Filed pursuant to Rule 424(b)(3)

Registration Statement No. 333-155208

 

SCBT Financial Corporation

Supplement No. 2 dated January 23, 2009

To Prospectus dated December 1, 2008

 

This prospectus supplement (this “Supplement”) is part of, and should be read in conjunction with, the prospectus of SCBT Financial Corporation (the “Company”) dated December 1, 2008, as supplemented by Supplement No. 1 dated January 16, 2009 (as so supplemented, the “Prospectus”). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meanings as in the Prospectus.

 

The purpose of this Supplement is to provide excerpts from our press release dated January 22, 2009 concerning financial results for the quarter and year ended December 31, 2008.

 

This Supplement is not complete without, and may not be delivered or used except in connection with, the Prospectus. This Supplement is qualified by reference to the Prospectus, except to the extent that the information in this Supplement updates and supersedes the information contained in the Prospectus.

 

You should consider carefully the risk factors beginning on page 3 of the Prospectus dated December 1, 2008 before purchasing any shares of our common stock.

 

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 


 

Fourth Quarter 2008 Results of Operations

 

The Company reported consolidated net income of $3.5 million, or $0.32 per diluted share for the three months ended December 31, 2008 compared to consolidated net income of $5.1 million, or $0.54 per diluted share for the fourth quarter of 2007, a $1.6 million or 31.0% decrease.  For the year ended December 31, 2008 and 2007, the Company reported net income of $15.8 million compared to $21.6 million, respectively, a decrease of $5.8 million, or 26.8%.  This resulted in diluted earnings per share of $1.52 and $2.32 for the year ended December 31, 2008 and 2007, respectively.

 

On an operating basis for the three months ended December 31, 2008 and 2007, net operating earnings were $0.39 per diluted share, down 33.9%, in 2008, from $0.59 per diluted share, in 2007.  Net operating earnings were down $1.4 million or 24.0%, in 2008, excluding an OTTI charge related to other equities of $124,000, and a loss on bank owned life insurance (BOLI) policies of $260,000, the realized loss on Freddie Mac preferred securities of $383,000 and merger costs related to moving to a single charter of $405,000, over the prior year comparable period.  For the year ended December 31, 2008, net operating earnings were up $794,000, or 3.6%, excluding the OTTI charge, the loss on BOLI, the realized loss on Freddie Mac preferred securities of $10.14 million, and merger costs related to moving to a single charter over the December 31, 2007 results.  Net operating earnings per diluted share were $2.20 for the year ended December 31, 2008 compared to $2.37 for the year ended December 31, 2007, a decrease of 7.2%.

 



 

During the fourth quarter of 2008, the Company’s average total assets (including a full quarter’s impact of the acquired assets from TSB Financial Corporation) increased by $389.3 million, a 16.4% increase over the fourth quarter of 2007.  The growth in average total assets was supported by growth in average total deposits of $305.9 million, an increase of 16.7% over the total in the fourth quarter of 2007.  Average earning assets for the quarter increased by $347.6 million, or 15.7%, compared to the fourth quarter of 2007.  The increase in average earning assets also includes a 5.8% decrease in average investment securities to $232.4 million, which includes the $9.8 million OTTI charge on Freddie Mac preferred stock impact for all of the fourth quarter.

 

The Company’s return on average assets (ROAA), return on average equity (ROAE), and return on average tangible equity (ROATE) for December 31, 2008 equaled 0.51%, 5.89%, and 8.46%, respectively, as compared to 0.86%, 10.76%, and 14.53%, respectively, for December 31, 2007.  The Company’s annualized operating ROAA for the fourth quarter decreased to 0.62% compared to 0.94% for the fourth quarter of 2007, and decreased from 0.93% for the third quarter of 2008.  The operating returns on average assets, equity and tangible equity exclude the effect of the after-tax impact of the OTTI charges, the loss on BOLI, the realized loss on Freddie Mac preferred securities and the merger cost related to moving to a single charter.  Total year-to-date average shareholders’ equity at December 31, 2008 was $239.8 million, an increase of 26.5% from December 31, 2007.  This increase is due primarily to the issuance of 1,010,000 shares of common stock in October.  Annualized operating ROAE for the quarter was 7.14%, down from 11.86% for the fourth quarter of 2007.  Annualized operating ROATE for the fourth quarter decreased to 10.20% from 15.98% for the comparable period in the prior year, and decreased from 16.88% in the third quarter of 2008.

 

Asset Quality

 

Annualized net charge-offs decreased to 0.35% from 0.41% experienced in the third quarter of 2008; but increased from 0.15% experienced in the fourth quarter of 2007.  During the fourth quarter, non-performing assets (NPAs) as a percentage of loans and repossessed assets increased to 0.91% compared to 0.33% one year ago and 0.66% for the third quarter of 2008.  NPAs to total assets at December 31, 2008 were 0.76% compared to 0.27% at the end of 2007 and 0.54% at the end of the third quarter 2008.  The increase in NPAs continues to reflect the pressure within the real estate market and within the economy as a whole.  Compared to the banking industry, we believe that our asset quality remains manageable.  During the fourth quarter, the Company’s other real estate owned (“OREO”) increased $3.6 million from the end of the third quarter.  Nonaccrual loans increased $3.1 million from the third quarter of 2008, and by $9.3 million from the end of 2007.

