Table of Contents

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

x  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2012

 

OR

 

o  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                                            to

 

Commission file number 001-12669

 

GRAPHIC

 

SCBT FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

South Carolina

 

57-0799315

(State or other jurisdiction of incorporation)

 

(IRS Employer Identification No.)

 

520 Gervais Street

 

 

Columbia, South Carolina

 

29201

(Address of principal executive offices)

 

(Zip Code)

 

(800) 277-2175

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.  Yes x  No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x  No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated Filer o

 

Accelerated Filer x

 

 

 

Non-Accelerated Filer o

 

Smaller Reporting Company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o  No x

 

Indicate the number of shares outstanding of each of issuer’s classes of common stock, as of the latest practicable date:

 

Class

 

Outstanding as of April 30, 2012

Common Stock, $2.50 par value

 

15,071,898

 

 

 



Table of Contents

 

SCBT Financial Corporation and Subsidiary

March 31, 2012 Form 10-Q

 

INDEX

 

 

 

Page

PART I — FINANCIAL INFORMATION

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets at March 31, 2012, December 31, 2011 and March 31, 2011

1

 

 

 

 

Condensed Consolidated Statements of Income for the Three Months Ended March 31, 2012 and 2011

2

 

 

 

 

Condensed Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended March 31, 2012 and 2011

3

 

 

 

 

Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Three Months Ended March 31, 2012 and 2011

4

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2012 and 2011

5

 

 

 

 

Notes to Condensed Consolidated Financial Statements

6-44

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

45-64

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

64

 

 

 

Item 4.

Controls and Procedures

65

 

 

 

PART II — OTHER INFORMATION

 

 

 

Item 1.

Legal Proceedings

65

 

 

 

Item 1A.

Risk Factors

65

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

66

 

 

 

Item 3.

Defaults Upon Senior Securities

66

 

 

 

Item 4.

Mine Safety Disclosures

66

 

 

 

Item 5.

Other Information

66

 

 

 

Item 6.

Exhibits

67

 



Table of Contents

 

PART I — FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

 

SCBT Financial Corporation and Subsidiary

Condensed Consolidated Balance Sheets

(Dollars in thousands, except par value)

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

(Note 1)

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

Cash and due from banks

 

$

329,942

 

$

129,729

 

$

129,293

 

Interest-bearing deposits with banks

 

1,870

 

1,822

 

1,325

 

Federal funds sold and securities purchased under agreements to resell

 

71,410

 

39,874

 

282,006

 

Total cash and cash equivalents

 

403,222

 

171,425

 

412,624

 

Investment securities:

 

 

 

 

 

 

 

Securities held to maturity (fair value of $17,664, $17,864, and $20,189, respectively)

 

16,568

 

16,569

 

19,730

 

Securities available for sale, at fair value

 

322,588

 

289,195

 

189,654

 

Other investments

 

18,292

 

18,292

 

23,823

 

Total investment securities

 

357,448

 

324,056

 

233,207

 

Loans held for sale

 

34,706

 

45,809

 

10,755

 

Loans:

 

 

 

 

 

 

 

Acquired

 

369,144

 

402,201

 

417,894

 

Less allowance for acquired loan losses

 

(34,355

)

(31,620

)

(25,833

)

Non-acquired

 

2,437,314

 

2,470,565

 

2,348,309

 

Less allowance for non-acquired loan losses

 

(47,607

)

(49,367

)

(48,164

)

Loans, net

 

2,724,496

 

2,791,779

 

2,692,206

 

FDIC receivable for loss share agreements

 

231,331

 

262,651

 

303,795

 

Other real estate owned (covered of $61,788, $65,849, and $77,286, respectively; and non-covered of $21,381, $18,022, and $19,816, respectively)

 

83,169

 

83,871

 

97,102

 

Premises and equipment, net

 

93,209

 

94,250

 

87,326

 

Goodwill

 

62,888

 

62,888

 

62,888

 

Other assets

 

55,874

 

59,828

 

62,963

 

Total assets

 

$

4,046,343

 

$

3,896,557

 

$

3,962,866

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing

 

$

757,777

 

$

658,454

 

$

606,135

 

Interest-bearing

 

2,598,860

 

2,596,018

 

2,713,415

 

Total deposits

 

3,356,637

 

3,254,472

 

3,319,550

 

Federal funds purchased and securities sold under agreements to repurchase

 

235,412

 

180,436

 

206,560

 

Other borrowings

 

46,397

 

46,683

 

46,587

 

Other liabilities

 

21,390

 

33,186

 

24,119

 

Total liabilities

 

3,659,836

 

3,514,777

 

3,596,816

 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred stock - $.01 par value; authorized 10,000,000 shares; no shares issued and outstanding

 

 

 

 

Common stock - $2.50 par value; authorized 40,000,000 shares; 14,052,177, 14,039,422, and 13,958,824 shares issued and outstanding

 

35,130

 

35,099

 

34,897

 

Surplus

 

233,422

 

233,232

 

230,826

 

Retained earnings

 

120,837

 

116,198

 

103,262

 

Accumulated other comprehensive loss

 

(2,882

)

(2,749

)

(2,935

)

Total shareholders’ equity

 

386,507

 

381,780

 

366,050

 

Total liabilities and shareholders’ equity

 

$

4,046,343

 

$

3,896,557

 

$

3,962,866

 

 

The Accompanying Notes are an Integral Part of the Financial Statements.

 

1



Table of Contents

 

SCBT Financial Corporation and Subsidiary

Condensed Consolidated Statements of Income (unaudited)

(Dollars in thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2012

 

2011

 

Interest income:

 

 

 

 

 

Loans, including fees

 

$

39,777

 

$

36,828

 

Investment securities:

 

 

 

 

 

Taxable

 

2,036

 

1,858

 

Tax-exempt

 

195

 

216

 

Federal funds sold and securities purchased under agreements to resell

 

212

 

353

 

Total interest income

 

42,220

 

39,255

 

Interest expense:

 

 

 

 

 

Deposits

 

2,494

 

5,717

 

Federal funds purchased and securities sold under agreements to repurchase

 

126

 

160

 

Other borrowings

 

562

 

532

 

Total interest expense

 

3,182

 

6,409

 

Net interest income

 

39,038

 

32,846

 

Provision for loan losses

 

2,723

 

10,641

 

Net interest income after provision for loan losses

 

36,315

 

22,205

 

Noninterest income:

 

 

 

 

 

Service charges on deposit accounts

 

5,447

 

5,030

 

Bankcard services income

 

3,320

 

2,659

 

Mortgage banking income

 

1,830

 

863

 

Trust and investment services income

 

1,397

 

1,249

 

Gains on acquisitions

 

 

5,528

 

Securities gains

 

 

323

 

Amortization of FDIC indemnification assets, net

 

(3,233

)

(401

)

Other

 

712

 

622

 

Total noninterest income

 

9,473

 

15,873

 

Noninterest expense:

 

 

 

 

 

Salaries and employee benefits

 

18,048

 

16,646

 

