Attached files
file | filename |
---|---|
8-K - 8-K - SOUTH STATE Corp | a11-4766_18k.htm |
Exhibit 99.1
NEWS
For Immediate Release |
Media Contact: |
Donna Pullen (803) 765-4558 |
January 28, 2011 |
Analyst Contact: |
John C. Pollok (803) 765-4628 |
SCBT Reports Record Net Income of $51.9 million in 2010;
Declares Quarterly Cash Dividend
COLUMBIA, S.C.January 28, 2011SCBT Financial Corporation (NASDAQ: SCBT), the holding company for SCBT, National Association, today released its unaudited results of operations and other financial information for the three-month period and year-ended December 31, 2010. Highlights during 2010 include the following:
· Net income of $51.9 million; diluted earnings per share of $4.08
· Completed FDIC-assisted acquisition of Community Bank & Trust (CBT acquisition)
· Loan growth, excluding CBT acquisition, of $93.0 million; 4.2% increase from 2009
· Core deposit growth, excluding CDs and CBT acquisition, up $299.9 million; 24.2% increase from 2009
· Restructured balance sheet paid off all FHLB advances and subordinated indebtedness, sold non-senior class pooled trust preferred securities
· Solid noninterest income growth, excluding CBT acquisition and securities losses up $3.1 million or 9.9% increase over 2009
· Allowance for loan losses: 2.07% of period end loans, excluding covered loans
· Net charge-offs increased to 1.99% for 2010, excluding covered assets compared to 0.92% for 2009;
· NPAs: 2.41% of total assets; 3.74% of loans and repossessed assets, excluding covered assets
Quarterly Cash Dividend
The Board of Directors of SCBT has declared a quarterly cash dividend of $0.17 per share payable on its common stock. This per share amount is equal to the dividend paid in the immediately preceding quarter and will be payable on February 25, 2011 to shareholders of record as of February 18, 2011.
Fourth Quarter 2010 Results of Operations
Please refer to the accompanying tables for detailed comparative data on results of operations and financial results.
The Company reported consolidated net income of $559,000, or $0.04 per diluted share for the three months ended December 31, 2010 compared to consolidated net income of $1.5 million, or $0.12 per diluted share for the fourth quarter of 2009, a $960,000 decrease. This decrease was primarily the net result of the following items:
· Increase in interest income of $5.3 million due primarily to the increase in earning assets from the CBT acquisition; and partially offset by an increase in interest expense on funding of the balance sheet by $693,000;
· Provision for loan losses increased by $509,000 over the comparable quarter within the non-covered SCBT loan portfolio;
· Increase in non-interest income by $7.5 million, including securities gains/losses, with $3.7 million from the addition of the Georgia franchise, and $3.8 million within legacy SCBT; and offset by
· Increase in non-interest expenses by $13.1 million, with $6.1 million from the addition of the Georgia franchise; $3.7 million in salaries and benefits; $1.0 million related to OREO and loan related expenses; $546,000 of information services expense; $366,000 of advertising and marketing; $334,000 related to debit card cost; and $337,000 related to loan closings;
We are pleased to report record revenue and profits for 2010. This was a transformation year for our company as we entered Georgia with the CBT acquisition, and we experienced significant organic growth in the Carolinas, said Robert R. Hill, Jr., President and CEO. Our balance sheet was strengthened as we reduced the overall leverage in the company, eliminated our subordinated debt, disposed of the majority of our pooled trust preferred securities, and eliminated all wholesale deposits. The balance sheet was also impacted favorably by organic growth of 24.2% in core deposits and a 9.0% increase in the number of checking accounts. We also experienced organic loan growth of $93.0 million during 2010. While we did experience a leveling of past due loans and of NPAs from the third quarter, charge offs continued to be elevated and we continue to work through the remaining credit challenges. I am very pleased with the great job the SCBT team of employees has done in managing through this economic cycle. As the economy begins to stabilize, we believe our strengths have us well-positioned to continue to grow and prosper.
During the fourth quarter, the Company incurred a termination fee related to our group insurance plan of $893,000, net of tax, or $0.07 per share. On a net operating basis which excludes this item, SCBT would report operating income of $1.5 million, after tax, or $0.12 per share for the fourth quarter of 2010, compared to $3.1 million, after tax or $0.25 per share for the fourth quarter of 2009.
On a year-to-date basis, the Company recorded an after-tax gain on the CBT acquisition of $62.5 million, or $4.91 per share; elected to pay off legacy Federal Home Loan Bank (FHLB) advances which resulted in a $2.0 million after-tax termination fee, or $0.16 per share; incurred OTTI charges on certain pooled trust preferred securities, net of tax of $4.4 million, or $0.35 per share; and incurred merger-related expenses of $3.7 million, net of tax or $0.29 per share. On a net operating basis which excludes these items, SCBT would report net operating income of $0.04 per diluted share for the year compared to net operating income of $1.02 per share for 2009.
The Companys annualized return on average assets (ROAA) for the fourth quarter decreased to 0.06% compared to 0.22% for the fourth quarter of 2009 and decreased from 0.19% for the third quarter of 2010. Total average shareholders equity at December 31, 2010 was $334.7 million, an increase of $50.3 million, or 17.7% from December 31, 2009. This increase was primarily the result of the gain from the first quarter CBT acquisition. Annualized return on average equity (ROAE) for the quarter was 0.66%, down from 2.12% for the fourth quarter of 2009. Annualized return on average tangible equity (ROATE) for the fourth quarter decreased to 1.40% from 2.92% for the comparable period in the prior year, and decreased from 3.15% in the third quarter of 2010.
Tangible book value per share increased $3.08 per share to $20.12 per share, an 18.1% increase, during 2010. Tangible equity increased by $40.2 million during 2010, due primarily to the gain from the CBT acquisition. In addition, the Company experienced strong noninterest demand deposit growth of 40%, or $138.6 million. These improvements have further strengthened our balance sheet as we move forward, said John C. Pollok, COO.
FDIC-Assisted Acquisition CBT
During the first quarter of 2010, SCBT entered into a whole bank with loss-share purchase and assumption agreement with the FDIC to purchase certain assets and assume most of the deposits (excluding brokered deposits) and certain liabilities of CBT. The Company acquired assets with a fair value of approximately $1.0 billion, including $459.5 million in loans, and liabilities with a fair value of approximately $1.1 billion were also assumed, including $1.0 billion of deposits. In addition, the Company received cash from the FDIC totaling approximately $225.7 million, which included the negative bid of $158.0 million.
In connection with the CBT acquisition, SCBT also entered into loss sharing agreements with the FDIC. Pursuant to the terms of these loss sharing agreements, the FDICs obligation to reimburse SCBT for losses with respect to certain loans and foreclosed real estate purchased (covered assets or covered loans), begins with the first dollar of loss incurred. The FDIC has agreed to reimburse SCBT for (1) 80% of the losses incurred up to $233.0 million and (2) 95% of losses in excess of $233.0 million. Gains and recoveries on covered assets will offset losses, or be paid to the FDIC, at the applicable loss share percentage at the time of recovery.
All assets acquired and liabilities assumed are recorded at estimated fair value on the date of acquisition. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values may become available.
Asset Quality
Annualized net charge-offs within the non-covered and not acquired loan portfolio decreased slightly to 1.71% from 1.74% experienced in the third quarter of 2010, and increased from 1.26% experienced in the fourth quarter of 2009. During the fourth quarter, non-performing assets (NPAs) as a percentage of non-covered loans and repossessed assets increased to 3.74% compared to 2.40% one year ago and decreased from 3.80% for the third quarter of 2010. NPAs, excluding covered assets to total assets at December 31, 2010 were 2.41%, compared to 1.96% at the end of the fourth quarter in 2009 and 2.39% at the end of the third quarter 2010. The level of NPAs, excluding covered assets, continues to reflect pressure within the real estate market. Our other real estate owned (OREO) increased by $1.6 million from the linked quarter and by $14.2 million from the fourth quarter of 2009, excluding covered OREO. Non-performing loans (including accruing loans past due 90 days or more) decreased $1.6 million from the third quarter of 2010, excluding covered loans, and increased by $19.4 million from the end of the fourth quarter in 2009. Loans 30-89 days past due and not covered under FDIC loss share remained level with the third quarter of 2010, and significantly less than the fourth quarter of 2009 decreasing by $5.7 million to $12.9 million.
