SCBT Reports Record Operating Results for 2Q 2013 of $0.77 per share; Declares Quarterly Cash Dividend

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 June 30, 2013. Highlights of the second quarter 2013 include:

  • Net income of $12.5 million, or $0.74 diluted EPS in 2Q 2013 compared to $10.6 million, or $0.63 diluted EPS 1Q 2013 and $8.0 million, or $0.55 diluted EPS, in 2Q 2012;
  • Operating earnings, which excludes merger-related expense and securities gains or losses, of $13.1 million, or $0.77 diluted EPS in 2Q 2013 compared to $12.0 million, or $0.71 diluted EPS in 1Q 2013 and $9.3 million, or $0.63 diluted EPS in 2Q 2012;
  • Core deposit growth, excluding CDs and the Savannah acquisition, up $42.8 million in 2Q 2013, or 6.2% annualized growth;
  • Return on average assets was 0.99% annualized in 2Q 2013 compared to 0.84% in 1Q 2013 and 0.75% in 2Q 2012;
  • Operating efficiency ratio was 63.8% in 2Q 2013 compared to 64.5% in 1Q 2013 and compared to 60.8% in 2Q 2012;
  • Net charge-offs of non-acquired loans decreased to 0.40% annualized for 2Q 2013, compared to 0.56% annualized for 1Q 2013 and 0.77% annualized for 2Q 2012;
  • Non-performing Assets (NPAs) improved to 2.56% of loans and repossessed assets, excluding acquired assets, for 2Q 2013 compared to 2.91% for 1Q 2013 and 3.32% for 2Q 2012; and
  • Legacy loan growth for 2Q 2013 was $61.3 million or 9.4% annualized.

Quarterly Cash Dividend

The Board of Directors of SCBT has declared a quarterly cash dividend of $0.19 per share on its common stock payable on August 23, 2013 to shareholders of record as of August 16, 2013. This per share amount is $0.01 per share, or 5.6% higher than the dividend paid in the immediately preceding quarter and is $0.02 per share, or 11.8%, higher than a year ago.

Second 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 $12.5 million, or $0.74 per diluted share, for the three months ended June 30, 2013 compared to consolidated net income of $10.6 million, or $0.63 per diluted share, for the first quarter of 2013. This $1.9 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 a decline in noninterest income.

“I am pleased to announce record operating earnings for the second quarter, and continued improvement in our return on assets and return on equity,” said Robert R. Hill, Jr., president and CEO. “Our performance this quarter was driven by continued asset quality improvements, a higher net interest income and lower non-interest expense. We experienced some revenue slowdown in mortgage banking, as mortgage originations decreased somewhat in association with rising interest rates during the quarter. Our loan and core deposit growth continued to be strong with non-acquired loan growth of 9.4% annualized. We also completed the integration of The Savannah Bancorp., Inc. and are making excellent progress in the Savannah market.”

Asset Quality

During the second quarter of 2013, SCBT continued to experience improvement in asset quality, excluding acquired loans and other real estate owned (“OREO”), as nonperforming loans declined by $4.0 million, or 7.0%, and classified assets declined by $17.3 million, or 12.3% from the first quarter of 2013. Nonperforming assets to total assets declined to 1.36% due to the decrease in both non-acquired nonaccrual loans and OREO. NPAs, excluding acquired NPAs, declined by $7.7 million from the first quarter 2013 level. Improvements in asset quality continue as we experienced improvement in our markets in housing starts (permits), home sales, continued decline in net charge-offs and lower unemployment rates.

At June 30, 2013, the allowance for non-acquired loan losses was $38.6 million, or 1.45% of non-acquired period-end loans. The current allowance for loan losses represents 73% of period-end non-acquired nonperforming loans. Net charge-offs within the non-acquired loan portfolio decreased to $2.6 million, or 0.40% annualized from $3.6 million, or 0.56% annualized in the first quarter of 2013, and from $4.7 million, or 0.77% annualized in the second quarter of 2012. In evaluating our provision for loan losses, 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.

Non-acquired OREO decreased by $3.7 million from the first quarter of 2013 and decreased by $9.6 million from the second quarter of 2012. During the second quarter, the Company recorded write-downs on 14 properties totaling $960,000; sold 30 properties with book value of $4.6 million for a net gain of $136,000; and added 17 properties for a total of $1.8 million.

Net Interest Income and Margin

Non-taxable equivalent net interest income was $55.3 million for the second quarter of 2013, a $1.5 million increase from the first quarter of 2013, resulting from an increase in yields on the acquired loan portfolio and an increase in volume of non-acquired loans. The yield on interest earning assets increased by 6 basis points to 5.13%.

We are estimating significant cash flow improvements in our acquired loan portfolios, primarily in the CBT and Peoples portfolios, as part of our recast process.

The overall cost of funds declined by 1 basis point from 21 basis points during the first quarter to 20 basis points during the second quarter (including the impact of non-interest bearing demand deposits).

