SCBT Reports Second Quarter 2012 Financial Results; Declares Quarterly Cash Dividend

July 27, 2012

COLUMBIA, S.C.--(BUSINESS WIRE)-- SCBT Financial Corporation (NASDAQ: SCBT), the holding company for SCBT, today released its unaudited results of operations and other financial information for the three-month and six-month periods ended June 30, 2012. Highlights of the second quarter 2012 include the following:

  • Net income of $8.0 million, or $0.55 diluted EPS in 2Q 2012 compared to $7.0 million, or $0.50 diluted EPS in 1Q 2012 and $4.9 million, or $0.35 diluted EPS in 2Q 2011;
  • Operating earnings, which excludes merger and conversion related expense, of $9.4 million, or $0.63 diluted EPS in 2Q 2012 compared to $7.1 million, or $0.51 diluted EPS in 1Q 2012 and $5.3 million, or $0.38 diluted EPS in 2Q 2011;
  • Return on average assets was 0.75% annualized in 2Q 2012 compared to 0.71% in 1Q 2012 and 0.50% in 2Q 2011; Operating return on average assets was 0.88% in 2Q 2012 compared to 0.72% in 1Q 2012 and 0.54% in 2Q 2011;
  • Return on average equity was 7.77% annualized in 2Q 2012 compared to 7.37% in 1Q 2012 and 5.35% in 2Q 2011; Operating return on average equity was 9.05% annualized in 2Q 2012 compared to 7.44% in 1Q 2012 and 5.77% in 2Q 2011;
  • Efficiency ratio improved to 68.3% in 2Q 2012 compared to 72.0% in 1Q 2012 and 74.3% in 2Q 2011; Operating efficiency ratio improved to 64.7% in 2Q 2012 compared to 71.8% in 1Q 2012 and 73.1% in 2Q 2011;
  • Net charge-offs of non-acquired loans increased to 0.77% annualized in 2Q2012, compared to 0.66% annualized in 1Q 2012 and 0.71% annualized in 2Q 2011;
  • Non-performing Assets (NPAs): 1.90% of total assets for 2Q 2012 compared to 2.26% for 1Q 2012 and 2.44% for 2Q 2011; 3.32% of loans and repossessed assets, excluding acquired assets, for 2Q 2012 compared to 3.72% for 1Q 2012 and 3.86% for 2Q 2011;
  • Organic loan growth was $43.9 million or 7.2% annualized during 2Q 2012

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 August 24, 2012 to shareholders of record as of August 17, 2012.

Second Quarter 2012 Financial Performance

Please refer to the accompanying tables for detailed comparative data on results of operations and financial results.

The Company reported consolidated net income of $8.0 million, or $0.55 per diluted share for the three months ended June 30, 2012. Driving this increase was an increase in net interest income, improved noninterest income, good control over noninterest expense, and partially offset by an increase in negative accretion on the indemnification asset.

“Our performance during the second quarter was exceptional and is the culmination of our growth and efficiency efforts over the last several years. Our balance sheet strength allowed us to be opportunistic during the economic downturn, with regard to organic growth, FDIC-assisted transactions, and whole bank acquisitions,” said Robert R. Hill, Jr., president and CEO, SCBT Financial Corporation. “We began to see some benefits during the first quarter, but this quarter’s performance really demonstrates the overall impact of that strategy. Highlights of the quarter included meaningful asset quality improvements, successful integration of Peoples Bancorporation, solid legacy loan growth, fee income increases in every category, and a much improved efficiency ratio. We still have a great opportunity to improve further, but are off to a strong 2012.”

Asset Quality

During the second quarter of 2012, SCBT saw improvement in many of the asset quality metrics. These improvements were evidenced by declines in the following non-acquired categories at June 30, 2012: classified assets were down $16.9 million to $160.6 million; nonperforming loans down by $12.4 million to $57.6 million, and nonperforming assets were down $8.3 million to $83.1 million from $91.4 million at the end of March.

At June 30, 2012, the allowance for non-acquired loan losses was $47.3 million or 1.91% of non-acquired period-end loans. The current allowance for loan losses provides .82 times coverage of period-end non-acquired nonperforming loans. Net charge-offs within the non-acquired portfolio were $4.7 million for the quarter or 0.77% annualized, up slightly from both the first quarter of 2012 of $4.1 million or 0.66% annualized and second quarter of 2011 of $4.2 million or 0.71% annualized. OREO cost again declined in the second quarter by $600,000 from the first quarter of 2012.

Net Interest Income and Margin

Non-taxable equivalent net interest income was $42.5 million for the second quarter of 2012, a $3.5 million increase from first quarter primarily as a result of the Peoples Bancorporation acquisition and the related increase in interest earning assets, and the continued reduction in the cost of funds. Tax-equivalent net interest margin decreased 1 basis point from the second quarter of 2011 and from the first quarter of 2012 to 4.69%. The Company’s average yield on interest-earning assets decreased 34 basis points while the average rate on interest-bearing liabilities decreased 35 basis points from the second quarter of 2011. During the second quarter of 2012, the Company’s average total assets increased to almost $4.3 billion and average earning assets increased to $3.7 billion. The growth in average total assets was supported by growth in average total deposits to $3.6 billion.