 

At December 31, 2008, nonperforming loans totaled $14.9 million, representing 0.64% of period-end loans.  Other real estate owned at the end of the fourth quarter was $6.1 million, an increase from $2.5 million at the end of the third quarter 2008 and from $490,000 at the end of 2007.  The allowance for loan losses at December 31, 2008 was $31.5 million and represented 1.36% of total period-end loans.  The current allowance for loan losses provides 2.11 times coverage of period-end nonperforming loans.  In the fourth quarter, net charge-offs were $2.0 million, or an annualized 0.35% of average loans compared to $728,000, or 0.15% in the same period of 2008 and $2.3 million, or 0.41% in the linked quarter.  The provision for loan losses was $4.4 million for the fourth quarter of 2008 compared to $1.6 million for the comparable quarter one year ago, and $2.8 million in the third quarter of 2008.

 

Loans and Deposits

 

The Company increased total loans 11.2% since the fourth quarter of 2007, driven by continued growth in commercial real estate loans and home equity loans.  Total loans outstanding were $2.3 billion at December 31, 2008 compared to $2.1 billion for the year ended December 31, 2007.  The balance of

 



 

mortgage loans held for sale increased $4.3 million from the third quarter of 2008 to $15.7 million at December 31, 2008, and was lower than the balance at December 31, 2007 of $17.4 million reflective of the overall slow down within the mortgage banking industry and the tightening of credit.

 

Deposits increased in most categories except for demand deposits and money market accounts.  Deposits increased by a total of $14.5 million, or 2.7% annualized, from the end of the third quarter of 2008, with the largest growth occurring in small denomination (less than $100,000) certificates of deposit and NOW accounts.  The Company continues to reduce rates paid on the various deposits in order to manage its net interest margin within acceptable levels.  The Company continued to increase slightly the use of brokered deposits during the fourth quarter over the third quarter of 2008.  This increase totaled $3.8 million.  With the modest increase in overall deposits and the additional capital raised in October of the fourth quarter, the Company was able to fund all of its loan growth as well as reduce its balance of federal funds purchased during the fourth quarter.  Total deposits outstanding at the end of the fourth quarter of 2008 were $2.2 billion, an increase of $225.4 million, or 11.7%, compared to the end of 2007.

 

Net Interest Income and Margin

 

Non-taxable equivalent net interest income (before provision for loan losses) was $24.6 million for the fourth quarter of 2008, up 14.1% from $21.6 million in the comparable period last year.  Tax-equivalent net interest margin decreased 5 basis points from the fourth quarter of 2007 to 3.86%.  Compared to the linked third quarter of 2008, tax-equivalent net interest margin remained unchanged.  With the decline in interest rates by the Federal Reserve, the Company has continued to aggressively manage deposit pricing and funding sources during the fourth quarter of 2008 and limited the amount of margin compression.  The increase in non-performing assets continued to pressure the margin, and we have reduced the net interest margin for these assets in these difficult economic conditions.  With the efforts of raising new capital and aggressively managing our deposits and funding sources, the net interest margin decreased 5 basis points compared to the fourth quarter of 2007.  On a year-to-date basis, the margin has declined 2 basis points from 3.85% in 2007 to 3.83% in 2008.

 

The Company’s average yield on interest-earning assets decreased 111 basis points while the average rate on interest-bearing liabilities decreased 131 basis points from the fourth quarter of 2007.  During the fourth quarter of 2008, the Company’s average total assets increased to $2.77 billion, a 16.4% increase over the fourth quarter of 2007.  The increase reflected a $373.9 million increase in average total loans to $2.3 billion from the fourth quarter of 2007, the result of the strong loan growth during 2008.  The increase in volume of loans at lower current market rates combined with variable rate loan resets resulted in the average yield on loans falling by 128 basis points compared to the fourth quarter of 2007.  Average investment securities were $232.4 million at December 31, 2008, or 5.8% lower than the balance in 2007.  The growth in average total assets was supported by growth in average total deposits of $305.9 million, an increase of 16.7% from the fourth quarter of 2007.

 

Noninterest Income and Expense

 

Operating noninterest income was $6.9 million for the fourth quarter of 2008 compared to $6.6 million for the fourth quarter of 2007, up by $305,000, or 4.6% from the prior year.  Mortgage banking income increased by $47,000, or 7.4%, reflecting the reduction in interest rates and the government’s attempt to loosen credit.  The other increases are as follows:  an increase in bankcard services income of $83,000, or 7.8%; and a $59,000, or 9.9%, increase in trust and investment services income.  The increases listed above were more than offset by the following items during the fourth quarter of 2008:  an additional loss recorded on the sale of its Freddie Mac preferred stock of $383,000, an OTTI charge of $124,000 related to certain equity investments held at the holding company, and a loss on BOLI policies of $260,000.  Compared to the third quarter of 2008, operating noninterest income was down by $190,000, driven by a

 



 

decline in all components of noninterest income, except for mortgage banking income which was up $171,000, or 33.7%.

