SCBT Reports Operating Results for 1Q 2013 of $0.71 per share; Declares Quarterly Cash Dividend

April 26, 2013

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 period ended March 31, 2013. Highlights of the first quarter 2013 include:

  • Net income of $10.6 million, or $0.63 diluted EPS in 1Q 2013 compared to $5.9 million, or $0.38 diluted EPS in 4Q 2012 and $7.0 million, or $0.50 diluted EPS, in 1Q 2012;
  • Operating earnings, which excludes merger-related expense and securities gains or losses, of $12.0 million, or $0.71 diluted EPS in 1Q 2013 compared to $11.1 million, or $0.72 diluted EPS in 4Q 2012 and $7.1 million, or $0.51 diluted EPS in 1Q 2012;
  • Completed the Savannah Bancorp, Inc. (“Savannah”) system conversion and integration;
  • Core deposit growth, excluding CDs and the Peoples and Savannah acquisitions, up $32.8 million in 1Q 2013, or 5.2% annualized growth;
  • Non-interest bearing deposits exceeded $1.0 billion;
  • Return on average assets was 0.84% annualized in 1Q 2013 compared to 0.52% in 4Q 2012 and 0.71% in 1Q 2012;
  • Operating efficiency ratio was 64.5% in 1Q 2013 compared to 62.8% in 4Q 2012 and compared to 66.3% in 1Q 2012;
  • Net charge-offs of non-acquired loans decreased to 0.56% annualized for 1Q2013, compared to 0.64% annualized for 4Q 2012 and 0.66% annualized for 1Q 2012;
  • Non-performing Assets (NPAs): 1.49% of total assets for 1Q 2013 compared to 1.58% for 4Q 2012 and 2.26% for 1Q 2012; 2.91% of loans and repossessed assets, excluding acquired assets, for 1Q 2013 compared to 3.13% for 4Q 2012 and 3.72% for 1Q 2012; and
  • Legacy loan growth for 1Q 2013 was $33.3 million or 5.2% annualized.

Quarterly Cash Dividend

The Board of Directors of SCBT has declared a quarterly cash dividend of $0.18 per share payable on its common stock. This per share amount is equal to the dividend paid in the immediately preceding quarter and is $0.01 per share, or 5.9%, higher than a year ago. The dividend will be payable on May 24, 2013 to shareholders of record as of May 17, 2013.

First Quarter 2013 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 $10.6 million, or $0.63 per diluted share, for the three months ended March 31, 2013 compared to consolidated net income of $5.9 million, or $0.38 per diluted share, for the fourth quarter of 2012. This $4.7 million increase was primarily the net result of improved net interest income, reduced provision for loan losses, and a reduction in merger-related expenses. The increases were offset by non-interest expense increases which are primarily due to salary and benefits expense increases.

“I am encouraged that our earnings continue to improve each quarter. We had solid performance this quarter and also experienced some impact from the conversion and integration of Savannah, as well as some seasonality in non-interest income,” said Robert R. Hill, Jr., president and CEO. “Our legacy loan growth continued at a nice pace of 5.2% annualized, and our non-interest demand deposits now exceed $1.0 billion. We also enjoyed strong growth in our wealth management area and bank card revenue, but experienced lower deposit service charge income and mortgage banking income due to seasonality. Our operating performance remained steady compared to the prior quarter with an operating return on average assets of 0.95% and operating return on equity of 9.49%. With the integration of Savannah, continued credit improvement in our acquired and non-acquired loan portfolios, and the announcement of the merger with First Financial Holdings, we remain very optimistic about the opportunities for continued improvement in our performance."

Asset Quality

During the first quarter of 2013, SCBT continued to experience improvement in asset quality, excluding acquired loans and OREO, as nonperforming loans declined by $5.3 million, or 8.6%, and classified assets declined by $2.3 million, or 1.6% from the fourth quarter of 2012. We continue to see meaningful improvement in the trailing average of historical loan losses as the high charge-off quarters from prior periods are being replaced with much lower current loss rates. Nonperforming assets to total assets declined to 1.49% primarily due to the decrease in non-acquired nonaccrual loans. NPAs, excluding acquired NPAs, declined by $4.7 million from the fourth quarter 2012 level. Improvements in asset quality continue as we experience improvement in housing starts (permits), home sales, and lower unemployment rates.

At March 31, 2013, the allowance for non-acquired loan losses was $41.7 million, or 1.60% of non-acquired period-end loans. The current allowance for loan losses provides 0.73 times coverage of period-end non-acquired nonperforming loans. Net charge-offs within the non-acquired loan portfolio decreased to $3.6 million, or 0.56% annualized from $4.1 million, or 0.64% annualized in the fourth quarter of 2012, and from $4.1 million, or 0.66% annualized in the first quarter of 2012.