Noninterest Income and Expense

Noninterest income was $11.7 million in the second quarter of 2012. The Company saw improvements in all categories of noninterest income over the comparable period of 2011 and from the first quarter of 2012. Second quarter noninterest income included recoveries from acquired assets totaling $1.0 million. These increases were partially offset by negative accretion on the FDIC indemnification asset resulting from the reduction of expected cash flows of this asset related to certain pools of acquired loans which had improved estimated cash flows.

Noninterest expense was $37.5 million in the second quarter of 2012 up from $35.2 million in the first quarter. This increase from the first quarter of 2012 was driven primarily by $2.0 million in merger and conversion cost. In addition, the acquisition of Peoples Bancorporation, Inc., added approximately $2.0 million of noninterest expense during the second quarter across all categories. The efficiency ratio improved during the quarter from 72.0% in the first quarter to 68.3% in the second quarter of 2012.

Balance Sheet and Capital

In the second quarter of 2012, SCBT’s total assets totaled $4.4 billion with the completion of the Peoples acquisition. The asset growth was driven by increases in investment securities, acquired loans, non-acquired loans, premises and equipment, bank owned life insurance, intangibles and deferred tax assets. The asset growth was supported by $304.3 million in deposit growth; an increase of $168.4 million in core deposits and a $135.9 million increase in CDs. The majority of this asset growth was the result of the Peoples acquisition.

Book value per share and tangible book value per share increased to $28.17 and $22.86 per share at June 30, 2012 by $0.66 and $0.62 per share from March 31, 2012 and by $1.64 and $1.68 per share from June 30, 2011.

The total risk-based capital ratio is estimated to decline by 63 basis points from the first quarter of 2012 to 15.19%, due primarily to the increase in risk-weighted assets from the Peoples acquisition and a change in risk-weighted mix relative to the increase in capital. Tier 1 leverage ratio decreased slightly by 1 basis point for the quarter to 9.22%. The Company’s capital positions remain “well-capitalized” by all measures at June 30, 2012.

“Our strong balance sheet continues to allow us to improve our operating performance, which is evidenced by operating net income, strong capital position and increasing tangible book value,” said John C. Pollok, COO and CFO. “With our results, our operating EPS has now surpassed the third quarter of 2008, which was previously our highest operating EPS. In addition, pre-tax, pre-provision operating income grew to above $18.7 million for the quarter, an increase of $5.4 million over the first quarter of 2012.”

SCBT Financial Corporation will hold a conference call on July 27th at 11 a.m. ET where management will review earnings and performance trends. Callers wishing to participate may call toll-free by dialing 866-328-3013. The number for international participants is 914-495-8535. The conference ID number is 92134176. Participants can also listen to the live audio webcast through the Investor Relations section of www.SCBTonline.com. A replay will be available beginning July 27th by 2:00 p.m. ET until 11:59 p.m. on August 4th. To listen to the replay, dial 855-859-2056 or 404-537-3406. The pass code is 92134176.

SCBT Financial Corporation, Columbia, South Carolina is a registered bank holding company incorporated under the laws of South Carolina. The Company consists of SCBT, the bank; NCBT, a division of the bank, and Community Bank & Trust, a division of the bank. Providing financial services for over 78 years, SCBT Financial Corporation operates 76 locations in 19 South Carolina counties, 10 north Georgia counties, and Mecklenburg County in North Carolina. SCBT Financial Corporation has assets of approximately $4.4 billion, is the largest publicly traded bank holding company in South Carolina 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 company's 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 company's 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: (1) credit risk associated with an obligor's 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 bank's earnings and the market value of the portfolio equity; (3) liquidity risk affecting the bank's 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; (13) potential deposit attrition, higher than expected costs, customer loss and business disruption associated with the integration of acquisitions (including, among others, Peoples), including, without limitation, potential difficulties in maintaining relationships with key personnel and other integration related-matters; (14) the risks of fluctuations in market prices for SCBT stock that may or may not reflect economic condition or performance of SCBT; (15) the payment of dividends on SCBT being subject to regulatory supervision as well as the discretion of the SCBT board of directors; and (16) 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)
             
Second
Three Months EndedQuarterSix Months EndedYTD

June 30,

March 31,December 31,September 30,June 30,2012 - 2011June 30,2012 - 2011
EARNINGS SUMMARY (non tax equivalent)

2012

2012201120112011% Change20122011% Change
Interest income $ 45,470 $ 42,220 $ 43,825 $ 45,307 $ 43,331 4.9 % $ 87,690 $ 82,586 6.2 %
Interest expense   2,936    

3,182

    3,900     4,627     5,330   -44.9 %   6,118       11,739   -47.9 %
Net interest income 42,534 39,038 39,925 40,680 38,001 11.9 % 81,572 70,847 15.1 %
Provision for loan losses (1) 4,641 2,723 7,057 8,323 4,215 10.1 % 7,364 14,856 -50.4 %
Noninterest income 11,744 9,473 9,663 20,791 8,792 33.6 % 21,217 24,665 -14.0 %
Noninterest expense   37,509     35,219     36,548     37,158     35,048   7.0 %   72,728       69,272   5.0 %
Income before provision for income taxes 12,128 10,569 5,983 15,990 7,530 61.1 % 22,697 11,384 99.4 %
Provision for income taxes   4,097     3,541     1,154     5,658     2,612   56.9 %   7,638       3,950   93.4 %
Net income $ 8,031   $ 7,028   $ 4,829   $ 10,332   $ 4,918   63.3 % $ 15,059   $ 7,434   102.6 %
 
