EX-99 2 ex99.htm PRESS RELEASE Press Release
 
NEWS FOR IMMEDIATE RELEASE
 October 21, 2004         
For Further Information Contact:
   
  Paul M. Limbert
  President & Chief Executive Officer
   
   or
   
  Robert H. Young
  Executive V/P & Chief Financial Officer
   
   (304) 234-9000
   NASDAQ Trading Symbol: WSBC
   Website: www.wesbanco.com

 
WesBanco Announces a 12.2 % Increase in Year to Date 2004 Earnings Per Share.

Wheeling, WV.Paul M. Limbert, President & Chief Executive Officer of WesBanco, Inc., a Wheeling, West Virginia based multi-state bank holding company, today announced increased earnings per share and net income for the third quarter and nine months ended September 30, 2004.

Mr. Limbert stated that WesBanco’s earnings per share for the nine months ended September 30, 2004 increased 12.2% to $1.47 compared to $1.31 for 2003. Net income for the nine months ended September 30, 2004 also increased 10.3% to $29.2 million compared to $26.4 million for 2003. WesBanco’s earnings per share for the third quarter ended September 30, 2004 increased 2.0% to $0.50 compared to $0.49 for 2003. Net income for the quarter ended September 30, 2004 increased 2.4% to $10.0 million compared to $9.8 million for 2003. Earnings per share and net income also increased on a sequential basis from the second quarter’s $0.48 per share and $9.4 million. Annualized return on average assets on a year to date basis was 1.12% as compared to 1.06% for the prior year and annualized return on average equity for the same period was 11.97% compared to 11.07% for 2003. The third quarter and nine months ended September 30, 2004 include the results of operations of Western Ohio Financial Corporation ("Western Ohio") and its banking subsidiary, Cornerstone Bank from the closing date of the acquisition on August 31, 2004.

"I am very pleased with our results for the third quarter and nine months ended September 30, 2004 which show increases over the comparable periods in 2003 and also reflect sequential growth over our strong second quarter of 2004," Mr. Limbert stated. "During the third quarter, WesBanco completed the acquisition of Western Ohio, adding over $400 million in assets and seven branch locations in the Dayton-Springfield, Ohio, metropolitan markets to WesBanco. While our balance sheet has grown due to the acquisition, this should not overshadow our organic loan growth of 11.7% in commercial and commercial real estate lending since the end of 2003. In the third quarter, WesBanco laid the foundation for additional growth in southwestern Ohio by announcing the execution of a definitive Agreement and Plan of Merger with Winton Financial Corporation ("Winton"), which has assets of approximately $550 million and operates through seven banking locations and two loan production offices in the Cincinnati, Ohio area. These two mergers will help expand our footprint in the state of Ohio and allow WesBanco entry into two new markets in higher growth metropolitan areas. We look forward to bringing our banking services to these new and existing customers alike," said Mr. Limbert.

As announced previously, on August 31, 2004, WesBanco completed the acquisition of Western Ohio. The aggregate purchase price for the acquisition was approximately $69.7 million through the exchange of a combination of WesBanco’s common stock and cash for Western Ohio common stock. Western Ohio shareholders received, at their election, either $35.00 in cash or 1.18 shares of WesBanco common stock, subject to certain limitations. The exchange was structured to be a 55% stock and 45% cash transaction. The purchase was funded through the issuance of 1,177,753 shares of WesBanco common shares held in treasury while the cash consideration totaling $28.6 million was paid from WesBanco’s available cash, primarily from the recent issuance of junior subordinated debt in June of 2004. As of the date of the acquisition Western Ohio had total assets of approximately $412 million, loans of $334 million, deposits of $255 million, borrowings of $111 million and shareholders’ equity of $44 million. WesBanco recorded goodwill and core deposit intangibles totaling $29.5 million in conjunction with the merger, which are subject to post merger adjustments.

Net interest income increased $0.2 million or 0.6% and $3.9 million or 5.2% compared to the third quarter and nine months ended September 30, 2003, primarily from an increase in earning assets. Average earning assets for the third quarter and nine months ended September 30, 2004 increased $259.7 million or 8.4% and $146.4 million or 4.8% compared to the same periods in 2003. The net interest margin was 3.52% for the third quarter of 2004 and 3.63% on a year to date basis for 2004 compared to 3.79% and 3.63% for the corresponding periods in 2003. WesBanco’s net interest margin prior to the merger approximated 3.55% and for the month of September after the Western Ohio acquisition the net interest margin was 3.46%. Future margin compression may be experienced due to the acquired assets of Western Ohio, which had a net interest margin approximating 2.90% after purchase accounting adjustments.