Non-acquired other real estate owned (“OREO”) increased modestly by $611,000 from the fourth quarter of 2012 and decreased by $1.7 million from the first quarter of 2012. During the first quarter, the Company recorded write-downs on 23 properties totaling $1.1 million; sold $2.0 million of non-acquired OREO for a net $7,000 gain; and added 19 properties for a total of $3.6 million.

Net Interest Income and Margin

Non-taxable equivalent net interest income was $53.8 million for the first quarter of 2013, a $5.9 million increase from the fourth quarter 2012, resulting from the following:

1. Higher balance of average acquired loans (up $414.3 million) along with credit releases totaling $6.6 million resulted in an increase of $6.7 million of interest income on acquired loans; partially offset by

2. A decrease of 15 basis points in the yield on non-acquired loans which resulted in a decrease of $958,000 of interest income on non-acquired loans, with $616,000 related to the fewer days (90 vs. 92) in the first quarter compared to the fourth quarter of 2012.

Taxable-equivalent net interest margin increased 24 basis points from the first quarter of 2012 and 6 basis points from the fourth quarter of 2012 to 4.94%. The average yield on interest earning assets increased 3 basis points while the average rate on interest-bearing liabilities declined 18 basis points from the first quarter of 2012. During the first quarter of 2013, average total assets increased to $5.1 billion and average earning assets increased to almost $4.5 billion. This growth in average total assets was supported by growth in average total deposits to $4.2 billion. At March 31, 2013, non-interest bearing deposits exceeded $1.0 billion.

Noninterest Income and Expense

Noninterest income was relatively flat for the first quarter of 2013 compared to the first quarter of 2012. Increases in all noninterest income categories (excluding negative accretion on the indemnification asset) totaling $4.0 million were offset by the $3.9 million increase in the negative accretion on the FDIC indemnification asset. The negative accretion results from the reduction of expected cash flows of this asset related to certain pools of acquired loans which had improved estimated cash flows, and is being recognized over the shorter of the underlying assets remaining life or remaining term of the loss share agreements.

Compared to the fourth quarter of 2012, noninterest income was down a total of $1.2 million, excluding securities gains (losses). This decrease was the result of the following: (1) mortgage banking income decreased $819,000 due to fewer loans sold and reduced pipeline of mortgage loans; (2) service charges on deposit accounts were down $552,000 due to seasonality; and (3) the negative accretion on the FDIC indemnification asset increased by $624,000. Partially offsetting these decreases were increases of $570,000 in trust and investment services income and $228,000 in bankcard services income.

Noninterest expense was $46.4 million in the first quarter of 2013, a 31.9% or $11.2 million increase from $35.2 million in the first quarter of 2012. This increase was driven primarily by increased merger-related charges from the Savannah merger of $1.7 million and from the proposed First Financial merger of $300,000, and an increase in salaries and benefits of $5.2 million, or 28.8%. The increase in salaries and employee benefits resulted primarily from the impact of a full quarter of the addition of new FTEs largely related to the two acquisitions completed during 2012.

Compared to the fourth quarter of 2012, noninterest expense decreased by $1.7 million. The decrease resulted from a $5.6 million decline in merger-related expenses. This decline was partially offset by increases in most other noninterest expense categories from the full quarter impact of Savannah.

Balance Sheet and Capital

At March 31, 2013, SCBT’s total assets were $5.1 billion, up from $4.0 billion at March 31, 2012, and relatively flat from $5.1 billion at December 31, 2012. Since March 31, 2012, the company’s balance sheet has grown by almost $1.1 billion, or 27.1%, due primarily to closing of the Peoples Bancorporation, Inc. and The Savannah Bancorp, Inc. acquisitions. The asset growth was spread among increases in investment securities, acquired loans, non-acquired loans, premises and equipment, bank owned life insurance, and intangibles; and these were offset by declines in OREO of $12.5 million and decreases in FDIC receivables of $107.0 million. The asset growth was supported primarily by $698.9 million in core deposit growth, $93.3 million in correspondent bank federal funds purchased and $127.7 million in additional capital.

The Company’s book value per share increased to $30.22 per share at March 31, 2013, compared to $29.97 at December 31, 2012. Capital increased by $6.7 million due primarily to net income of $10.6 million partially offset by $3.1 million in dividends paid to our shareholders. Tangible book value (“TBV”) per share increased by $0.35 per share to $22.89 at March 31, 2013 from $22.54 at December 31, 2012 due to the capital increases described above.

The total risk-based capital ratio is estimated to have increased by 40 basis points from the fourth quarter of 2012 to 14.3%, due primarily to a change in risk-weighted asset mix relative to the increase in capital. Tier 1 leverage ratio decreased to 8.8% from 9.8% at December 31, 2012. The decline is driven by an almost $600.0 million increase in average total assets due to including a full quarter of Savannah assets in the average balance. The Company’s capital positions remain “well-capitalized” by all measures at March 31, 2013.

