News Release

 

For Immediate Release:	For More Information,
July 23, 2013	Contact:  Elaine Pozarycki
	919-834-3090

 

First Bancorp Reports Second Quarter Results

 

 

TROY, N.C. – First Bancorp (NASDAQ - FBNC), the parent company of First Bank, announced today net income available to common shareholders of $5.4 million, or $0.27 per diluted common share, for the three months ended June 30, 2013, compared to $2.5 million, or $0.15 per diluted common share, recorded in the second quarter of 2012. For the six months ended June 30, 2013, the Company recorded net income available to common shareholders of $8.2 million, or $0.41 per diluted common share, compared to a net loss of $3.5 million, or ($0.21) per diluted common share, for the six months ended June 30, 2012. The higher earnings were primarily a result of lower provisions for loan losses and lower foreclosed property losses and write-downs recorded during 2013, as well as higher net interest income.

 

Net Interest Income and Net Interest Margin

 

Net interest income for the second quarter of 2013 amounted to $35.6 million, an 8.0% increase from the $33.0 million recorded in the second quarter of 2012. Net interest income for the six months ended June 30, 2013 amounted to $67.5 million, a 3.8% increase from the $65.0 million recorded in the comparable period of 2012.

 

The Company’s net interest margin (tax-equivalent net interest income divided by average earning assets) in the second quarter of 2013 was 5.10% compared to 4.68% for the second quarter of 2012. For the six month period ended June 30, 2013, the Company’s net interest margin was 4.90% compared to 4.64% for the same period in 2012. The 5.10% margin realized in the second quarter of 2013 was a 41 basis point increase from the 4.69% net interest margin realized in the first quarter of 2013. The higher margins were primarily a result of higher amounts of discount accretion on loans purchased in failed-bank acquisitions recognized during the respective periods, as well as lower overall funding costs. As shown in the accompanying tables, loan discount accretion amounted to $6.6 million in the second quarter of 2013, $3.7 million in the first quarter of 2013, and $3.3 million in the second quarter of 2012. The higher loan discount accretion was primarily due to continued resolution of the commercial loan portfolio assumed in the 2009 failed-bank acquisition of Cooperative Bank.

 

Excluding the discount accretion on purchased loans, the Company’s net interest margin has been relatively stable, amounting to 4.17% for the second quarter of 2013, compared to 4.16% for the first quarter of 2013, and 4.22% in the second quarter of 2012. See the Financial Summary for a table that presents the impact of the loan discount accretion, as well as other purchase accounting adjustments affecting net interest income. Also see the Financial Summary for a reconciliation of the Company’s net interest margin to the net interest margin excluding the loan discount accretion, and the note thereto that explains why this ratio is presented and caution regarding the use of this non-GAAP performance measure.

 

The Company’s cost of funds has steadily declined from 0.62% in the second quarter of 2012 to 0.41% in the second quarter of 2013.

 

Provision for Loan Losses and Asset Quality

 

The Company recorded total provisions for loan losses of $5.6 million in the second quarter of 2013 compared to $6.5 million for the second quarter of 2012. For the six months ended June 30, 2013, the Company recorded total provisions for loans losses of $16.7 million compared to $28.0 million for the same period of 2012. As discussed below, the decrease in 2013 was primarily the result of an elevated provision for loan losses on non-covered loans recorded in the first quarter of 2012 – see explanation of the terms “covered” and “non-covered” in the section below entitled “Note Regarding Components of Earnings.”

 

The provision for loan losses on non-covered loans amounted to $4.0 million in the second quarter of 2013 compared to $5.2 million in the second quarter of 2012. For the first six months of 2013, the provision for loan losses on non-covered loans amounted to $9.8 million compared to $23.8 million for the same period of 2012. The decrease for the six month period was primarily due to a high provision for loan losses recorded in the first quarter of 2012 that resulted from an internal review that applied more conservative assumptions to estimate the probable losses associated with some of the Company’s nonperforming loan relationships, which the Company believed could lead to a more timely resolution of the related credits. Many of these same loans were sold to a third party investor in January 2013, as discussed below.

 

The provision for loan losses on covered loans amounted to $1.5 million in the second quarter of 2013 compared to $1.3 million in the second quarter of 2012. For the six months ended June 30, 2013, the provision for loan losses on covered loans amounted to $6.9 million compared to $4.3 million for the same period of 2012. The increase for the six month period in 2013 was primarily the result of several large credits that deteriorated during the first quarter of 2013 and were placed on nonaccrual status.