 

Noninterest expense was $20.9 million in the fourth quarter of 2008, up $2.0 million or 10.5%, from $18.9 million in the comparable period in 2007.  During the fourth quarter, the Company incurred numerous charges including the cost related to moving to a single bank charter of $405,000; severance pay of $130,000; marketing cost of $378,000; OREO expenses were higher by $506,000; FDIC assessments were higher by $254,000; property tax increased by $174,000; and cost related to collection of loans increased $97,000.  The full quarter impact of the five TSB offices is reflected in each line item of noninterest expense compared to 2007 when there was only one month of charges.  The Company’s quarterly efficiency ratio increased to 66.34% compared to 65.42% one year ago, and compared to 59.82% in the third quarter of 2008.

 

During the first quarter of 2008, the Company reclassified mortgage loan commission costs paid to originators previously recorded as compensation expenses into mortgage banking income to net the two amounts.  The result of these reclassifications for the first and second quarters of 2008 and prior periods was to decrease both noninterest revenue and noninterest expense.  The reclassification resulted in an improved (decreased) efficiency ratio ranging from 0.50% to 0.87% for the previous four quarters of 2007, and had no impact on net income or equity in any of the reported periods.

 

Quarterly Cash Dividend

 

The Board of Directors of the Company has declared a quarterly cash dividend of $0.17 per share payable on its common stock.  This per share amount is equal to the dividend paid in the immediately preceding quarter and will be payable on February 20, 2009 to shareholders of record as of February 6, 2009.

 

Please refer to the accompanying tables for detailed comparative data on results of operations and financial results.  Throughout this supplement the Company refers to “operating earnings” as a measure of its results of operations that differs from its net income under Generally Accepted Accounting Principles in the United States (“GAAP”).  Refer to the accompanying tables for a reconciliation of “operating earnings” to GAAP net income.  The Company’s management believes that such non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare the Company’s operating results from period to period in a meaningful manner.  Non-GAAP measures should not be considered as an alternative to any measure of performance as promulgated under GAAP.  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 as reported under GAAP.

 

Statements included in this supplement 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 and Exchange Act of 1934, as amended.  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) 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; and (10) potential deposit attrition, higher than expected costs, customer loss and business disruption associated with the integration of The Scottish Bank, including, without limitation, potential difficulties in maintaining relationships with key personnel and other integration related-matters.  The Company also encourages readers to refer to the risk factors beginning on page 3 of the Prospectus dated December 1, 2008 before purchasing any shares of our common stock.

 



 

SCBT Financial Corporation

(Unaudited)

(Dollars in thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

%

 

December 31,

 

%

 

 

 

2008

 

2007

 

Change

 

2008

 

2007

 

Change

 

EARNINGS SUMMARY (non tax equivalent)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

38,094

 

$

39,205

 

-2.8

%

$

156,075

 

$

149,199

 

4.6

%

Interest expense

 

13,450

 

17,613

 

-23.6

%

60,298

 

68,522

 

-12.0

%

Net interest income

 

24,644

 

21,592

 

14.1

%

95,777

 

80,677

 

18.7

%

Provision for loan losses (1)

 

4,374

 

1,641

 

166.5

%

10,736

 

4,384

 

144.9

%

Operating noninterest income (2)

 

6,877

 

6,572

 

4.6

%

29,576

 

27,359

 

8.1

%

Operating noninterest expense (2)

 

20,471

 

18,088

 

13.2

%

79,391

 

70,591

 

12.5

%

Operating earnings before income taxes (2)

 

6,676

 

8,435

 

-20.9

%

35,226

 

33,061

 

6.5

%

Provision for income taxes

 

2,371

 

2,768

 

-14.3

%

12,342

 

10,971

 

12.5

%

Net operating earnings (2)

 

4,305

 

5,667

 

-24.0

%

22,884

 

22,090

 

3.6

%

Realized loss on sale of FRE preferred securities, net of tax (2)

 

(247

)

 

 

 

(6,590

)

 

 

 

Merger expense, net of tax (2)

 

(261

)

(525

)

-50.3

%

(261

)

(525

)

-50.3

%

Loss on BOLI and OTTI on other equities, net of tax (2)

 

(248

)

 

 

 

(248

)

 

 

 

Net income

 

$

3,549

 

$

5,142

 

-31.0

%

$

15,785

 

$

21,565

 

-26.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted-average shares

 

10,846,219

 

9,527,166

 

13.8

%

10,301,430

 

9,274,647

 

11.1

%

Diluted weighted-average shares

 

10,949,411

 

9,535,938

 

14.8

%

10,393,717

 

9,304,716

 

11.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - Basic

 

$

0.33

 

$

0.54

 

-38.9

%

$

1.53

 

$

2.33

 

-34.3

%

Earnings per share - Diluted

 

$

0.32

 

$

0.54

 

-40.7

%

$

1.52

 

$

2.32

 

-34.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings per share - Basic (2)

 

$

0.40

 

$

0.59

 

-32.2

%

$

2.22

 

$

2.38

 

-6.7

%

Operating earnings per share - Diluted (2)

 

$

0.39

 

$

0.59

 

-33.9

%

$

2.20

 

$

2.37

 

-7.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

 

$

0.17

 

$

0.17

 

0.0

%

$

0.68

 

$

0.68

 

0.0

%

Dividend payout ratio

 

1550.42

%

27.75

%

5487.1

%

40.93

%

29.17

%

40.3

%

 


(2) Operating measures exclude the effect of a realized loss on sale of Freddie Mac (FRE) preferred securities of $383,000 and $10.1 million, respectively, for the three and twelve months ended December 31, 2008; and a loss on Bank Owned Life Insurance (“BOLI”) of $260,000 and other-than-temporary impairment (“OTTI”) on other equities of $124,000 for the three and twelve months ended December 31, 2008. Excludes the effect of merger expense of $405,000 and $811,000 recorded for the three and twelve months ended December 31, 2008 and 2007, respectively, related to collapsing the banks into one charter and the acquisition of TSB Financial Corporporation (“TSB”).

