||
Balance at beginning of period |
$ 1,706 |
$ 5,801 |
$ 1,768 |
$ 5,994 | |||
Total gains (losses) - (realized/unrealized): |
|||||||
Included in earnings |
- |
- |
- |
- | |||
Included in other comprehensive income |
30 |
(363) |
(7) |
(556) | |||
Purchases, issuances, and settlements |
- |
- |
- |
- | |||
Transfers in or (out) of Level 3 |
- |
- |
(25) |
- | |||
Balance at end of period |
$ 1,736 |
$ 5,438 |
$ 1,736 |
$ 5,438 |
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) | |
June 30, 2009 |
||||
Impaired loans (1) |
$ 27,172 |
$ - |
$ - |
$ 27,172 |
Mortgage servicing rights (2) |
2,655 |
- |
- |
2,655 |
December 31, 2008 |
||||
Impaired loans (1) |
$ 17,089 |
$ - |
$ - |
$ 17,089 |
|
(1) |
Represents the carrying value of loans for which adjustments are based on the appraised value of the collateral. |
|
(2) |
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. |
June 30, |
December 31, | ||||||||||
2009 |
2008 | ||||||||||
Carrying |
Fair |
Carrying |
Fair | ||||||||
(in thousands) |
Amount |
Value |
Amount |
Value | |||||||
Financial assets: |
|||||||||||
Cash and due from banks |
$ 91,897 |
$ 91,897 |
$ 141,170 |
$ 141,170 | |||||||
Securities held-to-maturity |
1,450 |
931 |
1,450 |
1,214 | |||||||
Securities available-for-sale |
1,455,845 |
1,455,845 |
934,138 |
934,138 | |||||||
Other short-term investments |
50,039 |
50,039 |
- |
- | |||||||
Net loans |
3,482,882 |
3,524,444 |
3,554,506 |
3,626,774 | |||||||
Loans held for sale |
9,223 |
9,223 |
3,874 |
3,874 | |||||||
Accrued interest receivable |
21,796 |
21,796 |
19,966 |
19,966 | |||||||
Bank owned life insurance |
102,973 |
102,973 |
101,229 |
101,229 | |||||||
Financial liabilities: |
|||||||||||
Deposits |
4,100,523 |
4,117,522 |
3,503,916 |
3,508,233 | |||||||
Federal Home Loan Bank borrowings |
580,544 |
591,426 |
596,890 |
617,518 | |||||||
Other borrowings |
227,800 |
223,155 |
297,805 |
297,741 | |||||||
Junior subordinated debt |
111,153 |
62,377 |
111,110 |
53,178 | |||||||
Accrued interest payable |
13,148 |
13,148 |
10,492 |
10,492 |
For the Three Months Ended |
For the Six Months Ended | |||||
June 30, |
June 30, | |||||
(Unaudited, in thousands) |
2009 |
2008 |
2009 |
2008 | ||
Net Income |
$ 5,744 |
$ 11,284 |
$ 11,194 |
$ 20,787 | ||
Securities available-for-sale: |
||||||
Net change in unrealized gains (losses) on securities available-for-sale |
(4,126) |
(13,562) |
1,403 |
(4,029) | ||
Related income tax (expense) benefit (1) |
1,541 |
5,271 |
(524) |
1,565 | ||
Net securities (gains) losses reclassified into earnings |
(2,462) |
(400) |
(2,604) |
(906) | ||
Related income tax expense (benefit) (1) |
920 |
159 |
973 |
359 | ||
Net effect on other comprehensive income for the period |
(4,127) |
(8,532) |
(752) |
(3,011) | ||
Cash flow hedge derivatives: |
||||||
Net change in unrealized gains (losses) on derivatives |
- |
55 |
- |
58 | ||
Related income tax (expense) benefit (1) |
- |
(22) |
- |
(23) | ||
Net effect on other comprehensive income for the period |
- |
33 |
- |
35 | ||
Defined benefit pension plan |
||||||
Amortization of prior service costs |
(29) |
(29) |
(58) |
(58) | ||