Basic weighted-average common shares 14,650,914 13,882,801 13,845,444 13,818,012 13,805,428 6.1 % 14,260,257 13,500,009 5.6 %
Diluted weighted-average common shares 14,733,325 13,951,290 13,914,814 13,883,897 13,885,921 6.1 % 14,333,775 13,582,012 5.5 %
 
Earnings per share - Basic $ 0.55 $ 0.51 $ 0.35 $ 0.75 $ 0.36 52.8 % $ 1.06 $ 0.55 92.7 %
Earnings per share - Diluted 0.55 0.50 0.35 0.74 0.35 57.1 % 1.05 0.54 94.4 %
 
Cash dividends declared per share $ 0.17 $ 0.17 $ 0.17 $ 0.17 $ 0.17 0.0 % $ 0.34 $ 0.34 0.0 %
Dividend payout ratio (2) 36.48 % 49.48 % 23.07 % 48.39 % 94.45 % -61.4 % 41.77 % 154.39 % -72.9 %
 
Operating Earnings (non-GAAP) (3)
Net income (GAAP) $ 8,031 $ 7,028 $ 4,829 $ 10,332 $ 4,918 63.3 % $ 15,060 $ 7,434 102.6 %
Gains on acquisitions, net of tax -- -- -- (6,806 ) -- -- (3,610 )

Merger and conversion related expense, net of tax

  1,323     64     327     1,102     390   239.3 %   1,387     788  
Net operating earnings (loss) (non-GAAP) $ 9,354   $ 7,092   $ 5,156   $ 4,628   $ 5,308   76.2 % $ 16,447   $ 4,612   256.6 %
 
Operating earnings (loss) per share - Basic $ 0.64 $ 0.51 $ 0.37 $ 0.33 $ 0.38 68.4 % $ 1.15 $ 0.33 248.5 %
Operating earnings (loss) per share - Diluted 0.63 0.51 0.37 0.33 0.38 65.8 % 1.14 0.33 245.5 %
 
Second
AVERAGE for Quarter EndedQuarterAVERAGE for Six MonthsYTD
June 30,March 31,December 31,September 30,June 30,2012 - 2011June 30,June 30,2012 - 2011
BALANCE SHEET HIGHLIGHTS20122012201120112011% Change2012   2011% Change
Loans held for sale $ 29,604 $ 34,073 $ 52,743 $ 21,331 $ 13,385 121.2 % $ 31,838 $ 16,312 95.2 %
Acquired loans, net of allowance for acquired loan losses 484,084 357,668 386,713 400,651 370,468 30.7 % 420,876 365,450 15.2 %
Non-acquired loans 2,456,069 2,456,080 2,467,363 2,444,185 2,366,905 3.8 % 2,456,075 2,338,901 5.0 %
Total loans (1) 2,940,153 2,813,748 2,854,076 2,844,836 2,737,373 7.4 % 2,876,951 2,704,351 6.4 %
FDIC receivable for loss share agreements 219,183 246,556 267,904 304,089 303,881 -27.9 % 232,870 270,202 -13.8 %
Total investment securities 468,334 324,473 317,940 304,642 236,798 97.8 % 396,403 242,527 63.4 %
Intangible assets 79,583 74,089 74,601 74,960 75,106 6.0 % 76,836 74,064 3.7 %
Earning assets 3,703,552 3,371,704 3,346,444 3,319,083 3,277,058 13.0 % 3,537,629 3,247,091 8.9 %
Total assets 4,295,911 3,957,918 3,947,773 3,935,427 3,936,572 9.1 % 4,126,914 3,866,509 6.7 %
Noninterest-bearing deposits 795,867 700,438 675,998 636,883 610,109 30.4 % 748,152 574,915 30.1 %
Interest-bearing deposits 2,808,884 2,570,595 2,614,304 2,641,606 2,658,638 5.7 % 2,689,740 2,635,103 2.1 %
Total deposits 3,604,751 3,271,033 3,290,302 3,278,489 3,268,747 10.3 % 3,437,892 3,210,018 7.1 %
Federal funds purchased and repurchase agreements 215,678 229,099 194,427 195,777 224,163 -3.8 % 222,389 225,342 -1.3 %
Other borrowings 46,203 46,480 46,774 47,272 46,379 -0.4 % 46,342 47,459 -2.4 %
Shareholders' equity 415,952 383,377 382,909 380,933 369,019 12.7 % 399,664 358,111 11.6 %
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
          Second
ENDING BalanceQuarter
June 30,March 31,December 31,September 30,June 30,2012 - 2011
BALANCE SHEET HIGHLIGHTS20122012201120112011% Change
Loans held for sale $ 42,525 $ 34,706 $ 45,809 $ 45,870 $ 17,956 136.8 %
Acquired loans 560,058 369,144 402,201 435,793 379,341 47.6 %
Non-acquired loans 2,481,251 2,437,314 2,470,565 2,461,613 2,405,613 3.1 %
Total loans (1) 3,041,309 2,806,458 2,872,766 2,897,406 2,784,954 9.2 %
FDIC receivable for loss share agreements 200,569 231,331 262,651 274,658 299,200 -33.0 %
Total investment securities 511,138 357,448 324,056 321,047 249,483 104.9 %
Intangible assets 79,971 73,926 74,426 74,949 74,915 6.7 %
Allowance for acquired loan losses (35,813 ) (34,355 ) (31,620 ) (29,870 ) (25,545 ) 40.2 %
Allowance for non-acquired loan losses (1) (47,269 ) (47,607 ) (49,367 ) (49,110 ) (48,180 ) -1.9 %
Premises and equipment 106,458 93,209 94,250 90,020 90,529 17.6 %
Total assets 4,373,269 4,046,343 3,896,557 3,935,518 3,839,935 13.9 %
Noninterest-bearing deposits 806,235 757,777 658,454 653,923 598,112 34.8 %
Interest-bearing deposits 2,854,737 2,598,860 2,596,018 2,633,729 2,607,716 9.5 %
Total deposits 3,660,972 3,356,637 3,254,472 3,287,652 3,205,828 14.2 %
Federal funds purchased and repurchase agreements 220,264 235,412 180,436 184,403 187,550 17.4 %
Other borrowings 46,105 46,397 46,683 46,955 46,275 -0.4 %
Total liabilities 3,948,363 3,659,836 3,514,777 3,553,796 3,468,830 13.8 %
Shareholders' equity 424,906 386,507 381,780 381,722 371,105 14.5 %
 