Noninterest Income and Expense

Noninterest income declined for the second quarter of 2013 compared to the second quarter of 2012. This decrease was the result of the following: (1) mortgage banking income decreased $1.1 million due to fewer loans sold and reduced pipeline; (2) service charges on deposit accounts were down $150,000; (3) other fees were down $436,000 due to a decrease in recoveries related to acquired loans; and (4) the negative accretion on the FDIC indemnification asset increased by $2.9 million. Partially offsetting these decreases were increases of $796,000 in trust and investment services income and $627,000 in bankcard services income. 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 first quarter of 2013, noninterest income was down a total of $1.0 million. This decrease resulted from a $1.4 million decrease in mortgage banking income. Partially offsetting this decrease was an increase of $352,000 in bankcard services income.

Noninterest expense was $44.9 million in the second quarter of 2013, a 19.7% or $7.4 million increase from $37.5 million in the second quarter of 2012. This increase was driven primarily by an increase in salaries and benefits of $5.5 million, or 30.0%, and increases in all other noninterest expense categories, excluding merger-related expense and furniture and equipment expense. The increase in salaries and employee benefits resulted primarily from the impact of the addition of new FTEs largely related to the Savannah acquisition. Declines of $1.1 million in merger-related expenses and $105,000 in furniture and equipment expenses partially offset these increases.

Compared to the first quarter of 2013, noninterest expense decreased by $1.6 million. The decrease resulted from a $1.1 million decline in merger-related expenses and small declines in most other noninterest expense categories. This decline was partially offset by an increase of $494,000 in salaries and benefits, primarily the result of an increase the number of employees participating in the 401(k) plan and the resulting match.

Balance Sheet and Capital

At June 30, 2013, SCBT’s total assets were $5.0 billion, up from $4.4 billion at June 30, 2012, and down slightly from $5.1 billion at March 31, 2013. Since June 30, 2012, the company’s balance sheet has grown by over $669.8 million, or 15.3%, due primarily to closing of The Savannah Bancorp, Inc. acquisition. 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 $15.8 million and decreases in FDIC receivables of $96.5 million. The asset growth was supported primarily by $522.0 million in deposit growth, $42.2 million in correspondent bank federal funds purchased and $91.7 million in additional capital.

The Company’s book value per share increased to $30.33 per share at June 30, 2013, compared to $30.22 at March 31, 2013. Capital increased by $2.3 million due primarily to net income of $12.5 million partially offset by an $8.3 million net unrealized loss on AFS securities and $3.1 million in dividends paid to our shareholders. Tangible book value (“TBV”) per share increased by $0.20 per share to $23.09 at June 30, 2013 from $22.89 at March 31, 2013 due to the capital increases described above.

The total risk-based capital ratio is estimated to have increased by 30 basis points from the first quarter of 2013 to 14.7%, due primarily to a change in risk-weighted asset mix relative to the increase in capital. Tier 1 leverage ratio increased to 9.2% from 8.9% at March 31, 2013. The increase is driven by the growth in capital due to net income of $12.5 million partially offset by the increase in average total assets. The Company’s capital positions remain “well-capitalized” by all measures at June 30, 2013.

“Our performance during the quarter has enabled us to increase the dividend to our shareholders to $0.19 per share, which is a $0.02 per share, or 11.8%, increase over the dividend paid one year ago,” said John C. Pollok, CFO and COO. “In addition, this current dividend will represent for a First Financial shareholder a year over year increase of approximately 60% in dividend received.”

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 $5.0 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, July 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 888-317-6016. The number for international participants is 412-317-6016. The conference ID number is 10030421. 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 26th by 2:00 pm Eastern Time until 9:00 a.m. on August 12th. To listen to the replay, dial 877-344-7529 or 412-317-0088. The passcode is 10030421.