At December 31, 2010, nonperforming loans, excluding covered loans, totaled $69.1 million, representing 3.0% of period-end loans. The allowance for loan losses at December 31, 2010 was $47.5 million and represented 2.07% of total period-end loans, excluding covered loans. The current allowance for loan losses provides .69 times coverage of period-end nonperforming loans, excluding covered loans, up from
the third quarter 2010 level of .66 times coverage. In the fourth quarter, net charge-offs were $9.8 million, or an annualized 1.71% of average loans, excluding covered loans, compared to $7.0 million, or 1.26% in the same period of 2009 and $9.8 million, or 1.74% in the linked quarter. The provision for loan losses was $10.7 million for the fourth quarter of 2010 compared to $10.2 million for the comparable quarter one year ago, and $10.3 million in the third quarter of 2010.
Loans and Deposits
The Companys total loans increased 18.8% since the fourth quarter of 2009, driven by the addition of covered loans in the FDIC-assisted acquisition during the first quarter of 2010. Covered loans were $321.0 million at the end of 2010. The following loan portfolios increased as well: (1) commercial owner-occupied by $96.1 million, or 20.5%; (2) consumer owner occupied loans of $38.2 million, or 13.4%; (3) home equity loans of $15.3 million, or 6.2%; and (4) commercial non-owner occupied loans by $2.4 million, or 0.8%. Offsetting these increases were reductions in the following loan portfolios: (1) construction and land development loans by $44.9 million; (2) income producing property loans of $13.3 million; (3) commercial and industrial loans of $11.2 million; and (4) consumer non real estate loans of $1.0 million. Total non-covered loans outstanding were $2.3 billion at December 31, 2010, compared to $2.2 billion at December 31, 2009. Total covered loans declined by $48.2 million during the quarter from $369.3 million at September 30, 2010 to $321.0 million at December 31, 2010. The balance of mortgage loans held for sale increased $25.1 million from December 31, 2009 to $42.7 million at December 31, 2010. During the fourth quarter of 2010, mortgage loans held for sale increased as refinancing activities have increased compared to the fourth quarter of 2009, as interest rates have been attractive to homeowners.
Total deposits increased in all categories compared to the fourth quarter of 2009 by an overall $899.5 million, or 42.7%, primarily due to the FDIC-assisted acquisition of CBT. Total deposits decreased by a total of $16.0 million, or 2.1% annualized, from the end of the third quarter of 2010. Core deposits (excluding all certificates of deposit) increased $66.5 million, or 15.4% annualized compared to the third quarter of 2010 and by $632.5 million, or 51.0% compared to the fourth quarter of 2009. The following changes in deposit categories account for the $16.0 million decrease from the linked quarter: (1) the largest decreases occurred in CDs greater than $100,000 which declined by $45.4 million, or 31.9% annualized, and (2) CDs less than $100,000 which declined by $34.2 million, or 21.3% annualized. Offsetting the decreases in CD accounts, the following types of deposit accounts increased: money market accounts by $42.4 million, or 24.6% annualized, demand deposit accounts by $12.1 million, or 10.2% annualized, and NOW accounts by $9.2 million, or 8.3% annualized. The Company has continued to focus on collecting core deposits within all of its markets. Additionally, the Company continues to monitor and adjust rates paid on certificates of deposits as part of its strategy to manage its net interest margin. Total deposits outstanding at the end of the fourth quarter of 2010 were $3.0 billion, compared to $3.0 billion at the end of the third quarter 2010 and compared to $2.1 billion at the end of the fourth quarter of 2009.
Net Interest Income and Margin
Non-taxable equivalent net interest income (before provision for loan losses) was $31.8 million for the fourth quarter of 2010, up 17.0% from $27.2 million in the comparable period last year. Taxable-equivalent net interest margin decreased 21 basis points from the fourth quarter of 2009 and increased 9 basis points from the third quarter of 2010 to 4.07%. During the fourth quarter, SCBTs net interest margin increased primarily due to improved yields from better cash flows on acquired loans to 6.35% compared to 5.10% at September 30, 2010 and continued reduction in the rates paid on time deposits. SCBT remained in an excess liquidity position during the fourth quarter, which had the effect of
dampening the net interest margin by an estimated 19 basis points for the fourth quarter compared to 12 basis points for the third quarter of 2010. Interest rates remain at very low levels and the Company has continued to adjust deposit pricing and manage funding sources to limit the amount of margin compression. During the fourth quarter of 2010, the Company repaid subordinated indebtedness of $15.0 million, which reduced the Total risk-based capital ratio by approximately 65 basis points. There was no impact to the Tier 1 leverage ratio or the Tier 1 risk-based capital ratio from the repayment of this debt.
The Companys average yield on interest-earning assets decreased 32 basis points while the average rate on interest-bearing liabilities decreased 24 basis points from the fourth quarter of 2009. During the fourth quarter of 2010, the Companys average total assets increased by $907.9 million to $3.7 billion, a 33.0% increase over the fourth quarter of 2009. The increase reflected a $417.7 million increase in average total loans to $2.6 billion from the fourth quarter of 2009, the result of the FDIC-assisted acquisition during the first quarter, as well as $72.4 million in loan growth on average which has occurred during the last half of 2010. The increase in loan volume at current market rates diluted the average yield on loans by 19 basis points compared to the fourth quarter of 2009. Average investment securities were $252.0 million at December 31, 2010, or 16.9% higher than the balance at the end of the fourth quarter of 2009 of $215.6 million, largely reflecting the impact of CBT. The growth in average total assets was supported by growth in average total deposits of $939.5 million, an increase of 44.7% from the fourth quarter of 2009, which has come from the FDIC-assisted acquisition of CBT and strong core deposit growth within legacy SCBT.
Noninterest Income and Expense
Noninterest income was $13.3 million for the fourth quarter of 2010 compared to $5.8 million for the fourth quarter of 2009, an increase of $7.5 million, or 130.0%. CBT noninterest income represented approximately $3.7 million, or 50% of the increase. Other increases in noninterest income include mortgage banking income by 43.6%, or $743,000, due to the fall in interest rates and associated refinancing activities; increased trust and investment service income of 75.0%, or $425,000; and increased bankcard services of 29.1%, or $376,000. These increases were partially offset by a decline in service charges on deposit accounts of $113,000, or 2.8%, and a decline in other service charges, commissions and fees of $113,000 or 25.2%. The Company recorded a realized net gain from the sale of certain investment securities of $262,000, during the fourth quarter of 2010, a $2.5 million increase from the impairment charge of $2.2 million primarily related to pooled trust preferred securities in fourth quarter of 2009. During the fourth quarter of 2010, the Company sold all but one pooled trust preferred security, and recorded a loss of approximately $1.3 million.
Compared to the third quarter of 2010, operating noninterest income, excluding securities gains (losses), was up by $685,000. Mortgage banking income increased by $585,000, and other service charges, commissions and fees increased by $301,000, which was the result of $430,000 increase in the accretion on the indemnification asset related to covered assets from the CBT acquisition, and $100,000 loss on fixed assets related to a branch relocation. These increases were offset by a decrease in trust and investment services income of $118,000, and a decrease in service charges on deposit accounts of $130,000.
Noninterest expense was $33.7 million in the fourth quarter of 2010, a 60.0% or $13.1 million increase compared to $20.6 million in the fourth quarter of 2009. During the fourth quarter, the Company had increased costs in all categories of expense, except professional fees and business development. CBT, which was acquired in January 2010, represents approximately $6.1 million of the increase. Other areas contributing to the year over year fluctuation include: (1) salaries and benefits by $3.7 million, which includes $1.1 million termination fee related to group insurance; (2) OREO expense and loan related by
$1.0 million; (3) information services expense by $546,000; (4) advertising and marketing expense by $366,000; (5) other expense by $970,000; and (6) net occupancy expense by $116,000.
