Schedule of Fair Value of Assets and Liabilities Measured on Recurring and Nonrecurring Basis |
The following
tables set forth WesBanco’s financial assets and liabilities
that were accounted for at fair value on a recurring and
nonrecurring basis by level within the fair value hierarchy as of
December 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
December 31,
2016 |
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(level
1) |
|
|
Significant
Other
Observable
Inputs
(level 2) |
|
|
Significant
Unobservable
Inputs
(level 3) |
|
|
Investments
Measured
at Net Asset
Value |
|
Recurring fair value
measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading
securities
|
|
$ |
7,071 |
|
|
$ |
5,633 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,438 |
|
Securities—available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored
entities and agencies
|
|
|
54,043 |
|
|
|
— |
|
|
|
54,043 |
|
|
|
— |
|
|
|
— |
|
Residential
mortgage-backed securities and collateralized mortgage obligations
of government agencies
|
|
|
1,035,099 |
|
|
|
— |
|
|
|
1,035,099 |
|
|
|
— |
|
|
|
— |
|
Obligations of state and
political subdivisions
|
|
|
111,663 |
|
|
|
— |
|
|
|
111,663 |
|
|
|
— |
|
|
|
— |
|
Corporate debt
securities
|
|
|
35,301 |
|
|
|
— |
|
|
|
35,301 |
|
|
|
— |
|
|
|
— |
|
Equity
securities
|
|
|
5,070 |
|
|
|
2,938 |
|
|
|
2,132 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities—available-for-sale
|
|
$ |
1,241,176 |
|
|
$ |
2,938 |
|
|
$ |
1,238,238 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
assets—interest rate derivatives agreements
|
|
$ |
5,596 |
|
|
$ |
— |
|
|
$ |
5,596 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets recurring
fair value measurements
|
|
$ |
1,253,843 |
|
|
$ |
8,571 |
|
|
$ |
1,243,834 |
|
|
$ |
— |
|
|
$ |
1,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
liabilities—interest rate derivatives agreements
|
|
$ |
5,199 |
|
|
$ |
— |
|
|
$ |
5,199 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
recurring fair value measurements
|
|
$ |
5,199 |
|
|
$ |
— |
|
|
$ |
5,199 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonrecurring fair
value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$ |
3,405 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,405 |
|
|
$ |
— |
|
Other real estate owned
and repossessed assets
|
|
|
8,346 |
|
|
|
— |
|
|
|
— |
|
|
|
8,346 |
|
|
|
— |
|
Loans held for
sale
|
|
|
17,315 |
|
|
|
— |
|
|
|
17,315 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonrecurring fair
value measurements
|
|
$ |
29,066 |
|
|
$ |
— |
|
|
$ |
17,315 |
|
|
$ |
11,751 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2015
Fair Value
Measurements Using: |
|
(in
thousands)
|
|
December 31,
2015 |
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(level
1) |
|
|
Significant
Other
Observable
Inputs
(level
2) |
|
|
Significant
Unobservable
Inputs
(level
3) |
|
|
Investments
Measured at
Net Asset
Value |
|
Recurring fair value
measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading
securities
|
|
$ |
6,451 |
|
|
$ |
5,226 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,225 |
|
Securities—available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored
entities and agencies
|
|
|
83,505 |
|
|
|
— |
|
|
|
83,505 |
|
|
|
— |
|
|
|
— |
|
Residential
mortgage-backed securities and collateralized mortgage obligations
of government agencies
|
|
|
1,176,080 |
|
|
|
— |
|
|
|
1,176,080 |
|
|
|
— |
|
|
|
— |
|
Obligations of state and
political subdivisions
|
|
|
80,265 |
|
|
|
— |
|
|
|
80,265 |
|
|
|
— |
|
|
|
— |
|
Corporate debt
securities
|
|
|
58,593 |
|
|
|
— |
|
|
|
58,593 |
|
|
|
— |
|
|
|
— |
|
Equity
securities
|
|
|
4,626 |
|
|
|
2,735 |
|
|
|
1,891 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities—available-for-sale
|
|
$ |
1,403,069 |
|
|
$ |
2,735 |
|
|
$ |
1,400,334 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
assets—interest rate derivatives agreements
|
|
$ |
1,893 |
|
|
$ |
— |
|
|
$ |
1,893 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets recurring
fair value measurements
|
|
$ |
1,411,413 |
|
|
$ |
7,961 |
|
|
$ |
1,402,227 |
|
|
$ |
— |
|
|
$ |
1,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
liabilities—interest rate derivatives agreements
|
|
$ |
1,991 |
|
|
$ |
— |
|
|
$ |
1,991 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
recurring fair value measurements
|
|
$ |
1,991 |
|
|
$ |
— |
|
|
$ |
1,991 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonrecurring fair
value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$ |