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)
Second
Three Months EndedQuarterSix Months EndedYTD
June 30,March 31,December 31,September 30,June 30,2013 - 2012June 30,2013 - 2012
EARNINGS SUMMARY (non tax equivalent)20132013201220122012% Change20132012% Change
Interest income $57,530 $ 56,169 $ 50,263 $ 49,535 $ 45,470 26.5 % $113,699 $ 87,690 29.7 %
Interest expense 2,246 2,368 2,351 2,625 2,936 -23.5 % 4,614 6,118 -24.6 %
Net interest income 55,284 53,801 47,912 46,910 42,534 30.0 % 109,085 81,572 33.7 %
Provision for loan losses (1) 179 1,060 2,211 4,044 4,642 -96.1 % 1,239 7,365 -83.2 %
Noninterest income 8,485 9,523 10,900 9,166 11,744 -27.8 % 18,008 21,217 -15.1 %
Noninterest expense 44,885 46,441 48,139 38,031 37,508 19.7 % 91,326 72,727 25.6 %
Income before provision for income taxes 18,705 15,823 8,462 14,001 12,128 54.2 % 34,528 22,697 52.1 %
Provision for income taxes 6,173 5,174 2,552 4,938 4,097 50.7 % 11,347 7,638 48.6 %
Net income $12,532 $ 10,649 $ 5,910 $ 9,063 $ 8,031 56.0 % $23,181 $ 15,059 53.9 %
Effective tax rate 33.00% 32.70 % 30.16 % 35.27 % 33.78 % 32.86% 33.65 %
Basic weighted-average common shares 16,790,167 16,787,487 15,320,472 14,920,423 14,650,914 14.6 % 16,803,656 14,260,257 17.8 %
Diluted weighted-average common shares 16,989,818 16,954,039 15,446,778 15,043,067 14,733,325 15.3 % 16,986,172 14,333,775 18.5 %
Earnings per share - Basic $0.75 $ 0.63 $ 0.39 $ 0.61 $ 0.55 36.4 % $1.38 $ 1.06 30.2 %
Earnings per share - Diluted 0.74 0.63 0.38 0.60 0.55 34.5 % 1.36 1.05 29.5 %
Cash dividends declared per share $0.18 $ 0.18 $ 0.18 $ 0.17 $ 0.17 5.9 % $0.36 $ 0.34 5.9 %
Dividend payout ratio (2) 24.46% 28.75 % 46.06 % 28.34 % 31.93 % -23.4 % 26.43% 32.90 % -19.6 %
Operating Earnings (non-GAAP) (3)
Net income (GAAP) $12,532 $ 10,649 $ 5,910 $ 9,063 $ 8,031 56.0 % $23,181 $ 15,059 53.9 %
Securities (gains) losses, net of tax -- -- (89 ) -- (40 ) -- --
Merger and conversion related expense, net of tax 576 1,321 5,274 357 1,323 -56.4 % 1,897 1,387
Net operating earnings (loss) (non-GAAP) $13,108 $ 11,970 $ 11,095 $ 9,420 $ 9,314 40.7 % $25,078 $ 16,446 52.5 %
Operating earnings (loss) per share - Basic $0.78 $ 0.71 $ 0.72 $ 0.63 $ 0.64 21.9 % $1.49 $ 1.15 29.6 %
Operating earnings (loss) per share - Diluted 0.77 0.71 0.72 0.63 0.63 22.2 % 1.48 1.14 29.8 %
Second
AVERAGE for Quarter EndedQuarterAVERAGE for Six MonthsYTD
June 30,March 31,December 31,September 30,June 30,2013 - 2012June 30,June 30,2013 - 2012
BALANCE SHEET HIGHLIGHTS20132013201220122012% Change20132012% Change
Loans held for sale $40,040 $ 51,216 $ 60,183 $ 56,300 $ 29,604 35.3 % $45,597 $ 31,838 43.2 %
Acquired loans, net of allowance for acquired loan losses 927,520 997,010 582,726 501,214 484,084 91.6 % 962,073 420,876 128.6 %
Non-acquired loans 2,629,897 2,576,545 2,528,753 2,497,478 2,456,069 7.1 % 2,603,368 2,456,075 6.0 %
Total loans (1) 3,557,417 3,573,555 3,111,479 2,998,692 2,940,153 21.0 % 3,565,441 2,876,951 23.9 %
FDIC receivable for loss share agreements 114,724 139,172 162,580 194,116 219,183 -47.7 % 126,881 232,870 -45.5 %
Total investment securities 527,926 553,214 510,434 501,816 468,334 12.7 % 540,499 396,405 36.4 %
Intangible assets 123,881 125,257 87,372 79,857 79,041 56.7 % 124,565 76,565 62.7 %
Earning assets 4,496,341 4,489,187 3,972,280 3,766,889 3,703,552 21.4 % 4,492,784 3,537,629 27.0 %
Total assets 5,069,993 5,117,003 4,517,076 4,331,436 4,295,369 18.0 % 5,093,368 4,126,643 23.4 %
Noninterest-bearing deposits 1,023,668 969,400 886,240 813,394 795,867 28.6 % 996,684 748,153 33.2 %
Interest-bearing deposits 3,150,909 3,236,610 2,853,253 2,800,446 2,808,884 12.2 % 3,193,523 2,689,740 18.7 %
Total deposits 4,174,577 4,206,010 3,739,493 3,613,840 3,604,751 15.8 % 4,190,207 3,437,893 21.9 %
Federal funds purchased and repurchase agreements 297,025 319,602 247,970 223,844 215,678 37.7 % 308,251 222,389 38.6 %
Other borrowings 54,461 54,713 47,555 45,908 46,203 17.9 % 54,587 46,342 17.8 %
Shareholders' equity 517,141 511,392 450,446 429,183 415,952 24.3 % 514,282 399,668 28.7 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands, except per share data)
Second
ENDING BalanceQuarter
June 30,March 31,December 31,September 30,June 30,2013 - 2012
BALANCE SHEET HIGHLIGHTS20132013201220122012% Change
Loans held for sale $47,980 $ 50,449 $ 65,279 $ 71,585 $ 42,525 12.8 %
Acquired loans 921,840 995,255 1,074,742 520,991 560,058 64.6 %
Non-acquired loans 2,665,595 2,604,298 2,571,003 2,517,352 2,481,251 7.4 %
Total loans (1) 3,587,435 3,599,553 3,645,745 3,038,343 3,041,309 18.0 %
FDIC receivable for loss share agreements 104,048 124,340 146,171 174,321 200,569 -48.1 %
Total investment securities 531,579 533,255 560,091 500,587 511,138 4.0 %
Intangible assets 123,352 124,668 125,801 79,391 79,971 54.2 %
Allowance for acquired loan losses (31,597) (31,277 ) (32,132 ) (31,138 ) (35,813 ) -11.8 %
Allowance for non-acquired loan losses (1) (38,625) (41,669 ) (44,378 ) (46,439 ) (47,269 ) -18.3 %
Premises and equipment 109,794 110,792 115,583 105,579 106,458 3.1 %
Total assets 5,043,078 5,141,929 5,136,446 4,325,232 4,373,269 15.3 %
Noninterest-bearing deposits 1,046,537 1,002,662 981,963 818,633 806,235 29.8 %
Interest-bearing deposits 3,136,432 3,216,694 3,316,397 2,770,665 2,854,737 9.9 %
Total deposits 4,182,969 4,219,356 4,298,360 3,589,298 3,660,972 14.3 %
Federal funds purchased and repurchase agreements 262,447 328,701 238,621 226,330 220,264 19.2 %
Other borrowings 54,372 54,638 54,897 45,807 46,105 17.9 %
Total liabilities 4,526,486 4,627,718 4,628,897 3,891,308 3,948,363 14.6 %
Shareholders' equity 516,592 514,211 507,549 433,924 424,906 21.6 %
Common shares issued and outstanding 17,032,061 17,017,904 16,937,464 15,114,185 15,085,991 12.9 %
Second
Quarter
June 30,March 31,December 31,September 30,June 30,2013 - 2012
NONPERFORMING ASSETS (ENDING BALANCE)20132013201220122012% Change
Non-acquired
Non-acquired nonaccrual loans $40,854 $ 42,945 $ 48,387 $ 46,295 $ 47,940 -14.8 %
Restructured loans 11,689 13,636 13,151 12,882 9,530 22.7 %