The Companys quarterly efficiency ratio increased to 74.8% compared to 58.1% one year ago, and compared to 68.5% in the third quarter of 2010. On an adjusted basis, excluding the impact of the gain from the FDIC assisted transaction, FHLB prepayment fee, termination cost related to group insurance and merger-related cost, the efficiency ratio was 72.3% for the fourth quarter and 67.9% for the year ended December 31, 2010.
SCBT Financial Corporation, Columbia, South Carolina is a registered bank holding company incorporated under the laws of South Carolina. The Company consists of SCBT, N.A., the third largest bank headquartered in South Carolina; NCBT, a Division of SCBT, N.A.; and Community Bank & Trust, a Division of SCBT, N.A. Providing financial services for over 75 years, SCBT Financial Corporation operates 75 locations in 17 South Carolina counties, 10 northeast Georgia counties, and Mecklenburg County in North Carolina. SCBT Financial Corporation has assets of approximately $3.6 billion and its stock is traded under the symbol SCBT in the NASDAQ Global Select Market. More information can be found at www.SCBTonline.com.
Non-GAAP Measures
Statements included in this press release include non-GAAP measures and should be read along with the accompanying tables which provide a reconciliation of non-GAAP measures to GAAP measures. Management believes that these non-GAAP measures provide additional useful information. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the companys performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the companys results or financial condition as reported under GAAP.
Cautionary Statement Regarding Forward Looking Statements
Statements included in this press release which are not historical in nature are intended to be, and are hereby identified as, forward looking statements for purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934. SCBT Financial Corporation cautions readers that forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from forecasted results. Such risks and uncertainties, include, among others, the following possibilities: (1) credit risk associated with an obligors failure to meet the terms of any contract with the bank or otherwise fail to perform as agreed; (2) interest risk involving the effect of a change in interest rates on both the banks earnings and the market value of the portfolio equity; (3) liquidity risk affecting the banks ability to meet its obligations when they come due; (4) price risk focusing on changes in market factors that may affect the value of traded instruments in mark-to-market portfolios; (5) transaction risk arising from problems with service or product delivery; (6) compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards; (7) strategic risk resulting from adverse business decisions or improper implementation of business decisions; (8) reputation risk that adversely affects earnings or capital arising from negative public opinion; (9) terrorist activities risk that results in loss of consumer confidence and economic disruptions; (10) economic downturn risk resulting in deterioration in the credit markets; (11) greater than expected non-interest expenses; (12) excessive loan losses; and (13) other factors, which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
|
|
| |||||||||
|
|
Three Months Ended |
|
Quarter |
|
Twelve Months Ended |
|
YTD |
| |||||||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
2010 -2009 |
|
December 31, |
|
2010 - 2009 |
| |||||||||
EARNINGS SUMMARY (non tax equivalent) |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
% Change |
|
2010 |
|
2009 |
|
% Change |
| |||||||
Interest income |
|
$ |
39,789 |
|
$ |
39,249 |
|
$ |
39,112 |
|
$ |
37,204 |
|
$ |
34,473 |
|
15.4 |
% |
$ |
155,354 |
|
$ |
141,798 |
|
9.6 |
% |
Interest expense |
|
7,974 |
|
8,238 |
|
7,952 |
|
8,573 |
|
7,281 |
|
9.5 |
% |
32,737 |
|
37,208 |
|
-12.0 |
% | |||||||
Net interest income |
|
31,815 |
|
31,011 |
|
31,160 |
|
28,631 |
|
27,192 |
|
17.0 |
% |
122,617 |
|
104,590 |
|
17.2 |
% | |||||||
Provision for loan losses (1) |
|
10,667 |
|
10,328 |
|
12,509 |
|
20,778 |
|
10,158 |
|
5.0 |
% |
54,282 |
|
26,712 |
|
103.2 |
% | |||||||
Noninterest income |
|
13,256 |
|
11,830 |
|
11,028 |
|
101,621 |
|
5,763 |
|
130.0 |
% |
137,735 |
|
26,246 |
|
424.8 |
% | |||||||
Noninterest expense |
|
33,746 |
|
29,932 |
|
28,984 |
|
32,580 |
|
20,624 |
|
63.6 |
% |
125,242 |
|
83,646 |
|
49.7 |
% | |||||||
Income before provision for income taxes |
|
658 |
|
2,581 |
|
695 |
|
76,894 |
|
2,173 |
|
-69.7 |
% |
80,828 |
|
20,478 |
|
294.7 |
% | |||||||
Provision for income taxes |
|
99 |
|
794 |
|
120 |
|
27,933 |
|
654 |
|
-84.9 |
% |
28,946 |
|
6,883 |
|
320.5 |
% | |||||||
Net income |
|
559 |
|
1,787 |
|
575 |
|
48,961 |
|
1,519 |
|
-63.2 |
% |
51,882 |
|
13,595 |
|
281.6 |
% | |||||||
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,115 |
|
-100.0 |
% | |||||||
Accretion on preferred stock discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,559 |
|
-100.0 |
% | |||||||
Net income available to common shareholders (GAAP) |
|
$ |
559 |
|
$ |
1,787 |
|
$ |
575 |
|
$ |
48,961 |
|
$ |
1,519 |
|
-63.2 |
% |
$ |
51,882 |
|
$ |
8,921 |
|
481.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Basic weighted-average common shares |
|
12,632,368 |
|
12,620,162 |
|
12,612,243 |
|
12,590,748 |
|
12,572,751 |
|
0.5 |
% |
12,617,777 |
|
12,060,847 |
|
4.6 |
% | |||||||
Diluted weighted-average common shares |
|
12,727,590 |
|
12,710,966 |
|
12,737,572 |
|
12,695,655 |
|
12,633,484 |
|
0.7 |
% |
12,720,397 |
|
12,108,614 |
|
5.1 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings per common share - Basic |
|
$ |
0.04 |
|
$ |
0.14 |
|
$ |
0.05 |
|
$ |
3.89 |
|
$ |
0.12 |
|
-66.7 |
% |
$ |
4.11 |
|
$ |
0.74 |
|
455.4 |
% |
Earnings per common share - Diluted |
|
0.04 |
|
0.14 |
|
0.05 |
|
3.86 |
|
0.12 |
|
-66.7 |
% |
4.08 |
|
0.74 |
|
451.4 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash dividends declared per common share |
|
$ |
0.17 |
|
$ |
0.17 |
|
$ |
0.17 |
|
$ |
0.17 |
|
$ |
0.17 |
|
0.0 |
% |
$ |
0.68 |
|
$ |
0.68 |
|
0.0 |
% |
Dividend payout ratio (2) |
|
121.60 |
% |
378.10 |
% |
4.43 |
% |
142.65 |
% |
99.67 |
% |
22.0 |
% |
16.43 |
% |
74.66 |
% |