6,363 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,363 |
|
|
$ |
— |
|
Other real estate owned
and repossessed assets
|
|
|
5,825 |
|
|
|
— |
|
|
|
— |
|
|
|
5,825 |
|
|
|
— |
|
Loans held for
sale
|
|
|
7,899 |
|
|
|
— |
|
|
|
7,899 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonrecurring fair
value measurements
|
|
$ |
20,087 |
|
|
$ |
— |
|
|
$ |
7,899 |
|
|
$ |
12,188 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimates Fair Values of Financial Instruments |
The estimated
fair values of WesBanco’s financial instruments are
summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying
Amount |
|
|
Fair Value
Estimate |
|
|
Fair Value
Measurements at December 31, 2016 |
|
(in
thousands)
|
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(level
1) |
|
|
Significant
Other
Observable
Inputs
(level
2) |
|
|
Significant
Unobservable
Inputs
(level
3) |
|
|
Investments
Measured
at Net Asset
Value |
|
Financial
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$ |
128,170 |
|
|
$ |
128,170 |
|
|
$ |
128,170 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Trading
securities
|
|
|
7,071 |
|
|
|
7,071 |
|
|
|
5,633 |
|
|
|
— |
|
|
|
— |
|
|
|
1,438 |
|
Securities available-for-sale
|
|
|
1,241,176 |
|
|
|
1,241,176 |
|
|
|
2,938 |
|
|
|
1,238,238 |
|
|
|
— |
|
|
|
— |
|
Securities held-to-maturity
|
|
|
1,067,967 |
|
|
|
1,076,790 |
|
|
|
— |
|
|
|
1,076,189 |
|
|
|
601 |
|
|
|
— |
|
Net loans
|
|
|
6,205,762 |
|
|
|
6,073,558 |
|
|
|
— |
|
|
|
— |
|
|
|
6,073,558 |
|
|
|
— |
|
Loans held for
sale
|
|
|
17,315 |
|
|
|
17,315 |
|
|
|
— |
|
|
|
17,315 |
|
|
|
— |
|
|
|
— |
|
Other
assets—interest rate derivatives
|
|
|
5,596 |
|
|
|
5,596 |
|
|
|
— |
|
|
|
5,596 |
|
|
|
— |
|
|
|
— |
|
Accrued interest
receivable
|
|
|
28,299 |
|
|
|
28,299 |
|
|
|
28,299 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
Financial
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
7,040,879 |
|
|
|
7,052,501 |
|
|
|
5,545,057 |
|
|
|
1,507,444 |
|
|
|
— |
|
|
|
— |
|
Federal Home Loan Bank
borrowings
|
|
|
968,946 |
|
|
|
974,430 |
|
|
|
— |
|
|
|
974,430 |
|
|
|
— |
|
|
|
— |
|
Other
borrowings
|
|
|
199,376 |
|
|
|
199,385 |
|
|
|
197,164 |
|
|
|
2,221 |
|
|
|
— |
|
|
|
— |
|
Subordinated debt and
junior subordinated debt
|
|
|
163,598 |
|
|
|
134,859 |
|
|
|
— |
|
|
|
134,859 |
|
|
|
— |
|
|
|
— |
|
Other
liabilities—interest rate derivatives
|
|
|
5,199 |
|
|
|
5,199 |
|
|
|
— |
|
|
|
5,199 |
|
|
|
— |
|
|
|
— |
|
Accrued interest
payable
|
|
|
2,204 |
|
|
|
2,204 |
|
|
|
2,204 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying
Amount |
|
|
Fair Value
Estimate |
|
|
Fair Value
Measurements at December 31, 2015 |
|
(in
thousands)
|
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(level
1) |
|
|
Significant
Other
Observable
Inputs
(level
2) |
|
|
Significant
Unobservable
Inputs
(level
3) |
|
|
Investments
Measured
at Net Asset
Value |
|
Financial
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$ |
86,685 |
|
|
$ |
86,685 |
|
|
$ |
86,685 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Trading
securities
|
|
|
6,451 |
|
|
|
6,451 |
|
|
|
5,226 |
|
|
|
— |
|
|
|
— |
|
|
|
1,225 |
|
Securities available-for-sale
|
|
|
1,403,069 |
|
|
|
1,403,069 |
|
|
|
2,735 |
|
|
|
1,400,334 |
|
|
|
— |
|
|
|
— |
|
Securities held-to-maturity
|
|
|
1,012,930 |
|
|
|
1,038,207 |
|
|
|
— |
|
|
|
1,037,490 |
|
|
|
717 |
|
|
|
— |
|
Net loans
|
|
|
5,024,132 |
|
|
|
4,936,236 |
|
|
|
— |
|
|
|
— |
|
|
|
4,936,236 |
|
|
|
— |
|
Loans held for
sale
|
|
|
7,899 |
|
|
|
7,899 |
|
|
|
— |
|
|
|
7,899 |
|
|
|
— |
|
|
|
— |
|
Other
assets—interest rate derivatives
|
|
|
1,893 |
|
|
|
1,893 |
|
|
|
— |
|
|
|
1,893 |
|
|
|
— |
|
|
|
— |
|
Accrued interest
receivable
|
|
|
25,759 |
|
|
|
25,759 |
|
|
|
25,759 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
Financial
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
6,066,299 |
|
|
|
6,075,433 |
|
|
|
4,508,461 |
|
|
|
1,566,972 |
|
|
|
— |
|
|
|
— |
|
Federal Home Loan Bank
borrowings
|
|
|
1,041,750 |
|
|
|
1,041,752 |
|
|
|
— |
|
|
|
1,041,752 |
|
|
|
— |
|
|
|
— |
|
Other
borrowings
|
|
|
81,356 |
|
|
|
81,361 |
|
|
|
78,682 |
|
|
|
2,679 |
|
|
|
— |
|
|
|
— |
|
Junior subordinated
debt
|
|
|
106,196 |
|
|
|
79,681 |
|
|
|
— |
|
|
|
79,681 |
|
|
|
— |
|
|
|
— |
|
Other
liabilities—interest rate derivatives
|
|
|
1,991 |
|
|
|
1,991 |
|
|
|
— |
|
|
|
1,991 |
|
|
|
— |
|
|
|
— |
|
Accrued interest
payable
|
|
|
1,715 |
|
|
|
1,715 |
|
|
|
1,715 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|