 

Total non-covered nonperforming assets amounted to $79.1 million at June 30, 2013 (2.66% of total non-covered assets), which compares to $106.1 million at December 31, 2012 and $132.5 million at June 30, 2012. The decrease in 2013 compared to both periods in 2012 was due primarily to a combination of loan sales and foreclosed property write-downs that occurred in the fourth quarter of 2012 and the first quarter of 2013, as discussed in the following paragraph.

 

In the fourth quarter of 2012, the Company identified approximately $68 million of non-covered higher-risk loans that it targeted for sale to a third-party investor. Based on an offer to purchase these loans that was received in December, the Company wrote the loans down by approximately $38 million in the fourth quarter of 2012 to their estimated liquidation value of approximately $30 million and reclassified them as “loans held for sale.” The sale of these loans was completed on January 23, 2013. Of the $68 million in loans targeted for sale, approximately $38.2 million had been classified as nonaccrual loans, and $10.5 million had been classified as accruing troubled-debt-restructurings. Additionally, in the fourth quarter of 2012, the Company recorded write-downs totaling $10.6 million on substantially all of its non-covered foreclosed properties in connection with efforts to accelerate the sale of these assets.

 

Non-covered nonaccrual loans increased from $33.0 million at December 31, 2012 to $42.3 million at June 30, 2013, due primarily to several larger credits that deteriorated during the first and second quarters of 2013. Non-covered foreclosed real estate decreased from $26.3 million at December 31, 2012 to $15.4 million at June 30, 2013 as a result of strong sales activity during the first half of 2013, which was consistent with the Company’s intent discussed above to accelerate the disposition of foreclosed properties.

 

Total covered nonperforming assets have steadily declined in the past year, amounting to $89.1 million at June 30, 2013 compared to $129.0 million at June 30, 2012. Within this category, foreclosed real estate declined from $70.9 million at June 30, 2012 to $32.0 million at June 30, 2013. The Company is experiencing increased property sales activity, particularly along the North Carolina coast, which is where most of the Company’s covered foreclosed properties are located. Covered nonaccrual loans increased from $33.5 million at December 31, 2012 to $50.3 million at June 30, 2013, due primarily to several large loans that deteriorated during the first quarter of 2013.

 

Noninterest Income

 

Total noninterest income for the second quarter of 2013 was $4.5 million compared to $1.8 million for the same period of 2012. For the six months ended June 30, 2013, noninterest income amounted to $11.6 million compared to $7.1 million for the six months ended June 30, 2012.

 

Core noninterest income for the second quarter of 2013 was $7.2 million, an increase of 15.9% over the $6.2 million reported for the second quarter of 2012. For the first six months of 2013, core noninterest income amounted to $13.7 million, a 13.3% increase from the $12.1 million recorded in the comparable period of 2012. Core noninterest income includes i) service charges on deposit accounts, ii) other service charges, commissions, and fees, iii) fees from presold mortgages, iv) commissions from financial product sales, and v) bank-owned life insurance income. The largest component of the increases in core noninterest income was in the amount of fees from presold mortgages recorded by the Company. The increase in these fees was due to high mortgage loan refinancing activity, as well as increased volume resulting from additional mortgage loan personnel that the Company has added in recent quarters.

 

Noncore components of noninterest income resulted in net losses of $2.7 million in the second quarter of 2013 compared to net losses of $4.4 million in the second quarter of 2012. For the six months ended June 30, 2013 and 2012, the Company recorded net losses of $2.1 million and $4.9 million, respectively, related to the noncore components of noninterest income. The largest variances related to foreclosed property gains/losses and indemnification asset income (expense) – see discussion below.

 

Non-covered foreclosed property gains/losses amounted to gains of $0.8 million and $1.5 million for the three and six months ended June 30, 2013, respectively, compared to losses of $1.3 million and $2.0 million for the same periods of 2012. Stabilization in real estate market values and lower carrying values following the December 2012 write-down discussed above impacted these variances.

 

Losses on covered foreclosed properties were less during the three and six month periods ended June 30, 2013, amounting to $0.5 million and $5.1 million, respectively, compared to $6.6 million and $11.1 million during the comparable periods of 2012, respectively. The lower losses in 2013 were primarily a result of lower levels of covered foreclosed properties, as well as stabilization in real estate market values.