-78.0 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating Earnings (non-GAAP) (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income available to common shareholders (GAAP) |
|
$ |
559 |
|
$ |
1,787 |
|
$ |
575 |
|
$ |
48,961 |
|
$ |
1,519 |
|
-63.2 |
% |
$ |
51,882 |
|
$ |
8,921 |
|
481.6 |
% |
Gain on acquisition, net of tax |
|
|
|
|
|
|
|
(62,452 |
) |
|
|
|
|
(62,452 |
) |
|
|
|
| |||||||
Other-than-temporary impairment (OTTI), net of tax |
|
|
|
331 |
|
559 |
|
3,557 |
|
1,578 |
|
-100.0 |
% |
4,447 |
|
3,436 |
|
29.4 |
% | |||||||
Merger-related expense, net of tax |
|
56 |
|
392 |
|
798 |
|
2,488 |
|
|
|
|
|
3,734 |
|
|
|
|
| |||||||
Termination of group insurance |
|
893 |
|
|
|
|
|
|
|
|
|
|
|
893 |
|
|
|
|
| |||||||
FHLB advances prepayment penalty, net of tax |
|
|
|
|
|
|
|
2,031 |
|
|
|
|
|
2,031 |
|
|
|
|
| |||||||
Net operating earnings (loss) (non-GAAP) |
|
$ |
1,508 |
|
$ |
2,510 |
|
$ |
1,932 |
|
$ |
(5,415 |
) |
$ |
3,097 |
|
-51.3 |
% |
$ |
535 |
|
$ |
12,357 |
|
-95.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating earnings (loss) per common share - Basic |
|
$ |
0.12 |
|
$ |
0.20 |
|
$ |
0.15 |
|
$ |
(0.43 |
) |
$ |
0.25 |
|
-52.0 |
% |
$ |
0.04 |
|
$ |
1.02 |
|
-96.1 |
% |
Operating earnings (loss) per common share - Diluted |
|
0.12 |
|
0.20 |
|
0.15 |
|
(0.43 |
) |
0.25 |
|
-52.0 |
% |
0.04 |
|
1.02 |
|
-96.1 |
% |
|
|
AVERAGE for Quarter Ended |
|
Quarter |
|
AVERAGE for Twelve Months |
|
YTD |
| |||||||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
2010 - 2009 |
|
December 31, |
|
December 31, |
|
2010 - 2009 |
| |||||||
BALANCE SHEET HIGHLIGHTS |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
% Change |
|
2010 |
|
2009 |
|
% Change |
| |||||||
Loans held for sale |
|
$ |
45,507 |
|
$ |
33,422 |
|
$ |
17,373 |
|
$ |
12,050 |
|
$ |
19,670 |
|
131.4 |
% |
$ |
27,197 |
|
$ |
31,187 |
|
-12.8 |
% |
Covered loans |
|
345,335 |
|
405,315 |
|
427,223 |
|
302,602 |
|
|
|
|
|
370,345 |
|
|
|
|
| |||||||
Non-covered loans |
|
2,271,470 |
|
2,241,376 |
|
2,198,417 |
|
2,185,241 |
|
2,199,074 |
|
3.3 |
% |
2,224,397 |
|
2,248,568 |
|
-1.1 |
% | |||||||
Total loans (1) |
|
2,616,805 |
|
2,646,691 |
|
2,625,640 |
|
2,487,843 |
|
2,199,074 |
|
19.0 |
% |
2,594,742 |
|
2,248,568 |
|
15.4 |
% | |||||||
FDIC receivable for loss share agreements |
|
227,512 |
|
258,474 |
|
273,009 |
|
189,091 |
|
|
|
|
|
239,397 |
|
|
|
|
| |||||||
Total investment securities |
|
252,016 |
|
282,622 |
|
305,536 |
|
281,921 |
|
215,609 |
|
16.9 |
% |
280,439 |
|
207,851 |
|
34.9 |
% | |||||||
Intangible assets |
|
72,813 |
|
73,247 |
|
73,615 |
|
71,313 |
|
65,740 |
|
10.8 |
% |
72,752 |
|
65,935 |
|
10.3 |
% | |||||||
Earning assets |
|
3,132,763 |
|
3,129,015 |
|
3,131,800 |
|
3,019,322 |
|
2,549,507 |
|
22.9 |
% |
3,102,504 |
|
2,604,028 |
|
19.1 |
% | |||||||
Total assets |
|
3,657,070 |
|
3,655,798 |
|
3,677,397 |
|
3,470,341 |
|
2,749,157 |
|
33.0 |
% |
3,617,590 |
|
2,813,926 |
|
28.6 |
% | |||||||
Noninterest-bearing deposits |
|
494,521 |
|
473,807 |
|
469,980 |
|
423,536 |
|
346,576 |
|
42.7 |
% |
465,698 |
|
329,782 |
|
41.2 |
% | |||||||
Interest-bearing deposits |
|
2,549,046 |
|
2,545,935 |
|
2,544,589 |
|
2,312,835 |
|
1,757,463 |
|
45.0 |
% |
2,488,906 |
|
1,817,399 |
|
36.9 |
% | |||||||
Total deposits |
|
3,043,567 |
|
3,019,742 |
|
3,014,569 |
|
2,736,371 |
|
2,104,039 |
|
44.7 |
% |
2,954,604 |
|
2,147,181 |
|
37.6 |
% | |||||||
Federal funds purchased and repurchase agreements |
|
193,167 |
|
204,333 |
|
229,145 |
|
230,256 |
|
203,197 |
|
-4.9 |
% |
214,096 |
|
208,565 |
|
2.7 |
% | |||||||
Other borrowings |
|
56,768 |
|
62,308 |
|
62,680 |
|
146,735 |
|
143,786 |
|
-60.5 |
% |
81,822 |
|
150,446 |
|
-45.6 |
% | |||||||
Shareholders common equity (excludes preferred stock) |
|
334,676 |
|
336,015 |
|
336,424 |
|
348,773 |
|
284,335 |
|
17.7 |
% |
335,853 |
|
270,757 |
|
24.0 |
% | |||||||
Shareholders equity |
|
334,676 |
|
336,015 |
|
336,424 |
|
348,773 |
|
284,335 |
|
17.7 |
% |
335,853 |
|
291,590 |
|
15.2 |
% | |||||||
|
|
ENDING Balance |
|
Quarter |
|
|
|
|
|
|
| |||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
2010 - 2009 |
|
|
|
|
|
|
| |||||
BALANCE SHEET HIGHLIGHTS |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
% Change |
|
|
|
|
|
|
| |||||
Loans held for sale |
|
$ |
42,704 |
|
$ |
49,586 |
|
$ |
22,724 |
|
$ |
15,925 |
|
$ |
17,563 |
|
143.1 |
% |
|
|
|
|
|
|
Covered loans |
|
321,038 |
|
369,272 |
|
413,549 |
|
438,807 |
|
|
|
|
|
|
|
|
|
|
| |||||
Non-covered loans |
|
2,296,200 |
|
2,258,353 |
|
2,227,442 |
|
2,175,242 |
|
2,203,238 |
|
4.2 |
% |
|
|
|
|
|
| |||||
Total loans (1) |
|
2,617,238 |
|
2,627,625 |
|
2,640,991 |
|
2,614,049 |
|
2,203,238 |
|
18.8 |
% |
|
|
|
|
|
| |||||
FDIC receivable for loss share agreements |
|
212,103 |
|
267,486 |
|
265,890 |
|
277,158 |
|
|
|
|
|
|
|
|
|
|
| |||||
Total investment securities |
|
237,912 |
|
268,194 |
|
293,917 |
|
311,005 |
|
211,112 |
|
12.7 |
% |
|
|
|
|
|
| |||||
Intangible assets |
|
72,605 |
|
73,037 |
|
73,468 |
|
73,900 |
|
65,696 |
|
10.5 |
% |
|
|
|
|
|
| |||||
Allowance for loan losses (1) |
|
(47,512 |
) |
(46,657 |
) |
(46,167 |
) |
(41,397 |
) |
(37,488 |
) |
26.7 |
% |
|
|
|
|
|
| |||||
Premises and equipment |
|
87,381 |
|
86,396 |
|
84,206 |
|
72,079 |
|
71,829 |
|
21.7 |
% |
|
|
|
|
|
| |||||
Total assets |
|
3,594,791 |
|
3,612,864 |
|
3,618,646 |
|
3,665,184 |
|
2,702,188 |
|
33.0 |
% |
|
|
|
|
|
| |||||
Noninterest-bearing deposits |
|
484,838 |
|
472,753 |
|
465,594 |
|
457,412 |
|
346,248 |
|
40.0 |
% |
|
|
|
|
|
| |||||
Interest-bearing deposits |
|
2,519,310 |
|
2,547,393 |
|
2,546,273 |
|
2,537,702 |
|
1,758,391 |
|
43.3 |
% |
|
|
|
|
|
| |||||
Total deposits |
|
3,004,148 |
|
3,020,146 |
|
3,011,867 |
|
2,995,114 |
|
2,104,639 |
|
42.7 |
% |
|
|
|
|
|
| |||||
Federal funds purchased and repurchase agreements |
|
191,017 |
|
163,905 |
|
177,281 |
|
237,669 |
|
162,515 |
|
17.5 |
% |
|
|
|
|
|
| |||||
Other borrowings |
|
46,978 |
|
62,183 |
|
62,557 |
|
62,929 |
|
143,624 |
|
-67.3 |
% |
|
|
|
|
|
| |||||
Total liabilities |
|
3,264,834 |
|
3,277,669 |
|
3,284,043 |
|
3,330,418 |
|
2,419,369 |
|
34.9 |
% |
|
|
|
|
|
| |||||
Shareholders equity |
|
329,957 |
|
335,195 |
|
334,603 |
|
334,766 |
|
282,819 |
|
16.7 |
% |