Non-interest income increased $1.3 million or 15.7% and $1.6 million or 6.5% compared to the third quarter and nine months ended September 30, 2003. Trust fees increased $0.1 million or 1.8% compared to the third quarter of 2003 and also showed a strong increase of $1.2 million or 14.0% compared to the nine months ended September 30, 2003, primarily due to new account relationships and a new fee schedule implemented in late 2003. The market value of trust assets under management was approximately $2.6 billion at September 30, 2004, compared to $2.5 billion at September 30, 2003. For the third quarter and nine months ended September 30, 2004 compared to 2003, service charges on deposits increased $0.4 million or 13.4% and $1.0 million or 10.9% due to the continued growth in ATM and debit card transaction income, which increased over 40% from last year. Net securities gains were $1.2 million and $2.0 million for the third quarter and nine months ended September 30, 2004, respectively, compared to $0.2 million and $2.6 million for the same periods in 2003. The increase in security gains during the third quarter of 2004 was primarily the result of the sale of certain equity securities at a pre-tax gain of approximately $0.8 million.
 
The provision for loan losses decreased 13.2% and 21.4% compared to the third quarter and nine months ended September 30, 2003, respectively. This decrease is attributable to lower net charge-offs, which declined 29.7% on a year to date basis compared to September 30, 2003 and overall improvement in credit quality as the regional economy continues to recover. As a result, non-performing loans decreased 13.8% and loans past due 90 days or more decreased 19.7% compared to December 31, 2003. The allowance for loan losses increased at September 30, 2004 primarily due to the acquired allowance of Western Ohio of approximately $2.1 million at the time of the merger. The allowance as a percentage of total loans decreased as a result of improvement in virtually all of the factors that are considered by management to determine the adequacy of the allowance, as discussed above, as well as a change in the composition of the loan portfolio due to the Western Ohio acquisition. Residential real estate loans, which have the lowest historical loss rate of any category of loans, represented 51% of Western Ohio's loan portfolio compared to 29% for WesBanco prior to the acquisition.

Non-interest expense increased $1.7 million or 8.5% and $3.4 million or 5.5% compared to the third quarter and nine months ended September 30, 2003. For the third quarter of 2004 compared to 2003, salaries and employee benefits increased $0.7 million or 6.6%, due to additional staffing from Western Ohio and increased incentive compensation. For the same period, other operating expenses increased $0.8 million or 13.7% primarily from increases in ATM expenses, electronic processing costs and marketing expenses, and to a lesser extent the additional costs associated with the new banking offices acquired from Western Ohio. On a year to date basis compared to 2003, salaries and employee benefits increased $2.1 million or 6.6% due to normal salary increases, higher incentive compensation and health insurance. For the same period, other operating expenses increased $1.1 million or 5.9% primarily from increases in ATM expenses and marketing expenses, which were partially offset by lower franchise taxes. Merger costs and core deposit intangible amortization related to Western Ohio recorded in the third quarter of 2004 totaled $0.2 million and $0.1 million, respectively. In its analysis of the Western Ohio transaction, WesBanco expects cost savings to approximate 24% to 28% of Western Ohio’s estimated annualized pre-tax operating expenses of $9.3 million for 2004.

The provision for income taxes decreased $0.2 million or 9.1% and increased $0.9 million or 15.8% compared to the third quarter and nine months ended September 30, 2003. The increase on a year to date basis was primarily due to an increase in pretax income and to a lesser extent the impact of Western Ohio, which had an effective tax rate approximating 32% prior to the merger. The effective tax rate decreased to 17.8% for the third quarter of 2004 compared to 19.6% for 2003 and increased to 18.7% for the nine months ended September 30, 2004, compared to 18.0% for 2003, primarily due to certain adjustments as a result of filing WesBanco’s annual corporate tax returns.