 

As discussed below, indemnification asset income (expense) is recorded to reflect additional (decreased) amounts expected to be received from the FDIC due to covered loan and foreclosed property losses arising during the period. In the second quarter of 2013, higher loan discount accretion and relatively low levels of loan and foreclosed property losses on covered assets resulted in a net reduction in the indemnification asset, which resulted in $3.4 million of indemnification asset expense compared to $3.6 million in indemnification asset income recorded in the second quarter of 2012. For the six months ended June 30, 2013, indemnification asset income amounted to $1.5 million compared to income of $7.7 million for the same period of 2012.

 

Noninterest Expenses

 

Noninterest expenses amounted to $25.8 million in the second quarter of 2013 compared to $23.4 million recorded in the second quarter of 2012. Noninterest expenses for the six months ended June 30, 2013 amounted to $49.0 million compared to $47.8 million recorded in the first half of 2012.

 

During the second quarter of 2013, the Company accrued approximately $1.6 million in severance expenses (included in “other operating expenses”) due to the separation from service of several employees during the quarter, including the Company’s former chief executive officer.

 

The Company experienced declines in employee benefit expense as a result of freezing two defined benefit pension plans on December 31, 2012. The Company recorded pension income of $0.2 million and $0.3 million for the three and six months ended June 30, 2013, respectively, compared to pension expense of $0.6 million and $1.7 million for the three and six months ended June 30, 2012, respectively.

 

Balance Sheet and Capital

 

Total assets at June 30, 2013 amounted to $3.2 billion, a 2.4% decrease from a year earlier. Total loans at June 30, 2013 amounted to $2.4 billion, a 0.3% decrease from a year earlier, and total deposits amounted to $2.8 billion at June 30, 2013, a 0.7% decrease from a year earlier.

 

The decrease in loans over the past year was a result of the loan sale previously discussed, as well as the progressive decline in the amount of covered loans. Partially offsetting the decrease was internal loan growth, as well as $16 million in loans added in a branch acquisition. Excluding the acquired growth, the Company’s non-covered loans have increased by $80 million since December 31, 2012, representing annualized growth of 7.7%. The Company is seeing improved loan demand as the economy in its market areas improves.

 

The overall decrease in deposits over the past year was a result of declines in all time deposit categories, including brokered deposits, internet deposits, and all other time deposits. The decrease in loans and strong growth in transaction deposit accounts allowed the Company to lessen its reliance on time deposits, which is typically its highest cost of funds.

 

As previously reported, during the first quarter of 2013, the Company completed the acquisition of two branches from Four Oaks Bank & Trust Company, which resulted in the addition of $16 million in loans and $57 million in deposits.

 

The Company remains well-capitalized by all regulatory standards, with a Total Risk-Based Capital Ratio at June 30, 2013 of 16.58% compared to the 10.00% minimum required to be considered well-capitalized. The Company’s tangible common equity to tangible assets ratio was 6.93% at June 30, 2013, an increase of 57 basis points from a year earlier, which is primarily due to the Company’s capital raise that occurred in the fourth quarter of 2012.

 

Comments of the President and Other Business Matters

 

Richard H. Moore, President and CEO of First Bancorp, commented, “The quarterly earnings reported today are the highest since 2009. We are optimistic that the positive trends we are seeing in our bank and in our market areas will continue.”

 

The following is a list of business development and other miscellaneous matters affecting the Company:

 

·

On May 6, 2013, the Company opened a new branch in Blacksburg, Virginia, which is the Company’s 8th branch in southwestern Virginia. The Company has served this market with a loan production office since 2004 and is pleased to have upgraded its presence with a full-service branch.

 

·

On July 17, 2013, the Company closed two bank branches located in Jefferson, South Carolina and Little River, South Carolina.

 

·

On June 13, 2013, the Company announced a quarterly cash dividend of $0.08 cents per share payable on July 25, 2013 to shareholders of record on June 30, 2013. This is the same dividend rate as the Company declared in the second quarter of 2012.

 

Note Regarding Components of Earnings

 

The Company’s results of operation are significantly affected by the on-going accounting for two FDIC-assisted failed bank acquisitions. In the discussion above, the term “covered” is used to describe assets included as part of FDIC loss share agreements, which generally result in the FDIC reimbursing the Company for 80% of losses incurred on those assets. The term “non-covered” refers to the Company’s legacy assets, which are not included in any type of loss share arrangement.