“Our net interest income remains strong with an increase of $5.9 million compared to last quarter, primarily the result of the addition of the Savannah acquired loan portfolio for the whole quarter,” said John C. Pollok, CFO and COO. “With the conversion of Savannah now completed, we are now planning the merger with First Financial over the next several months.”

***************

SCBT Financial Corporation (the “Company”), Columbia, South Carolina is a registered bank holding company incorporated under the laws of South Carolina. The Company consists of SCBT, the Bank and the following divisions: NCBT, CBT, The Savannah Bank, and Minis & Co., Inc. Providing financial services for over 78 years, SCBT Financial Corporation operates 81 locations in 19 South Carolina counties, 10 North Georgia counties, 2 Coastal Georgia counties and Mecklenburg County in North Carolina. SCBT Financial Corporation has assets of approximately $5.1 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.

-----

SCBT Financial Corporation will hold a conference call on Friday, April 26th at 11 a.m. Eastern Time where management will review earnings and performance trends. Callers wishing to participate may call toll-free by dialing 866-652-5200. The number for international participants is 412-317-6060. The conference ID number is 10026988. Participants can also listen to the live audio webcast through the Investor Relations section of www.SCBTonline.com. A replay will be available beginning April 26th by 2:00 pm Eastern Time until 9:00 a.m. on May 13th. To listen to the replay, dial 877-344-7529 or 412-317-0088. The passcode is 10026988.

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 report 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. Forward looking statements generally include words such as “expects,” “projects,” “anticipates,” “believes,” “intends,” “estimates,” “strategy,” “plan,” “potential,” “possible” and other similar expressions. The Company 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) the occurrence of any event, change or other circumstances that could give rise to the termination of the definitive merger agreement between the Company and First Financial Holdings, Inc. (“First Financial”); (2) the outcome of any legal proceedings that may be instituted against the Company or First Financial; (3) the inability to complete the transactions contemplated by the Merger Agreement due to the failure to satisfy each transaction’s respective conditions to completion, including the receipt of regulatory approval; (4) 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; (5) 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; (6) liquidity risk affecting the bank’s ability to meet its obligations when they come due; (7) price risk focusing on changes in market factors that may affect the value of traded instruments in “mark-to-market” portfolios; (8) transaction risk arising from problems with service or product delivery; (9) compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards; (10) strategic risk resulting from adverse business decisions or improper implementation of business decisions; (11) reputation risk that adversely affects earnings or capital arising from negative public opinion; (12) terrorist activities risk that results in loss of consumer confidence and economic disruptions; (13) cybersecurity risk related to our dependence on internal computer systems and the technology of outside service providers, as well as the potential impacts of third-party security breaches, subjects the company to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; (14) economic downturn risk resulting in deterioration in the credit markets; (15) greater than expected noninterest expenses; (16) excessive loan losses; (17) failure to realize synergies and other financial benefits from, and to limit liabilities associates with, mergers and acquisitions, including mergers with Peoples Bancorporation (“Peoples”), The Savannah Bancorp, Inc. (“Savannah”), and First Financial, within the expected time frame; (18) potential deposit attrition, higher than expected costs, customer loss and business disruption associated with the integration of Savannah and First Financial, including, without limitation, potential difficulties in maintaining relationships with key personnel and other integration related-matters; (19) the risks of fluctuations in market prices for Company Common Stock that may or may not reflect economic condition or performance of the Company; (20) the payment of dividends on Company Common Stock is subject to regulatory supervision as well as the discretion of the board of directors of the Company; and (21) 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)
     
First
Three Months EndedQuarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
EARNINGS SUMMARY (non tax equivalent)20132012201220122012% Change
Interest income $56,169 $ 50,263 $ 49,535 $ 45,470 $ 42,220 33.0 %
Interest expense   2,368     2,351     2,625     2,936     3,182   -25.6 %
Net interest income 53,801 47,912 46,910 42,534 39,038 37.8 %
Provision for loan losses (1) 1,060 2,211 4,044 4,641 2,723 -61.1 %
Noninterest income 9,523 10,900 9,166 11,744 9,473 0.5 %
Noninterest expense   46,441     48,139     38,031     37,509     35,219   31.9 %
Income before provision for income taxes 15,823 8,462 14,001 12,128 10,569 49.7 %
Provision for income taxes   5,174     2,552     4,938     4,097     3,541   46.1 %
Net income $10,649   $ 5,910   $ 9,063   $ 8,031   $ 7,028   51.5 %
 
Effective tax rate 32.70% 30.16 % 35.27 % 33.78 % 33.50 %
 
Basic weighted-average common shares 16,769,049 15,320,472 14,920,423 14,650,914 13,882,801 20.8 %
Diluted weighted-average common shares 16,935,601 15,446,778 15,043,067 14,733,325 13,951,290 21.4 %
 