Total loans increased 25.1% at September 30, 2004 compared to December 31, 2003. This increase was primarily due to continued organic growth of approximately $155 million as well as the acquisition of Western Ohio, which added approximately $330 million to loans at the time of the merger. Organic growth was driven by continued success in originating commercial and commercial real estate loans, primarily due to strong demand in the Columbus, Ohio and Western Pennsylvania markets. Residential real estate loans increased through the new acquisition, new loan originations and to a lesser extent the purchase of loans originated by another financial institution. Home equity and consumer loans were bolstered by new marketing campaigns and an improved focus on indirect automobile lending.

Total deposits increased $220.1 million or 8.9% at September 30, 2004 compared to December 31, 2003, with approximately $255 million in deposits acquired from Western Ohio. Average deposit balances for the nine months ended September 30, 2004 increased by $34.7 million or 1.4% compared to the same period in 2003. Average non-interest bearing demand deposits increased $23.1 million or 7.8% compared to September 30, 2003 as WesBanco continues to place marketing emphasis on transaction based accounts, which typically also provide ancillary service charge income and are a lower-cost funding source. Average interest bearing demand deposits and money market accounts on a combined basis for the nine months ended September 30, 2004 increased $39.1 million or 4.8%, while average certificates of deposit and savings accounts decreased $21.8 million or 2.3% and $5.7 million or 1.6%, respectively, compared to 2003. The average rate paid on deposits for the nine months ended September 30, 2004 decreased to 1.76% compared to 2.18% for the same period in 2003.

Federal Home Loan Bank ("FHLB") borrowings increased $202.6 million or 56.1% at September 30, 2004 compared to December 31, 2003, due to $101.6 million in new FHLB borrowings, as well as the additional $111.0 million in FHLB advances from Western Ohio. Junior subordinated debt increased $41.2 million at September 30, 2004 compared to December 31, 2003, due to the creation in June 2004 of WesBanco Capital Trusts IV and V. WesBanco used approximately $28.6 million of the junior subordinated debt issuance to fund the Western Ohio acquisition with the remaining amount available to fund a portion of the pending Winton acquisition. Other borrowings decreased $55.6 million or 25.5% at September 30, 2004 compared to December 31, 2003 due to reductions in repurchase agreements, federal funds purchased and other borrowings, which was due to an intentional lengthening of overall borrowed funds in a rising rate environment. The average rate paid on all borrowed funds for the nine months ended September 30, 2004 decreased to 2.99% compared to 3.30% for the same period in 2003.

Shareholders’ equity at September 30, 2004 was highlighted by a Tier I leverage ratio of 9.96% compared to 8.61% at September 30, 2003. Book value increased to $17.59 per share at September 30, 2004 compared to $15.89 at September 30, 2003.

WesBanco is a multi-state bank holding company presently operating through 80 banking offices and 122 ATM machines in West Virginia, Ohio and western Pennsylvania. WesBanco is the second largest bank holding company headquartered in West Virginia with the third overall deposit market share. Its banking subsidiary is WesBanco Bank, Inc., headquartered in Wheeling, West Virginia. In addition, WesBanco operates an insurance brokerage, WesBanco Insurance Services, Inc. and a full service broker/dealer, WesBanco Securities, Inc.


Forward-looking statements in this press release relating to WesBanco’s plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The information contained in this press release should be read in conjunction with WesBanco’s most recent annual report filed with the Securities and Exchange Commission on Form 10-K for the year ended December 31, 2003, as well as the Form 10-Q for the prior quarter ended June 30, 2004, which are available at the SEC’s website www.sec.gov or at WesBanco’s website, www.wesbanco.com. Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in the Company’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission under the section "Risk Factors". Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including without limitation, the effect of changing regional and national economic conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to the parent company and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, Federal Deposit Insurance Corporation, the Securities and Exchange Commission, the National Association of Securities Dealers and other regulatory bodies; potential legislative and federal and state regulatory actions and reform; competitive conditions in the financial services industry; rapidly changing technology affecting financial services, the ability of the company to comply with the requirements of Section 404 of the Sarbanes-Oxley act of 2002 in a timely manner, and/or other external developments materially impacting WesBanco’s operational and financial performance. WesBanco does not assume any duty to update forward-looking statements.