 

For covered loans that deteriorate in terms of repayment expectations, the Company records immediate allowances through the provision for loan losses. For covered loans that experience favorable changes in credit quality compared to what was expected at the acquisition date, including loans that payoff, the Company records positive adjustments to interest income over the life of the respective loan – also referred to as loan discount accretion. For covered foreclosed properties that are sold at gains or losses or that are written down to lower values, the Company records the gains/losses within noninterest income.

 

The adjustments discussed above are recorded within the income statement line items noted without consideration of the FDIC loss share agreements. Because favorable changes in covered assets result in lower expected FDIC claims, and unfavorable changes in covered assets result in higher expected FDIC claims, the FDIC indemnification asset is adjusted to reflect those expectations. The net increase or decrease in the indemnification asset is reflected within noninterest income.

 

The adjustments noted above can result in volatility within individual income statement line items. Because of the FDIC loss share agreements and the associated indemnification asset, pretax income resulting from amounts recorded as provisions for loan losses on covered loans, discount accretion, and losses from covered foreclosed properties is generally only impacted by 20% of these amounts due to the corresponding adjustments made to the indemnification asset.

 

 

 

First Bancorp is a bank holding company headquartered in Troy, North Carolina with total assets of approximately $3.2 billion. Its principal activity is the ownership and operation of First Bank, a state-chartered community bank that operates 97 branches, with 82 branches operating in North Carolina, 7 branches in South Carolina (Cheraw, Dillon, Florence, and Latta), and 8 branches in Virginia (Abingdon, Blacksburg, Christiansburg, Dublin, Fort Chiswell, Radford, Salem and Wytheville), where First Bank does business as First Bank of Virginia. First Bank also has a loan production office in Greenville, North Carolina. First Bancorp’s common stock is traded on the NASDAQ Global Select Market under the symbol “FBNC.”

 

Please visit our website at www.FirstBancorp.com.

 

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, which statements are inherently subject to risks and uncertainties. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often characterized by the use of qualifying words (and their derivatives) such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” or other statements concerning opinions or judgments of the Company and its management about future events. Factors that could influence the accuracy of such forward-looking statements include, but are not limited to, the financial success or changing strategies of the Company’s customers, the Company’s level of success in integrating acquisitions, actions of government regulators, the level of market interest rates, and general economic conditions. For additional information about the factors that could affect the matters discussed in this paragraph, see the “Risk Factors” section of the Company’s most recent annual report on Form 10-K available at www.sec.gov. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements. The Company is also not responsible for changes made to the press release by wire services, internet services or other media.

 

First Bancorp and Subsidiaries Financial Summary – Page 1

 

		Three Months Ended June 30,								Percent
($ in thousands except per share data – unaudited)		2013				2012				Change
INCOME STATEMENT
Interest income
Interest and fees on loans		$	37,030				35,636
Interest on investment securities			1,301				1,640
Other interest income			173				178
Total interest income			38,504				37,454				2.8%
Interest expense
Interest on deposits			2,646				4,013
Other, primarily borrowings			256				490
Total interest expense			2,902				4,503				(35.6%	)
Net interest income			35,602				32,951				8.0%
Provision for loan losses – non-covered loans			4,043				5,194				(22.2%	)
Provision for loan losses – covered loans			1,548				1,273				21.6%
Total provision for loan losses			5,591				6,467				(13.5%	)
Net interest income after provision for loan losses			30,011				26,484				13.3%
Noninterest income
Service charges on deposit accounts			3,254				2,967
Other service charges, commissions, and fees			2,340				2,167
Fees from presold mortgages			820				489
Commissions from financial product sales			579				432
Bank-owned life insurance income			212				162
Foreclosed property gains (losses) – non-covered			777				(1,318	)
Foreclosed property losses and write-downs – covered			(520	)			(6,554	)
Indemnification asset income (expense), net			(3,407	)			3,558
Securities gains (losses)			7				(3	)
Other gains (losses)			425				(130	)
Total noninterest income			4,487				1,770				153.5%
Noninterest expenses
Salaries expense			11,003				10,173
Employee benefit expense			2,546				2,777
Occupancy and equipment expense			2,865				2,779
Intangibles amortization			220				223
Other operating expenses			9,122				7,496
Total noninterest expenses			25,756				23,448				9.8%
Income before income taxes			8,742				4,806				81.9%
Income taxes			3,154				1,516				108.0%
Net income			5,588				3,290				69.8%
Preferred stock dividends			(217	)			(829	)
Net income available to common shareholders		$	5,371				2,461				118.2%
Earnings per common share – basic		$	0.27				0.15				80.0%
Earnings per common share – diluted			0.27				0.15				80.0%
ADDITIONAL INCOME STATEMENT INFORMATION
Net interest income, as reported		$	35,602				32,951
Tax-equivalent adjustment (1)			373				387
Net interest income, tax-equivalent		$	35,975				33,338				7.9%

(1)

This amount reflects the tax benefit that the Company receives related to its tax-exempt loans and securities, which carry interest rates lower than similar taxable investments due to their tax-exempt status. This amount has been computed assuming a 39% tax rate and is reduced by the related nondeductible portion of interest expense.