Related income tax expense (benefit) (1) |
11 |
12 |
22 |
24 | ||
Amortization of unrealized loss |
475 |
128 |
944 |
256 | ||
Related income tax expense (benefit) (1) |
(177) |
(51) |
(353) |
(102) | ||
Net effect on other comprehensive income for the period |
280 |
60 |
555 |
120 | ||
Other comprehensive income |
(3,847) |
(8,439) |
(197) |
(2,856) | ||
Total comprehensive income |
$ 1,897 |
$ 2,845 |
$ 10,997 |
$ 17,931 |
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 |
555 |
(752) |
- |
(197) | |||
Balance at June 30, 2009 |
$ (13,577) |
$ 10,198 |
$ - |
$ (3,379) | |||
Balance at January 1, 2008 |
$ (3,893) |
$ 5,379 |
$ (36) |
$ 1,450 | |||
Period change, net of tax |
120 |
(3,011) |
35 |
(2,856) | |||
Balance at June 30, 2008 |
$ (3,773) |
$ 2,368 |
$ (1) |
$ (1,406) |
June 30, |
December 31, | |
(unaudited, in thousands) |
2009 |
2008 |
Commitments to extend credit |
$ 672,146 |
$ 728,994 |
Standby letters of credit |
33,678 |
34,209 |
Commercial letters of credit |
182 |
2,585 |
Weighted | ||||||||||
Weighted |
Average | |||||||||
Average |
Remaining | |||||||||
Exercise Price |
Contractual | |||||||||
(unaudited, in thousands, except shares, per share amounts and term) |
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 June 30, 2009 |
372,219 |
$ 24.00 |
3.98 | |||||||
Vested and exercisable at June 30, 2009 |
372,219 |
$ 24.00 |
3.98 |
Trust and |
|||
Community |
Investment |
||
(Unaudited, in thousands) |
Banking |
Services |
Consolidated |
Income Statement Data |
|||
For the Three Months ended June 30, 2009: |
|||
Interest income |
$ 66,079 |
$ - |
$ 66,079 |
Interest expense |
26,828 |
- |
26,828 |
Net interest income |
39,251 |
- |
39,251 |
Provision for credit losses |
10,269 |
- |
10,269 |
Net interest income after provision for credit losses |
28,982 |
- |
28,982 |
Non-interest income |
13,021 |
3,288 |
16,309 |
Non-interest expense |
37,274 |
2,271 |
39,545 |
Income before provision for income taxes |
4,729 |
1,017 |
5,746 |
Provision for income taxes |
(405) |
407 |
2 |
Net income |
$ 5,134 |
$ 610 |
$ 5,744 |
For the Three Months ended June 30, 2008: |
|||
Interest income |
$ 70,588 |
$ - |
$ 70,588 |
Interest expense |
29,929 |
- |
29,929 |
Net interest income |
40,659 |
- |
40,659 |
Provision for credit losses |
5,723 |
- |
5,723 |
Net interest income after provision for credit losses |
34,936 |
- |
34,936 |
Non-interest income |
10,852 |
3,939 |
14,791 |
Non-interest expense |
33,190 |
2,880 |
36,070 |
Income before provision for income taxes |
12,598 |
1,059 |
13,657 |
Provision for income taxes |
1,949 |
424 |
2,373 |
Net income |
$ 10,649 |
$ 635 |
$ 11,284 |
For the Six Months ended June 30, 2009: |
|||
Interest income |
$ 129,280 |
$ - |
$ 129,280 |
Interest expense |
51,902 |
- |
51,902 |
Net interest income |
77,378 |
- |
77,378 |
Provision for credit losses |
19,819 |
- |
19,819 |
Net interest income after provision for credit losses |
57,559 |
- |
57,559 |
Non-interest income |
22,105 |
6,641 |
28,746 |
Non-interest expense |
69,680 |
4,678 |
74,358 |
Income before provision for income taxes |
9,984 |
1,963 |
11,947 |
Provision for income taxes |