OREO expense and loan related

 

2,716

 

2,517

 

Information services expense

 

2,468

 

2,341

 

Net occupancy expense

 

2,248

 

2,576

 

Furniture and equipment expense

 

2,239

 

1,957

 

Merger-related expense

 

96

 

609

 

FDIC assessment and other regulatory charges

 

1,037

 

1,479

 

Advertising and marketing

 

757

 

909

 

Amortization of intangibles

 

500

 

446

 

Professional fees

 

633

 

449

 

Other

 

4,477

 

4,295

 

Total noninterest expense

 

35,219

 

34,224

 

Earnings:

 

 

 

 

 

Income before provision for income taxes

 

10,569

 

3,854

 

Provision for income taxes

 

3,541

 

1,338

 

Net income

 

$

7,028

 

$

2,516

 

Earnings per common share:

 

 

 

 

 

Basic

 

$

0.51

 

$

0.19

 

Diluted

 

$

0.50

 

$

0.19

 

Dividends per common share

 

$

0.17

 

$

0.17

 

Weighted-average common shares outstanding:

 

 

 

 

 

Basic

 

13,883

 

13,185

 

Diluted

 

13,951

 

13,273

 

 

The Accompanying Notes are an Integral Part of the Financial Statements.

 

2



Table of Contents

 

SCBT Financial Corporation and Subsidiary

Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited)

(Dollars in thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Net income

 

$

7,028

 

$

2,516

 

Other comprehensive income (loss):

 

 

 

 

 

Unrealized gains (losses) on securities:

 

 

 

 

 

Unrealized holding gains (losses) arising during period

 

(326

)

1,526

 

Tax effect

 

124

 

(538

)

Reclassification adjustment for gains included in net income

 

 

(323

)

Tax effect

 

 

112

 

Net of tax amount

 

(202

)

777

 

Unrealized gains (losses) on derivative financial instruments qualifying as cash flow hedges:

 

 

 

 

 

Unrealized holding gains arising during period

 

41

 

50

 

Tax effect

 

(19

)

(19

)

Reclassification adjustment for losses included in interest expense

 

71

 

75

 

Tax effect

 

(24

)

(26

)

Net of tax amount

 

69

 

80

 

Other comprehensive income (loss), net of tax

 

(133

)

857

 

Comprehensive income

 

$

6,895

 

$

3,373

 

 

The Accompanying Notes are an Integral Part of the Financial Statements.

 

3



Table of Contents

 

SCBT Financial Corporation and Subsidiary

Condensed Consolidated Statements of Changes in Shareholders’ Equity (unaudited)

Three Months Ended March 31, 2012 and 2011

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Other

 

 

 

 

 

Preferred Stock

 

Common Stock

 

 

 

Retained

 

Comprehensive

 

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Surplus

 

Earnings

 

Income (Loss)

 

Total

 

Balance, December 31, 2010

 

 

$

 

12,793,823

 

$

31,985

 

$

198,647

 

$

103,117

 

$

(3,792

)

$

329,957

 

Comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

2,516

 

 

2,516

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

857

 

857

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,373

 

Cash dividends declared at $.17 per share

 

 

 

 

 

 

(2,371

)

 

(2,371

)

Stock options exercised

 

 

 

3,050

 

8

 

62

 

 

 

70

 

Restricted stock awards

 

 

 

37,106

 

92

 

(92

)

 

 

 

Common stock repurchased

 

 

 

(4,187

)

(10

)

(127

)

 

 

(137

)

Share-based compensation expense

 

 

 

 

 

474

 

 

 

474

 

Common stock issued in private placement offering

 

 

 

1,129,032

 

2,822

 

31,862

 

 

 

34,684

 

Balance, March 31, 2011

 

 

$

 

13,958,824

 

$

34,897

 

$

230,826

 

$

103,262

 

$

(2,935

)

$

366,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2011

 

 

$

 

14,039,422

 

$

35,099

 

$

233,232

 

$

116,198

 

$

(2,749

)

$

381,780

 

Comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

7,028

 

 

7,028

 

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

(133

)

(133

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,895

 

Cash dividends declared at $.17 per share

 

 

 

 

 

 

(2,389

)

 

(2,389

)

Stock options exercised

 

 

 

606

 

1

 

11

 

 

 

12

 

Restricted stock awards

 

 

 

19,314

 

48

 

(48

)

 

 

 

Common stock repurchased

 

 

 

(7,165

)

(18

)

(201

)

 

 

(219

)

Share-based compensation expense

 

 

 

 

 

428

 

 

 

428

 

Balance, March 31, 2012

 

 

$

 

14,052,177

 

$

35,130

 

$

233,422

 

$

120,837

 

$

(2,882

)

$

386,507

 

 

The Accompanying Notes are an Integral Part of the Financial Statements.

 

4



Table of Contents

 

SCBT Financial Corporation and Subsidiary

Condensed Consolidated Statements of Cash Flows (unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2012

 

2011

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

7,028

 

$

2,516

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

2,754

 

2,481

 

Provision for loan losses

 

2,723

 

10,641

 

Deferred income taxes

 

110

 

937

 

Gain on sale of securities

 

 

(323

)

Gains on acquisitions

 

 

(5,528

)

Share-based compensation expense

 

428

 

474

 

Loss on disposal of premises and equipment

 

1

 

31

 

Amortization of FDIC indemnification asset

 

3,233

 

401

 

Accretion on acquired loans

 

(9,110

)

1,604

 

Net amortization of investment securities

 

572

 

398

 

Net change in:

 

 

 

 

 

Loans held for sale

 

11,103

 

31,949

 

Accrued interest receivable

 

2,274

 

726

 

Prepaid assets

 

546

 

844

 

FDIC loss share receivable

 

28,088

 

(4,675

)

Accrued interest payable

 

(566

)

(1,848

)

Accrued income taxes

 

(1,268

)

374

 

Miscellaneous assets and liabilities

 

(7,653

)

3,225

 

Net cash provided by operating activities

 

40,263

 

44,227

 

Cash flows from investing activities:

 

 

 

 

 

Proceeds from sales of investment securities available for sale

 

 

52,092

 

Proceeds from maturities and calls of investment securities held to maturity

 

 

210

 

Proceeds from maturities and calls of investment securities available for sale

 

16,066

 

18,859

 

Purchases of investment securities available for sale

 

(50,357

)

(3,744

)

Purchases of other investment securities

 

 

(630

)

Net (increase) decrease in customer loans

 

73,671

 

(7,174

)

Net cash received from acquisition

 

 

91,281

 

Purchases of premises and equipment

 

(2,114

)

(1,969

)

Proceeds from sale of premises and equipment

 

10

 

 

Net cash provided by investing activities

 

37,276

 

148,925

 

Cash flows from financing activities:

 

 

 

 

 

Net increase (decrease) in deposits

 

102,164

 

(25,247

)

Net increase in federal funds purchased and securities sold under agreements to repurchase and other short-term borrowings

 

54,976

 

13,712

 

Repayment of FHLB advances and other borrowings

 