 

First Bancorp and Subsidiaries Financial Summary – Page 2

 

		Six Months Ended June 30,								Percent
($ in thousands except per share data – unaudited)		2013				2012				Change
INCOME STATEMENT
Interest income
Interest and fees on loans		$	70,581				70,678
Interest on investment securities			2,685				3,391
Other interest income			327				317
Total interest income			73,593				74,386				(1.1%	)
Interest expense
Interest on deposits			5,558				8,306
Other, primarily borrowings			512				1,038
Total interest expense			6,070				9,344				(35.0%	)
Net interest income			67,523				65,042				3.8%
Provision for loan losses – non-covered loans			9,814				23,751				(58.7%	)
Provision for loan losses – covered loans			6,926				4,271				62.2%
Total provision for loan losses			16,740				28,022				(40.3%	)
Net interest income after provision for loan losses			50,783				37,020				37.2%
Noninterest income
Service charges on deposit accounts			6,189				5,814
Other service charges, commissions, and fees			4,515				4,359
Fees from presold mortgages			1,567				900
Commissions from financial product sales			978				815
Bank-owned life insurance income			420				173
Foreclosed property gains (losses) – non-covered			1,535				(2,006	)
Foreclosed property losses and write-downs – covered			(5,136	)			(11,101	)
Indemnification asset income (expense), net			1,490				7,663
Securities gains			7				449
Other gains			30				53
Total noninterest income			11,595				7,119				62.9%
Noninterest expenses
Salaries expense			21,680				20,347
Employee benefit expense			5,173				6,691
Occupancy and equipment expense			5,627				5,630
Intangibles amortization			419				446
Other operating expenses			16,081				14,709
Total noninterest expenses			48,980				47,823				2.4%
Income (loss) before income taxes			13,398				(3,684	)			n/m
Income taxes (benefit)			4,710				(1,792	)			n/m
Net income (loss)			8,688				(1,892	)			n/m
Preferred stock dividends			(462	)			(1,589	)
Net income (loss) available to common shareholders		$	8,226				(3,481	)			n/m
Earnings (loss) per common share – basic		$	0.42				(0.21	)			n/m
Earnings (loss) per common share – diluted			0.41				(0.21	)			n/m
ADDITIONAL INCOME STATEMENT INFORMATION
Net interest income, as reported		$	67,523				65,042
Tax-equivalent adjustment (1)			745				774
Net interest income, tax-equivalent		$	68,268				65,816				3.7%

(1)

This amount reflects the tax benefit that the Company receives related to its tax-exempt loans and securities, which carry interest rates lower than similar taxable investments due to their tax-exempt status. This amount has been computed assuming a 39% tax rate and is reduced by the related nondeductible portion of interest expense.

 

n/m = not meaningful

 

First Bancorp and Subsidiaries Financial Summary – Page 3

 

		Three Months Ended June 30,								Six Months Ended June 30,
PERFORMANCE RATIOS (annualized)		2013				2012				2013				2012
Return on average assets (1)			0.66%				0.30%				0.51%				(0.21%	)
Return on average common equity (2)			7.42%				3.55%				5.73%				(2.48%	)
Net interest margin – tax-equivalent (3)			5.10%				4.68%				4.90%				4.64%
Net charge-offs to average loans – non-covered			0.74%				0.79%				0.63%				1.14%
COMMON SHARE DATA
Cash dividends declared – common		$	0.08				0.08			$	0.16				0.16
Stated book value – common			14.70				16.29				14.70				16.29
Tangible book value – common			11.19				12.21				11.19				12.21
Common shares outstanding at end of period			19,679,659				16,973,008				19,679,659				16,973,008
Weighted average shares outstanding – basic			19,673,634				16,952,624				19,671,468				16,938,620
Weighted average shares outstanding – diluted			20,415,103				16,952,624				20,412,456				16,938,620
CAPITAL RATIOS
Tangible equity to tangible assets			9.16%				8.31%				9.16%				8.31%
Tangible common equity to tangible assets			6.93%				6.36%				6.93%				6.36%
Tier I leverage ratio			10.63%				9.98%				10.63%				9.98%
Tier I risk-based capital ratio			15.32%				14.96%				15.32%				14.96%
Total risk-based capital ratio			16.58%				16.23%				16.58%				16.23%
AVERAGE BALANCES ($ in thousands)
Total assets		$	3,244,775				3,313,764			$	3,236,619				3,307,918
Loans			2,409,037				2,438,471				2,395,949				2,434,682
Earning assets			2,827,171				2,863,866				2,808,958				2,855,419
Deposits			2,818,247				2,811,673				2,810,746				2,795,592
Interest-bearing liabilities			2,423,297				2,572,379				2,431,596				2,570,825
Shareholders’ equity			361,224				342,352				360,293				345,273