Other real estate owned ("OREO") not covered under FDIC loss share agreements

15,950 19,680 19,069 22,424 25,518 -37.5 %
Accruing loans past due 90 days or more 198 121 500 156 137 44.5 %
Other nonperforming assets -- -- -- -- --
Total non-acquired nonperforming assets 68,691 76,382 81,107 81,757 83,125 -17.4 %
Acquired (7)
Acquired nonaccrual loans -- -- -- -- --
OREO covered under FDIC loss share agreements 35,142 34,244 34,257 47,063 53,146 -33.9 %
OREO not covered under FDIC loss share agreements 17,536 16,766 13,179 5,059 5,745 205.2 %
Other nonperforming assets -- 26 44 57 73
Total acquired nonperforming assets 52,678 51,036 47,480 52,179 58,964 -10.7 %
Total nonperforming assets $121,369 $ 127,418 $ 128,587 $ 133,936 $ 142,089 -14.6 %
Excluding Acquired Assets

Total nonperforming assets as a percentage of total non-acquired loans and repossessed assets (1) (4)

2.56% 2.91 % 3.13 % 3.22 % 3.32 %

Total nonperforming assets as a percentage of total assets (5)

1.36% 1.49 % 1.58 % 1.89 % 1.90 %
NPLs as a percentage of period end non-acquired loans 1.98% 2.18 % 2.41 % 2.36 % 2.32 %
Including Acquired Assets

Total nonperforming assets as a percentage of total loans and repossessed assets (1) (4)

3.32% 3.47 % 3.46 % 4.31 % 4.55 %

Total nonperforming assets as a percentage of total assets

2.41% 2.48 % 2.50 % 3.10 % 3.25 %
NPLs as a percentage of period end loans 1.47% 1.58 % 1.70 % 1.95 % 1.89 %
OTHER ASSET QUALITY INFORMATION
Classified Assets (Ending Balance) (11)
Classified loans $107,671 $ 121,222 $ 124,133 $ 135,095 $ 135,099 -20.3 %
OREO and other nonperforming assets 15,950 19,680 19,069 22,424 25,518 -37.5 %
Total classified assets $123,621 $ 140,902 $ 143,202 $ 157,519 $ 160,617 -23.0 %
Tier 1 capital and non-acquired allowance for loan losses $494,562 $ 484,744 $ 477,686 $ 444,200 $ 436,964 13.2 %

Classified assets as a percentage of Tier 1 capital and non-acquired allowance for loan losses