(32) |
785 |
753 |
Net income |
$ 10,016 |
$ 1,178 |
$ 11,194 |
For the Six Months ended June 30, 2008: |
|||
Interest income |
$ 145,369 |
$ - |
$ 145,369 |
Interest expense |
65,966 |
- |
65,966 |
Net interest income |
79,403 |
- |
79,403 |
Provision for credit losses |
11,148 |
- |
11,148 |
Net interest income after provision for credit losses |
68,255 |
- |
68,255 |
Non-interest income |
21,823 |
8,063 |
29,886 |
Non-interest expense |
67,724 |
5,006 |
72,730 |
Income before provision for income taxes |
22,354 |
3,057 |
25,411 |
Provision for income taxes |
3,401 |
1,223 |
4,624 |
Net income |
$ 18,953 |
$ 1,834 |
$ 20,787 |
For the Three Months Ended |
For the Six Months Ended | ||||||||||
June 30, |
June 30, | ||||||||||
(unaudited, in thousands) |
2009 |
2008 |
2009 |
2008 | |||||||
Net interest income |
$ 39,251 |
$ 40,659 |
$ 77,378 |
$ 79,403 | |||||||
Taxable equivalent adjustments to net interest income |
1,991 |
1,898 |
3,883 |
3,944 | |||||||
Net interest income, fully taxable equivalent |
$ 41,242 |
$ 42,557 |
$ 81,261 |
$ 83,347 | |||||||
Net interest spread, non-taxable equivalent |
2.75% |
3.28% |
2.85% |
3.22% | |||||||
Benefit of net non-interest bearing liabilities |
0.27% |
0.30% |
0.30% |
0.29% | |||||||
Net interest margin |
3.02% |
3.58% |
3.15% |
3.51% | |||||||
Taxable equivalent adjustment |
0.15% |
0.17% |
0.16% |
0.17% | |||||||
Net interest margin, fully taxable equivalent |
3.17% |
3.75% |
3.31% |
3.68% |
For the Three Months Ended June 30, |
For the Six Months Ended June 30, | |||||||||
2009 |
2008 |
2009 |
2008 | |||||||
Average |
Average |
Average |
Average |
Average |
Average |
Average |
Average | |||
(unaudited, in thousands) |
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
Balance |
Rate | ||
ASSETS |
||||||||||
Due from banks - interest bearing |
$ 56,111 |
0.32% |
$ 7,971 |
7.38% |
$ 46,063 |
0.20% |
$ 6,024 |
5.51% | ||
Loans, net of unearned income (1) |
3,563,495 |
5.79% |
3,654,575 |
6.54% |
3,581,004 |
5.83% |
3,688,942 |
6.71% | ||
Securities: (2) |
||||||||||
Taxable |
1,215,980 |
3.55% |
522,162 |
5.44% |
936,302 |
3.91% |
488,910 |
5.86% | ||
Tax-exempt (3) |
343,499 |
6.63% |
329,607 |
6.58% |
335,929 |
6.61% |
320,781 |
7.03% | ||
Total securities |
1,559,479 |
4.23% |
851,769 |
5.88% |
1,272,231 |
4.62% |
809,691 |
6.32% | ||
Federal funds sold |
- |
- |
8,218 |
2.24% |
4,155 |
0.24% |
19,732 |
2.71% | ||
Other earning assets |
31,918 |
0.79% |
29,256 |
4.47% |
32,129 |
1.05% |
28,898 |
3.69% | ||
Total earning assets (3) |
5,211,003 |
5.24% |
4,551,789 |
6.40% |
4,935,582 |
5.43% |
4,553,287 |
6.60% | ||
Other assets |
637,759 |
663,014 |
618,840 |
714,084 |
||||||
Total Assets |
$ 5,848,762 |
$ 5,214,803 |
$ 5,554,422 |
$ 5,267,371 |
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||
Interest bearing demand deposits |
$ 468,921 |
0.62% |
$ 440,524 |
0.97% |
$ 450,750 |
0.62% |
$ 428,064 |
1.49% | ||
Money market accounts |
647,623 |
1.14% |
551,266 |
1.57% |
566,475 |
1.10% |
572,847 |
1.60% | ||
Savings deposits |
484,192 |
0.53% |
445,131 |
0.67% |
458,455 |
0.52% |
444,375 |
0.79% | ||
Certificates of deposit |