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

 

 

December 31,

 

 

 

 

 

2008

 

2007

 

 

 

2008

 

2007

 

 

 

RECONCILIATION OF NON-GAAP TO GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized Loss on Sale of FRE Preferred Securities, Net of Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized loss on sale of FRE preferred securities

 

$

(383

)

$

 

 

 

$

(10,143

)

$

 

 

 

Income tax effect

 

136

 

 

 

 

3,553

 

 

 

 

After-tax effect of realized loss on sale of FRE preferred securities

 

$

(247

)

$

 

 

 

$

(6,590

)

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger Expense, Net of Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger expense

 

$

(405

)

$

(811

)

 

 

$

(405

)

$

(811

)

 

 

Income tax effect

 

144

 

286

 

 

 

144

 

286

 

 

 

After-tax effect of merger expense

 

$

(261

)

$

(525

)

 

 

$

(261

)

$

(525

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on BOLI and OTTI on Other Equities, Net of Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on BOLI and OTTI on other equities

 

(384

)

$

 

 

 

(384

)

$

 

 

 

Income tax effect

 

136

 

 

 

 

136

 

 

 

 

After-tax effect of loss on BOLI and OTTI on other equities

 

$

(248

)

$

 

 

 

$

(248

)

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating noninterest income

 

$

6,877

 

$

6,572

 

 

 

$

29,576

 

$

27,359

 

 

 

Realized loss on sale of FRE preferred securities

 

(383

)

 

 

 

(10,143

)

 

 

 

Loss on BOLI and OTTI on other equities

 

(384

)

 

 

 

(384

)

 

 

 

Noninterest Income (GAAP)

 

$

6,110

 

$

6,572

 

 

 

$

19,049

 

$

27,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expense Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating noninterest expense

 

$

20,471

 

$

18,088

 

 

 

$

79,391

 

$

70,591

 

 

 

Merger expense

 

405

 

811

 

 

 

405

 

811

 

 

 

Noninterest Expense (GAAP)

 

$

20,876

 

$

18,899

 

 

 

$

79,796

 

$

71,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating earnings

 

$

4,305

 

$

5,667

 

 

 

$

22,884

 

$

22,090

 

 

 

After-tax effect of realized loss on sale of FRE preferred securities

 

(247

)

 

 

 

(6,590

)

 

 

 

After-tax effect of merger expense

 

(261

)

(525

)

 

 

(261

)

(525

)

 

 

After-tax effect of loss on BOLI and OTTI on other equities

 

(248

)

 

 

 

(248

)

 

 

 

Net income (GAAP)

 

$

3,549

 

$

5,142

 

 

 

$

15,785

 

$

21,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic operating earnings per share

 

$

0.40

 

$

0.59

 

 

 

$

2.22

 

$

2.38

 

 

 

Per share effect of realized loss on sale of FRE preferred securities

 

(0.02

)

 

 

 

(0.64

)

 

 

 

Per share effect of merger expense

 

(0.03

)

(0.05

)

 

 

(0.03

)

(0.05

)

 

 

Per share effect of loss on BOLI and OTTI on other equities

 

(0.02

)

 

 

 

(0.02

)

 

 

 

Basic earnings per share (GAAP)

 

$

0.33

 

$

0.54

 

 

 

$

1.53

 

$

2.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted operating earnings per share

 

$

0.39

 

$

0.59

 

 

 

$

2.20

 

$

2.37

 

 

 

Per share effect of realized loss on sale of FRE preferred securities

 

(0.02

)

 

 

 

(0.63

)

 

 

 

Per share effect of merger expense

 

(0.02

)

(0.05

)

 

 

(0.03

)

(0.05

)

 

 

Per share effect of loss on BOLI and OTTI on other equities

 

(0.03

)

 

 

 

(0.02

)

 

 

 

Diluted earnings per share (GAAP)

 

$

0.32

 

$

0.54

 

 

 

$

1.52

 

$

2.32

 

 

 

 



 

SCBT Financial Corporation

(Unaudited)

(Dollars in thousands, except per share data)

 

 

 

AVERAGE for Quarter Ended

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2008

 

2008

 

2008

 

2008

 

2007

 

BALANCE SHEET HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

10,684

 

$

10,543

 

$

23,126

 

$

23,875

 

$

13,799

 

Total loans (1)

 

2,304,911

 

2,265,606

 

2,188,036

 

2,121,814

 

1,930,938

 

Total investment securities

 

232,446

 

250,395

 

247,759

 

258,510

 

246,731

 

Intangible assets

 

66,268

 

66,413

 

65,779

 

65,536

 

45,501

 

Earning assets

 

2,560,387

 

2,563,344

 

2,514,456

 

2,457,341

 

2,212,749

 

Total assets

 

2,768,864

 

2,767,853

 

2,710,273

 

2,655,897

 

2,379,592

 

Noninterest-bearing deposits

 

315,841

 

326,298

 