Common shares issued and outstanding 15,085,991 14,052,177 14,039,422 14,004,372 13,987,686 7.9 %
 
Second
Quarter
June 30,March 31,December 31,September 30,June 30,2012 - 2011
NONPERFORMING ASSETS (ENDING BALANCE)20122012201120112011% Change
Non-acquired
Non-acquired nonaccrual loans $ 49,406 $ 59,278 $ 64,170 $ 61,163 $ 57,806 -14.5 %
Restructured loans 8,064 10,578 11,807 11,698 10,880 -25.9 %
Other real estate owned ("OREO") not covered under
FDIC loss share agreements 25,518 21,381 18,022 22,686 24,900 2.5 %
Accruing loans past due 90 days or more 137 130 926 495 94 45.7 %
Other nonperforming assets   -     24     24     24     50   -100.0 %
Total non-acquired nonperforming assets   83,125     91,391     94,949     96,066     93,730   -11.3 %
Acquired (7)
Acquired nonaccrual loans -- -- -- -- --
OREO covered under FDIC loss share agreements 53,146 61,788 65,849 79,739 74,591 -28.8 %
OREO not covered under FDIC loss share agreements 5,745 -- -- -- --
Other nonperforming assets   73     215     251     347     408  
Total acquired nonperforming assets   58,964     62,003     66,100     80,086     74,999   -21.4 %
Total nonperforming assets $ 142,089   $ 153,394   $ 161,049   $ 176,152   $ 168,729   -15.8 %
 
Excluding Acquired Assets
Total nonperforming assets as a percentage of
total non-acquired loans and repossessed assets (1) (4)   3.32 %   3.72 %   3.82 %   3.87 %   3.86 %
Total nonperforming assets as a percentage
of total assets (5)   1.90 %   2.26 %   2.44 %   2.44 %   2.44 %
NPLs as a percentage of period end non-acquired loans   2.32 %   2.87 %   3.11 %   2.98 %   2.86 %
Including Acquired Assets
Total nonperforming assets as a percentage of
total loans and repossessed assets (1) (4)   4.55 %   5.31 %   5.45 %   5.91 %   5.87 %
Total nonperforming assets as a percentage
of total assets   3.25 %   3.79 %   4.13 %   4.48 %   4.39 %
NPLs as a percentage of period end loans   1.89 %   2.49 %   2.68 %   2.55 %   2.48 %
 
OTHER ASSET QUALITY INFORMATION
Classified Assets (Ending Balance) (11)
Classified loans $ 135,099 $ 156,118 $ 166,383 $ 157,569 $ 163,856 -17.6 %
OREO and other nonperforming assets   25,518     21,405     18,046     22,710     24,950   2.3 %
Total classified assets $ 160,617   $ 177,523   $ 184,429   $ 180,279   $ 188,806   -14.9 %
 
Tier 1 capital and non-acquired allowance for loan losses $ 436,964   $ 406,070   $ 402,470   $ 398,231   $ 388,659   12.4 %
Classified assets as a percentage of Tier 1 capital and
non-acquired allowance for loan losses   36.76 %   43.72 %   45.82 %   45.27 %   48.58 %
 