25.00% 29.07 % 29.98 % 35.46 % 36.76 %
Non-acquired Loans 30-89 Day Past Due$10,957 $ 7,199 $ 7,189 $ 9,270 $ 10,464 4.7 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
Second
Quarter EndedQuarterSix Months EndedYTD
June 30,March 31,December 31,September 30,June 30,2013 - 2012June 30,June 30,2013 - 2012
ALLOWANCE FOR LOAN LOSSES (1)20132013201220122012% Change20132012% Change
Non-acquired Loans:
Balance at beginning of period $41,669 $ 44,378 $ 46,439 $ 47,269 $ 47,607 -12.5 % $44,378 $ 49,367 -10.1 %
Loans charged off (2,827) (4,148 ) (4,291 ) (5,506 ) (5,114 ) -44.7 % (6,975) (10,458 ) -33.3 %
Overdrafts charged off (393) (459 ) (446 ) (434 ) (441 ) -10.9 % (852) (795 ) 7.2 %
Loan recoveries 436 826 550 481 700 -37.7 % 1,262 2,124 -40.6 %
Overdraft recoveries 140 219 131 129 125 12.0 % 359 341 5.3 %
Net charge-offs (2,644) (3,562 ) (4,056 ) (5,330 ) (4,730 ) -44.1 % (6,206) (8,788 ) -29.4 %
Provision for loan losses on non-acquired loans (400) 853 1,995 4,500 4,392 -109.1 % 453 6,690 -93.2 %
Balance at end of period, non-acquired loans 38,625 41,669 44,378 46,439 47,269 -18.3 % 38,625 47,269 -18.3 %
Acquired Loans:
Balance at beginning of period 31,277 32,132 31,138 35,812 34,355 32,132 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

320 (855 ) 994 (4,674 ) 1,457 (535) 4,193
Benefit attributable to FDIC loss share agreements 259 1,062 (778 ) 4,218 (1,208 ) 1,322 (3,518 )
Net provision for loan losses on acquired loans 579 207 216 (456 ) 249 787 675

Provision for loan losses recorded through the FDIC loss share receivable

(259) (1,062 ) 778 (4,218 ) 1,208 (1,322) 3,518
Balance at end of period, acquired loans 31,597 31,277 32,132 31,138 35,812 31,597 35,813
Balance at end of period, total allowance for loan losses $70,222 $ 72,946 $ 76,510 $ 77,577 $ 83,081 -15.5 % $70,222 $ 83,082 -15.5 %
Total provision for loan losses charged to operations $179 $ 1,060 $ 2,211 $ 4,044 $ 4,641 $1,240 $ 7,365

Allowance for non-acquired loan losses as a percentage of non-acquired loans (1)

1.45% 1.60 % 1.73 % 1.84 % 1.91 % 1.45% 1.91 %

Allowance for loan losses as a percentage of total loans (1)

1.96% 2.03 % 2.10 % 2.55 % 2.73 % 1.96% 2.73 %

Allowance for non-acquired loan losses as a percentage of non-acquired nonperforming loans

73.23% 73.49 % 71.53 % 78.27 % 82.05 % 73.23% 82.05 %

Net charge-offs on non-acquired loans as a percentage of average non-acquired loans (annualized) (1)