Earnings per share - Basic $0.64 $ 0.39 $ 0.61 $ 0.55 $ 0.51 25.5 %
Earnings per share - Diluted 0.63 0.38 0.60 0.55 0.50 26.0 %
 
Cash dividends declared per share $0.18 $ 0.18 $ 0.17 $ 0.17 $ 0.17 5.9 %
Dividend payout ratio (2) 28.75% 46.06 % 28.34 % 31.93 % 34.00 % -15.4 %
 
Operating Earnings (non-GAAP) (3)
Net income (GAAP) $10,649 $ 5,910 $ 9,063 $ 8,031 $ 7,028 51.5 %
Securities (gains) losses, net of tax -- (89 ) -- (40 ) --
Merger and conversion related expense, net of tax   1,321     5,274     357     1,323     65   1937.6 %
Net operating earnings (loss) (non-GAAP) $11,970   $ 11,095   $ 9,420   $ 9,314   $ 7,093   68.8 %
 
Operating earnings (loss) per share - Basic $0.71 $ 0.72 $ 0.63 $ 0.64 $ 0.51 39.2 %
Operating earnings (loss) per share - Diluted 0.71 0.72 0.63 0.63 0.51 39.2 %
 
First
AVERAGE for Quarter EndedQuarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
BALANCE SHEET HIGHLIGHTS20132012201220122012% Change
Loans held for sale $51,216 $ 60,183 $ 56,300 $ 29,604 $ 34,073 50.3 %
Acquired loans, net of allowance for acquired loan losses 997,010 582,726 501,214 484,084 357,668 178.8 %
Non-acquired loans 2,576,545 2,528,753 2,497,478 2,456,069 2,456,080 4.9 %
Total loans (1) 3,573,555 3,111,479 2,998,692 2,940,153 2,813,748 27.0 %
FDIC receivable for loss share agreements 139,172 162,580 194,116 219,183 246,556 -43.6 %
Total investment securities 553,214 510,434 501,816 468,334 324,473 70.5 %
Intangible assets 125,257 87,372 79,857 79,583 74,089 69.1 %
Earning assets 4,489,187 3,972,280 3,766,889 3,703,552 3,371,705 33.1 %
Total assets 5,117,003 4,517,076 4,331,436 4,295,911 3,957,918 29.3 %
Noninterest-bearing deposits 969,400 886,240 813,394 795,867 700,438 38.4 %
Interest-bearing deposits 3,236,610 2,853,253 2,800,446 2,808,884 2,570,595 25.9 %
Total deposits 4,206,010 3,739,493 3,613,840 3,604,751 3,271,033 28.6 %
Federal funds purchased and repurchase agreements 319,602 247,970 223,844 215,678 229,099 39.5 %
Other borrowings 54,713 47,555 45,908 46,203 46,480 17.7 %
Shareholders' equity 511,392 450,446 429,183 415,952 383,377 33.4 %
 
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
First
ENDING BalanceQuarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
BALANCE SHEET HIGHLIGHTS20132012201220122012% Change
Loans held for sale $50,449 $ 65,279 $ 71,585 $ 42,525 $ 34,706 45.4 %
Acquired loans 995,255 1,074,742 520,991 560,058 369,144 169.6 %
Non-acquired loans 2,604,298 2,571,003 2,517,352 2,481,251 2,437,314 6.9 %
Total loans (1) 3,599,553 3,645,745 3,038,343 3,041,309 2,806,458 28.3 %
FDIC receivable for loss share agreements 124,340 146,171 174,321 200,569 231,331 -46.3 %
Total investment securities 533,255 560,091 500,587 511,138 357,448 49.2 %
Intangible assets 124,668 125,801 79,391 79,971 73,926 68.6 %
Allowance for acquired loan losses (31,277) (32,132 ) (31,138 ) (35,813 ) (34,355 ) -9.0 %
Allowance for non-acquired loan losses (1) (41,669) (44,378 ) (46,439 ) (47,269 ) (47,607 ) -12.5 %
Premises and equipment 110,792 115,583 105,579 106,458 93,209 18.9 %
Total assets 5,141,929 5,136,446 4,325,232 4,373,269 4,046,343 27.1 %
Noninterest-bearing deposits 1,002,662 981,963 818,633 806,235 757,777 32.3 %
Interest-bearing deposits 3,216,694 3,316,397 2,770,665 2,854,737 2,598,860 23.8 %
Total deposits 4,219,356 4,298,360 3,589,298 3,660,972 3,356,637 25.7 %
Federal funds purchased and repurchase agreements 328,701 238,621 226,330 220,264 235,412 39.6 %
Other borrowings 54,638 54,897 45,807 46,105 46,397 17.8 %
Total liabilities 4,627,718 4,628,897 3,891,308 3,948,363 3,659,836 26.4 %
Shareholders' equity 514,211 507,549 433,924 424,906 386,507 33.0 %
 