(286

)

(38,338

)

Common stock issuance

 

 

34,684

 

Common stock repurchased

 

(219

)

(137

)

Dividends paid on common stock

 

(2,389

)

(2,371

)

Stock options exercised

 

12

 

70

 

Net cash provided by (used in) financing activities

 

154,258

 

(17,627

)

Net increase in cash and cash equivalents

 

231,797

 

175,525

 

Cash and cash equivalents at beginning of period

 

171,425

 

237,099

 

Cash and cash equivalents at end of period

 

$

403,222

 

$

412,624

 

 

 

 

 

 

 

Supplemental Disclosures:

 

 

 

 

 

Cash paid for:

 

 

 

 

 

Interest

 

$

3,749

 

$

7,281

 

Income taxes

 

$

4,799

 

$

 

Noncash investing activities:

 

 

 

 

 

Transfers of loans to foreclosed properties (covered of $14,491 and $1,365, respectively; and non-covered of $7,858 and $7,867, respectively)

 

$

22,349

 

$

9,232

 

 

The Accompanying Notes are an Integral Part of the Financial Statements.

 

5



Table of Contents

 

SCBT Financial Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (unaudited)

 

Note 1 — Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and disclosures required by accounting principles generally accepted in the United States for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Certain prior period information has been reclassified to conform to the current period presentation, and these reclassifications had no impact on net income or equity as previously reported.  Operating results for the three months ended March 31, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.

 

The condensed consolidated balance sheet at December 31, 2011 has been derived from the audited financial statements at that date but does not include all of the information and disclosures required by accounting principles generally accepted in the United States for complete financial statements.

 

Note 2 — Summary of Significant Accounting Policies

 

The information contained in the consolidated financial statements and accompanying notes included in SCBT Financial Corporation’s (the “Company” or “SCBT”) Annual Report on Form 10-K for the year ended December 31, 2011, as filed with the Securities and Exchange Commission (the “SEC”) on March 9, 2012,  should be referenced when reading these unaudited condensed consolidated financial statements.

 

Business Combinations, Method of Accounting for Loans Acquired, and FDIC Indemnification Asset

 

The Company accounts for its acquisitions under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. No allowance for loan losses related to the acquired loans is recorded on the acquisition date because the fair value of the loans acquired incorporates assumptions regarding credit risk. Loans acquired are recorded at fair value in accordance with the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements and Disclosures, exclusive of the loss share agreements with the Federal Deposit Insurance Corporation (the “FDIC”). The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of expected principal, interest and other cash flows.

 

Acquired credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality, found in FASB ASC Topic 310-30, Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality, formerly American Institute of Certified Public Accountants (“AICPA”) Statement of Position (SOP) 03-3, Accounting for Certain Loans or Debt Securities Acquired in a Transfer, and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loans. Loans acquired in business combinations with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of purchase dates may include information such as past-due and nonaccrual status, borrower credit scores and recent loan to value percentages. The Company considers expected prepayments and estimates the amount and timing of expected principal, interest and other cash flows for each loan or pool of loans meeting the criteria above, and determines the excess of the loan’s scheduled contractual principal and contractual interest payments over all cash flows expected to be collected at acquisition as an amount that should not be accreted (nonaccretable difference). The remaining amount, representing the excess of the loan’s or pool’s cash flows expected to be collected over the fair value for the loan or pool of loans, is accreted into interest income over the remaining life of the loan or pool (accretable yield). In accordance with FASB ASC Topic 310-30, the Company aggregated acquired loans that have common risk characteristics into pools within the following loan categories: commercial loans greater than or equal to $1 million—CBT, commercial real estate, commercial real estate—construction and development, residential real estate, residential real estate junior lien, home equity, consumer, commercial and industrial, and single pay. Single pay loans consist of those instruments for which repayment of principal and interest is expected at maturity.

 

Loans acquired through business combinations that do not meet the specific criteria of FASB ASC Topic 310-30, but for which a discount is attributable at least in part to credit quality, are also accounted for under this guidance. As a result, related discounts are recognized subsequently through accretion based on the expected cash flow of the acquired loans.

 

6



Table of Contents

 

Note 2 — Summary of Significant Accounting Policies (Continued)

 

Subsequent to the acquisition date, increases in cash flows expected to be received in excess of the Company’s initial estimates are reclassified from nonaccretable difference to accretable yield and are accreted into interest income on a level-yield basis over the remaining life of the loan. Decreases in cash flows expected to be collected are recognized as impairment through the provision for loan losses. For acquired loans subject to a loss sharing agreement with the FDIC, the FDIC indemnification asset will be adjusted prospectively in a similar, consistent manner with increases and decreases in expected cash flows.

 

The FDIC indemnification asset is measured separately from the related covered asset as it is not contractually embedded in the assets and is not transferable with the assets should the Company choose to dispose of them. Fair value was estimated at the acquisition date using projected cash flows related to the loss sharing agreements based on the expected reimbursements for losses and the applicable loss sharing percentages. These expected reimbursements do not include reimbursable amounts related to future covered expenditures. These cash flows were discounted to reflect the uncertainty of the timing and receipt of the loss sharing reimbursement from the FDIC. The Company will offset any recorded provision for loan losses related to acquired loans by recording an increase in the FDIC indemnification asset by the increase in expected cash flow, which is the result of a decrease in expected cash flow of acquired loans. An increase in cash flows on acquired loans results in a decrease in cash flows on the FDIC indemnification asset, which is recognized in the future as negative accretion through non-interest income.

 

The Company incurs expenses related to the assets indemnified by the FDIC and pursuant to the loss share agreement, certain costs are reimbursable by the FDIC and are included in monthly and quarterly claims made by the Company. The estimates of reimbursements are netted against these covered expenses in the income statement.

 

Pursuant to an AICPA letter dated December 18, 2009, the AICPA summarized the view of the SEC regarding the accounting in subsequent periods for discount accretion associated with loan receivables acquired in a business combination or asset purchase.  Regarding the accounting for such loan receivables, that in the absence of further standard setting, the AICPA understands that the SEC would not object to an accounting policy based on contractual cash flows (FASB ASC Topic 310-20 approach) or an accounting policy based on expected cash flows (FASB ASC Topic 310-30 approach). Management believes the approach using expected cash flows is a more appropriate option to follow in accounting for the fair value discount.

 

Note 3 — Recent Accounting and Regulatory Pronouncements

 

In May 2011, the FASB issued ASU No. 2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS (“ASU 2011-04”). ASU 2011-04 results in common fair value measurement and disclosure requirements in U.S. GAAP and IFRSs. ASU 2011-04 became effective for the Company on January 1, 2012 and, aside from new disclosures included in Note 14 — Fair Value, did not have a significant impact on the Company’s financial statements.