0.40% 0.56 % 0.64 % 0.85 % 0.77 % 0.48% 0.72 %
Second
Quarter
June 30,March 31,December 31,September 30,June 30,2013 - 2012
LOAN PORTFOLIO (ENDING balance) (1)20132013201220122012% Change
Acquired covered loans $239,082 $ 257,066 $ 282,728 $ 309,034 $ 332,874 -28.2 %
Acquired non-covered loans 682,758 738,189 792,014 211,957 227,184 200.5 %
Non-acquired loans:
Commercial non-owner occupied real estate:
Construction and land development 285,370 273,488 273,420 273,606 279,519 2.1 %
Commercial non-owner occupied 298,769 298,707 290,071 278,935 284,147 5.1 %
Total commercial non-owner occupied real estate 584,139 572,195 563,491 552,541 563,666 3.6 %
Consumer real estate:
Consumer owner occupied 460,434 443,134 434,503 430,825 420,298 9.5 %
Home equity loans 250,988 249,356 255,284 255,677 257,061 -2.4 %
Total consumer real estate 711,422 692,490 689,787 686,502 677,359 5.0 %
Commercial owner occupied real estate 802,125 796,139 784,152 787,623 763,338 5.1 %
Commercial and industrial 294,580 291,308 279,763 245,285 228,010 29.2 %
Other income producing property 136,957 131,776 133,713 131,832 132,193 3.6 %
Consumer non real estate 104,239 93,997 86,934 86,729 87,290 19.4 %
Other 32,133 26,393 33,163 26,840 29,395 9.3 %
Total non-acquired loans 2,665,595 2,604,298 2,571,003 2,517,352 2,481,251 7.4 %
Total loans (net of unearned income) (1) $3,587,435 $ 3,599,553 $ 3,645,745 $ 3,038,343 $ 3,041,309 18.0 %
Loans held for sale $47,980 $ 50,449 $ 65,279 $ 71,585 $ 42,525 12.8 %
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 RATIOS2013201320122012201220132012
Return on average assets (annualized) 0.99% 0.84 % 0.52 % 0.83 % 0.75 % 0.92% 0.73 %
Operating return on average assets (annualized) (non-GAAP) (3) 1.04% 0.95 % 0.98 % 0.87 % 0.88 % 0.99% 0.80 %
Return on average equity (annualized) 9.72% 8.45 % 5.22 % 8.40 % 7.77 % 9.09% 7.58 %
Operating return on average equity (annualized) (non-GAAP) (3) 10.17% 9.49 % 9.80 % 8.73 % 9.05 % 9.83% 8.28 %
Return on average tangible equity (annualized) (non-GAAP) (10) 13.48% 11.92 % 6.91 % 10.74 % 9.92 % 12.71% 9.80 %
Net interest margin (tax equivalent) 5.01% 4.94 % 4.88 % 5.03 % 4.69 % 4.97% 4.70 %
Efficiency ratio (tax equivalent) 69.49% 72.37 % 80.95 % 66.91 % 68.34 % 70.92% 70.07 %
Operating efficiency ratio excluding OREO expense 63.79% 64.47 % 62.84 % 58.96 % 60.84 % 64.13% 63.40 %
Book value per common share $30.33 $ 30.22 $ 29.97 $ 28.71 $ 28.17
Tangible book value per common share (non-GAAP) (10) $23.09 $ 22.89 $ 22.54 $ 23.46 $ 22.86
Common shares issued and outstanding 17,032,061 17,017,904 16,937,464 15,114,185 15,085,991
Equity-to-assets 10.24% 10.00 % 9.88 % 10.03 % 9.72 %
Tangible equity-to-tangible assets (non-GAAP) (10) 7.99% 7.76 % 7.62 % 8.35 % 8.03 %
Tier 1 leverage (9) 9.2% 8.8 % 9.8 % 9.3 % 9.2 %
Tier 1 risk-based capital (9)

13.4

% 13.2 % 12.7 % 14.0 % 13.9 %
Total risk-based capital (9)