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares issued and outstanding |
|
12,793,823 |
|
12,779,463 |
|
12,773,855 |
|
12,750,774 |
|
12,739,533 |
|
0.4 |
% |
|
|
|
|
|
| |||||
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter |
| |||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
2010 - 2009 |
| |||||
NONPERFORMING ASSETS (ENDING balance) |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
% Change |
| |||||
Not Covered Under FDIC Loss Share Agreements |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Nonaccrual loans not covered under FDIC loss share agreements |
|
$ |
62,661 |
|
$ |
66,964 |
|
$ |
75,313 |
|
$ |
53,730 |
|
$ |
49,492 |
|
26.6 |
% |
Restructured loans |
|
6,365 |
|
3,479 |
|
|
|
|
|
|
|
|
| |||||
Other real estate owned (OREO) not covered under FDIC loss share agreements |
|
17,264 |
|
15,657 |
|
9,803 |
|
9,319 |
|
3,102 |
|
456.5 |
% | |||||
Accruing loans past due 90 days or more |
|
118 |
|
319 |
|
582 |
|
107 |
|
241 |
|
-51.1 |
% | |||||
Other nonperforming assets |
|
50 |
|
13 |
|
159 |
|
19 |
|
31 |
|
61.3 |
% | |||||
Total nonperforming assets not covered under FDIC loss share agreements |
|
86,458 |
|
86,431 |
|
85,857 |
|
63,175 |
|
52,866 |
|
63.5 |
% | |||||
Covered Under FDIC Loss Share Agreements |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Nonaccrual loans covered under FDIC loss share agreements |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
OREO covered under FDIC loss share agreements |
|
69,317 |
|
47,365 |
|
31,750 |
|
32,076 |
|
|
|
|
| |||||
Accruing loans past due 90 days or more covered under FDIC loss share agreements |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other nonperforming assets |
|
19 |
|
9 |
|
34 |
|
|
|
|
|
|
| |||||
Total nonperforming assets covered under FDIC loss share agreements |
|
69,336 |
|
47,374 |
|
31,784 |
|
32,076 |
|
|
|
|
| |||||
Total nonperforming assets |
|
$ |
155,794 |
|
$ |
133,805 |
|
$ |
117,641 |
|
$ |
95,251 |
|
$ |
52,866 |
|
194.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Excluding Covered Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total nonperforming assets as a percentage of total non-covered loans and repossessed assets (1) (4) |
|
3.74 |
% |
3.80 |
% |
3.84 |
% |
2.89 |
% |
2.40 |
% |
|
| |||||
Total nonperforming assets as a percentage of total assets (5) |
|
2.41 |
% |
2.39 |
% |
2.37 |
% |
1.72 |
% |
1.96 |
% |
|
| |||||
NPLs as a percentage of period end non-covered loans |
|
3.01 |
% |
3.13 |
% |
3.41 |
% |
2.47 |
% |
2.26 |
% |
|
| |||||
30-89 Day Past Due Loans - not covered by loss share |
|
$ |
12,939 |
|
$ |
12,857 |
|
$ |
10,738 |
|
$ |
20,389 |
|
$ |
18,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Including Covered Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total nonperforming assets as a percentage of total loans and repossessed assets (1) (4) |
|
5.76 |
% |
4.97 |
% |
4.39 |
% |
3.59 |
% |
2.40 |
% |
|
| |||||
Total nonperforming assets as a percentage of total assets |
|
4.33 |
% |
3.70 |
% |
3.25 |
% |
2.60 |
% |
1.96 |
% |
|
| |||||
NPLs as a percentage of period end loans |
|
2.64 |
% |
2.69 |
% |
2.87 |
% |
2.06 |
% |
2.26 |
% |
|
|
|
|
Quarter Ended |
|
Quarter |
|
Twelve Months Ended |
|
YTD |
| |||||||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
2010 - 2009 |
|
December 31, |
|
December 31, |
|
2010 - 2009 |
| |||||||
ALLOWANCE FOR LOAN LOSSES (1) (6) |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
% Change |
|
2010 |
|
2009 |
|
% Change |
| |||||||
Balance at beginning of period |
|
$ |
46,657 |
|
$ |
46,167 |
|
$ |
41,397 |
|
$ |
37,488 |
|
$ |
34,297 |
|
36.0 |
% |
$ |
37,488 |
|
$ |
31,525 |
|
18.9 |
% |
Loans charged off |
|
(10,106 |
) |
(10,311 |
) |
(7,898 |
) |
(17,110 |
) |
(6,881 |
) |
46.9 |
% |
(45,425 |
) |
(21,058 |
) |
115.7 |
% | |||||||
Overdrafts charged off |
|
(316 |
) |
(541 |
) |
(275 |
) |
(260 |
) |
(277 |
) |
14.1 |
% |
(1,392 |
) |
(992 |
) |
40.3 |
% | |||||||
Loan recoveries |
|
507 |
|
851 |
|
346 |
|
354 |
|
96 |
|
428.1 |
% |
2,058 |
|
943 |
|
118.2 |
% | |||||||
Overdraft recoveries |
|
103 |
|
163 |
|
88 |
|
147 |
|
95 |
|
8.4 |
% |
501 |
|
358 |
|
39.9 |
% | |||||||
Net charge-offs |
|
(9,812 |
) |
(9,838 |
) |
(7,739 |
) |
(16,869 |
) |
(6,967 |
) |
40.8 |
% |
(44,258 |
) |
(20,749 |
) |
113.3 |
% | |||||||
Provision for loan losses |
|
10,667 |
|
10,328 |
|
12,509 |
|
20,778 |
|
10,158 |
|
5.0 |
% |
54,282 |
|
26,712 |
|
103.2 |
% | |||||||
Balance at end of period |
|
$ |
47,512 |
|
$ |
46,657 |
|
$ |
46,167 |
|
$ |
41,397 |
|
$ |
37,488 |
|
26.7 |
% |
$ |
47,512 |
|
$ |
37,488 |
|
26.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Allowance for loan losses as a percentage of total loans (1) |
|
2.07 |
% |
2.07 |
% |
2.07 |
% |
1.90 |
% |
1.70 |
% |
|
|
2.07 |
% |
1.70 |
% |
|
| |||||||
Allowance for loan losses as a percentage of nonperforming loans |
|
68.71 |
% |
65.94 |
% |
60.83 |
% |
76.89 |
% |
75.38 |
% |
|
|
68.71 |
% |
75.38 |
% |
|
| |||||||
Net charge-offs as a percentage of average loans (annualized) (1) |
|
1.71 |
% |
1.74 |
% |
1.41 |
% |
3.13 |
% |
1.26 |
% |
|
|
1.99 |
% |
0.92 |
% |
|
| |||||||
Provision for loan losses as a percentage of average total loans (annualized) (1) |
|
1.86 |
% |
1.83 |
% |
2.28 |
% |
3.86 |
% |
1.83 |
% |
|
|
2.44 |
% |
1.19 |
% |
|
|
|
|
December 31, |
|
|
|
December 31, |
|
|
| ||
LOAN PORTFOLIO (ENDING balance) (1) |
|
2010 |
|
% of Total |
|
2009 |
|
% of Total |
| ||
Loans covered under loss share agreements |
|
$ |
321,038 |
|
12.3 |
% |
$ |
|
|
0.0 |
% |
Loans not covered under loss share agreements: |
|
|
|
|
|
|
|
|
| ||
Commercial non-owner occupied real estate: |
|
|
|
|
|
|
|
|
| ||
Construction and land development |
|
422,395 |
|
16.1 |
% |
467,284 |
|
21.2 |
% | ||
Commercial non-owner occupied |
|
306,027 |
|
11.7 |
% |
303,650 |
|
13.8 |
% | ||
Total commercial non-owner occupied real estate |
|
728,422 |
|
27.8 |
% |
770,934 |
|
35.0 |
% | ||
Consumer real estate: |
|
|
|
|
|
|
|
|
| ||
Consumer owner occupied |
|
322,670 |
|
12.3 |
% |
284,484 |
|
12.9 |
% | ||
Home equity loans |
|
263,961 |
|
10.1 |
% |
248,639 |
|
11.3 |
% | ||
Total consumer real estate |
|
586,631 |
|
22.4 |
% |
533,123 |
|
24.2 |
% | ||
Commercial owner occupied real estate |
|
565,155 |
|
21.6 |
% |
469,101 |
|
21.3 |
% | ||