 

In June 2011, the FASB issued ASU No. 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income (“ASU 2011-05”).  ASU 2011-05 requires an entity to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of equity.  Except as deferred in ASU 2011-12, Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05 (“ASU 2011-12”), ASU 2011-05 became effective for the Company on January 1, 2012.  In connection with the application of ASU 2011-05, the Company’s financial statements now include separate statements of comprehensive income. In December 2011, the FASB issued ASU 2011-12.  ASU 2011-12 defers changes in ASU No. 2011-05 that relate to the presentation of reclassification adjustments to allow the FASB time to re-deliberate whether to require presentation of such adjustments on the face of the financial statements to show the effects of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income. ASU 2011-12 allows entities to continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect before ASU No. 2011-05. All other requirements in ASU No. 2011-05 are not affected by ASU No. 2011-12. ASU 2011-12 became effective for the Company on January 1, 2012 and did not have a significant impact on the Company’s financial statements.

 

In September 2011, the FASB issued ASU No. 2011-08, Intangibles — Goodwill and Other (Topic 350) (“ASU 2011-08”). ASU 2011-08 allows companies to waive comparing the fair value of a reporting unit to its carrying amount in assessing the recoverability of goodwill if, based on qualitative factors, it is not more likely than not that the fair value of a reporting unit is less than its carrying amount. ASU 2011-08 became effective for the Company on January 1, 2012 and did not have a significant impact on the Company’s financial statements.

 

7



Table of Contents

 

Note 3 — Recent Accounting and Regulatory Pronouncements (Continued)

 

In December 2011, the FASB issued ASU No. 2011-11, Balance Sheet (Topic 210) — Disclosures about Offsetting Assets and Liabilities (“ASU 2011-11”). ASU 2011-11 amends Topic 210 to require an entity to disclose both gross and net information about financial instruments, such as sales and repurchase agreements and reverse sale and repurchase agreements and securities borrowing/lending arrangements, and derivative instruments that are eligible for offset in the statement of financial position and/or subject to a master netting arrangement or similar agreement. ASU 2011-11 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after January 1, 2013 and is not expected to have a significant impact on the Company’s financial statements.

 

Note 4 — Mergers and Acquisitions

 

Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with FASB ASC 805, Business Combinations. Both the purchased assets and liabilities assumed are recorded at their respective acquisition date fair values. Determining the fair value of assets and liabilities, especially the loan portfolio and foreclosed real estate, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available.

 

Peoples Bancorporation Merger

 

On April 24, 2012, the Company completed the previously announced merger with Peoples Bancorporation, Inc. (“Peoples”), of Easley, South Carolina, the bank holding company for The Peoples National Bank (“PNB”), Bank of Anderson (“BOA”), and Seneca National Bank (“SNB”). See Note 17 —Subsequent Events for additional information on the Peoples merger.

 

BankMeridian Acquisition

 

On July 29, 2011, SCBT, N.A. (the “Bank”), a wholly-owned subsidiary of the Company, entered into a purchase and assumption (“P&A”) agreement with loss share arrangements with the FDIC to purchase certain assets and assume substantially all of the deposits and certain liabilities of BankMeridian, N.A., a full service community bank headquartered in Columbia, South Carolina. BankMeridian operated three branches in total in Columbia, Spartanburg, and Hilton Head, South Carolina.

 

Pursuant to the P&A agreement, the Bank received a discount of $30.8 million on the assets acquired and did not pay the FDIC a premium to assume all customer deposits. Most of the loans and foreclosed real estate purchased are covered by a loss share agreement between the FDIC and the Bank. Under this loss share agreement, the FDIC has agreed to cover 80% of loan and foreclosed real estate losses. Gains and recoveries on covered assets will offset losses, or be paid to the FDIC, at the applicable loss share percentage at the time of recovery. The loss sharing agreement applicable to single family assets (loans and OREO) provides for FDIC loss sharing and Bank reimbursement to the FDIC for ten years. The loss share agreement applicable to commercial assets (loans and OREO) provides for FDIC loss sharing for five years and Bank reimbursement to the FDIC for eight years. As of the date of acquisition, we calculated the amount of such reimbursements that we expect to receive from the FDIC using the present value of anticipated cash flows from the covered assets based on the credit adjustments estimated for each pool of loans and the estimated losses on foreclosed assets. In accordance with FASB ASC Topic 805, the FDIC indemnification asset was initially recorded at its fair value, and is measured separately from the loan assets and foreclosed assets because the loss sharing agreements are not contractually embedded in them or transferable with them in the event of disposal. The balance of the FDIC indemnification asset increases and decreases as the expected and actual cash flows from the covered assets fluctuate, as loans are paid off or impaired and as loans and foreclosed assets are sold. There are no contractual interest rates on this contractual receivable from the FDIC; however, a discount was recorded against the initial balance of the FDIC indemnification asset in conjunction with the fair value measurement as this receivable will be collected over the term of the loss sharing agreement. This discount will be accreted to non-interest income over future periods.

 

8



Table of Contents

 

Note 4 — Mergers and Acquisitions (Continued)

 

As of March 31, 2012, there have been no adjustments or changes to the initial fair values related to the BankMeridian acquisition. The purchase accounting adjustments and the loss sharing arrangement with the FDIC significantly impact the effects of the acquired entity on the ongoing operations of the Company. Additionally, disclosure of pro forma financial information is made difficult by the troubled nature of BankMeridian prior to the date of the combination. Accordingly, no pro forma financial information has been presented.

 

During the third quarter of 2011, noninterest income included a pre-tax gain of $11.0 million which resulted from the acquisition of BankMeridian. The amount of the gain was equal to the amount by which the fair value of assets acquired exceeded the fair value of liabilities assumed, and resulted from the discount bid on the assets acquired and the impact of the FDIC loss share agreement, both of which are attributable to the troubled nature of BankMeridian prior to the acquisition. The Company recognized $776,000 in merger-related expense from the BankMeridian acquisition during the year ended December 31, 2011.  The Company

 

Included in the initial fair value of the FDIC indemnification asset recognized below is an expected “true up” with the FDIC, where there is an estimated payment to the FDIC of approximately $1.0 million at the end of the loss share agreement (in ten years). The actual payment will be determined at the end of the loss sharing agreement term and is based on the negative bid, expected losses, intrinsic loss estimate, and assets covered under loss share. This “true up” estimate will be eliminated if the actual losses were to exceed management’s current estimate by an additional $7.6 million.

 

The following table presents the assets acquired and liabilities assumed as of July 29, 2011, as recorded by BankMeridian on the acquisition date and as adjusted for purchase accounting adjustments.