(1) Calculated by dividing annualized net income (loss) available to common shareholders by average assets.

(2) Calculated by dividing annualized net income (loss) available to common shareholders by average common equity.

(3) See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

 

TREND INFORMATION

($ in thousands except per share data)		For the Three Months Ended
INCOME STATEMENT		June 30, 2013				March 31, 2013				December 31, 2012				September 30, 2012				June 30, 2012
Net interest income – tax-equivalent (1)		$	35,975				32,293				36,062				34,849				33,338
Taxable equivalent adjustment (1)			373				372				377				376				387
Net interest income			35,602				31,921				35,685				34,473				32,951
Provision for loan losses – non-covered			4,043				5,771				40,272				5,970				5,194
Provision for loan losses – covered			1,548				5,378				4,305				1,103				1,273
Noninterest income			4,487				7,108				(8,533	)			2,803				1,770
Noninterest expense			25,756				23,224				25,795				23,657				23,448
Income (loss) before income taxes			8,742				4,656				(43,220	)			6,546				4,806
Income tax expense (benefit)			3,154				1,556				(17,283	)			2,123				1,516
Net income (loss)			5,588				3,100				(25,937	)			4,423				3,290
Preferred stock dividends			(217	)			(245	)			(532	)			(688	)			(829	)
Net income (loss) available to common shareholders			5,371				2,855				(26,469	)			3,735				2,461
Earnings (loss) per common share – basic			0.27				0.15				(1.53	)			0.22				0.15
Earnings (loss) per common share – diluted			0.27				0.14				(1.53	)			0.22				0.15

 

See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

 

First Bancorp and Subsidiaries Financial Summary – Page 4

 