###
See attached financial highlights.



 

 
WESBANCO, INC.
                Page 5   
Consolidated Selected Financial Highlights
                   
September 30, 2004 and 2003 and December 31, 2003
   
(unaudited, dollars in thousands)
   
September 30, 
December 31,  September 30,   
Balance sheet (period end)    
2004
2003
2003
 
Assets
                   
Cash and due from banks
 
$
83,232
 
$
88,021
 
$
91,034
 
Due from banks - Interest bearing
   
3,309
   
3,189
   
2,734
 
Federal funds sold
   
-
   
17,000
   
-
 
Securities
   
1,144,606
   
1,201,109
   
1,235,346
 
Loans:
                   
Commercial and commercial real estate
   
1,239,208
   
993,029
   
922,684
 
Residential real estate
   
770,272
   
579,103
   
585,895
 
Consumer and home equity
   
408,828
   
361,406
   
372,445
 
Total loans
   
2,418,308
   
1,933,538
   
1,881,024
 
Allowance for loan losses
   
(29,694
)
 
(26,235
)
 
(26,236
)
Net loans
   
2,388,614
   
1,907,303
   
1,854,788
 
Premises and equipment
   
56,949
   
53,232
   
54,166
 
Goodwill
   
73,187
   
49,868
   
49,588
 
Other intangibles
   
13,206
   
7,933
   
8,278
 
Other assets
   
139,548
   
117,351
   
116,912
 
Total Assets
 
$
3,902,651
 
$
3,445,006
 
$
3,412,846
 
                     
Liabilities and Shareholders' Equity
                   
Non-interest bearing demand deposits
 
$
343,790
 
$
328,337
 
$
315,197
 
Interest bearing demand deposits
   
309,921
   
307,925
   
292,421
 
Money market accounts
   
616,492
   
563,295
   
556,856
 
Savings deposits
   
360,276
   
352,324
   
355,455
 
Certificates of deposit
   
1,071,734
   
930,201
   
942,116
 
Total deposits
   
2,702,213
   
2,482,082
   
2,462,045
 
Federal Home Loan Bank borrowings
   
563,860
   
361,230
   
363,594
 
Other borrowings
   
162,192
   
217,754
   
202,534
 
Junior subordinated debt and trust preferred securities
   
72,174
   
30,936
   
30,000
 
Other liabilities
   
35,909
   
34,568
   
39,827
 
Shareholders' equity
   
366,303
   
318,436
   
314,846
 
Total Liabilities and Shareholders' Equity
 
$
3,902,651
 
$
3,445,006
 
$
3,412,846
 
                     
 

Average balance sheet and
net interest margin analysis
   
For the Three Months Ended
   
For the Nine Months Ended
     
2004
       
2003
 
2004
       
2003
    Average 
Average
Average
Average
Average
Average
Average
Average
Assets
Volume
Rate
Volume
Rate
Volume
Rate
Volume
Rate
 
Loans, net of unearned income
 
$
2,200,181
   
5.64
%
   
$
1,847,602
   
6.39
%
$
2,037,278
   
5.77
%
   
$
1,827,923
   
6.33
%
Securities:
                                                         