313,860

 

304,537

 

305,467

 

Interest-bearing deposits

 

1,825,501

 

1,749,742

 

1,696,778

 

1,650,044

 

1,529,957

 

Total deposits

 

2,141,342

 

2,076,040

 

2,010,638

 

1,954,581

 

1,835,424

 

Federal funds purchased and repurchase agreements

 

190,409

 

295,137

 

289,382

 

310,269

 

240,897

 

Other borrowings

 

183,159

 

160,789

 

172,245

 

158,315

 

96,610

 

Shareholders’ equity

 

239,769

 

221,995

 

222,274

 

217,780

 

189,506

 

 

 

 

AVERAGE for Twelve Months

 

 

 

 

 

December 31,

 

December 31,

 

%

 

 

 

2008

 

2007

 

Change

 

BALANCE SHEET HIGHLIGHTS

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

17,022

 

$

21,747

 

-21.7

%

Total loans (1)

 

2,220,448

 

1,823,196

 

21.8

%

Total investment securities

 

247,196

 

230,285

 

7.3

%

Intangible assets

 

66,001

 

38,056

 

73.4

%

Earning assets

 

2,524,040

 

2,113,688

 

19.4

%

Total assets

 

2,725,955

 

2,272,413

 

20.0

%

Noninterest-bearing deposits

 

315,167

 

284,766

 

10.7

%

Interest-bearing deposits

 

1,730,828

 

1,477,545

 

17.1

%

Total deposits

 

2,045,995

 

1,762,311

 

16.1

%

Federal funds purchased and repurchase agreements

 

271,143

 

208,516

 

30.0

%

Other borrowings

 

168,645

 

109,566

 

53.9

%

Shareholders’ equity

 

225,484

 

173,679

 

29.8

%

 

 

 

ENDING Balance

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2008

 

2008

 

2008

 

2008

 

2007

 

BALANCE SHEET HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

15,742

 

$

11,419

 

$

19,015

 

$

28,060

 

$

17,351

 

Total loans (1)

 

2,316,076

 

2,279,726

 

2,246,353

 

2,144,940

 

2,083,047

 

Total investment securities

 

222,227

 

238,961

 

256,391

 

249,848

 

258,309

 

Intangible assets

 

66,221

 

66,363

 

66,507

 

65,486

 

65,618

 

Allowance for loan losses (1)

 

(31,525

)

(29,199

)

(28,760

)

(27,335

)

(26,570

)

Premises and equipment

 

66,392

 

64,056

 

57,698

 

55,966

 

55,454

 

Total assets

 

2,766,710

 

2,766,745

 

2,774,387

 

2,678,248

 

2,597,183

 

Noninterest-bearing deposits

 

303,689

 

313,700

 

322,209

 

315,621

 

315,791

 

Interest-bearing deposits

 

1,849,585

 

1,825,027

 

1,734,637

 

1,700,608

 

1,612,098

 

Total deposits

 

2,153,274

 

2,138,727

 

2,056,846

 

2,016,229

 

1,927,889

 

Federal funds purchased and repurchase agreements

 

172,393

 

224,328

 

322,682

 

252,178

 

296,186

 

Other borrowings

 

177,477

 

172,738

 

160,249

 

173,340

 

143,860

 

Total liabilities

 

2,521,782

 

2,547,158

 

2,552,924

 

2,458,218

 

2,382,118

 

Shareholders’ equity

 

244,928

 

219,587

 

221,463

 

220,030

 

215,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued and outstanding

 

11,250,603

 

10,225,776

 

10,203,497

 

10,185,915

 

10,160,432

 

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2008

 

2008

 

2008

 

2008

 

2007

 

NONPERFORMING ASSETS (ENDING balance)

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

14,624

 

$

11,564

 

$

6,897

 

$

5,215

 

$

5,353

 

Other real estate owned

 

6,126

 

2,508

 

1,140

 

651

 

490

 

Accruing loans past due 90 days or more

 

293

 

796

 

497

 

1,692

 

985

 

Other nonperforming assets

 

84

 

172

 

181

 

63

 

82

 

Total nonperforming assets

 

$

21,127

 

$

15,040

 

$

8,715

 

$

7,621

 

$

6,910

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.91

%

0.66

%

0.39

%

0.36

%

0.33

%

Total nonperforming assets as a percentage of total assets

 

0.76

%

0.54

%

0.31

%

0.28

%

0.27

%

NPLs as a percentage of period end loans

 

0.64

%

0.54

%

0.33

%

0.32

%

0.30

%

 

 

 

Quarter Ended

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2008

 

2008

 

2008

 

2008

 

2007

 

ALLOWANCE FOR LOAN LOSSES (1)

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

29,199

 

$

28,760

 

$

27,335

 

$

26,570

 

$

23,822

 

Allowance from acquisition

 

 

 

 

 

1,835

 

Loans charged off

 

(1,980

)

(2,356

)

(913

)

(472

)

(623

)

Overdrafts charged off

 

(299

)

(234

)

(240

)

(259

)

(377

)

Loan recoveries

 

121

 

182

 

176

 

113

 

181

 

Overdraft recoveries

 

110

 

62

 

70

 

138

 

91

 

Net (charge-offs) recoveries

 

(2,048

)

(2,346

)

(907

)

(480

)

(728

)

Provision for loan losses

 