 

 

 

 

 

 

Balances

 

Balances

 

 

 

 

 

 

 

As Recorded by

 

Kept by

 

Acquired

 

Fair Value

 

As Recorded

 

(Dollars in thousands)

 

BankMeridian

 

FDIC

 

from FDIC

 

Adjustments

 

by SCBT

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,363

 

$

23

 

$

28,386

 

$

 

$

28,386

 

Investment securities

 

35,671

 

(77

)

35,594

 

(242 

)(a)

35,352

 

Loans

 

145,290

 

9,021

 

154,311

 

(59,330

)(b)

94,981

 

Premises and equipment

 

1,320

 

(1,316

)

4

 

15

(c)

19

 

Intangible assets

 

 

 

 

551

(d)

551

 

FDIC receivable for loss sharing agreement

 

 

 

 

50,753

(e)

50,753

 

Other real estate owned and repossessed assets

 

13,932

 

669

 

14,601

 

(9,775

)(f)

4,826

 

Other assets

 

1,126

 

492

 

1,618

 

(761

)(g)

857

 

Total assets

 

$

225,702

 

$

8,812

 

$

234,514

 

$

(18,789

)

$

215,725

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

12,431

 

$

(12

)

$

12,419

 

$

 

$

12,419

 

Interest-bearing

 

192,551

 

(4,609

)

187,942

 

220

(h)

188,162

 

Total deposits

 

204,982

 

(4,621

)

200,361

 

220

 

200,581

 

Other borrowings

 

20,000

 

 

20,000

 

790

(i)

20,790

 

Other liabilities

 

1,016

 

(142

)

874

 

 

874

 

Total liabilities

 

225,998

 

(4,763

)

221,235

 

1,010

 

222,245

 

Net assets acquired over (under) liabilities assumed

 

$

(296

)

$

13,575

 

$

13,279

 

$

(19,799

)

$

(6,520

)

Excess of assets acquired over (under) liabilities assumed

 

$

(296

)

$

13,575

 

$

13,279

 

 

 

 

 

Aggregate fair value adjustments

 

 

 

 

 

 

 

$

(19,799

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash received from the FDIC

 

 

 

 

 

 

 

 

 

$

17,050

 

Cash due from FDIC

 

 

 

 

 

 

 

 

 

471

 

Total

 

 

 

 

 

 

 

 

 

17,521

 

Gain on acquisition (noninterest income), July 29, 2011

 

 

 

 

 

 

 

 

 

$

11,001

 

 


Explanation of fair value adjustments

 

Adjustment reflects:

(a)—Adjustment reflects marking the available-for-sale portfolio to fair value as of the acquisition date.

(b)—Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio.

(c)—Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired premises and equipment.

 

9



Table of Contents

 

Note 4 — Mergers and Acquisitions (Continued)

 

(d)—Adjustment reflects the recording of the core deposit intangible on the acquired deposit accounts.

(e)—Adjustment reflects the estimated fair value of payments the Company will receive from the FDIC under the loss share agreements.

(f)—Adjustment reflects the fair value adjustments to OREO based on the Company’s evaluation of the acquired OREO portfolio.

(g)—Adjustment reflects uncollectible portion of accrued interest receivable.

(h)—Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

(i)—Adjustment reflects the prepayment fee paid when Federal Home Loan Bank (“FHLB”) advances were completely paid off in August 2011.

 

Habersham Bank Acquisition

 

On February 18, 2011, the Bank entered into a P&A agreement with loss share arrangements with the FDIC to purchase certain assets and assume substantially all of the deposits and certain liabilities of Habersham Bank (“Habersham”), a full service Georgia state-chartered community bank headquartered in Clarkesville, Georgia.  Habersham operated eight branches in the northeast region of Georgia.

 

Pursuant to the P&A agreement, the Bank received a discount of $38.3 million on the assets acquired and did not pay the FDIC a premium to assume all customer deposits. Most of the loans and foreclosed real estate purchased are covered by a loss share agreement between the FDIC and the Bank. Under this loss share agreement, the FDIC has agreed to cover 80% of loan and foreclosed real estate losses. Gains and recoveries on covered assets will offset losses, or be paid to the FDIC, at the applicable loss share percentage at the time of recovery. The loss sharing agreement applicable to single family assets (loans and OREO) provides for FDIC loss sharing and Bank reimbursement to the FDIC for ten years. The loss share agreement applicable to commercial assets (loans and OREO) provides for FDIC loss sharing for five years and Bank reimbursement to the FDIC for eight years. As of the date of acquisition, we calculated the amount of such reimbursements that we expect to receive from the FDIC using the present value of anticipated cash flows from the covered assets based on the credit adjustments estimated for each pool of loans and the estimated losses on foreclosed assets. In accordance with FASB ASC Topic 805, the FDIC indemnification asset was initially recorded at its fair value, and is measured separately from the loan assets and foreclosed assets because the loss sharing agreements are not contractually embedded in them or transferable with them in the event of disposal. The balance of the FDIC indemnification asset increases and decreases as the expected and actual cash flows from the covered assets fluctuate, as loans are paid off or impaired and as loans and foreclosed assets are sold. There are no contractual interest rates on this contractual receivable from the FDIC; however, a discount was recorded against the initial balance of the FDIC indemnification asset in conjunction with the fair value measurement as this receivable will be collected over the term of the loss sharing agreement. This discount will be accreted to non-interest income over future periods.

 

There have been no adjustments or changes to the initial fair values related to the Habersham acquisition within the one year time frame from the date of acquisition.  The purchase accounting adjustments and the loss sharing arrangement with the FDIC significantly impact the effects of the acquired entity on the ongoing operations of the Company.  Additionally, disclosure of pro forma financial information is made more difficult by the troubled nature of Habersham prior to the date of the combination.  Accordingly, no pro forma financial information has been presented.

 

For the first quarter of 2011, noninterest income included a pre-tax gain of $5.5 million which resulted from the acquisition of Habersham. The amount of the gain was equal to the amount by which the fair value of assets acquired exceeded the fair value of liabilities assumed, and resulted from the discount bid on the assets acquired and the impact of the FDIC loss share agreement, both of which are attributable to the troubled nature of Habersham prior to the acquisition. The Company recognized $2.6 million in merger-related expense related to the Habersham acquisition, including lease termination payments related to branch consolidations, during the year ended December 31, 2011.

 

10



Table of Contents

 

Note 4 — Mergers and Acquisitions (Continued)

 

There is no expected “true up” included in the initial fair value of the FDIC indemnification asset recognized for this acquisition. This is the result of the amount of the negative bid, the expected losses, intrinsic loss estimate, and the assets covered under loss share.  This “true up” estimate can result in a needed “true up”, if the expected losses were to decline by more than $15.4 million.

 

The following table presents the assets acquired and liabilities assumed as of February 18, 2011, as recorded by Habersham on the acquisition date and as adjusted for purchase accounting adjustments.