Taxable
   
776,262
   
3.73
%
     
863,404
   
3.56
%
 
782,328
   
3.68
%
     
829,278
   
3.91
%
Tax-exempt
   
381,672
   
7.09
%
     
379,632
   
7.26
%
 
376,382
   
7.12
%
     
371,890
   
7.33
%
Total securities
   
1,157,934
   
4.84
%
     
1,243,036
   
4.69
%
 
1,158,710
   
4.80
%
     
1,201,168
   
4.97
%
Federal funds sold
   
1,266
   
1.01
%
     
9,035
   
0.92
%
 
5,516
   
0.94
%
     
25,997
   
1.15
%
Total earning assets
   
3,359,381
   
5.37
%
     
3,099,673
   
5.69
%
 
3,201,504
   
5.41
%
    3,055,088    
5.75%
Other assets
   
258,981
             
282,804
         
269,183
             
286,713
       
Total Assets
 
$
3,618,362
           
$
3,382,477
       
$
3,470,687
           
$
3,341,801
       
                                                           
Liabilities and Shareholders' Equity   
                                                   
Interest bearing demand deposits
 
$
296,209
   
0.32
%
   
$
292,266
   
0.30
%
$
294,005
   
0.28
%
   
$
284,249
   
0.38
%
Money market accounts
   
572,630
   
1.71
%
     
555,479
   
1.84
%
 
565,111
   
1.68
%
     
535,739
   
2.12
%
Savings deposits
   
354,793
   
0.31
%
     
357,622
   
0.33
%
 
354,140
   
0.32
%
     
359,884
   
0.60
%
Certificates of deposit
   
972,452
   
2.84
%
     
951,633
   
3.06
%
 
943,311
   
2.82
%
     
965,115
   
3.34
%
Total interest bearing deposits
   
2,196,084
   
1.80
%
     
2,157,000
   
1.92
%
 
2,156,567
   
1.76
%
     
2,144,987
   
2.18
%
Federal Home Loan Bank                 borrowings
   
482,549
   
3.37
%
     
364,315
   
3.70
%
 
411,716
   
3.44
%
     
353,878
   
4.01
%
Other borrowings
   
175,905
   
1.36
%
     
177,534
   
1.28
%
 
177,316
   
1.30
%
     
169,187
   
1.39
%
Junior subordinated debt and
                                                         
     trust preferred securities
   
72,174
   
5.42
%
     
30,000
   
5.77
%
 
46,886
   
5.49
%
     
19,337
   
7.02
%
Total interest bearing liabilities
   
2,926,712
   
2.12
%
     
2,728,849
   
2.16
%
 
2,792,485
   
2.04
%
     
2,687,389
   
2.41
%
Non-interest bearing demand     deposits
   
324,542
             
303,800
         
320,667
             
297,521
       
Other liabilities
   
31,295
             
37,097
         
32,216
             
37,940
       
Shareholders' equity
   
335,813
             
312,731
         
325,319
             
318,951
       
Total Liabilities and
                                                         
Shareholders' Equity
 
$
3,618,362
           
$
3,382,477
       
$
3,470,687
           
$
3,341,801
       
                                                           
Taxable equivalent net interest
                                                         
margin
         
3.52
%
           
3.79
%
       
3.63
%
           
3.63
%
                                                           

 
 
 

WESBANCO, INC.
                 
Consolidated Selected Financial Highlights
                 
September 30, 2004 and 2003
             
Page 6
 
(unaudited, dollars in thousands, except per share amounts)
                 
                           
 
 

For the Three Months Ended 

For the Nine Months Ended
 

September 30, 

September 30,
Statement of income
   
2004
   
2003
   
2004
   
2003
 
Interest income
 
$
42,858
 
$
41,925
 
$
122,710
 
$
124,450
 
Interest expense
   
15,585
   
14,825
   
42,748
   
48,430
 
Net interest income
   
27,273
   
27,100
   
79,962
   
76,020
 
Provision for loan losses
   
2,170
   
2,499
   
5,466
   
6,958
 
Net interest after provision for loan losses
   
25,103
   
24,601
   
74,496
   
69,062
 
Non-interest income
                         
Trust fees
   
2,981
   
2,927
   
9,722
   
8,525
 
Service charges on deposits
   
3,509
   
3,095
   
9,754
   
8,798
 
Other income
   
1,562
   
1,753
   
4,613
   
4,614
 
Net securities gains
   
1,219
   
235
   
2,035
   
2,588
 
Total non-interest income
   
9,271
   
8,010
   
26,124
   
24,525
 
Non-interest expense
                         
Salaries and employee benefits
   
11,876
   
11,137
   
34,349
   
32,230
 
Net occupancy
   
1,336
   
1,358
   
4,266
   
4,190
 
Equipment
   
1,897
   
1,834
   
5,551
   
5,471
 
Other operating
   
6,864
   
6,036
   
20,371
   
19,230
 
Merger-related expenses (1)
   
200
   
64
   
217
   
248
 
Total non-interest expense
   
22,173
   
20,429
   
64,754
   
61,369
 
Income before income taxes
   
12,201
   
12,182
   
35,866
   
32,218
 
Provision for income taxes
   
2,173
   
2,390
   
6,716
   
5,798
 
Net income
 
$
10,028
 
$
9,792
 
$
29,150
 
$
26,420
 
                           
Taxable equivalent net interest income
 
$
29,642
 
$
29,510
 
$
87,001
 
$
83,180
 
                           
Per common share data
                         
Net income per common share - basic
 
$
0.50
 
$
0.49
 
$
1.47
 
$
1.31
 
Net income per common share - diluted
 
$
0.50
 
$
0.49
 
$
1.47
 
$
1.31
 
Dividends declared
   
0.25
   
0.24
   
0.75
   
0.72
 
Book value (period end)
               