2,074,433 |
2.85% |
1,772,779 |
3.96% |
1,906,405 |
2.98% |
1,840,031 |
4.27% | ||
Total interest bearing deposits |
3,675,169 |
1.96% |
3,209,700 |
2.69% |
3,382,085 |
2.02% |
3,285,317 |
2.97% | ||
Federal Home Loan Bank borrowings |
584,381 |
3.85% |
465,568 |
4.03% |
588,788 |
3.85% |
458,953 |
4.05% | ||
Other borrowings |
232,467 |
3.05% |
297,255 |
2.82% |
235,253 |
3.29% |
288,997 |
3.32% | ||
Junior subordinated debt |
111,142 |
5.31% |
111,053 |
6.33% |
111,132 |
5.46% |
111,039 |
6.56% | ||
Total interest bearing liabilities |
4,603,159 |
2.34% |
4,083,576 |
2.95% |
4,317,258 |
2.42% |
4,144,306 |
3.21% | ||
Non-interest bearing demand deposits |
526,951 |
499,875 |
520,995 |
492,648 |
||||||
Other liabilities |
56,490 |
40,018 |
52,956 |
43,376 |
||||||
Shareholders’ Equity |
662,162 |
591,334 |
663,213 |
587,041 |
||||||
Total Liabilities and |
||||||||||
Shareholders’ Equity |
$ 5,848,762 |
$ 5,214,803 |
$ 5,554,422 |
$ 5,267,371 |
||||||
Net Interest Spread |
2.90% |
3.45% |
3.01% |
3.39% | ||||||
Taxable equivalent net yield on average earning assets (3) |
3.17% |
3.75% |
3.31% |
3.68% |
(1) |
Gross of allowance for loan losses and net of unearned income, includes non-accrual and loans held for sale, loan fees included in interest income on loans are not material. |
(2) |
Average yields on available-for-sale securities are calculated based on amortized cost. |
(3) |
Taxable equivalent basis is calculated on tax-exempt securities using a tax rate of 35% for each year presented. |
Three Months Ended June 30, 2009 | Six Months Ended June 30, 2009 | ||||||||
Compared to June 30, 2008 | Compared to June 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 |
$ 154 |
$ (256) |
$ (102) |
$ 171 |
$ (292) |
$ (121) | |||
Loans, net of unearned income |
(1,426) |
(6,528) |
(7,954) |
(3,506) |
(15,713) |
(19,219) | |||
Taxable securities |
6,839 |
(3,155) |
3,684 |
9,909 |
(5,919) |
3,990 | |||
Tax-exempt securities (1) |
230 |
36 |
266 |
518 |
(690) |
(172) | |||
Federal funds sold |
(23) |
(23) |
(46) |
(122) |
(140) |
(262) | |||
Other interest income |
27 |
(291) |
(264) |
54 |
(419) |
(365) | |||
Total interest income change (1) |
5,801 |
(10,217) |
(4,416) |
7,024 |
(23,173) |
(16,149) | |||
Increase (decrease) in interest expense: |
|||||||||
Interest bearing demand deposits |
65 |
(400) |
(335) |
157 |
(1,956) |
(1,799) | |||
Money market accounts |
340 |
(646) |
(306) |
(50) |
(1,388) |
(1,438) | |||
Savings deposits |
62 |
(159) |
(97) |
53 |
(606) |
(553) | |||
Certificates of deposit |
2,684 |
(5,402) |
(2,718) |
1,360 |
(12,151) |
(10,791) | |||
Federal Home Loan Bank borrowings |
1,160 |
(211) |
949 |
2,498 |
(461) |
2,037 | |||
Other borrowings |
(479) |
162 |
(317) |
(877) |
(39) |
(916) | |||
Junior subordinated debt |
1 |
(278) |
(277) |
3 |
(607) |
(604) | |||
Total interest expense change |
3,833 |
(6,934) |
(3,101) |
3,144 |
(17,208) |
(14,064) | |||
Net interest income decrease (1) |
$ 1,968 |
$ (3,283) |
$ (1,315) |
$ 3,880 |
$ (5,965) |
$ (2,085) |
For the Three Months |
For the Six Months |
||||||||||
Ended June 30, |
Ended June 30, |
||||||||||