Common shares issued and outstanding 17,017,904 16,937,464 15,114,185 15,085,991 14,052,177 21.1 %
 
First
Quarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
NONPERFORMING ASSETS (ENDING BALANCE)20132012201220122012% Change
Non-acquired
Non-acquired nonaccrual loans $42,945 $ 48,387 $ 46,295 $ 47,940 $ 59,278 -27.6 %
Restructured loans 13,636 13,151 12,882 9,530 10,578 28.9 %
Other real estate owned ("OREO") not covered under
FDIC loss share agreements 19,680 19,069 22,424 25,518 21,381 -8.0 %
Accruing loans past due 90 days or more 121 500 156 137 130 -6.9 %
Other nonperforming assets   --     --     --     --     24   -100.0 %
Total non-acquired nonperforming assets   76,382     81,107     81,757     83,125     91,391   -16.4 %
Acquired (7)
Acquired nonaccrual loans -- -- -- -- --
OREO covered under FDIC loss share agreements 34,244 34,257 47,063 53,146 61,788 -44.6 %
OREO not covered under FDIC loss share agreements 16,766 13,179 5,059 5,745 --
Other nonperforming assets   26     44     57     73     215  
Total acquired nonperforming assets   51,036     47,480     52,179     58,964     62,003   -17.7 %
Total nonperforming assets $127,418   $ 128,587   $ 133,936   $ 142,089   $ 153,394   -16.9 %
 
Excluding Acquired Assets
Total nonperforming assets as a percentage of
total non-acquired loans and repossessed assets (1) (4)   2.91%   3.13 %   3.22 %   3.32 %   3.72 %
Total nonperforming assets as a percentage
of total assets (5)   1.49%   1.58 %   1.89 %   1.90 %   2.26 %
NPLs as a percentage of period end non-acquired loans   2.18%   2.41 %   2.36 %   2.32 %   2.87 %
Including Acquired Assets
Total nonperforming assets as a percentage of
total loans and repossessed assets (1) (4)   3.47%   3.46 %   4.31 %   4.55 %   5.31 %
Total nonperforming assets as a percentage
of total assets   2.48%   2.50 %   3.10 %   3.25 %   3.79 %
NPLs as a percentage of period end loans   1.58%   1.70 %   1.95 %   1.89 %   2.49 %
 
OTHER ASSET QUALITY INFORMATION
Classified Assets (Ending Balance) (11)
Classified loans $121,222 $ 124,133 $ 135,095 $ 135,099 $ 156,118 -22.4 %
OREO and other nonperforming assets   19,680     19,069     22,424     25,518     21,405   -8.1 %
Total classified assets $140,902   $ 143,202   $ 157,519   $ 160,617   $ 177,523   -20.6 %
 
Tier 1 capital and non-acquired allowance for loan losses $484,744   $ 477,686   $ 444,200   $ 436,964   $ 406,070   19.4 %
Classified assets as a percentage of Tier 1 capital and
non-acquired allowance for loan losses   29.07%   29.98 %   35.46 %   36.76 %   43.72 %
 
Non-acquired Loans 30-89 Day Past Due$7,199   $ 7,189   $ 9,270   $ 10,464   $ 7,290   -1.3 %
 
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
First
Quarter EndedQuarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
ALLOWANCE FOR LOAN LOSSES (1)20132012201220122012% Change
Non-acquired Loans:
Balance at beginning of period $44,378 $ 46,439 $ 47,269 $ 47,607 $ 49,367 -10.1 %
Loans charged off (4,148) (4,291 ) (5,506 ) (5,114 ) (5,344 ) -22.4 %
Overdrafts charged off (459) (446 ) (434 ) (441 ) (354 ) 29.7 %
Loan recoveries 826 550 481 700 1,424 -42.0 %
Overdraft recoveries   219     131     129     125     216   1.4 %
Net charge-offs (3,562) (4,056 ) (5,330 ) (4,730 ) (4,058 ) -12.2 %
Provision for loan losses on non-acquired loans   853     1,995     4,500     4,392     2,298   -62.9 %
Balance at end of period, non-acquired loans   41,669     44,378     46,439     47,269     47,607   -12.5 %
Acquired Loans:
Balance at beginning of period 32,132 31,138 35,812 34,355 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 (855) 994 (4,674 ) 1,457 2,735
Benefit attributable to FDIC loss share agreements   1,062     (778 )   4,218     (1,208 )   (2,310 )
Net provision for loan losses on acquired loans   207     216     (456 )   249     425  
Provision for loan losses recorded through the FDIC
loss share receivable   (1,062)   778     (4,218 )   1,208     2,310  
Balance at end of period, acquired loans   31,277     32,132     31,138     35,812     34,355  
Balance at end of period, total allowance for loan losses $72,946   $ 76,510   $ 77,577   $ 83,081   $ 81,962   -11.0 %
 