Non-acquired Loans 30-89 Day Past Due $ 10,464   $ 7,290   $ 9,235   $ 8,371   $ 11,451   -8.6 %
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
          Second      
Quarter EndedQuarterSix Months EndedYTD
June 30,March 31,December 31,September 30,June 30,2012 - 2011June 30,June 30,2012 - 2011
ALLOWANCE FOR LOAN LOSSES (1)20122012201120112011% Change   20122011% Change
Non-acquired Loans:
Balance at beginning of period $ 47,607 $ 49,367 $ 49,110 $ 48,180 $ 48,164 -1.2 % $ 49,367 $ 47,512 3.9 %
Loans charged off (5,114 ) (5,344 ) (6,846 ) (7,426 ) (4,574 ) 11.8 % (10,458 ) (13,774 ) -24.1 %
Overdrafts charged off (441 ) (354 ) (413 ) (432 ) (196 ) 125.0 % (795 ) (318 ) 150.0 %
Loan recoveries 700 1,424 409 569 454 54.2 % 2,124 910 133.4 %
Overdraft recoveries   125     216     138     112     103   21.4 %   341     272   25.4 %
Net charge-offs (4,730 ) (4,058 ) (6,712 ) (7,177 ) (4,213 ) 12.3 % (8,788 ) (12,910 ) -31.9 %
Provision for loan losses on non-acquired loans   4,392     2,298     6,969     8,107     4,229   3.9 %   6,690     13,578   -50.7 %
Balance at end of period, non-acquired loans   47,269     47,607     49,367     49,110     48,180   -1.9 %   47,269     48,180   -1.9 %
Acquired Loans:
Balance at beginning of period 34,355 31,620 29,870 25,545 25,833 31,620 --
Loans charged off -- -- -- -- -- --
Loan recoveries   --     --     --     --     --     --     --  
Net charge-offs -- -- -- -- -- -- --
Provision for loan losses on acquired loans:
Provision for loan losses before benefit attributable
to FDIC loss share agreements 1,457 2,735 1,750 4,325 (288 ) 4,192 25,545
Benefit attributable to FDIC loss share agreements   (1,208 )   (2,310 )   (1,663 )   (4,109 )   274     (3,518 )   (24,268 )
Net provision for loan losses on acquired loans   249     425     87     216     (14 )   674     1,277  
Provision for loan losses recorded through the FDIC
loss share receivable   1,208     2,310     1,663     4,109     (274 )   3,518     24,268  
Balance at end of period, acquired loans   35,812     34,355     31,620     29,870     25,545     35,812     25,545  
Balance at end of period, total allowance for loan losses $ 83,081   $ 81,962   $ 80,987   $ 78,980   $ 73,725   12.7 % $ 83,081   $ 73,725   12.7 %
 
Total provision for loan losses charged to operations $ 4,641   $ 2,723   $ 7,057   $ 8,323   $ 4,215   $ 7,365   $ 14,855  
Allowance for non-acquired loan losses as a
percentage of non-acquired loans (1)   1.91 %   1.95 %   2.00 %   2.00 %   2.00 %   1.91 %   2.00 %
Allowance for loan losses as a
percentage of total loans (1)   2.73 %   2.92 %   2.82 %   2.73 %   2.65 %   2.73 %   2.65 %
Allowance for non-acquired loan losses as a
percentage of non-acquired nonperforming loans   82.05 %   68.02 %   64.19 %   66.95 %   70.05 %   82.05 %   70.05 %
Net charge-offs on non-acquired loans as a percentage of
average non-acquired loans (annualized) (1)   0.77 %   0.66 %   1.08 %   1.16 %   0.71 %   0.72 %   1.11 %
 
Second
Quarter
June 30,March 31,December 31,September 30,June 30,2012 - 2011
LOAN PORTFOLIO (ENDING balance) (1)20122012201120112011% Change  
Acquired covered loans $ 332,874 $ 363,050 $ 394,495 $ 427,161 $ 369,658 51.5 %
Acquired non-covered loans 227,184 6,094 7,706 8,632 9,683 2246.2 %
Non-acquired loans:
Commercial non-owner occupied real estate:
Construction and land development 279,519 294,865 310,845 316,072 338,288 -17.4 %
Commercial non-owner occupied   284,147     284,044     299,698     304,616     306,698   -7.4 %
Total commercial non-owner occupied real estate 563,666 578,909 610,543 620,688 644,986 -12.6 %
Consumer real estate:
Consumer owner occupied 420,298 407,697 391,529 394,205 367,910 14.2 %
Home equity loans   257,061     258,054     264,986     264,588     263,667   -2.5 %
Total consumer real estate 677,359 665,751 656,515 658,793 631,577 7.2 %
Commercial owner occupied real estate 763,338 744,441 742,890 719,791 669,224 14.1 %
Commercial and industrial 228,010 216,083 220,454 216,573 215,901 5.6 %
Other income producing property 132,193 130,177 140,693 142,325 133,152 -0.7 %
Consumer non real estate 87,290 85,350 85,342 84,972 80,072 9.0 %
Other   29,395     16,603     14,128     18,471     30,701   -4.3 %
Total non-acquired loans   2,481,251     2,437,314     2,470,565     2,461,613     2,405,613   3.1 %
Total loans (net of unearned income) (1) $ 3,041,309   $ 2,806,458   $ 2,872,766   $ 2,897,406   $ 2,784,954   9.2 %
 
Loans held for sale $ 42,525   $ 34,706   $ 45,809   $ 45,870   $ 17,956   136.8 %
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
                   
 
Quarter EndedSix Months Ended
June 30,March 31,December 31,September 30,June 30,June 30,June 30,
SELECTED RATIOS2012201220112011201120122011
 
Return on average assets (annualized)   0.75 %   0.71 %   0.49 %   1.04 %   0.50 %     0.73 %   0.39 %
 
Operating return on average assets (annualized) (non-GAAP)   0.88 %   0.72 %   0.52 %   0.47 %   0.54 %     0.80 %   0.24 %
 
Return on average equity (annualized)   7.77 %   7.37 %   5.00 %   10.76 %   5.35 %     7.58 %   4.19 %
 
Operating return on average equity (annualized) (non-GAAP)   9.05 %   7.44 %   5.34 %   4.82 %   5.77 %     8.28 %   2.60 %
 
Return on average tangible equity (annualized) (non-GAAP) (10)   10.03 %   9.57 %   6.76 %   13.83 %   7.16 %     9.81 %   5.72 %
 
Net interest margin (tax equivalent)   4.69 %   4.70 %   4.78 %   4.95 %   4.70 %     4.70 %   4.43 %
 
Efficiency ratio (tax equivalent)   68.34 %   72.02 %   73.09 %   59.97 %   74.33 %     70.07 %   72.21 %
 