Commercial and industrial |
|
202,987 |
|
7.8 |
% |
214,174 |
|
9.7 |
% | ||
Other income producing property |
|
124,431 |
|
4.8 |
% |
137,736 |
|
6.3 |
% | ||
Consumer non real estate |
|
67,768 |
|
2.6 |
% |
68,770 |
|
3.1 |
% | ||
Other |
|
20,806 |
|
0.8 |
% |
9,400 |
|
0.4 |
% | ||
Total loans not covered under loss share agreements |
|
2,296,200 |
|
87.7 |
% |
2,203,238 |
|
100.0 |
% | ||
Total loans (net of unearned income) (1) |
|
$ |
2,617,238 |
|
100.0 |
% |
$ |
2,203,238 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
| ||
Loans held for sale |
|
$ |
42,704 |
|
|
|
$ |
17,563 |
|
|
|
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
|
|
Quarter Ended |
|
Twelve Months Ended |
| |||||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
December 31, |
|
December 31, |
| |||||
SELECTED RATIOS |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average assets (annualized) |
|
0.06 |
% |
0.19 |
% |
0.06 |
% |
5.72 |
% |
0.22 |
% |
1.43 |
% |
0.48 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average common equity (annualized) |
|
0.66 |
% |
2.11 |
% |
0.69 |
% |
56.93 |
% |
2.12 |
% |
15.45 |
% |
3.29 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average common tangible equity (annualized) |
|
1.40 |
% |
3.15 |
% |
1.42 |
% |
71.89 |
% |
2.92 |
% |
20.12 |
% |
4.53 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average equity (annualized) |
|
0.66 |
% |
2.11 |
% |
0.69 |
% |
56.93 |
% |
2.12 |
% |
15.45 |
% |
4.66 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average tangible equity (annualized) |
|
1.40 |
% |
3.15 |
% |
1.42 |
% |
71.89 |
% |
2.92 |
% |
20.12 |
% |
6.18 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest margin (tax equivalent) |
|
4.07 |
% |
3.98 |
% |
4.04 |
% |
3.89 |
% |
4.28 |
% |
4.00 |
% |
4.05 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Efficiency ratio (tax equivalent) (7) |
|
74.77 |
% |
68.50 |
% |
67.01 |
% |
23.93 |
% |
58.10 |
% |
46.68 |
% |
61.17 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Book value per common share |
|
$ |
25.79 |
|
$ |
26.23 |
|
$ |
26.19 |
|
$ |
26.25 |
|
$ |
22.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible book value per common share |
|
$ |
20.12 |
|
$ |
20.51 |
|
$ |
20.44 |
|
$ |
20.46 |
|
$ |
17.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares issued and outstanding |
|
12,793,823 |
|
12,779,463 |
|
12,773,855 |
|
12,750,774 |
|
12,739,533 |
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common equity-to-assets |
|
9.18 |
% |
9.28 |
% |
9.25 |
% |
9.13 |
% |
10.47 |
% |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible common equity-to-tangible assets |
|
7.31 |
% |
7.41 |
% |
7.37 |
% |
7.26 |
% |
8.24 |
% |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity-to-assets |
|
9.18 |
% |
9.28 |
% |
9.25 |
% |
9.13 |
% |
10.47 |
% |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible equity-to-tangible assets |
|
7.31 |
% |
7.41 |
% |
7.37 |
% |
7.26 |
% |
8.24 |
% |
|
|
|
|
|
|
Quarter Ended |
|
Twelve Months Ended |
| |||||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
December 31, |
|
December 31, |
| |||||
RECONCILIATION OF NON-GAAP TO GAAP |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on Average Common Tangible Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average common tangible equity (non-GAAP) |
|
1.40 |
% |
3.15 |
% |
1.42 |
% |
71.89 |
% |
2.92 |
% |
20.12 |
% |
4.53 |
% | |||||
Effect to adjust for tangible assets |
|
-0.74 |
% |
-1.04 |
% |
-0.73 |
% |
-14.96 |
% |
-0.80 |
% |
-4.67 |
% |
-1.24 |
% | |||||
Return on average common equity (GAAP) |
|
0.66 |
% |
2.11 |
% |
0.69 |
% |
56.93 |
% |
2.12 |
% |
15.45 |
% |
3.29 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on Average Tangible Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average tangible equity (non-GAAP) |
|
1.40 |
% |
3.15 |
% |
1.42 |
% |
71.89 |
% |
2.92 |
% |
20.12 |
% |
6.18 |
% | |||||
Effect to adjust for tangible assets |
|
-0.74 |
% |
-1.04 |
% |
-0.73 |
% |
-14.96 |
% |
-0.80 |
% |
-4.67 |
% |
-1.52 |
% | |||||
Return on average equity (GAAP) |
|
0.66 |
% |
2.11 |
% |
0.69 |
% |
56.93 |
% |
2.12 |
% |
15.45 |
% |
4.66 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible Book Value Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible book value per common share (non-GAAP) |
|
$ |
20.12 |
|
$ |
20.51 |
|
$ |
20.44 |
|
$ |
20.46 |
|
$ |
17.04 |
|
|
|
|
|
Effect to adjust for tangible assets |
|
5.67 |
|
5.72 |
|
5.75 |
|
5.80 |
|
5.16 |
|
|
|
|
| |||||
Book value per common share (GAAP) |
|
$ |
25.79 |
|
$ |
26.23 |
|
$ |
26.19 |
|
$ |
26.25 |
|
$ |
22.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible Common Equity-to-Tangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible common equity-to-tangible assets (non-GAAP) |
|
7.31 |
% |
7.41 |
% |
7.37 |
% |
7.26 |
% |
8.24 |
% |
|
|
|
| |||||
Effect to adjust for tangible assets |
|
1.87 |
% |
1.87 |
% |
1.88 |
% |
1.87 |
% |
2.23 |
% |
|
|
|
| |||||
Common equity-to-assets (GAAP) |
|
9.18 |
% |
9.28 |
% |
9.25 |
% |
9.13 |
% |
10.47 |
% |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible Equity-to-Tangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tangible equity-to-tangible assets (non-GAAP) |
|
7.31 |
% |
7.41 |
% |
7.37 |
% |
7.26 |
% |
8.24 |
% |
|
|
|
| |||||
Effect to adjust for tangible assets |
|
1.87 |
% |
1.87 |
% |
1.88 |
% |
1.87 |
% |
2.23 |
% |
|
|
|
| |||||
Equity-to-assets (GAAP) |
|
9.18 |
% |
9.28 |
% |
9.25 |
% |
9.13 |
% |
10.47 |
% |
|
|
|
|
Note: The tangible measures above are non-GAAP measures and exclude the effect of period end or average balance of intangible assets. The tangible return on equity measures also add back the after-tax amortization of intangibles to GAAP basis net income. Management believes that these non-GAAP tangible measures provide additional useful information, particularly since these measures are widely used by industry analysts for companies with prior merger and acquisition activities. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the companys performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the companys results or financial condition as reported under GAAP. The sections titled Reconciliation of Non-GAAP to GAAP provide tables that reconcile non-GAAP measures to GAAP.