14.7

% 14.4 % 13.9 % 15.2 % 15.1 %
Quarter EndedSix Months Ended
June 30,March 31,December 31,September 30,June 30,June 30,June 30,
RECONCILIATION OF NON-GAAP TO GAAP2013201320122012201220132012
Pre-tax, Pre-provision Operating Earnings (6)
Net income (GAAP) $12,532 $ 10,649 $ 5,910 $ 9,063 $ 8,031 56.0 % $23,181 $ 15,059 53.9 %
Provision for loan losses (1) 179 1,060 2,211 4,044 4,642 -96.1 % 1,239 7,365 -83.2 %
Provision for income taxes 6,173 5,174 2,552 4,938 4,097 50.7 % 11,347 7,638 48.6 %
Pre-tax, pre-provision income 18,884 16,883 10,673 18,045 16,770 12.6 % 35,767 30,062 19.0 %
Securities gains -- -- (128 ) -- (61 ) -- (61 )
Merger and conversion related expense 860 1,963 7,552 568 1,998 2,823 2,094
Pre-tax, pre-provision operating earnings (non-GAAP) $19,744 $ 18,846 $ 18,097 $ 18,613 $ 18,707 5.5 % $38,590 $ 32,095 20.2 %
Operating efficiency ratio excluding OREO expense
Operating efficiency ratio excluding OREO expense 63.79% 64.47 % 62.84 % 58.96 % 60.84 % 64.13% 63.40 %
Effect to adjust for OREO and loan related expense 4.37% 4.84 % 5.41 % 6.95 % 3.86 % 4.60% 4.65 %
Effect to adjust for merger and conversion expenses 1.33% 3.06 % 12.70 % 1.00 % 3.64 % 2.19% 2.02 %
Efficiency ratio (Tax Equivalent) 69.49% 72.37 % 80.95 % 66.91 % 68.34 % 70.92% 70.07 %
Operating Return of Average Assets (3)
Operating return on average assets (non-GAAP) 1.04% 0.95 % 0.98 % 0.87 % 0.88 % 0.99% 0.80 %
Effect to adjust for securities gains (losses) 0.00% 0.00 % 0.01 % 0.00 % 0.00 % 0.00% 0.00 %
Effect to adjust for merger and conversion related expenses -0.05% -0.11 % -0.47 % -0.04 % -0.13 % -0.07% -0.07 %
Return on average assets (GAAP) 0.99% 0.84 % 0.52 % 0.83 % 0.75 % 0.92% 0.73 %
Operating Return of Average Equity (3)
Operating return on average equity (non-GAAP) 10.17% 9.49 % 9.80 % 8.73 % 9.05 % 9.83% 8.28 %
Effect to adjust for securities gains (losses) 0.00% 0.00 % 0.08 % 0.00 % 0.04 % 0.00% 0.00 %
Effect to adjust for merger and conversion related expenses -0.45% -1.04 % -4.66 % -0.33 % -1.32 % -0.74% -0.70 %
Return on average equity (GAAP) 9.72% 8.45 % 5.22 % 8.40 % 7.77 % 9.09% 7.58 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
Quarter EndedSix Months Ended
June 30,March 31,December 31,September 30,June 30,June 30,June 30,
RECONCILIATION OF NON-GAAP TO GAAP (CONTINUED)2013201320122012201220132012
Return on Average Tangible Equity (10)
Return on average tangible equity (non-GAAP) 13.48% 11.92 % 6.91 % 10.74 % 9.92 % 12.71% 9.80 %
Effect to adjust for intangible assets -3.76% -3.47 % -1.69 % -2.34 % -2.15 % -3.62% -2.22 %
Return on average equity (GAAP) 9.72% 8.45 % 5.22 % 8.40 % 7.77 % 9.09% 7.58 %
Tangible Book Value Per Common Share (10)
Tangible book value per common share (non-GAAP) $23.09 $ 22.89 $ 22.54 $ 23.46 $ 22.86
Effect to adjust for intangible assets 7.24 7.33 7.43 5.25 5.30
Book value per common share (GAAP) $30.33 $ 30.22 $ 29.97 $ 28.71 $ 28.17
Tangible Equity-to-Tangible Assets (10)
Tangible equity-to-tangible assets (non-GAAP) 7.99% 7.76 % 7.62 % 8.35 % 8.03 %
Effect to adjust for intangible assets 2.25% 2.24 % 2.26 % 1.68 % 1.69 %
Equity-to-assets (GAAP) 10.24% 10.00 % 9.88 % 10.03 % 9.72 %
Three Months Ended
June 30, 2013June 30, 2012
AverageInterestAverageAverageInterestAverage
YIELD ANALYSISBalanceEarned/PaidYield/RateBalanceEarned/PaidYield/Rate
Interest-Earning Assets:
Federal funds sold, reverse repo, and time deposits $370,958$4440.48% 265,462 $ 279 0.42 %
Investment securities (taxable) 378,4262,0962.22% 337,612 2,036 2.43 %
Investment securities (tax-exempt) 149,5001,1743.15% 130,722 1,035 3.18 %
Loans held for sale 40,0403373.38% 29,604 276 3.75 %
Acquired loans, net of allowance for acquired loan losses 927,52024,49210.59% 484,084 11,869 9.86 %
Non-acquired loans (1) 2,629,90128,9874.42% 2,456,069 29,975 4.91 %
Total interest-earning assets 4,496,34557,5305.13% 3,703,553 45,470 4.94 %
Noninterest-Earning Assets:
Cash and due from banks 96,132 94,360
Other assets 519,059 545,170
Allowance for non-acquired loan losses (41,543) (47,714 )
Total noninterest-earning assets 573,648 591,816
Total Assets$5,069,993 $ 4,295,369
Interest-Bearing Liabilities:
Transaction and money market accounts $1,822,379$5700.13% $ 1,548,083 $ 840 0.22 %
Savings deposits 353,574810.09% 296,518 128 0.17 %
Certificates and other time deposits 974,9578120.33% 964,284 1,303 0.54 %
Federal funds purchased and repurchase agreements 297,0251150.16% 215,678 110 0.21 %
Other borrowings 54,4616684.92% 46,203 555 4.83 %
Total interest-bearing liabilities 3,502,3962,2460.26% 3,070,766 2,936 0.38 %
Noninterest-Bearing Liabilities:
Demand deposits 1,023,668 795,867
Other liabilities 26,788 12,784
Total noninterest-bearing liabilities ("Non-IBL") 1,050,456 808,651
Shareholders' equity 517,141 415,952
Total Non-IBL and shareholders' equity 1,567,597 1,224,603