Operating efficiency ratio (tax equivalent) (6)   64.70 %   71.83 %   72.28 %   69.81 %   73.06 %     68.06 %   75.29 %
 
Book value per common share $ 28.17   $ 27.51   $ 27.19   $ 27.26   $ 26.53  
 
Tangible book value per common share (non-GAAP) (10) $ 22.86   $ 22.24   $ 21.89   $ 21.91   $ 21.18  
 
Common shares issued and outstanding   15,085,991     14,052,177     14,039,422     14,004,372     13,987,686  
 
Equity-to-assets   9.72 %   9.55 %   9.80 %   9.70 %   9.66 %
 
Tangible equity-to-tangible assets (non-GAAP) (10)   8.03 %   7.87 %   8.04 %   7.95 %   7.87 %
 
Tier 1 leverage (9)   9.22 %   9.23 %   9.12 %   9.04 %   8.82 %
 
Tier 1 risk-based capital (9)   13.91 %   14.55 %   14.09 %   13.92 %   13.89 %
 
Total risk-based capital (9)   15.19 %   15.82 %   15.36 %   15.19 %   15.15 %
 
 
Quarter EndedSix Months Ended
June 30,March 31,December 31,September 30,June 30,June 30,June 30,
RECONCILIATION OF NON-GAAP TO GAAP2012201220112011201120122011
 
Pre-tax, Pre-provision Operating Earnings (12)
Net income (GAAP) $ 8,031 $ 7,028 $ 4,829 $ 10,332 $ 4,918 63.3 % $   15,059 $ 7,434 102.6 %
Provision for loan losses (1) 4,641 2,723 7,057 8,323 4,215 10.1 % 7,364 14,856 -50.4 %
Provision for income taxes   4,097     3,541     1,154     5,658     2,612   56.9 %     7,638       3,950   93.4 %
Pre-tax, pre-provision income 16,769 13,292 13,040 24,313 11,745 42.8 % 30,061 26,240 14.6 %
Gains on acquisitions -- -- -- (11,001 ) -- -- (5,528 )

Merger and conversion related expense

  1,998     96     404     1,587     598   234.1 %     2,094     1,207  
Pre-tax, pre-provision operating earnings (non-GAAP) $ 18,767   $ 13,388   $ 13,444   $ 14,899   $ 12,343   52.0 % $   32,155   $ 21,919   46.7 %
 
Operating Return of Average Assets
Operating return on average assets (non-GAAP) 0.88 % 0.72 % 0.52 % 0.47 % 0.54 % 0.80 % 0.24 %
Effect to adjust for acquisition gains 0.00 % 0.00 % 0.00 % 0.69 % 0.00 % 0.00 % 0.19 %

Effect to adjust for merger and conversion related expenses

  -0.13 %   -0.01 %   -0.03 %   -0.12 %   -0.04 %     -0.07 %   -0.04 %
Return on average assets (GAAP)   0.75 %   0.71 %   0.49 %   1.04 %   0.50 %     0.73 %   0.39 %
 
Operating Return of Average Equity
Operating return on average equity (non-GAAP) 9.05 % 7.44 % 5.34 % 4.82 % 5.77 % 8.28 % 2.60 %
Effect to adjust for acquisition gains 0.00 % 0.00 % 0.00 % 7.09 % 0.00 % 0.00 % 2.03 %

Effect to adjust for merger and conversion related expenses

  -1.28 %   -0.07 %   -0.34 %   -1.15 %   -0.42 %     -0.70 %   -0.44 %
Return on average equity (GAAP)   7.77 %   7.37 %   5.00 %   10.76 %   5.35 %     7.58 %   4.19 %
 

SCBT Financial Corporation

(Unaudited)
(Dollars in thousands)
               

Quarter Ended

Six Months Ended
June 30,March 31,December 31,September 30,June 30,June 30,June 30,
RECONCILIATION OF NON-GAAP TO GAAP (CONTINUED)   2012     2012     2011     2011     2011   2012   2011  
 
Return on Average Tangible Equity (10)
Return on average tangible equity (non-GAAP) 10.03 % 9.57 % 6.76 % 13.83 % 7.16 % 9.81 % 5.72 %
Effect to adjust for tangible assets   -2.26 %   -2.20 %   -1.76 %   -3.07 %   -1.81 % -2.23 % -1.53 %
Return on average equity (GAAP)   7.77 %   7.37 %   5.00 %   10.76 %   5.35 % 7.58 % 4.19 %
 
Tangible Book Value Per Common Share (10)
Tangible book value per common share (non-GAAP) $ 22.86 $ 22.24 $ 21.89 $ 21.91 $ 21.18
Effect to adjust for tangible assets   5.30     5.26     5.30     5.35     5.35  
Book value per common share (GAAP) $ 28.17   $ 27.51   $ 27.19   $ 27.26   $ 26.53  
 
Tangible Equity-to-Tangible Assets (10)
Tangible equity-to-tangible assets (non-GAAP) 8.03 % 7.87 % 8.04 % 7.95 % 7.87 %
Effect to adjust for tangible assets   1.69 %   1.68 %   1.76 %   1.75 %   1.79 %
Equity-to-assets (GAAP)   9.72 %   9.55 %   9.80 %   9.70 %   9.66 %
 
 
Three Months Ended
June 30, 2012June 30, 2011
AverageInterestAverageAverageInterestAverage
YIELD ANALYSISBalanceEarned/PaidYield/RateBalanceEarned/PaidYield/Rate
 