17.59
   
15.89
 
Tangible book value (period end)
               
13.44
   
12.97
 
Average shares outstanding - basic
   
20,206,108
   
19,941,034
   
19,802,210
   
20,141,778
 
Average shares outstanding - diluted
   
20,256,465
   
19,962,292
   
19,854,885
   
20,160,262
 
Period end shares outstanding
               
20,823,606
   
19,815,098
 
                           
                           
Profitability ratios (annualized)
                         
Return on average assets
   
1.10
%
 
1.15
%
 
1.12
%
 
1.06
%
Return on average equity
   
11.88
%
 
12.42
%
 
11.97
%
 
11.07
%
Yield on earning assets (2)
   
5.37
%
 
5.69
%
 
5.41
%
 
5.75
%
Cost of interest bearing liabilities
   
2.12
%
 
2.16
%
 
2.04
%
 
2.41
%
Net interest margin (2)
   
3.52
%
 
3.79
%
 
3.63
%
 
3.63
%
Efficiency (2)
   
56.98
%
 
54.45
%
 
57.24
%
 
56.98
%
                           
                           
(1) current merger related expenses are related to the acquisition of Western Ohio Financial Corporation.
 
(2) the yield on earning assets, the net interest margin and the efficiency ratios are presented on a fully taxable-equivalent(FTE)
and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt loans and investments.
WesBanco believes this measure to be the preferred industry measurement of net interest income and provides relevant
comparison between taxable and non-taxable amounts.
 
 

WESBANCO, INC.
                         
Consolidated Selected Financial Highlights
                 
September 30, 2004 and 2003 and December 31, 2003
           
Page 7
 
(unaudited, dollars in thousands)
                     
                           
               
September 30,
 
December 31,
 
Asset quality data
             
2004
 
2003
 
2003
 
Non-performing assets:
                         
Non-accrual loans
             
$ 7,685
 
$ 14,220
 
$ 8,262
 
Renegotiated loans
             
-
 
663
 
653
 
Total non-performing loans
             
7,685
 
14,883
 
8,915
 
Other real estate and repossessed assets
       
1,986
 
2,661
 
2,907
 
Total non-performing loans and assets
       
$ 9,671
 
$ 17,544
 
$ 11,822
 
Loans past due 90 days or more
             
$ 6,262
 
$ 8,611
 
$ 7,795
 
                           
Non-performing assets/total assets
       
0.25
%
0.51
%
0.34
%
Non-performing assets/total loans, other real
                 
estate and repossessed assets
       
0.40
 
0.93
 
0.61
 
Non-performing loans/total loans
             
0.32
 
0.79
 
0.46
 
Non-performing loans and loans past due 90
                 
days or more/total loans
             
0.58
 
1.25
 
0.86
 
                           
Allowance for Loan Losses
                         
Allowance for loan losses
             
$ 29,694
 
$ 26,236
 
$ 26,235
 
Net loan charge-offs:
                         
Quarter-to-date
             
1,814
 
1,841
 
2,655
 
Year -to-date
             
4,078
 
5,802
 
8,457
 
Annualized net loan charge-offs/average loans
     
0.27
%
0.42
%
0.46
%
Allowance for loan losses/total loans
     
1.23
 
1.39
 
1.36
 
Allowance for loan losses/non-performing loans
     
3.86
X
1.76
X
2.94
X
Allowance for loan losses/non-performing loans and
               
past due 90 days or more
     
2.13
 
1.12
 
1.57
 
                           
                           
                           
       
Regulatory Guidelines
             
           
Well
             
Capital ratios
     
Minimum
 
Capitalized
             
Tier I leverage capital
     
4.00
%
5.00
%
9.96
%
8.61
%
8.76
%
Tier I risk-based capital
     
4.00
 
6.00
 
13.58
 
13.31
 
13.31
 
Total risk-based capital
     
8.00
 
10.00
 
14.72
 
14.53
 
14.50