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
| ||||||||||||||
|
|
December 31, 2010 |
|
December 31, 2009 |
| ||||||||||||
|
|
Average |
|
Interest |
|
Average |
|
Average |
|
Interest |
|
Average |
| ||||
YIELD ANALYSIS |
|
Balance |
|
Earned/Paid |
|
Yield/Rate |
|
Balance |
|
Earned/Paid |
|
Yield/Rate |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Federal funds sold, reverse repo, and time deposits |
|
$ |
218,435 |
|
$ |
310 |
|
0.56 |
% |
115,154 |
|
$ |
168 |
|
0.58 |
% | |
Investment securities (taxable) |
|
222,531 |
|
2,205 |
|
3.93 |
% |
187,803 |
|
1,996 |
|
4.22 |
% | ||||
Investment securities (tax-exempt) |
|
29,485 |
|
181 |
|
2.44 |
% |
27,806 |
|
227 |
|
3.24 |
% | ||||
Loans held for sale |
|
45,507 |
|
498 |
|
4.34 |
% |
19,670 |
|
257 |
|
5.18 |
% | ||||
Loans (1) |
|
2,616,805 |
|
36,595 |
|
5.55 |
% |
2,199,074 |
|
31,825 |
|
5.74 |
% | ||||
Total interest-earning assets |
|
3,132,763 |
|
39,789 |
|
5.04 |
% |
2,549,507 |
|
34,473 |
|
5.36 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Noninterest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and due from banks |
|
58,969 |
|
|
|
|
|
40,887 |
|
|
|
|
| ||||
Other assets |
|
511,568 |
|
|
|
|
|
193,938 |
|
|
|
|
| ||||
Allowance for loan losses |
|
(46,230 |
) |
|
|
|
|
(35,175 |
) |
|
|
|
| ||||
Total noninterest-earning assets |
|
524,307 |
|
|
|
|
|
199,650 |
|
|
|
|
| ||||
Total Assets |
|
$ |
3,657,070 |
|
|
|
|
|
$ |
2,749,157 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction and money market accounts |
|
$ |
1,172,796 |
|
$ |
2,489 |
|
0.84 |
% |
$ |
706,560 |
|
$ |
1,218 |
|
0.68 |
% |
Savings deposits |
|
201,006 |
|
219 |
|
0.43 |
% |
162,494 |
|
200 |
|
0.49 |
% | ||||
Certificates and other time deposits |
|
1,175,244 |
|
4,311 |
|
1.46 |
% |
888,409 |
|
4,314 |
|
1.93 |
% | ||||
Federal funds purchased and repurchase agreements |
|
193,167 |
|
140 |
|
0.29 |
% |
203,197 |
|
121 |
|
0.24 |
% | ||||
Other borrowings |
|
56,768 |
|
815 |
|
5.70 |
% |
143,786 |
|
1,428 |
|
3.94 |
% | ||||
Total interest-bearing liabilities |
|
2,798,981 |
|
7,974 |
|
1.13 |
% |
2,104,446 |
|
7,281 |
|
1.37 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Noninterest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Demand deposits |
|
494,521 |
|
|
|
|
|
346,576 |
|
|
|
|
| ||||
Other liabilities |
|
28,892 |
|
|
|
|
|
13,800 |
|
|
|
|
| ||||
Total noninterest-bearing liabilities (Non-IBL) |
|
523,413 |
|
|
|
|
|
360,376 |
|
|
|
|
| ||||
Shareholders equity |
|
334,676 |
|
|
|
|
|
284,335 |
|
|
|
|
| ||||
Total Non-IBL and shareholders equity |
|
858,089 |
|
|
|
|
|
644,711 |
|
|
|
|
| ||||
Total liabilities and shareholders equity |
|
$ |
3,657,070 |
|
|
|
|
|
$ |
2,749,157 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net interest income and margin (NON-TAX EQUIV.) |
|
|
|
$ |
31,815 |
|
4.03 |
% |
|
|
$ |
27,192 |
|
4.23 |
% | ||
Net interest margin (TAX EQUIVALENT) |
|
|
|
|
|
4.07 |
% |
|
|
|
|
4.28 |
% |
|
|
Twelve Months Ended |
| ||||||||||||||
|
|
December 31, 2010 |
|
December 31, 2009 |
| ||||||||||||
|
|
Average |
|
Interest |
|
Average |
|
Average |
|
Interest |
|
Average |
| ||||
YIELD ANALYSIS |
|
Balance |
|
Earned/Paid |
|
Yield/Rate |
|
Balance |
|
Earned/Paid |
|
Yield/Rate |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Federal funds sold, reverse repo, and time deposits |
|
$ |
200,126 |
|
$ |
1,023 |
|
0.51 |
% |
$ |
116,422 |
|
$ |
591 |
|
0.51 |
% |
Investment securities (taxable) |
|
250,271 |
|
9,985 |
|
3.99 |
% |
179,148 |
|
8,501 |
|
4.75 |
% | ||||
Investment securities (tax-exempt) |
|
30,168 |
|
853 |
|
2.83 |
% |
28,703 |
|
936 |
|
3.26 |
% | ||||
Loans held for sale |
|
27,197 |
|
1,190 |
|
4.38 |
% |
31,187 |
|
1,513 |
|
4.85 |
% | ||||
Loans (1) |
|
2,594,742 |
|
142,303 |
|
5.48 |
% |
2,248,568 |
|
130,257 |
|
5.79 |
% | ||||
Total interest-earning assets |
|
3,102,504 |
|
155,354 |
|
5.01 |
% |
2,604,028 |
|
141,798 |
|
5.45 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Noninterest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and due from banks |
|
62,249 |
|
|
|
|
|
44,192 |
|
|
|
|
| ||||
Other assets |
|
495,806 |
|
|
|
|
|
198,467 |
|
|
|
|
| ||||
Allowance for loan losses |
|
(42,969 |
) |
|
|
|
|
(32,761 |
) |
|
|
|
| ||||
Total noninterest-earning assets |
|
515,086 |
|
|
|
|
|
209,898 |
|
|
|
|
| ||||
Total Assets |
|
$ |
3,617,590 |
|
|
|
|
|
$ |
2,813,926 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction and money market accounts |
|
$ |
1,047,283 |
|
$ |
8,395 |
|
0.80 |
% |
$ |
658,030 |
|
$ |
4,175 |
|
0.63 |
% |
Savings deposits |
|
195,252 |
|
860 |
|
0.44 |
% |
155,797 |
|
755 |
|
0.48 |
% | ||||
Certificates and other time deposits |
|
1,246,372 |
|
19,272 |
|
1.55 |
% |
1,003,572 |
|
25,801 |
|
2.57 |
% | ||||
Federal funds purchased and repurchase agreements |
|
214,096 |
|
629 |
|
0.29 |
% |
208,565 |
|
502 |
|
0.24 |
% | ||||
Other borrowings |
|
81,822 |
|
3,581 |
|
4.38 |
% |
150,446 |
|
5,975 |
|
3.97 |
% | ||||
Total interest-bearing liabilities |
|
2,784,825 |
|
32,737 |
|
1.18 |
% |
2,176,410 |
|
37,208 |
|
1.71 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Noninterest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Demand deposits |
|
465,698 |
|
|
|
|
|
329,782 |
|
|
|
|
| ||||
Other liabilities |
|
31,214 |
|
|
|
|
|
16,144 |
|
|
|
|
| ||||
Total noninterest-bearing liabilities (Non-IBL) |
|
496,912 |
|
|
|
|
|
345,926 |
|
|
|
|
| ||||
Shareholders equity |
|
335,853 |
|
|
|
|
|
291,590 |
|
|
|
|
| ||||
Total Non-IBL and shareholders equity |
|
832,765 |
|
|
|
|
|
637,516 |
|
|
|
|
| ||||
Total liabilities and shareholders equity |
|
$ |
3,617,590 |
|
|
|
|
|
$ |
2,813,926 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net interest income and margin (NON-TAX EQUIV.) |
|
|
|
$ |
122,617 |
|
3.95 |
% |
|
|
$ |
104,590 |
|
4.02 |
% | ||
Net interest margin (TAX EQUIVALENT) |
|
|
|
|
|
4.00 |
% |
|
|
|
|
4.05 |
% |
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
|
|
|
|
| |||||||
|
|
Three Months Ended |
|
Quarter |
|
Twelve Months Ended |
|
YTD |
| |||||||||||||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
2010 - 2009 |
|
December 31, |
|
2010 - 2009 |