 

 

 

 

 

Balances

 

Balances

 

 

 

 

 

 

 

As Recorded

 

Kept by

 

Acquired

 

Fair Value

 

As Recorded

 

(Dollars in thousands)

 

by Habersham

 

FDIC

 

from FDIC

 

Adjustments

 

by SCBT

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,924

 

$

(4

)

$

31,920

 

$

 

$

31,920

 

Investment securities

 

65,018

 

(3,582

)

61,436

 

(566

)(a)

60,870

 

Loans

 

212,828

 

9,039

 

221,867

 

(94,414

)(b)

127,453

 

Premises and equipment

 

16,915

 

(16,915

)

 

 

 

Intangible assets

 

 

 

 

3,262

(c)

3,262

 

FDIC receivable for loss sharing agreement

 

 

 

 

87,418

(d)

87,418

 

Other real estate owned and repossessed assets

 

42,024

 

(616

)

41,408

 

(26,915

)(e)

14,493

 

Other assets

 

14,446

 

(11,227

)

3,219

 

 

3,219

 

Total assets

 

$

383,155

 

$

(23,305

)

$

359,850

 

$

(31,215

)

$

328,635

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

76,205

 

$

(5

)

$

76,200

 

$

 

$

76,200

 

Interest-bearing

 

263,246

 

 

263,246

 

1,203

(f)

264,449

 

Total deposits

 

339,451

 

(5

)

339,446

 

1,203

 

340,649

 

Other borrowings

 

39,433

 

(6

)

39,427

 

344

(g)

39,771

 

Other liabilities

 

2,819

 

(1,710

)

1,109

 

 

1,109

 

Total liabilities

 

381,703

 

(1,721

)

379,982

 

1,547

 

381,529

 

Net assets acquired over (under) liabilities assumed

 

$

1,452

 

$

(21,584

)

$

(20,132

)

$

(32,762

)

$

(52,894

)

Excess of assets acquired over (under) liabilities assumed

 

$

1,452

 

$

(21,584

)

$

(20,132

)

 

 

 

 

Aggregate fair value adjustments

 

 

 

 

 

 

 

$

(32,762

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash received from the FDIC

 

 

 

 

 

 

 

 

 

$

59,360

 

Cash due to FDIC

 

 

 

 

 

 

 

 

 

(938

)

Total

 

 

 

 

 

 

 

 

 

58,422

 

Gain on acquisition (noninterest income), February 18, 2011

 

 

 

 

 

 

 

 

 

$

5,528

 

 


Explanation of fair value adjustments

 

Adjustment reflects:

(a)—Adjustment reflects marking the available-for-sale portfolio to fair value as of the acquisition date.

(b)—Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio.

(c)—Adjustment reflects the recording of the core deposit intangible on the acquired deposit accounts.

(d)—Adjustment reflects the estimated fair value of payments the Company will receive from the FDIC under the loss share agreements.

(e)—Adjustment reflects the fair value adjustments to OREO based on the Company’s evaluation of the acquired OREO portfolio.

 

11



Table of Contents

 

Note 4 — Mergers and Acquisitions (Continued)

 

(f)—Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

(g)—Adjustment reflects the prepayment fee paid when Federal Home Loan Bank (“FHLB”) advances were completely paid off in February 2011.

 

Note 5 — Investment Securities

 

The following is the amortized cost and fair value of investment securities held to maturity:

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(Dollars in thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

March 31, 2012:

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

$

16,568

 

$

1,096

 

$

 

$

17,664

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011:

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

$

16,569

 

$

1,295

 

$

 

$

17,864

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011:

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

$

19,730

 

$

459

 

$

 

$

20,189

 

 

The following is the amortized cost and fair value of investment securities available for sale:

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(Dollars in thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

March 31, 2012:

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt *

 

$

65,505

 

$

985

 

$

(112

)

$

66,378

 

State and municipal obligations

 

39,099

 

2,942

 

(33

)

42,008

 

Mortgage-backed securities **

 

208,564

 

5,301

 

(56

)

213,809

 

Corporate stocks

 

240

 

154

 

(1

)

393

 

 

 

$

313,408

 

$

9,382

 

$

(202

)

$

322,588

 

December 31, 2011:

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt *

 

$

48,464

 

$

1,142

 

$

(3

)

$

49,603

 

State and municipal obligations

 

40,780

 

3,208

 

(31

)

43,957

 

Mortgage-backed securities **

 

190,204

 

5,111

 

(6

)

195,309

 

Corporate stocks

 

241

 

85

 

 

326

 

 

 

$

279,689

 

$

9,546

 

$

(40

)

$

289,195

 

March 31, 2011:

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt *

 

$

56,987

 

$

646

 

$

(115

)

$

57,518

 

State and municipal obligations

 

38,688

 

1,139

 

(261

)

39,566

 

Mortgage-backed securities **

 

90,186

 

2,038

 

(235

)

91,989

 

Corporate stocks

 

443

 

138

 

 

581

 

 

 

$

186,304

 

$

3,961

 

$

(611

)

$

189,654

 

 


* - Government-sponsored entities holdings are comprised of debt securities offered by Federal Home Loan Mortgage Corporation (“FHLMC”) or Freddie Mac, Federal National Mortgage Association (“FNMA”) or Fannie Mae, FHLB, and Federal Farm Credit Banks (“FFCB”).

** - All of the mortgage-backed securities are issued by government-sponsored entities; there are no private-label holdings.

 

12



Table of Contents

 

Note 5 — Investment Securities (Continued)

 

The following is the amortized cost and fair value of other investment securities:

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(Dollars in thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

March 31, 2012:

 

 

 

 

 

 

 

 

 

Federal Reserve Bank stock

 

$

7,028

 

$

 

$

 

$

7,028

 

Federal Home Loan Bank stock

 

9,932

 

 

 

9,932

 

Investment in unconsolidated subsidiaries

 

1,332

 

 

 

1,332

 

 

 

$

18,292

 

$

 

$

 

$

18,292

 

December 31, 2011:

 

 

 

 

 

 

 

 

 

Federal Reserve Bank stock

 

$

7,028

 

$

 

$

 

$

7,028

 

Federal Home Loan Bank stock

 

9,932

 

 

 

9,932

 

Investment in unconsolidated subsidiaries

 

1,332

 

 

 

1,332

 

 

 

$

18,292

 

$

 

$

 

$

18,292

 

March 31, 2011:

 

 

 

 

 

 

 

 

 

Federal Reserve Bank stock

 

$

6,617

 

$

 

$

 

$

6,617

 

Federal Home Loan Bank stock

 

15,874

 

 

 

15,874

 

Investment in unconsolidated subsidiaries

 

1,332

 

 

 

1,332

 

 

 

$

23,823

 

$

 

$

 

$

23,823

 

 

The Company has determined that the investment in Federal Reserve Bank stock and FHLB stock is not other than temporarily impaired as of March 31, 2012 and ultimate recoverability of the par value of these investments is probable.

 

The amortized cost and fair value of debt securities at March 31, 2012 by contractual maturity are detailed below.  Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.