4,374

 

2,785

 

2,332

 

1,245

 

1,641

 

Balance at end of period

 

$

31,525

 

$

29,199

 

$

28,760

 

$

27,335

 

$

26,570

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

1.36

%

1.28

%

1.28

%

1.27

%

1.28

%

Allowance for loan losses as a percentage of nonperforming loans

 

211.34

%

236.23

%

388.96

%

395.75

%

419.22

%

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

 

0.35

%

0.41

%

0.17

%

0.09

%

0.15

%

Provision for loan losses as a percentage of average total loans (annualized) (1)

 

0.75

%

0.49

%

0.43

%

0.24

%

0.34

%

 



 

SCBT Financial Corporation

(Unaudited)

(Dollars in thousands, except per share data)

 

 

 

December 31,

 

 

 

December 31,

 

 

 

 

 

 

 

2008

 

% of Total

 

2007

 

% of Total

 

 

 

LOAN PORTFOLIO (ENDING balance) (1)

 

 

 

 

 

 

 

 

 

 

 

Construction/land development

 

$

535,638

 

23.1

%

$

550,683

 

26.4

%

 

 

Commercial non-owner occupied

 

330,792

 

14.3

%

254,584

 

12.2

%

 

 

Total commercial real estate

 

866,430

 

37.4

%

805,267

 

38.7

%

 

 

Consumer owner occupied

 

293,521

 

12.7

%

272,663

 

13.1

%

 

 

Home equity loans

 

222,025

 

9.6

%

164,104

 

7.9

%

 

 

Total consumer real estate

 

515,546

 

22.3

%

436,767

 

21.0

%

 

 

Commercial owner occupied

 

423,345

 

18.3

%

308,864

 

14.8

%

 

 

Commercial & industrial

 

251,929

 

10.9

%

257,170

 

12.3

%

 

 

Other income producing property

 

141,516

 

6.1

%

123,659

 

5.9

%

 

 

Consumer non real estate

 

95,098

 

4.1

%

118,756

 

5.7

%

 

 

Other

 

22,212

 

1.0

%

32,564

 

1.6

%

 

 

Total loans (net of unearned income) (1)

 

$

2,316,076

 

100.0

%

$

2,083,047

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortage loans held for sale

 

$

15,742

 

 

 

$

17,351

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2008

 

2008

 

2008

 

2008

 

2007

 

SELECTED RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.51

%

0.02

%

0.91

%

0.90

%

0.86

%

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (annualized)

 

5.89

%

0.22

%

11.13

%

11.01

%

10.76

%

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized)

 

8.46

%

0.69

%

16.18

%

16.13

%

14.53

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (tax equivalent)

 

3.86

%

3.86

%

3.81

%

3.79

%

3.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (tax equivalent)

 

65.05

%

59.82

%

62.27

%

65.66

%

65.42

%

 

 

 

 

 

 

 

 

 

 

 

 

End of period book value per common share

 

$

21.77

 

$

21.47

 

$

21.70

 

$

21.60

 

$

21.17

 

 

 

 

 

 

 

 

 

 

 

 

 

End of period tangible book value per common share

 

$

15.88

 

$

14.98

 

$

15.19

 

$

15.17

 

$

14.71

 

 

 

 

 

 

 

 

 

 

 

 

 

End of period common shares issued and outstanding

 

11,250,603

 

10,225,776

 

10,203,497

 

10,185,915

 

10,160,432

 

 

 

 

 

 

 

 

 

 

 

 

 

End of period Equity-to-Assets

 

8.85

%

7.94

%

7.98

%

8.22

%

8.28

%

 

 

 

 

 

 

 

 

 

 

 

 

End of period Tangible Equity-to-Tangible Assets

 

6.62

%

5.67

%

5.72

%

5.91

%

5.90

%

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

 

 

 

2008

 

2007

 

 

 

 

 

 

 

SELECTED RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.58

%

0.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (annualized)

 

7.00

%

12.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized)

 

10.26

%

16.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (tax equivalent)

 

3.83

%

3.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (tax equivalent)

 

63.17

%

65.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

 

December 31,

 

 

 

2008

 

2007

 

 

 

2008

 

2007

 

RECONCILIATION OF NON-GAAP TO GAAP

 

 

 

 

 

 

 

 

 

 

 

Operating Return on Average Assets (annualized)

 

 

 

 

 

 

 

 

 

 

 

Operating return on average assets (non-GAAP) (2)

 

0.62

%

0.94

%

 

 

0.84

%

0.97

%

Effect of operating adjustments

 

-0.11

%

-0.08

%

 

 

-0.26

%

-0.02

%

Return on average assets (GAAP)

 

0.51

%

0.86

%

 

 

0.58

%

0.95

%

 

 

 

 

 

 

 

 

 

 

 

 

Operating Return on Average Equity (annualized)

 

 

 

 

 

 

 

 

 

 

 

Operating return on average equity (non-GAAP) (2)

 

7.14

%

11.86

%

 

 

10.15

%

12.72

%

Effect of operating adjustments

 

-1.25

%

-1.10

%

 

 

-3.15

%

-0.30

%

Return on average equity (GAAP)

 

5.89

%

10.76

%

 

 

7.00

%

12.42

%

 

 

 

 

 

 

 

 

 

 

 

 

Operating Return on Average Tangible Equity (annualized)