(unaudited, dollars in thousands) |
2009 |
2008 |
$ Change |
% Change |
2009 |
2008 |
$ Change | ||||
Trust fees |
$ 3,288 |
$ 3,939 |
$ (651) |
(16.5%) |
$ 6,641 |
$ 8,063 |
$ (1,422) | ||||
Service charges on deposits |
6,076 |
6,020 |
56 |
0.9% |
11,294 |
11,623 |
(329) | ||||
Bank-owned life insurance |
897 |
902 |
(5) |
(0.6%) |
1,788 |
1,762 |
26 | ||||
Net securities gains (losses) |
2,462 |
400 |
2,062 |
515.5% |
2,604 |
906 |
1,698 | ||||
Net gains on sales of loans |
297 |
408 |
(111) |
(27.2%) |
785 |
464 |
321 | ||||
Other Income |
|||||||||||
Service fees on ATM's and debit cards |
1,880 |
1,631 |
249 |
15.3% |
3,601 |
3,256 |
345 | ||||
Net securities brokerage revenue |
1,175 |
630 |
545 |
86.5% |
1,800 |
1,314 |
486 | ||||
Net insurance services revenue |
543 |
763 |
(220) |
(28.8%) |
1,126 |
1,439 |
(313) | ||||
Gain (loss) on sale of other real estate |
|||||||||||
owned and repossessed assets |
(363) |
(230) |
(133) |
(57.8%) |
(478) |
(718) |
240 | ||||
Other |
54 |
328 |
(274) |
(83.5%) |
(415) |
1,777 |
(2,192) | ||||
Total other income |
3,289 |
3,122 |
167 |
5.3% |
5,634 |
7,068 |
(1,434) | ||||
Total non-interest income |
$ 16,309 |
|
$ 14,791 |
$ 1,518 |
10.3% |
$ 28,746 |
$ 29,886 |
$ (1,140) |
For the Three Months |
For the Six Months |
||||||||||
|
Ended June 30, |
Ended June 30, |
|||||||||
(unaudited, dollars in thousands) |
2009 |
2008 |
$ Change |
% Change |
2009 |
2008 |
$ Change |
% Change | |||
Salaries and wages |
$ 13,998 |
$ 13,933 |
$ 65 |
0.5% |
$ 27,165 |
$ 27,871 |
$ (706) |
(2.5%) | |||
Employee benefits |
5,061 |
4,290 |
771 |
18.0% |
9,768 |
8,918 |
850 |
9.5% | |||
Net occupancy |
2,361 |
2,435 |
(74) |
(3.0%) |
5,105 |
5,523 |
(418) |
(7.6%) | |||
Equipment |
2,687 |
2,862 |
(175) |
(6.1%) |
5,229 |
5,446 |
(217) |
(4.0%) | |||
Marketing |
1,720 |
1,211 |
509 |
42.0% |
2,476 |
2,380 |
96 |
4.0% | |||
FDIC Insurance |
4,322 |
152 |
4,170 |
2743.4% |
5,576 |
264 |
5,312 |
2012.1% | |||
Amortization of intangible assets |
812 |
908 |
(96) |
(10.6%) |
1,509 |
1,922 |
(413) |
(21.5%) | |||
Restructuring and merger-related expenses |
192 |
1,656 |
(1,464) |
(88.4%) |
621 |
2,705 |
(2,084) |
(77.0%) | |||
Other operating expenses |
|||||||||||
Miscellaneous franchise, and other taxes |
1,495 |
1,973 |
(478) |
(24.2%) |
2,928 |
3,837 |
(909) |
(23.7%) | |||
Consulting, regulatory, and advisory fees |
1,221 |
1,128 |
93 |
8.2% |
2,300 |
2,645 |
(345) |
(13.0%) | |||
Postage |
840 |
1,102 |
(262) |
(23.8%) |
1,766 |
2,146 |
(380) |
(17.7%) | |||
ATM and interchange expenses |
861 |
669 |
192 |
28.7% |
1,686 |
1,269 |
417 |
32.9% | |||
Communications |
755 |
726 |
29 |
4.0% |
1,482 |
1,413 |
69 |
4.9% | |||
Legal fees |
636 |
388 |
248 |
63.9% |
1,358 |
911 |
447 |
49.1% | |||
Supplies |
656 |
657 |
(1) |
(0.2%) |
1,302 |
1,323 |
(21) |
(1.6%) | |||
Other |
1,928 |
1,980 |
(52) |
(2.6%) |
4,087 |
4,157 |
(70) |
(1.7%) | |||
Total other operating expenses |
8,392 |
8,623 |
(231) |
(2.7%) |
16,909 |
17,701 |
(792) |
(4.5%) | |||
Total non-interest expense |
$ 39,545 |
|
$ 36,070 |
$ 3,475 |
9.6% |
$ 74,358 |
|
$ 72,730 |
$ 1,628 |
2.2% |