Total provision for loan losses charged to operations $1,060   $ 2,211   $ 4,044   $ 4,641   $ 2,723  
Allowance for non-acquired loan losses as a
percentage of non-acquired loans (1)   1.60%   1.73 %   1.84 %   1.91 %   1.95 %
Allowance for loan losses as a
percentage of total loans (1)   2.03%   2.10 %   2.55 %   2.73 %   2.92 %
Allowance for non-acquired loan losses as a
percentage of non-acquired nonperforming loans   73.49%   71.53 %   78.27 %   82.05 %   68.02 %
Net charge-offs on non-acquired loans as a percentage of
average non-acquired loans (annualized) (1)   0.56%   0.64 %   0.85 %   0.77 %   0.66 %
 
First
Quarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
LOAN PORTFOLIO (ENDING balance) (1)20132012201220122012

% Change

Acquired covered loans $257,066 $ 282,728 $ 309,034 $ 332,874 $ 363,051 -29.2 %
Acquired non-covered loans 738,189 792,014 211,957 227,184 6,093 12015.4 %
Non-acquired loans:
Commercial non-owner occupied real estate:
Construction and land development 273,488 273,420 273,606 279,519 294,865 -7.2 %
Commercial non-owner occupied   298,707     290,071     278,935     284,147     284,044   5.2 %
Total commercial non-owner occupied real estate 572,195 563,491 552,541 563,666 578,909 -1.2 %
Consumer real estate:
Consumer owner occupied 443,134 434,503 430,825 420,298 407,697 8.7 %
Home equity loans   249,356     255,284     255,677     257,061     258,054   -3.4 %
Total consumer real estate 692,490 689,787 686,502 677,359 665,751 4.0 %
Commercial owner occupied real estate 796,139 784,152 787,623 763,338 744,441 6.9 %
Commercial and industrial 291,308 279,763 245,285 228,010 216,083 34.8 %
Other income producing property 131,776 133,713 131,832 132,193 130,177 1.2 %
Consumer non real estate 93,997 86,934 86,729 87,290 85,350 10.1 %
Other   26,393     33,163     26,840     29,395     16,603   59.0 %
Total non-acquired loans   2,604,298     2,571,003     2,517,352     2,481,251     2,437,314   6.9 %
Total loans (net of unearned income) (1) $3,599,553   $ 3,645,745   $ 3,038,343   $ 3,041,309   $ 2,806,458   28.3 %
 
Loans held for sale $50,449   $ 65,279   $ 71,585   $ 42,525   $ 34,706   45.4 %
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
 
 
Quarter Ended
March 31,December 31,September 30,June 30,March 31,
SELECTED RATIOS20132012201220122012
 
Return on average assets (annualized)   0.84%   0.52 %   0.83 %   0.75 %   0.71 %
 
Operating return on average assets (annualized) (non-GAAP) (3)   0.95%   0.98 %   0.87 %   0.88 %   0.72 %
 
Return on average equity (annualized)   8.45%   5.22 %   8.40 %   7.77 %   7.37 %
 
Operating return on average equity (annualized) (non-GAAP) (3)   9.49%   9.80 %   8.73 %   9.05 %   7.44 %
 
Return on average tangible equity (annualized) (non-GAAP) (10)   11.92%   6.91 %   10.74 %   9.92 %   9.57 %
 
Net interest margin (tax equivalent)   4.94%   4.88 %   5.03 %   4.69 %   4.70 %
 
Efficiency ratio (tax equivalent)   72.37%   80.95 %   66.91 %   68.34 %   72.02 %
 
Operating efficiency ratio excluding OREO expense   64.47%   62.84 %   58.96 %   60.84 %   66.27 %
 
Book value per common share $30.22   $ 29.97   $ 28.71   $ 28.17   $ 27.51  
 
Tangible book value per common share (non-GAAP) (10) $22.89   $ 22.54   $ 23.46   $ 22.86   $ 22.24  
 
Common shares issued and outstanding   17,017,904     16,937,464     15,114,185     15,085,991     14,052,177  
 
Equity-to-assets   10.00%   9.88 %   10.03 %   9.72 %   9.55 %
 
Tangible equity-to-tangible assets (non-GAAP) (10)   7.76%   7.62 %   8.35 %   8.03 %   7.87 %
 
Tier 1 leverage (9)   8.8%   9.8 %   9.3 %   9.2 %   9.2 %
 
Tier 1 risk-based capital (9)   13.1%   12.7 %   14.0 %   13.9 %   14.5 %
 
Total risk-based capital (9)   14.3%   13.9 %   15.2 %   15.1 %   15.8 %
 
 
Quarter Ended
March 31,December 31,September 30,June 30,March 31,
RECONCILIATION OF NON-GAAP TO GAAP20132012201220122012
 