 

 

 

 

 

 

 

 

 

 

 

Operating return on average tangible equity (non-GAAP) (2)

 

10.20

%

15.98

%

 

 

14.71

%

16.66

%

Effect of operating adjustments

 

-1.74

%

-1.45

%

 

 

-4.45

%

-0.38

%

Return on average tangible equity (GAAP)

 

8.46

%

14.53

%

 

 

10.26

%

16.28

%

 


(2) Operating measures exclude the effect of a realized loss on sale of Freddie Mac (FRE) preferred securities of $383,000 and $10.1 million, respectively, for the three and twelve months ended December 31, 2008; and a loss on Bank Owned Life Insurance (“BOLI”) of $260,000 and other-than-temporary impairment (“OTTI”) on other equities of $124,000 for the three and twelve months ended December 31, 2008.  Excludes the effect of merger expense of $405,000 and $811,000 recorded for the three and twelve months ended December 31, 2008 and 2007, respectively, related to collapsing the banks into one charter and the acquisition of TSB Financial Corporporation (“TSB”).

 



 

SCBT Financial Corporation

(Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

December 31, 2008

 

December 31, 2007

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

Balance

 

Earned/Paid

 

Yield/Rate

 

Balance

 

Earned/Paid

 

Yield/Rate

 

YIELD ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold, reverse repo, and time deposits

 

$

12,346

 

$

24

 

0.77

%

21,281

 

$

241

 

4.49

%

Investment securities (taxable)

 

200,917

 

2,709

 

5.36

%

218,083

 

2,834

 

5.16

%

Investment securities (tax-exempt)

 

31,529

 

259

 

3.27

%

28,648

 

351

 

4.86

%

Mortgage loans held for sale

 

10,684

 

151

 

5.62

%

13,799

 

187

 

5.38

%

Loans (1)

 

2,304,911

 

34,951

 

6.03

%

1,930,938

 

35,592

 

7.31

%

Total Interest-earning assets

 

2,560,387

 

38,094

 

5.92

%

2,212,749

 

39,205

 

7.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

50,336

 

 

 

 

 

47,300

 

 

 

 

 

Other assets

 

187,431

 

 

 

 

 

144,120

 

 

 

 

 

Allowance for loan losses

 

(29,290

)

 

 

 

 

(24,577

)

 

 

 

 

Total noninterest-earning assets

 

208,477

 

 

 

 

 

166,843

 

 

 

 

 

Total Assets

 

$

2,768,864

 

 

 

 

 

$

2,379,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and money market accounts

 

$

558,835

 

$

1,065

 

0.76

%

$

550,778

 

$

2,779

 

2.00

%

Savings deposits

 

146,920

 

310

 

0.84

%

135,652

 

786

 

2.30

%

Certificates and other time deposits

 

1,119,746

 

9,742

 

3.46

%

843,527

 

10,180

 

4.79

%

Federal funds purchased and repurchase agreements

 

190,409

 

358

 

0.75

%

240,897

 

2,503

 

4.12

%

Other borrowings

 

183,159

 

1,975

 

4.29

%

96,610

 

1,365

 

5.61

%

Total interest-bearing liabilities

 

2,199,069

 

13,450

 

2.43

%

1,867,464

 

17,613

 

3.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

315,841

 

 

 

 

 

305,467

 

 

 

 

 

Other liabilities

 

14,185

 

 

 

 

 

17,155

 

 

 

 

 

Total noninterest-bearing liabilities (“Non-IBL”)

 

330,026

 

 

 

 

 

322,622

 

 

 

 

 

Shareholders’ equity

 

239,769

 

 

 

 

 

189,506

 

 

 

 

 

Total Non-IBL and shareholders’ equity

 

569,795

 

 

 

 

 

512,128

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

2,768,864

 

 

 

 

 

$

2,379,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (NON-TAX EQUIV.)

 

 

 

$

24,644

 

3.83

%

 

 

$

21,592

 

3.87

%

Net interest margin (TAX EQUIVALENT)

 

 

 

 

 

3.86

%

 

 

 

 

3.91

%

 

 

 

Twelve Months Ended

 

 

 

December 31, 2008

 

December 31, 2007

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

Balance

 

Earned/Paid

 

Yield/Rate

 

Balance

 

Earned/Paid

 

Yield/Rate

 

YIELD ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold, reverse repo, and time deposits

 

$

39,374

 

$

909

 

2.31

%

$

38,460

 

$

1,973

 

5.13

%

Investment securities (taxable)

 

210,436

 

11,065

 

5.26

%

203,899

 

10,316

 

5.06

%

Investment securities (tax-exempt)

 

36,760

 

1,471

 

4.00

%

26,386

 

1,302

 

4.93

%

Mortgage loans held for sale

 

17,022

 

967

 

5.68

%

21,747

 

1,253

 

5.76

%

Loans (1)

 

2,220,448

 

141,663

 

6.38

%

1,823,196

 

134,355

 

7.37

%

Total Interest-earning assets

 

2,524,040

 

156,075

 

6.18

%

2,113,688

 

149,199

 

7.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

51,747

 

 

 

 

 

48,094

 

 

 

 

 

Other assets

 

178,357

 

 

 

 

 

134,031

 

 

 

 

 

Allowance for loan losses

 

(28,189

)

 

 

 

 