June 30, |
December 31, |
|
|||
(unaudited, dollars in thousands) |
2009 |
2008 |
$ Change |
% Change | |
Securities available-for-sale (at fair value): |
|||||
Other government agencies |
$ 210,908 |
$ 40,009 |
$ 170,899 |
427.2% | |
Corporate debt securities |
37,884 |
3,149 |
34,735 |
1103.0% | |
Residential mortgage-backed securities and collateralized |
822,956 |
523,897 |
299,059 |
57.1% | |
mortgage obligations of government agencies |
|||||
Other residential collateralized mortgage obligations |
3,680 |
4,150 |
(470) |
(11.3%) | |
Obligations of states and political subdivisions |
376,720 |
359,425 |
17,295 |
4.8% | |
Equity securities |
3,697 |
3,508 |
189 |
5.4% | |
Total securities available-for-sale |
$ 1,455,845 |
$ 934,138 |
$ 521,707 |
55.8% | |
Securities held-to-maturity (at amortized cost): |
|||||
Corporate debt securities |
1,450 |
1,450 |
- |
0.0% | |
Other short-term investments |
50,039 |
- |
50,039 |
100.0% | |
Total securities |
$ 1,507,334 |
$ 935,588 |
$ 571,746 |
61.1% | |
Available-for-sale securities: |
|
|
|||
Weighted average yield at the respective period end |
4.53% |
5.51% |
|||
As a % of total securities |
96.6% |
99.8% |
|||
Weighted average life (in years) |
3.7 |
3.6 |
|||
Held-to-maturity securities: |
|||||
Weighted average yield at the respective period end |
9.72% |
9.72% |
|||
As a % of total securities |
0.1% |
0.2% |
|||
Weighted average life (in years) |
20.8 |
21.3 |
|||
Other short-term investments: |
|||||
Weighted average yield at the respective period end |
0.19% |
- |
|||
As a % of total securities |
3.3% |
- |
|||
Weighted average life (in years) |
0.0 |
- |
June 30, 2009 |
December 31, 2008 | ||||
(unaudited, in thousands) |
Amount |
% of Loans |
Amount |
% of Loans | |
Loans: (1) |
|||||
Commercial and industrial |
$ 472,915 |
13.3% |
$ 510,902 |
14.2% | |
Commercial real estate: |
|||||
Land and construction |
246,331 |
6.9% |
230,865 |
6.4% | |
Other |
1,520,573 |
42.8% |
1,468,158 |
40.7% | |
Residential real estate: |
|||||
Land and construction |
15,059 |
0.4% |
15,896 |
0.4% | |
Other |
757,547 |
21.3% |
841,103 |
23.3% | |
Home equity |
230,727 |
6.5% |
217,436 |
6.0% | |
Consumer |
298,302 |
8.4% |
319,949 |
8.9% | |
Total portfolio loans |
3,541,454 |
99.7% |
3,604,309 |
99.9% | |
Loans held for sale |
9,223 |
0.3% |
3,874 |
0.1% | |
Total Loans |
$ 3,550,677 |
100.0% |
$ 3,608,183 |
100.0% |
June 30, |
December 31, | ||
(unaudited, in thousands) |
2009 |
2008 | |
Non-accrual loans: |
|||
Commercial and industrial |
$ 8,602 |
$ 5,369 | |
Commercial real estate |
48,739 |
25,015 | |
Residential real estate |
11,581 |
1,252 | |
Home equity |
878 |
72 | |
Consumer |
221 |
29 | |
Total non-accrual loans |
70,021 |
31,737 | |
Renegotiated loans: |
|||
Commercial and industrial |
717 |
4,559 | |
Commercial real estate |
7,568 |
- | |
Residential real estate |
3,211 |
- | |
Consumer |
90 |
- | |
Total renegotiated loans |
11,586 |
4,559 | |
Total non-performing loans |
$ 81,607 |
$ 36,296 | |
Other real estate owned and repossessed assets |
2,892 |
2,554 | |
Total non-performing assets |
$ 84,499 |
$ 38,850 | |
Non-performing loans/total loans |