 

 

 

Securities

 

Securities

 

 

 

Held to Maturity

 

Available for Sale

 

 

 

Amortized

 

Fair

 

Amortized

 

Fair

 

(Dollars in thousands)

 

Cost

 

Value

 

Cost

 

Value

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

 

$

840

 

$

856

 

$

299

 

$

301

 

Due after one year through five years

 

401

 

409

 

14,323

 

14,481

 

Due after five years through ten years

 

7,467

 

7,943

 

49,673

 

51,346

 

Due after ten years

 

7,860

 

8,456

 

249,113

 

256,460

 

 

 

$

16,568

 

$

17,664

 

$

313,408

 

$

322,588

 

 

13



Table of Contents

 

Note 5 — Investment Securities (Continued)

 

Information pertaining to the Company’s securities with gross unrealized losses at March 31, 2012, December 31, 2011 and March 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position is as follows:

 

 

 

Less Than Twelve Months

 

Twelve Months or More

 

 

 

Gross

 

 

 

Gross

 

 

 

 

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

(Dollars in thousands)

 

Losses

 

Value

 

Losses

 

Value

 

March 31, 2012:

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Securities Available for Sale

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

112

 

$

15,516

 

$

 

$

 

State and municipal obligations

 

18

 

381

 

15

 

486

 

Mortgage-backed securities

 

56

 

8,367

 

 

 

Corporate stocks

 

 

 

1

 

9

 

 

 

$

186

 

$

24,264

 

$

16

 

$

495

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011:

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Securities Available for Sale

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

3

 

$

5,505

 

$

 

$

 

State and municipal obligations

 

1

 

420

 

31

 

724

 

Mortgage-backed securities

 

5

 

6,601

 

 

 

 

 

$

9

 

$

12,526

 

$

31

 

$

724

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011:

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Securities Available for Sale

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

115

 

$

16,750

 

$

 

$

 

State and municipal obligations

 

113

 

4,535

 

148

 

1,398

 

Mortgage-backed securities

 

235

 

23,333

 

 

 

 

 

$

463

 

$

44,618

 

$

148

 

$

1,398

 

 

14



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses

 

The following is a summary of non-acquired loans:

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

Non-acquired loans:

 

 

 

 

 

 

 

Commercial non-owner occupied real estate:

 

 

 

 

 

 

 

Construction and land development

 

$

294,865

 

310,845

 

$

370,442

 

Commercial non-owner occupied

 

284,044

 

299,698

 

332,773

 

Total commercial non-owner occupied real estate

 

578,909

 

610,543

 

703,215

 

Consumer real estate:

 

 

 

 

 

 

 

Consumer owner occupied

 

407,697

 

391,529

 

339,948

 

Home equity loans

 

258,054

 

264,986

 

263,331

 

Total consumer real estate

 

665,751

 

656,515

 

603,279

 

Commercial owner occupied real estate

 

744,441

 

742,890

 

606,795

 

Commercial and industrial

 

216,083

 

220,454

 

206,348

 

Other income producing property

 

130,177

 

140,693

 

131,909

 

Consumer

 

85,350

 

85,342

 

73,464

 

Other loans

 

16,603

 

14,128

 

23,299

 

Total non-acquired loans

 

2,437,314

 

2,470,565

 

2,348,309

 

Less allowance for loan losses

 

(47,607

)

(49,367

)

(48,164

)

Non-acquired loans, net

 

$

2,389,707

 

$

2,421,198

 

$

2,300,145

 

 

In accordance with FASB ASC Topic 310-30, the Company aggregated acquired loans that have common risk characteristics into pools of loan categories as described in the table below.  Substantially all of the acquired loans are covered under FDIC loss share agreements.

 

15



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The Company’s acquired loan portfolio is comprised of the following balances net of related discount:

 

 

 

 

 

Loans

 

 

 

 

 

Loans Impaired

 

Not Impaired

 

 

 

(Dollars in thousands)

 

at Acquisition

 

at Acquisition

 

Total

 

 

 

 

 

 

 

 

 

March 31, 2012:

 

 

 

 

 

 

 

Acquired loans:

 

 

 

 

 

 

 

Commercial loans greater than or equal to $1 million-CBT

 

$

21,956

 

$

34,360

 

$

56,316

 

Commercial real estate

 

35,554

 

65,243

 

100,797

 

Commercial real estate—construction and development

 

24,535

 

19,804

 

44,339

 

Residential real estate

 

46,300

 

70,059

 

116,359

 

Residential real estate—junior lien

 

1,293

 

1,396

 

2,689

 

Home equity

 

3,566

 

6,575

 

10,141

 

Consumer

 

4,227

 

4,356

 

8,583

 

Commercial and industrial

 

8,645

 

15,875

 

24,520

 

Single pay

 

5,226

 

174

 

5,400

 

Total acquired loans

 

$

151,302

 

$

217,842

 

$

369,144

 

Less allowance for loan losses

 

(25,712

)

(8,643

)

(34,355

)

Acquired loans, net

 

$

125,590

 

$

209,199

 

$

334,789

 

 

 

 

 

 

 

 

 

December 31, 2011:

 

 

 

 

 

 

 

Acquired loans:

 

 

 

 

 

 

 

Commercial loans greater than or equal to $1 million-CBT

 

$

24,073

 

$

36,756

 

$

60,829

 

Commercial real estate

 

39,991

 

68,337

 

108,328

 

Commercial real estate—construction and development

 

29,533

 

21,472

 

51,005

 

Residential real estate

 

51,057

 

73,365

 

124,422

 

Residential real estate—junior lien

 

1,383

 

1,458

 

2,841

 

Home equity

 

530

 

857

 

1,387

 

Consumer

 

5,392

 

4,627

 

10,019

 

Commercial and industrial

 

15,019

 

24,291

 

39,310

 

Single pay

 

3,852

 

208

 

4,060

 

Total acquired loans

 

$

170,830

 

$

231,371

 

$

402,201

 

Less allowance for loan losses

 

(23,875

)

(7,745

)

(31,620

)

Acquired loans, net

 

$

146,955

 

$

223,626

 

$

370,581

 

 

 

 

 

 

 

 

 

March 31, 2011:

 

 

 

 

 

 

 

Acquired loans:

 

 

 

 

 

 

 

Commercial loans greater than or equal to $1 million-CBT

 

$

34,658

 

$

45,697

 

$

80,355

 

Commercial real estate

 

29,438

 

61,256

 

90,694

 

Commercial real estate—construction and development

 

38,453

 

23,044

 

61,497

 

Residential real estate

 

54,876

 

67,789

 

122,665

 

Residential real estate—junior lien

 

1,832

 

1,318

 

3,150

 

Home equity

 

285

 

697

 

982

 

Consumer

 

9,696

 

3,504

 

13,200

 

Commercial and industrial

 

13,287

 

21,114

 

34,401

 

Single pay

 

10,588

 

362

 

10,950

 

Total acquired loans

 

$

193,113

 

$

224,781

 

$

417,894

 

Less allowance for loan losses

 

(25,833

)

 

(25,833

)

Acquired loans, net

 

$

167,280

 

$

224,781

 

$

392,061

 

 

16



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans impaired and non-impaired at the acquisition date for BankMeridian (July 29, 2011) are as follows:

 

 

 

July 29, 2011

 

 

 

 

 

Loans

 

 

 

 

 

Loans Impaired

 

Not Impaired

 

 

 

(Dollars in thousands)

 

at Acquisition

 

at Acquisition

 

Total

 

 

 

 

 

 

 

 

 

Contractual principal and interest

 

$

98,774

 

$

87,869

 

$

186,643

 

Non-accretable difference

 

(52,671

)

(17,775

)

(70,446

)