| |||||||||
NONINTEREST INCOME & EXPENSE |
|
2010 |
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
% Change |
|
2010 |
|
2009 |
|
% Change |
| |||||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain on acquisition |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
98,081 |
|
$ |
|
|
|
|
$ |
98,081 |
|
$ |
|
|
|
|
Service charges on deposit accounts |
|
5,554 |
|
5,683 |
|
5,582 |
|
4,523 |
|
4,005 |
|
38.7 |
% |
21,342 |
|
15,498 |
|
37.7 |
% | |||||||
Mortgage banking income |
|
2,519 |
|
1,934 |
|
1,267 |
|
844 |
|
1,706 |
|
47.7 |
% |
6,564 |
|
6,552 |
|
0.2 |
% | |||||||
Bankcard services income |
|
2,443 |
|
2,397 |
|
2,348 |
|
1,799 |
|
1,293 |
|
88.9 |
% |
8,987 |
|
5,043 |
|
78.2 |
% | |||||||
Trust and investment services income |
|
1,081 |
|
1,199 |
|
1,187 |
|
784 |
|
567 |
|
90.7 |
% |
4,251 |
|
2,517 |
|
68.9 |
% | |||||||
Securities gains (losses), net (8) |
|
262 |
|
(479 |
) |
(675 |
) |
(5,586 |
) |
(2,257 |
) |
111.6 |
% |
(6,478 |
) |
(4,923 |
) |
31.6 |
% | |||||||
Other |
|
1,397 |
|
1,096 |
|
1,319 |
|
1,176 |
|
449 |
|
211.1 |
% |
4,988 |
|
1,559 |
|
219.9 |
% | |||||||
Total noninterest income |
|
$ |
13,256 |
|
$ |
11,830 |
|
$ |
11,028 |
|
$ |
101,621 |
|
$ |
5,763 |
|
130.0 |
% |
$ |
137,735 |
|
$ |
26,246 |
|
424.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Salaries and employee benefits |
|
$ |
16,505 |
|
$ |
15,274 |
|
$ |
15,263 |
|
$ |
13,753 |
|
$ |
10,102 |
|
63.4 |
% |
$ |
60,795 |
|
$ |
40,787 |
|
49.1 |
% |
Federal Home Loan Bank advances prepayment penalty |
|
|
|
|
|
|
|
3,189 |
|
|
|
|
|
3,189 |
|
|
|
|
| |||||||
Net occupancy expense |
|
2,218 |
|
2,046 |
|
1,907 |
|
2,373 |
|
1,668 |
|
33.0 |
% |
8,544 |
|
6,392 |
|
33.7 |
% | |||||||
Furniture and equipment expense |
|
1,993 |
|
1,963 |
|
1,937 |
|
1,636 |
|
1,483 |
|
34.4 |
% |
7,529 |
|
6,049 |
|
24.5 |
% | |||||||
Information services expense |
|
2,459 |
|
2,157 |
|
2,157 |
|
2,371 |
|
1,448 |
|
69.8 |
% |
9,144 |
|
5,557 |
|
64.5 |
% | |||||||
FDIC assessment and other regulatory charges |
|
1,379 |
|
1,354 |
|
1,227 |
|
1,323 |
|
976 |
|
41.3 |
% |
5,283 |
|
5,449 |
|
-3.0 |
% | |||||||
OREO expense and loan related |
|
2,888 |
|
1,861 |
|
825 |
|
(270 |
) |
1,103 |
|
161.8 |
% |
5,304 |
|
5,641 |
|
-6.0 |
% | |||||||
Advertising and marketing |
|
1,389 |
|
614 |
|
1,028 |
|
587 |
|
697 |
|
99.3 |
% |
3,618 |
|
2,497 |
|
44.9 |
% | |||||||
Business development and staff related |
|
740 |
|
916 |
|
795 |
|
807 |
|
690 |
|
7.2 |
% |
3,258 |
|
1,947 |
|
67.3 |
% | |||||||
Professional fees |
|
378 |
|
495 |
|
616 |
|
557 |
|
323 |
|
17.0 |
% |
2,046 |
|
1,358 |
|
50.7 |
% | |||||||
Amortization of intangibles |
|
432 |
|
432 |
|
437 |
|
349 |
|
132 |
|
227.3 |
% |
1,650 |
|
526 |
|
213.7 |
% | |||||||
Merger-related expense |
|
66 |
|
566 |
|
964 |
|
3,908 |
|
|
|
|
|
5,504 |
|
|
|
|
| |||||||
Other |
|
3,299 |
|
2,254 |
|
1,828 |
|
1,997 |
|
2,002 |
|
64.8 |
% |
9,378 |
|
7,443 |
|
26.0 |
% | |||||||
Total noninterest expense |
|
$ |
33,746 |
|
$ |
29,932 |
|
$ |
28,984 |
|
$ |
32,580 |
|
$ |
20,624 |
|
63.6 |
% |
$ |
125,242 |
|
$ |
83,646 |
|
49.7 |
% |
Notes:
(1) Loan data excludes mortgage loans held for sale.
(2) The Company pays cash dividends on common shares out of earnings generated in the preceding quarter; therefore, the dividend payout ratio is calculated by dividing total dividends paid during the fourth quarter of 2010 by the total net income available to common shareholders reported in the third quarter of 2010.
(3) Operating earnings is a non-GAAP measure and excludes the effect of the gain on acquisition, OTTI, merger-related expense, the FHLB advances prepayment penalty and the termination fee for the former group insurance plan. Management believes that non-GAAP operating earnings provides additional useful information. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the companys performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the companys results or financial condition as reported under GAAP. Operating earnings (non-GAAP) excludes the following from net income available to common shareholders (GAAP) on an after-tax basis: (a) pre-tax gain on acquisition of $98.1 million for the quarter ended March 31, 2010; (b) pre-tax OTTI of $479,000, $675,000, $5.6 million, $2.2 million, and $2.2 million for the quarters ended September 30, 2010, June 30, 2010, March 31, 2010, and December 31, 2009, respectively; (c) pre-tax merger-related expense of $66,000, $566,000, $964,000 and $3.9 million for the quarter ended December 31, 2010, September 30, 2010, June 30, 2010 and March 31, 2010, respectively; (d) pre-tax FHLB advances prepayment penalty of $3.2 million for the quarter ended March 31, 2010; and (e) group insurance termination fee of $1.1 million for the quarter ended December 31, 2010.
(4) Repossessed assets includes OREO and other nonperforming assets.
(5) Calculated by dividing total NPAs not covered under FDIC loss share agreements by total assets.
(6) Allowance for loan losses information excludes covered loans.
(7) The efficiency ratio (tax equivalent) would be 72.29% for December 31, 2010 if adjusted by subtracting $66,000 of merger-related expenses and the $1.1 million group termination fee from non-interest expense and $262,000 gain on sale of securities from non-interest income. The efficiency ratio (tax equivalent) would be 67.21% for September 30, 2010 if adjusted by subtracting $566,000 of merger-related expenses from non-interest expense. The efficiency ratio (tax equivalent) would be 64.78% for June 30, 2010 if adjusted by subtracting merger-related expense of $964,000 from non-interest expense. The efficiency ratio (tax equivalent) would be 66.92% for March 31, 2010 if adjusted by subtracting the $98.1 million gain on acquistion from noninterest income and subtracting the FHLB advances prepayment penalty of $3.2 million and merger-related expense of $3.9 million from noninterest expense. On a YTD basis, the adjusted efficiency ratio (tax equivalent) is 67.86%.
(8) If an other-than-temporary impairment charge was recorded during the quarter, the amount would be reflected in the securities gains (losses), net line item.