Total liabilities and shareholders' equity$5,069,993 $ 4,295,369
Net interest income and margin (NON-TAX EQUIV.)$55,2844.93% $ 42,534 4.62 %
Net interest margin (TAX EQUIVALENT)5.01% 4.69 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
Six Months Ended
June 30, 2013June 30, 2012
AverageInterestAverageAverageInterestAverage
YIELD ANALYSISBalanceEarned/PaidYield/RateBalanceEarned/PaidYield/Rate
Interest-Earning Assets:
Federal funds sold, reverse repo, and time deposits $341,245$8620.51% $ 232,436 $ 491 0.42 %
Investment securities (taxable) 386,6264,2572.22% 300,326 3,727 2.50 %
Investment securities (tax-exempt) 153,8732,3813.12% 96,079 1,574 3.29 %
Loans held for sale 45,5977193.18% 31,838 598 3.78 %
Acquired loans, net of allowance for acquired loan losses 962,07347,86210.03% 420,876 20,979 10.02 %
Non-acquired loans (1) 2,603,37057,6184.46% 2,456,075 60,321 4.94 %
Total interest-earning assets 4,492,784113,6995.10% 3,537,630 87,690 4.98 %
Noninterest-Earning Assets:
Cash and due from banks 108,002 93,284
Other assets 535,514 544,244
Allowance for non-acquired loan losses (42,932) (48,515 )
Total noninterest-earning assets 600,584 589,013
Total Assets$5,093,368 $ 4,126,643
Interest-Bearing Liabilities:
Transaction and money market accounts $1,837,306$1,1760.13% $ 1,489,451 $ 1,847 0.25 %
Savings deposits 351,7811620.09% 282,384 275 0.20 %
Certificates and other time deposits 1,004,4361,6860.34% 917,908 2,643 0.58 %
Federal funds purchased and repurchase agreements 308,2512510.16% 222,389 236 0.21 %
Other borrowings 54,5871,3404.95% 46,342 1,116 4.84 %
Total interest-bearing liabilities 3,556,3614,6150.26% 2,958,474 6,117 0.42 %
Noninterest-Bearing Liabilities:
Demand deposits 996,684 748,152
Other liabilities 26,041 20,349
Total noninterest-bearing liabilities ("Non-IBL") 1,022,725 768,501
Shareholders' equity 514,282 399,668
Total Non-IBL and shareholders' equity 1,537,007 1,168,169
Total liabilities and shareholders' equity$5,093,368 $ 4,126,643
Net interest income and margin (NON-TAX EQUIV.)$109,0844.90% $ 81,573 4.64 %
Net interest margin (TAX EQUIVALENT)4.97% 4.70 %
SCBT Financial Corporation
(Unaudited)
(Dollars in thousands)
Second
Three Months EndedQuarterSix Months EndedYTD
June 30,March 31,December 31,September 30,June 30,2013 - 2012June 30,2013 - 2012
NONINTEREST INCOME & EXPENSE20132013201220122012% Change20132012% Change
Noninterest income:
Service charges on deposit accounts $5,736 $ 5,761 $ 6,313 $ 6,169 $ 5,886 -2.5 % 11,497 11,333 1.4 %
Bankcard services income 4,245 3,893 3,665 3,570 3,618 17.3 % 8,138 6,938 17.3 %
Mortgage banking income 1,957 3,395 4,214 3,526 3,049 -35.8 % 5,352 4,882 9.6 %
Trust and investment services income 2,438 2,314 1,744 1,577 1,642 48.5 % 4,752 3,039 56.4 %
Securities gains, net (8) -- -- 128 -- 61 -- 61 -100.0 %
Amortization of FDIC indemnification asset (7,310) (7,171 ) (6,547 ) (6,623 ) (4,370 ) -67.3 % (14,481) (7,603 ) 90.5 %
Other 1,419 1,331 1,383 947 1,858 -23.6 % 2,750 2,567 7.1 %
Total noninterest income $8,485 $ 9,523 $ 10,900 $ 9,166 $ 11,744 -27.8 % $18,008 $ 21,217 -15.1 %
Noninterest expense:
Salaries and employee benefits $23,746 $ 23,252 $ 21,351 $ 18,647 $ 18,262 30.0 % $46,998 $ 36,310 29.4 %
Information services expense 2,992 3,192 3,060 2,662 2,902 3.1 % 6,184 5,369 15.2 %
OREO expense and loan related 2,820 3,102 3,221 3,951 2,115 33.3 % 5,922 4,831 22.6 %
Net occupancy expense 2,851 2,932 2,470 2,621 2,478 15.1 % 5,783 4,726 22.4 %
Furniture and equipment expense 2,266 2,517 2,340 2,165 2,371 -4.4 % 4,783 4,609 3.8 %
Merger and conversion related expense 860 1,963 7,552 568 1,998 -57.0 % 2,823 2,094 34.8 %
Business development and staff related 1,276 1,228 1,017 878 689 85.2 % 2,504 1,441 73.8 %
FDIC assessment and other regulatory charges 1,096 1,224 887 878 1,073 2.1 % 2,320 2,110 10.0 %
Bankcard expense 1,236 1,164 985 1,057 1,118 10.6 % 2,400 2,020 18.8 %
Amortization of intangibles 1,022 1,034 566 566 540 89.3 % 2,056 1,040 97.7 %
Professional fees 760 691 673 643 732 3.8 % 1,451 1,365 6.3 %
Advertising and marketing 648 842 689 736 553 17.2 % 1,490 1,310 13.7 %
Other 3,312 3,300 3,328 2,659 2,677 23.7 % 6,612 5,502 20.2 %
Total noninterest expense $44,885 $ 46,441 $ 48,139 $ 38,031 $ 37,508 19.7 % $91,326 $ 72,727 25.6 %
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.

(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 $860,000, $1,963,000, $7,552,000, $568,000, and $1,998,000, for the quarters ended June 30, 2013, March 31, 2013, December 31, 2012, September 30, 2012, and June 30, 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)

June 30, 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.

Contacts:

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

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.