(23,400

)

 

 

 

 

Total noninterest-earning assets

 

201,915

 

 

 

 

 

158,725

 

 

 

 

 

Total Assets

 

$

2,725,955

 

 

 

 

 

$

2,272,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and money market accounts

 

$

565,815

 

$

6,030

 

1.07

%

$

558,467

 

$

11,838

 

2.12

%

Savings deposits

 

145,579

 

1,706

 

1.17

%

111,484

 

2,166

 

1.94

%

Certificates and other time deposits

 

1,019,434

 

39,908

 

3.91

%

807,594

 

39,153

 

4.85

%

Federal funds purchased and repurchase agreements

 

271,143

 

5,427

 

2.00

%

208,516

 

9,180

 

4.40

%

Other borrowings

 

168,645

 

7,227

 

4.29

%

109,566

 

6,185

 

5.64

%

Total interest-bearing liabilities

 

2,170,616

 

60,298

 

2.78

%

1,795,627

 

68,522

 

3.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

315,167

 

 

 

 

 

284,766

 

 

 

 

 

Other liabilities

 

14,688

 

 

 

 

 

18,341

 

 

 

 

 

Total noninterest-bearing liabilities (“Non-IBL”)

 

329,855

 

 

 

 

 

303,107

 

 

 

 

 

Shareholders’ equity

 

225,484

 

 

 

 

 

173,679

 

 

 

 

 

Total Non-IBL and shareholders’ equity

 

555,339

 

 

 

 

 

476,786

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

2,725,955

 

 

 

 

 

$

2,272,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (NON-TAX EQUIV.)

 

 

 

$

95,777

 

3.79

%

 

 

$

80,677

 

3.82

%

Net interest margin (TAX EQUIVALENT)

 

 

 

 

 

3.83

%

 

 

 

 

3.85

%

 



 

SCBT Financial Corporation

(Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

%

 

December 31,

 

%

 

 

 

2008

 

2007

 

Change

 

2008

 

2007

 

Change

 

NONINTEREST INCOME & EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

4,123

 

$

4,162

 

-0.9

%

$

16,117

 

$

15,114

 

6.6

%

Mortgage banking income

 

678

 

631

 

7.4

%

3,455

 

3,596

 

-3.9

%

Bankcard services income

 

1,153

 

1,070

 

7.8

%

4,832

 

4,136

 

16.8

%

Trust and investment services income

 

654

 

595

 

9.9

%

2,756

 

2,566

 

7.4

%

Securities gains (losses), net

 

(507

)

(502

)

1.0

%

(9,927

)

(460

)

2058.0

%

Other

 

9

 

616

 

-98.5

%

1,816

 

2,407

 

-24.6

%

Total noninterest income (GAAP)

 

6,110

 

6,572

 

-7.0

%

19,049

 

27,359

 

-30.4

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized loss on sale of FRE preferred securities

 

383

 

 

 

 

10,143

 

 

 

 

Loss on BOLI and OTTI on other equities

 

384

 

 

 

 

384

 

 

 

 

Total operating noninterest income (NON-GAAP)

 

$

6,877

 

$

6,572

 

4.6

%

$

29,576

 

$

27,359

 

8.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

10,306

 

$

10,331

 

-0.2

%

$

42,554

 

$

39,312

 

8.2

%

Furniture and equipment expense

 

1,579

 

1,531

 

3.1

%

6,246

 

5,758

 

8.5

%

Net occupancy expense

 

1,583

 

1,365

 

16.0

%

6,103

 

4,950

 

23.3

%

Information services expense

 

1,309

 

1,101

 

18.9

%

4,878

 

4,265

 

14.4

%

Advertising and marketing

 

1,088

 

710

 

53.2

%

3,870

 

3,143

 

23.1

%

Business development and staff related

 

600

 

491

 

22.2

%

2,184

 

2,097

 

4.1

%

Professional fees

 

605

 

550

 

10.0

%

2,243

 

2,072

 

8.3

%

Amortization of intangibles

 

142

 

132

 

7.6

%

575

 

509

 

13.0

%

Merger expense

 

405

 

811

 

-50.1

%

405

 

811

 

-50.1

%

Other

 

3,259

 

1,877

 

73.6

%

10,738

 

8,485

 

26.6

%

Total noninterest expense (GAAP)

 

20,876

 

18,899

 

10.5

%

79,796

 

71,402

 

11.8

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger expense

 

405

 

811

 

-50.1

%

405

 

811

 

-50.1

%

Total operating noninterest expense (NON-GAAP)

 

$

20,471

 

$

18,088

 

13.2

%

$

79,391

 

$

70,591

 

12.5

%

 


Notes:

(1) Loan data excludes mortgage loans held for sale.

(2) Operating measures exclude the effect of a realized loss on sale of Freddie Mac (FRE) preferred securities of $383,000 and $10.1 million, respectively, for the three and twelve months ended December 31, 2008; and a loss on Bank Owned Life Insurance (“BOLI”) of $260,000 and other-than-temporary impairment (“OTTI”) on other equities of $124,000 for the three and twelve months ended December 31, 2008. Excludes the effect of merger expense of $405,000 and $811,000 recorded for the three and twelve months ended December 31, 2008 and 2007, respectively, related to collapsing the banks into one charter and the acquisition of TSB Financial Corporporation (“TSB”).