2.30% |
1.01% | |
Non-performing assets/total loans, other real estate and repossessed assets |
2.38% |
1.08% |
June 30, |
December 31, | ||
(unaudited, in thousands) |
2009 |
2008 | |
Commercial and industrial |
$ 1,765 |
$ 2,951 | |
Commercial real estate |
4,518 |
2,951 | |
Residential real estate |
3,173 |
10,799 | |
Home equity |
265 |
966 | |
Consumer |
442 |
1,143 | |
Total loans past due 90 days or more |
$ 10,163 |
$ 18,810 | |
Loans past due 30-89 days/total loans |
0.74% |
0.99% | |
Loans past due 90 days or more and accruing/total loans |
0.29% |
0.52% |
For the Six Months Ended | |||
|
June 30, |
June 30, | |
(unaudited, dollars in thousands) |
2009 |
2008 | |
Beginning balance of allowance for loan losses |
$ 49,803 |
$ 38,543 | |
Provision for loan losses |
19,950 |
10,981 | |
Charge-offs: |
|||
Commercial and industrial |
2,959 |
1,547 | |
Commercial real estate |
3,813 |
3,166 | |
Residential real estate |
1,308 |
668 | |
Home equity |
606 |
503 | |
Consumer |
2,903 |
2,962 | |
Total loan charge-offs |
11,589 |
8,846 | |
Deposit account overdrafts |
530 |
803 | |
Total loan and deposit account overdraft charge-offs |
12,119 |
9,649 | |
Recoveries: |
|||
Commercial and industrial |
85 |
394 | |
Commercial real estate |
42 |
346 | |
Residential real estate |
57 |
34 | |
Home equity |
10 |
15 | |
Consumer |
556 |
704 | |
Total loan recoveries |
750 |
1,493 | |
Deposit account overdrafts |
188 |
484 | |
Total loan and deposit account overdraft recoveries |
938 |
1,977 | |
Net loan and deposit account overdraft charge-offs |
11,181 |
7,672 | |
Ending balance of allowance for loan losses |
$ 58,572 |
$ 41,852 | |
Net charge-offs as a percentage of average total loans: |
|||
Commercial and industrial |
1.21% |
0.47% | |
Commercial real estate |
0.43% |
0.33% | |
Residential real estate |
0.31% |
0.13% | |
Home equity |
0.54% |
0.50% | |
Consumer |
1.53% |
1.28% | |
Total loan charge-offs |
0.62% |
0.37% | |
Allowance for loan losses as a percentage of total loans |
1.65% |
1.15% | |
Allowance for loan losses to total non-performing loans |
0.72x |
1.41x | |
Allowance for loan losses to total non-performing loans and |
|||
loans past due 90 days or more |
0.64x |
0.93x | |
Allowance for loan losses to trailing twelve months' net charge-offs |
2.36x |
3.28x |
June 30, |
Percent of |
December 31, |
Percent of | ||
(unaudited, dollars in thousands) |
2009 |
Total |
2008 |
Total | |
Commercial and industrial |
$ 13,512 |
23.1% |
$ 13,392 |
26.9% | |
Commercial real estate |
31,042 |
53.0% |
24,723 |
49.6% | |
Residential real estate |
4,462 |
7.6% |
3,304 |
6.6% | |
Home equity |
2,088 |
3.6% |
1,371 |
2.8% | |
Consumer |
6,339 |
10.8% |
5,863 |
11.8% | |
Deposit account overdrafts |
1,129 |
1.9% |
1,150 |
2.3% | |
Total allowance for loan losses |
$ 58,572 |
100.0% |
$ 49,803 |
100.0% | |
Components of the allowance for loan losses: |
|||||
General reserves pursuant to SFAS No. 5 |
$ 49,357 |
$ 44,690 |
|||
Specific reserves pursuant to SFAS No. 114 |
9,215 |
5,113 |
|||
Total allowance for loan losses |
$ 58,572 |
$ 49,803 |
June 30, |
December 31, |
||||