Interest-Earning Assets:
Federal funds sold, reverse repo, and time deposits $ 265,461 $ 279 0.42 % 304,244 $ 361 0.48 %
Investment securities (taxable) 444,458 2,870 2.60 % 207,480 1,741 3.37 %
Investment securities (tax-exempt) 23,876 201 3.39 % 29,318 235 3.22 %
Loans held for sale 29,604 264 3.59 % 13,385 150 4.49 %
Acquired loans, net of allowance for acquired loan losses 484,084 11,869 9.86 % 370,468 10,838 11.73 %
Non-acquired loans (1)   2,456,069     29,987   4.91 %   2,366,905     30,006   5.08 %
Total interest-earning assets 3,703,552 45,470 4.94 % 3,291,800 43,331 5.28 %
 
Noninterest-Earning Assets:
Cash and due from banks 94,360 92,782
Other assets 545,713 599,975
Allowance for non-acquired loan losses   (47,714 )   (47,985 )
Total noninterest-earning assets   592,359     644,772  
Total Assets $ 4,295,911   $ 3,936,572  
 
Interest-Bearing Liabilities:
Transaction and money market accounts $ 1,548,083 $ 840 0.22 % $ 1,306,883 $ 1,706 0.52 %
Savings deposits 296,518 128 0.17 % 260,726 252 0.39 %
Certificates and other time deposits 964,284 1,303 0.54 % 1,091,028 2,703 0.99 %
Federal funds purchased and repurchase agreements 215,678 110 0.21 % 224,163 142 0.25 %
Other borrowings   46,203     554   4.82 %   46,379     528   4.57 %
Total interest-bearing liabilities 3,070,766 2,935 0.38 % 2,929,179 5,330 0.73 %
 
Noninterest-Bearing Liabilities:
Demand deposits 795,867 610,109
Other liabilities   13,326     28,265  
Total noninterest-bearing liabilities ("Non-IBL") 809,193 638,374
Shareholders' equity   415,952     369,019  
Total Non-IBL and shareholders' equity   1,225,145     1,007,393  
Total liabilities and shareholders' equity $ 4,295,911   $ 3,936,572  
   
Net interest income and margin (NON-TAX EQUIV.) $ 42,535     4.62 % $ 38,001   4.63 %
Net interest margin (TAX EQUIVALENT)   4.69 % 4.70 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
           
Six Months Ended    
June 30, 2012June 30, 2011    
AverageInterestAverageAverageInterestAverage
YIELD ANALYSISBalanceEarned/PaidYield/RateBalanceEarned/PaidYield/Rate
 
Interest-Earning Assets:
Federal funds sold, reverse repo, and time deposits $ 232,437 $ 491 0.42 % $ 298,642 $ 714 0.48 %
Investment securities (taxable) 372,705 4,906 2.65 % 212,908 3,598 3.41 %
Investment securities (tax-exempt) 23,698 395 3.35 % 29,619 450 3.06 %
Loans held for sale 31,838 585 3.70 % 16,312 294 3.63 %
Acquired loans, net of allowance for acquired loan losses 420,876 20,979 10.02 % 365,450 18,991 10.48 %
Non-acquired loans (1)   2,456,075     60,334 4.94 %   2,338,901     58,539 5.05 %
Total interest-earning assets 3,537,629 87,690 4.98 % 3,261,832 82,586 5.11 %
 
Noninterest-Earning Assets:
Cash and due from banks 93,284 86,813
Other assets 544,516 565,446
Allowance for non-acquired loan losses   (48,515 )   (47,582 )
Total noninterest-earning assets   589,285     604,677  
Total Assets $ 4,126,914   $ 3,866,509  
 
Interest-Bearing Liabilities:
Transaction and money market accounts $ 1,489,451 $ 1,847 0.25 % $ 1,279,208 $ 3,882 0.61 %
Savings deposits 282,384 275 0.20 % 244,765 513 0.42 %
Certificates and other time deposits 917,905 2,644 0.58 % 1,111,133 5,984 1.09 %
Federal funds purchased and repurchase agreements 222,389 236 0.21 % 225,342 301 0.27 %
Other borrowings   46,342     1,116 4.84 %   47,459     1,059 4.50 %
Total interest-bearing liabilities 2,958,471 6,118 0.42 % 2,907,907 11,739 0.81 %
 
Noninterest-Bearing Liabilities:
Demand deposits 748,152 574,914
Other liabilities   20,627     25,577  
Total noninterest-bearing liabilities ("Non-IBL") 768,779 600,491
Shareholders' equity   399,664     358,111  
Total Non-IBL and shareholders' equity   1,168,443     958,602  
Total liabilities and shareholders' equity $ 4,126,914   $ 3,866,509  
   