Pre-tax, Pre-provision Operating Earnings (6)
Net income (GAAP) $10,649 $ 5,910 $ 9,063 $ 8,031 $ 7,028 51.5 %
Provision for loan losses (1) 1,060 2,211 4,044 4,641 2,723 -61.1 %
Provision for income taxes   5,174     2,552     4,938     4,097     3,541   46.1 %
Pre-tax, pre-provision income 16,883 10,673 18,045 16,769 13,292 27.0 %
Securities gains -- (128 ) -- (61 ) --
Merger and conversion related expense   1,963     7,552     568     1,998     96  
Pre-tax, pre-provision operating earnings (non-GAAP) $18,846   $ 18,097   $ 18,613   $ 18,706   $ 13,388   40.8 %
 
Operating efficiency ratio excluding OREO expense
Operating efficiency ratio excluding OREO expense 64.47% 62.84 % 58.96 % 60.84 % 66.27 %
Effect to adjust for OREO and loan related expense 4.84% 5.41 % 6.95 % 3.86 % 5.56 %
Effect to adjust for merger and conversion expenses   2.80%   12.70 %   1.00 %   3.64 %   0.19 %
Efficiency ratio (Tax Equivalent)   72.37%   80.95 %   66.91 %   68.34 %   72.02 %
 
Operating Return of Average Assets (3)
Operating return on average assets (non-GAAP) 0.95% 0.98 % 0.87 % 0.88 % 0.72 %
Effect to adjust for securities gains (losses) 0.00% 0.01 % 0.00 % 0.00 % 0.00 %
Effect to adjust for merger and conversion related expenses   -0.11%   -0.47 %   -0.04 %   -0.13 %   -0.01 %
Return on average assets (GAAP)   0.84%   0.52 %   0.83 %   0.75 %   0.71 %
 
Operating Return of Average Equity (3)
Operating return on average equity (non-GAAP) 9.49% 9.80 % 8.73 % 9.05 % 7.44 %
Effect to adjust for securities gains (losses) 0.00% 0.08 % 0.00 % 0.04 % 0.00 %
Effect to adjust for merger and conversion related expenses   -1.04%   -4.66 %   -0.33 %   -1.32 %   -0.07 %
Return on average equity (GAAP)   8.45%   5.22 %   8.40 %   7.77 %   7.37 %
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
 
Quarter Ended
March 31,December 31,September 30,June 30,March 31,
RECONCILIATION OF NON-GAAP TO GAAP (CONTINUED)20132012201220122012
 
Return on Average Tangible Equity (10)
Return on average tangible equity (non-GAAP) 11.92% 6.91 % 10.74 % 9.92 % 9.57 %
Effect to adjust for intangible assets   -3.47%   -1.69 %   -2.34 %   -2.15 %   -2.20 %
Return on average equity (GAAP)   8.45%   5.22 %   8.40 %   7.77 %   7.37 %
 
Tangible Book Value Per Common Share (10)
Tangible book value per common share (non-GAAP) $22.89 $ 22.54 $ 23.46 $ 22.86 $ 22.24
Effect to adjust for intangible assets   7.33     7.43     5.25     5.30     5.26  
Book value per common share (GAAP) $30.22   $ 29.97   $ 28.71   $ 28.17   $ 27.51  
 
Tangible Equity-to-Tangible Assets (10)
Tangible equity-to-tangible assets (non-GAAP) 7.76% 7.62 % 8.35 % 8.03 % 7.87 %
Effect to adjust for intangible assets   2.24%   2.26 %   1.68 %   1.69 %   1.68 %
Equity-to-assets (GAAP)   10.00%   9.88 %   10.03 %   9.72 %   9.55 %
 
 
Three Months Ended
March 31, 2013March 31, 2012
AverageInterestAverageAverageInterestAverage
YIELD ANALYSISBalanceEarned/PaidYield/RateBalanceEarned/PaidYield/Rate
 
Interest-Earning Assets:
Federal funds sold, reverse repo, and time deposits $311,202$4180.54% 199,410 $ 212 0.43 %
Investment securities (taxable) 394,9172,1612.22% 263,037 1,691 2.59 %
Investment securities (tax-exempt) 158,2971,2063.09% 61,436 540 3.54 %
Loans held for sale 51,2163823.02% 34,073 322 3.80 %
Acquired loans, net of allowance for acquired loan losses 997,01023,3709.51% 357,668 9,110 10.24 %
Non-acquired loans (1)   2,576,544     28,632   4.51%   2,456,080     30,345   4.97 %
Total interest-earning assets 4,489,18656,1695.07% 3,371,704 42,220 5.04 %
 