(unaudited, dollars in thousands) |
2009 |
2008 |
$ Change |
% Change | |
Non-interest bearing demand |
$ 514,427 |
$ 486,752 |
$ 27,675 |
5.7% | |
Interest bearing demand |
458,148 |
429,414 |
28,734 |
6.7% | |
Money market |
661,705 |
479,256 |
182,449 |
38.1% | |
Savings deposits |
484,236 |
423,830 |
60,406 |
14.3% | |
Certificates of deposit |
1,982,007 |
1,684,664 |
297,343 |
17.6% | |
Total deposits |
$ 4,100,523 |
$ 3,503,916 |
$ 596,607 |
17.0% |
June 30, |
December 31, |
||||
(unaudited, dollars in thousands) |
2009 |
2008 |
$ Change |
% Change | |
Federal Home Loan Bank borrowings |
$ 580,544 |
$ 596,890 |
$ (16,346) |
(2.7%) | |
Other short-term borrowings |
227,800 |
297,805 |
(70,005) |
(23.5%) | |
Junior subordinated debt owed to unconsolidated subsidiary trusts |
111,153 |
111,110 |
43 |
- | |
Total borrowings |
$ 919,497 |
$ 1,005,805 |
$ (86,308) |
(8.6%) |
Minimum |
Well |
June 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 |
$ 480,479 |
8.61% |
$ 507,075 |
10.27% |
Tier 1 Capital to Risk-Weighted Assets |
4.00% |
6.00% |
480,479 |
12.18% |
507,075 |
13.21% |
Total Capital to Risk-Weighted Assets |
8.00% |
10.00% |
529,927 |
13.43% |
555,084 |
14.46% |
WesBanco Bank, Inc. |
||||||
Tier 1 Leverage |
4.00% |
5.00% |
$ 435,898 |
7.85% |
$ 456,882 |
9.28% |
Tier 1 Capital to Risk-Weighted Assets |
4.00% |
6.00% |
435,898 |
11.20% |
456,882 |
11.99% |
Total Capital to Risk-Weighted Assets |
8.00% |
10.00% |
484,681 |
12.45% |
504,557 |
13.24% |
Immediate Change in |
Percentage Change in |
||
Interest Rates |
Net Interest Income from Base over One Year |
ALCO | |
(basis points) |
June 30, 2009 |
December 31, 2008 |
Guidelines |
+300 |
(5.9%) |
(1.9%) |
N/A |
+200 |
(2.7%) |
(0.5%) |
- 12.5% |
+100 |
0.6% |
0.8% |
- 5% |
-100 |
(1.3%) |
(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 March 31, 2009 |
584,325 | |||
April 1, 2009 to April 30, 2009 |
||||
Open market repurchases |
- |
- |
- |
584,325 |
Other transactions (1) |
32,015 |
$ 23.45 |
N/A |
N/A |
May 1, 2009 to May 31, 2009 |
||||
Open market repurchases |
- |
- |
- |
584,325 |
Other transactions (1) |
3,381 |
$ 18.02 |
N/A |
N/A |
June 1, 2009 to June 31, 2009 |
||||
Open market repurchases |
- |
- |
- |
584,325 |
Other transactions (1) |
2,846 |
$ 16.10 |
N/A |
N/A |
Second Quarter 2009 |
||||
Open market repurchases |
- |
- |
- |
584,325 |
Other transactions (1) |
38,242 |
$ 22.42 |
N/A |
N/A |
Total |
38,242 |
$ 22.42 |
- |
584,325 |
10.1 |
Form of Executive Compensation Amendment Agreement by and between WesBanco, Inc., WesBanco Bank, Inc., and each of Paul M. Limbert, Robert H. Young, Dennis G. Powell, and Jerome B. Schmitt. |
10.2 |
Form of Executive Compensation Amendment Agreement by and between WesBanco, Inc., WesBanco Bank, Inc., and R.E. Coffman, Jr. |
12 |
Statement of Ratios of Earnings to Fixed Charges |
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: August 10, 2009 |
/s/ Paul M. Limbert | |
Paul M. Limbert | ||
President and Chief Executive Officer | ||
Date: August 10, 2009 |
/s/ Robert H. Young | |
Robert H. Young | ||
Executive Vice President and Chief Financial Officer | ||