CONSOLIDATED BALANCE SHEETS ($ in thousands)		At June 30, 2013				At Mar. 31, 2013				At Dec. 31, 2012				At June 30, 2012				One Year Change
Assets
Cash and due from banks		$	82,798				73,205				96,588				58,872				40.6%
Interest bearing deposits with banks			154,802				243,139				144,919				203,313				(23.9%	)
Total cash and cash equivalents			237,600				316,344				241,507				262,185				(9.4%	)
Investment securities			240,995				225,863				223,416				228,089				5.7%
Presold mortgages			4,552				4,584				8,490				4,053				12.3%
Loans – non-covered			2,190,583				2,132,683				2,094,143				2,114,906				3.6%
Loans – covered by FDIC loss share agreements			240,279				263,468				282,314				322,895				(25.6%	)
Total loans			2,430,862				2,396,151				2,376,457				2,437,801				(0.3%	)
Allowance for loan losses – non-covered			(44,816	)			(44,761	)			(41,643	)			(47,523	)			(5.7%	)
Allowance for loan losses – covered			(6,035	)			(5,028	)			(4,759	)			(5,931	)			1.8%
Total allowance for loan losses			(50,851	)			(49,789	)			(46,402	)			(53,454	)			(4.9%	)
Net loans			2,380,011				2,346,362				2,330,055				2,384,347				(0.2%	)
Loans held for sale			—				—				30,393				—				—
Premises and equipment			77,597				77,823				74,371				73,642				5.4%
FDIC indemnification asset			92,950				100,594				102,559				116,902				(20.5%	)
Intangible assets			69,109				69,330				68,943				69,287				(0.3%	)
Foreclosed real estate – non-covered			15,425				20,115				26,285				37,895				(59.3%	)
Foreclosed real estate – covered			32,005				30,156				47,290				70,850				(54.8%	)
Bank-owned life insurance			43,276				27,193				27,857				27,380				58.1%
Other assets			53,890				62,581				63,744				54,125				(0.4%	)
Total assets		$	3,247,410				3,280,945				3,244,910				3,328,755				(2.4%	)
Liabilities
Deposits:
Non-interest bearing checking accounts		$	454,785				429,202				413,195				381,353				19.3%
Interest bearing checking accounts			546,203				539,270				519,573				472,342				15.6%
Money market accounts			560,612				568,092				551,209				541,319				3.6%
Savings accounts			166,497				166,510				158,578				160,137				4.0%
Brokered deposits			109,510				118,117				130,836				152,087				(28.0%	)
Internet time deposits			6,847				7,689				10,060				23,439				(70.8%	)
Other time deposits > $100,000			501,811				532,747				530,015				557,828				(10.0%	)
Other time deposits			472,088				495,940				507,894				549,793				(14.1%	)
Total deposits			2,818,353				2,857,567				2,821,360				2,838,298				(0.7%	)
Borrowings			46,394				46,394				46,394				111,394				(58.4%	)
Other liabilities			22,558				19,752				21,039				38,989				(42.1%	)
Total liabilities			2,887,305				2,923,713				2,888,793				2,988,681				(3.4%	)
Shareholders’ equity
Preferred stock			70,787				70,787				70,787				63,500				11.5%
Common stock			132,097				131,896				131,877				105,437				25.3%
Retained earnings			158,708				154,911				153,629				179,298				(11.5%	)
Accumulated other comprehensive income (loss)			(1,487	)			(362	)			(176	)			(8,161	)			81.8%
Total shareholders’ equity			360,105				357,232				356,117				340,074				5.9%
Total liabilities and shareholders’ equity		$	3,247,410				3,280,945				3,244,910				3,328,755				(2.4%	)

 

 

First Bancorp and Subsidiaries Financial Summary - Page 5

 

 

		For the Three Months Ended
YIELD INFORMATION		June 30, 2013				March 31, 2013				December 31, 2012				September 30, 2012				June 30, 2012
Yield on loans			6.17%				5.71%				6.15%				6.06%				5.88%
Yield on securities – tax-equivalent (1)			2.88%				3.23%				3.41%				3.45%				3.69%
Yield on other earning assets			0.38%				0.33%				0.34%				0.31%				0.35%
Yield on all interest earning assets			5.52%				5.15%				5.53%				5.44%				5.31%
Rate on interest bearing deposits			0.45%				0.49%				0.56%				0.61%				0.66%
Rate on other interest bearing liabilities			2.21%				2.24%				1.40%				1.60%				1.54%
Rate on all interest bearing liabilities			0.48%				0.53%				0.59%				0.66%				0.70%
Total cost of funds			0.41%				0.45%				0.51%				0.57%				0.62%
Net interest margin – tax-equivalent (2)			5.10%				4.69%				5.01%				4.86%				4.68%
Average prime rate			3.25%				3.25%				3.25%				3.25%				3.25%

 

(1)	See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

(2)	Calculated by dividing annualized tax-equivalent net interest income by average earning assets for the period. See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

 

 

		For the Three Months Ended
NET INTEREST INCOME PURCHASE ACCOUNTING ADJUSTMENTS ($ in thousands)		June 30, 2013				March 31, 2013				December 31, 2012				September 30, 2012				June 30, 2012
Interest income – reduced by premium amortization on loans		$	(116	)			(116	)			(116	)			(116	)			(116	)
Interest income – increased by accretion of loan discount (1)			6,612				3,658				6,011				4,587				3,290
Interest expense – reduced by premium amortization of deposits			8				9				13				17				22
Impact on net interest income		$	6,504				3,551				5,908				4,488				3,196

 

(1)

Indemnification asset income is reduced by 80% of the amount of the accretion of loan discount, and therefore the net effect is that pretax income is positively impacted by 20% of the amounts in this line item.