Net interest income and margin (NON-TAX EQUIV.) $ 81,572 4.64 % $ 70,847 4.38 %
Net interest margin (TAX EQUIVALENT) 4.70 % 4.43 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
              Second      
Three Months EndedQuarterSix Months EndedYTD
June 30,March 31,December 31,September 30,June 30,2012 - 2011June 30,2012 - 2011
NONINTEREST INCOME & EXPENSE20122012201120112011% Change20122011% Change  
Noninterest income:
Gain on acquisition $   -- $ -- $ -- $ 11,001 $ --   --   5,528
Service charges on deposit accounts 5,886 5,447 5,959 6,050 5,615 4.8 % 11,333 10,645 6.5 %
Mortgage banking income 2,962 1,830 1,942 2,341 1,125 163.3 % 4,792 1,988 141.0 %
Bankcard services income 3,618 3,320 3,037 2,980 3,045 18.8 % 6,938 5,704 21.6 %
Trust and investment services income 1,642 1,397 1,237 1,453 1,525 7.7 % 3,039 2,774 9.6 %
Securities gains (losses), net (8) 61 -- (25 ) (100 ) 10 -510.0 % 61 333 -81.7 %
Accretion (amortization) on FDIC indemnification asset (4,370 ) (3,233 ) (3,086 ) (3,515 ) (3,133 ) -39.5 % (7,603 ) (3,534 ) 115.1 %
Other     1,945     712     599     581     605   221.5 %     2,657       1,227   116.5 %
Total noninterest income $   11,744   $ 9,473   $ 9,663   $ 20,791   $ 8,792   33.6 % $   21,217   $   24,665   -14.0 %
 
Noninterest expense:
Salaries and employee benefits $ 18,262 $ 18,048 $ 16,930 $ 17,345 $ 18,016 1.4 % $ 36,310 $ 34,662 4.8 %
Net occupancy expense 2,478 2,248 2,309 2,443 2,346 5.6 % 4,726 4,922 -4.0 %
Furniture and equipment expense 2,371 2,239 2,211 2,127 2,181 8.7 % 4,610 4,138 11.4 %
Information services expense 2,902 2,468 2,817 2,851 2,503 15.9 % 5,370 4,844 10.9 %
FDIC assessment and other regulatory charges 1,073 1,037 980 859 1,255 -14.5 % 2,110 2,734 -22.8 %
OREO expense and loan related 2,115 2,716 4,835 4,037 2,662 -20.5 % 4,831 5,310 -9.0 %
Advertising and marketing 553 757 707 824 289 91.3 % 1,310 1,198 9.3 %
Business development and staff related 689 752 944 771 873 -21.1 % 1,441 1,678 -14.1 %
Professional fees 732 633 253 458 616 18.8 % 1,365 934 46.1 %
Amortization of intangibles 540 500 523 517 505 6.9 % 1,040 951 9.4 %

Merger and conversion related expense

1,998 96 404 1,587 598 234.1 % 2,094 1,207
Other     3,796     3,725     3,635     3,339     3,204   18.5 %     7,521       6,694   12.4 %
Total noninterest expense $   37,509   $ 35,219   $ 36,548   $ 37,158   $ 35,048   7.0 % $   72,728   $   69,272   5.0 %
 
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 second quarter of 2012 by the total net income reported in the first quarter of 2012.

(3) Operating earnings is a non-GAAP measure and excludes the after-tax effect of gains on acquisitions, OTTI, and merger-related expense. Management believes that non-GAAP operating earnings provides additional useful information that allows readers to evaluate the ongoing performance of the company. 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 company's 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 company's results or financial condition as reported under GAAP. Operating earnings (non-GAAP) excludes the following from net income (GAAP) on an after-tax basis: (a) pre-tax gain on acquisitions of $11.0 million for the quarter ended September 30, 2011; and (b) pre-tax merger and conversion related expense of $1,998,000, $96,000, $404,000, $1.6 million, and $598,000, for the quarters ended June 30, 2012, March 31, 2012, December 31, 2011, September 30, 2011, and June 30, 2011, respectively.

(4) Repossessed assets includes OREO and other nonperforming assets.
(5) Calculated by dividing total non-acquired NPAs by total assets.

(6) The operating efficiency ratio (tax equivalent) would be 64.70% for June 30, 2012 if adjusted by subtracting $1,998,000 of merger and conversion related expenses from non-interest expense. The efficiency ratio (tax equivalent) would be 71.83% for March 31, 2012 if adjusted by subtracting $96,000 of merger and conversion related expenses from non-interest expense. The efficiency ratio (tax equivalent) would be 72.17% for December 31, 2011 if adjusted by subtracting $404,000 of merger and conversion related expenses from non-interest expense.The efficiency ratio (tax equivalent) would be 69.81% for September 30, 2011 if adjusted by subtracting the $11.0 million gain on acquisition from noninterest income and subtracting merger and conversion related expense of $1.6 million from noninterest expense. The efficiency ratio (tax equivalent) would be 73.06% for June 30, 2011 if adjusted by subtracting merger and conversion related expense of $598,000 from non-interest expense.

(7) Acquired loans are not included in non-performing loans because the accretion method is being used for all acquired loan pools.
(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.
(9) June 30, 2012 ratios are estimated and may be subject to change pending the final filing of the FR Y-9C; all other periods are presented as filed.
(10) The tangible measures 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 company's 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 company's 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.
(11) Classified asset data excludes acquired assets.

(12) Pre-tax, pre-provision operating earnings is a non-GAAP measure and excludes the effect of the provision for loan losses, the provision for income taxes, the gains on acquisitions, OTTI, merger and conversion related expense, and the termination fee for the former group insurance plan. Management believes that non-GAAP pre-tax, pre-provision operating earnings provides additional useful information that allows readers to evaluate the ongoing performance of the company. 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 company's 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 company's results or financial condition as reported under GAAP.

SCBT Financial Corporation
Media Contact:
Donna Pullen, 803-765-4558
or
Analyst Contact:
John C. Pollok, 803-765-4628

Source: SCBT Financial Corporation