Noninterest-Earning Assets:
Cash and due from banks 120,005 92,208
Other assets 552,148 543,323
Allowance for non-acquired loan losses   (44,336)   (49,317 )
Total noninterest-earning assets   627,817     586,214  
Total Assets$5,117,003   $ 3,957,918  
 
Interest-Bearing Liabilities:
Transaction and money market accounts $1,852,399$6050.13% $ 1,430,819 $ 1,007 0.28 %
Savings deposits 349,968810.09% 268,251 146 0.22 %
Certificates and other time deposits 1,034,2428730.34% 871,526 1,341 0.62 %
Federal funds purchased and repurchase agreements 319,6021360.17% 229,099 126 0.22 %
Other borrowings   54,713     673   4.99%   46,480     563   4.87 %
Total interest-bearing liabilities 3,610,9242,3680.27% 2,846,175 3,183 0.45 %
 
Noninterest-Bearing Liabilities:
Demand deposits 969,361 700,438
Other liabilities   25,326     27,928  
Total noninterest-bearing liabilities ("Non-IBL") 994,687 728,366
Shareholders' equity   511,392     383,377  
Total Non-IBL and shareholders' equity   1,506,079     1,111,743  
Total liabilities and shareholders' equity$5,117,003   $ 3,957,918  
   
Net interest income and margin (NON-TAX EQUIV.)$53,801     4.86% $ 39,037   4.66 %
Net interest margin (TAX EQUIVALENT)   4.94% 4.70 %
 
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
First
Three Months EndedQuarter
March 31,December 31,September 30,June 30,March 31,2013 - 2012
NONINTEREST INCOME & EXPENSE20132012201220122012% Change
Noninterest income:
Service charges on deposit accounts $5,761 $ 6,313 $ 6,169 $ 5,886 $ 5,447 5.8 %
Bankcard services income 3,893 3,665 3,570 3,618 3,320 17.3 %
Mortgage banking income 3,395 4,214 3,526 3,052 1,830 85.5 %
Trust and investment services income 2,314 1,744 1,577 1,642 1,397 65.6 %
Securities gains, net (8) -- 128 -- 61 --
Amortization of FDIC indemnification asset (7,171) (6,547 ) (6,623 ) (4,370 ) (3,233 ) -121.8 %
Other   1,331     1,383     947     1,855     712   86.9 %
Total noninterest income $9,523   $ 10,900   $ 9,166   $ 11,744   $ 9,473   0.5 %
 
Noninterest expense:
Salaries and employee benefits $23,252 $ 21,351 $ 18,647 $ 18,262 $ 18,048 28.8 %
Information services expense 3,192 3,060 2,662 2,902 2,468 29.3 %
OREO expense and loan related 3,102 3,221 3,951 2,115 2,716 14.2 %
Net occupancy expense 2,932 2,470 2,621 2,478 2,248 30.4 %
Furniture and equipment expense 2,572 2,340 2,165 2,371 2,239 14.9 %
Merger and conversion related expense 1,963 7,552 568 1,998 96 1944.8 %
Business development and staff related 1,228 1,017 878 689 752 63.3 %
FDIC assessment and other regulatory charges 1,224 887 878 1,073 1,037 18.0 %
Bankcard expense 1,164 985 1,057 1,118 902 29.0 %
Amortization of intangibles 1,034 566 566 540 500 106.8 %
Professional fees 691 673 643 732 633 9.2 %
Advertising and marketing 842 689 736 553 757 11.2 %
Other   3,245     3,328     2,659     2,678     2,823   14.9 %
Total noninterest expense $46,441   $ 48,139   $ 38,031   $ 37,509   $ 35,219   31.9 %
 
 
 
Notes:
(1) Loan data excludes mortgage loans held for sale.
(2) The dividend payout ratio is calculated by dividing total dividends paid during the period by the total net income for the same period of 2013.
(3) Operating earnings, operating return on average assets, and operating return on average equity are non-GAAP measures and exclude the after-tax effect of gains on acquisitions, gains or losses on sales of securities, OTTI, and merger and conversion related expense. Management believes that non-GAAP operating measures provide 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 and the related operating return measures (non-GAAP) exclude the following from net income (GAAP) on an after-tax basis: (a) pre-tax merger and conversion related expense of $1,963,000, $7,552,000, $568,000, $1,998,000, and $96,000, for the quarters ended March 31, 2013, December 31, 2012, September 30, 2012, June 30, 2012, and March 31, 2012, respectively; and (b) pre-tax securities gains of $128,000 and $61,000 for the quarters ended December 31, 2012 and June 30, 2012, respectively.
(4) Repossessed assets includes OREO and other nonperforming assets.
(5) Calculated by dividing total non-acquired NPAs by total assets.
(6) 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, gains or losses on sales of securities, OTTI, and merger and conversion related expense. 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.
(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) March 31, 2013 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. All ratios are rounded down to one decimal point.
(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.

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

Source: SCBT Financial Corporation