 

 

First Bancorp and Subsidiaries Financial Summary - Page 6

 

ASSET QUALITY DATA ($ in thousands)		June 30, 2013				March 31, 2013				Dec. 31, 2012				Sept. 30, 2012				June 30, 2012
Non-covered nonperforming assets
Nonaccrual loans		$	42,338				38,917				33,034				69,413				73,918
Troubled debt restructurings – accruing			21,333				24,378				24,848				38,522				20,684
Accruing loans > 90 days past due			—				—				—				—				—
Total non-covered nonperforming loans			63,671				63,295				57,882				107,935				94,602
Nonperforming loans held for sale			—				—				21,938				—				—
Foreclosed real estate			15,425				20,115				26,285				38,065				37,895
Total non-covered nonperforming assets		$	79,096				83,410				106,105				146,000				132,497
Covered nonperforming assets (1)
Nonaccrual loans		$	50,346				51,221				33,491				37,619				39,075
Troubled debt restructurings – accruing			6,790				10,582				15,465				17,945				19,054
Accruing loans > 90 days past due			—				—				—				—				—
Total covered nonperforming loans			57,136				61,803				48,956				55,564				58,129
Foreclosed real estate			32,005				30,156				47,290				58,367				70,850
Total covered nonperforming assets		$	89,141				91,959				96,246				113,931				128,979
Total nonperforming assets		$	168,237				175,369				202,351				259,931				261,476
Asset Quality Ratios – All Assets
Net charge-offs to average loans – annualized			0.75%				1.32%				7.76%				1.80%				0.96%
Nonperforming loans to total loans			4.97%				5.22%				4.50%				6.70%				6.27%
Nonperforming assets to total assets			5.18%				5.35%				6.24%				7.82%				7.86%
Allowance for loan losses to total loans			2.09%				2.08%				1.95%				2.03%				2.19%
Asset Quality Ratios – Based on Non-covered Assets only
Net charge-offs to average non-covered loans – annualized			0.74%				0.51%				8.09%				1.57%				0.79%
Non-covered nonperforming loans to non-covered loans			2.91%				2.97%				2.76%				5.05%				4.47%
Non-covered nonperforming assets to total non-covered assets			2.66%				2.79%				3.64%				4.93%				4.51%
Allowance for loan losses (non-covered) to non-covered loans			2.05%				2.10%				1.99%				2.11%				2.25%

 

(1) Covered nonperforming assets consist of assets that are included in loss-share agreements with the FDIC.

 

 

First Bancorp and Subsidiaries Financial Summary - Page 7

 

		For the Three Months Ended
NET INTEREST MARGIN, EXCLUDING LOAN DISCOUNT ACCRETION – RECONCILIATION ($ in thousands)		June 30, 2013				March 31, 2013				Dec. 31, 2012				Sept. 30, 2012				June 30, 2012
Net interest income, as reported		$	35,602				31,921				35,685				34,473				32,951
Tax-equivalent adjustment			373				372				377				376				387
Net interest income, tax-equivalent (A)		$	35,975				32,293				36,062				34,849				33,338
Average earning assets (B)		$	2,827,171				2,790,745				2,864,243				2,855,083				2,863,866
Tax-equivalent net interest margin, annualized – as reported –  (A)/(B)			5.10%				4.69%				5.01%				4.86%				4.68%
Net interest income, tax-equivalent		$	35,975				32,293				36,062				34,849				33,338
Loan discount accretion			6,612				3,658				6,011				4,587				3,290
Net interest income, tax-equivalent, excluding loan discount accretion  (A)		$	29,363				28,635				30,051				30,262				30,048
Average earnings assets (B)		$	2,827,171				2,790,745				2,864,243				2,855,083				2,863,866
Tax-equivalent net interest margin, excluding impact of loan discount accretion, annualized – (A) / (B)			4.17%				4.16%				4.17%				4.22%				4.22%

 

 

Note: The measure “tax-equivalent net interest margin, excluding impact of loan discount accretion” is a non-GAAP performance measure. Management of the Company believes that it is useful to calculate and present the Company’s net interest margin without the impact of loan discount accretion for the reasons explained in the remainder of this paragraph. Loan discount accretion is a non-cash interest income adjustment related to the Company’s acquisition of two failed banks and represents the portion of the fair value discount that was initially recorded on the acquired loans that is being recognized into income over the lives of the loans. At June 30, 2013, the Company had a remaining loan discount balance of $53.3 million compared to $94.0 million at June 30, 2012. For the related loans that perform and pay-down over time, the loan discount will also be reduced, with a corresponding increase to interest income. Therefore management of the Company believes it is useful to also present this ratio to reflect the Company’s net interest margin excluding this non-cash, temporary loan discount accretion adjustment to aid investors in comparing financial results between periods. The Company cautions that non-GAAP financial measures should be considered in addition to, but not as a substitute for, the Company’s reported GAAP results.