Cash flows expected to be collected

 

46,103

 

70,094

 

116,197

 

Accretable yield

 

(8,468

)

(12,748

)

(21,216

)

Carrying value

 

$

37,635

 

$

57,346

 

$

94,981

 

 

Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans impaired and non-impaired at the acquisition date for Habersham (February 18, 2011) are as follows:

 

 

 

February 18, 2011

 

 

 

 

 

Loans

 

 

 

 

 

Loans Impaired

 

Not Impaired

 

 

 

(Dollars in thousands)

 

at Acquisition

 

at Acquisition

 

Total

 

 

 

 

 

 

 

 

 

Contractual principal and interest

 

$

132,386

 

$

135,500

 

$

267,886

 

Non-accretable difference

 

(68,996

)

(43,322

)

(112,318

)

Cash flows expected to be collected

 

63,390

 

92,178

 

155,568

 

Accretable yield

 

(8,747

)

(19,368

)

(28,115

)

Carrying value

 

$

54,643

 

$

72,810

 

$

127,453

 

 

17



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans (impaired and non-impaired) as of March 31, 2012, December 31, 2011, and March 31, 2011 are as follows:

 

 

 

 

 

Loans

 

 

 

 

 

Loans Impaired

 

Not Impaired

 

 

 

(Dollars in thousands)

 

at Acquisition

 

at Acquisition

 

Total

 

 

 

 

 

 

 

 

 

March 31, 2012:

 

 

 

 

 

 

 

Contractual principal and interest

 

$

282,499

 

$

329,796

 

$

612,295

 

Non-accretable difference

 

(100,477

)

(56,524

)

(157,001

)

Cash flows expected to be collected

 

182,022

 

273,272

 

455,294

 

Accretable yield

 

(30,720

)

(55,430

)

(86,150

)

Carrying value

 

$

151,302

 

$

217,842

 

$

369,144

 

Allowance for acquired loan losses

 

$

(25,712

)

$

(8,643

)

$

(34,355

)

 

 

 

 

 

 

 

 

December 31, 2011:

 

 

 

 

 

 

 

Contractual principal and interest

 

$

382,760

 

$

361,726

 

$

744,486

 

Non-accretable difference

 

(176,601

)

(71,084

)

(247,685

)

Cash flows expected to be collected

 

206,159

 

290,642

 

496,801

 

Accretable yield

 

(35,329

)

(59,271

)

(94,600

)

Carrying value

 

$

170,830

 

$

231,371

 

$

402,201

 

Allowance for acquired loan losses

 

$

(23,875

)

$

(7,745

)

$

(31,620

)

 

 

 

 

 

 

 

 

March 31, 2011:

 

 

 

 

 

 

 

Contractual principal and interest

 

$

379,900

 

$

396,419

 

$

776,319

 

Non-accretable difference

 

(163,785

)

(101,067

)

(264,852

)

Cash flows expected to be collected

 

216,115

 

295,352

 

511,467

 

Accretable yield

 

(23,002

)

(70,571

)

(93,573

)

Carrying value

 

$

193,113

 

$

224,781

 

$

417,894

 

Allowance for acquired loan losses

 

$

(25,833

)

$

 

$

(25,833

)

 

Income on acquired loans that are not impaired at the acquisition date is recognized in the same manner as loans impaired at the acquisition date. A portion of the fair value discount on acquired non-impaired loans has been ascribed as an accretable yield that is accreted into interest income over the estimated remaining life of the loans. The remaining nonaccretable difference represents cash flows not expected to be collected.

 

The unpaid principal balance for acquired loans was $540.4 million at March 31, 2012, $597.7 million at December 31, 2011 and $673.7 million at March 31, 2011.

 

18



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following are changes in the carrying value of acquired loans during the periods ended March 31, 2012 and 2011:

 

 

 

 

 

Loans

 

 

 

 

 

Loans Impaired

 

Not Impaired

 

 

 

(Dollars in thousands)

 

at Acquisition

 

at Acquisition

 

Total

 

 

 

 

 

 

 

 

 

Balance, December 31, 2011

 

$

146,955

 

$

223,626

 

$

370,581

 

Net reductions for payments, foreclosures, and accretion

 

(19,528

)

(13,529

)

(33,057

)

Change in the allowance for loan losses on acquired loans

 

(1,837

)

(898

)

(2,735

)

Balance, March 31, 2012, net of allowance for loan losses on acquired loans

 

$

125,590

 

$

209,199

 

$

334,789

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

$

143,059

 

$

177,979

 

$

321,038

 

Fair value of acquired loans

 

54,643

 

72,810

 

127,453

 

Net reductions for payments, foreclosures, and accretion

 

(4,589

)

(26,008

)

(30,597

)

Change in the allowance for loan losses on acquired loans

 

(25,833

)

 

(25,833

)

Balance, March 31, 2011, net of allowance for loan losses on acquired loans

 

$

167,280

 

$

224,781

 

$

392,061

 

 

The following are changes in the carrying amount of accretable difference for purchased impaired and non-impaired loans for the period ended March 31, 2012 and 2011:

 

 

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Beginning balance, December 31

 

$

94,600

 

$

44,684

 

Addition from the Habersham acquisition

 

 

28,115

 

Interest income

 

(9,110

)

(7,127

)

Reclass of nonaccretable difference due to improvement in expected cash flows

 

8,270

 

36,200

 

Other changes, net

 

(7,610

)

(8,299

)

Ending balance, March 31

 

$

86,150

 

$

93,573

 

 

On December 13, 2006, the Office of the Comptroller of the Currency( the “OCC”), the Board of Governors of the Federal Reserve System (the “Federal Reserve”), FDIC, and other regulatory agencies collectively revised the banking agencies’ 1993 policy statement on the allowance for loan and lease losses to ensure consistency with generally accepted accounting principles in the United States and more recent supervisory guidance. Our loan loss policy adheres to the interagency guidance.

 

The allowance for loan losses is based upon estimates made by management. We maintain an allowance for loan losses at a level that we believe is appropriate to cover estimated credit losses on individually evaluated loans that are determined to be impaired as well as estimated credit losses inherent in the remainder of our loan portfolio. Arriving at the allowance involves a high degree of management judgment and results in a range of estimated losses. We regularly evaluate the adequacy of the allowance through our internal risk rating system, outside credit review, and regulatory agency examinations to assess the quality of the loan portfolio and identify problem loans. The evaluation process also includes our analysis of current economic conditions, composition of the loan portfolio, past due and nonaccrual loans, concentrations of credit, lending policies and procedures, and historical loan loss experience. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on, among other factors, changes in economic conditions in our markets. In addition, regulatory agencies, as an integral part of their examination process, periodically review our allowances for losses on loans. These agencies may require management to recognize additions to the allowances based on their judgments about information available to them at the time of their examination. Because of these and other factors, it is possible that the allowances for losses on loans may change. The provision for loan losses is charged to expense in an amount necessary to maintain the allowance at an appropriate level.

 

19



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The allowance for loan losses on non-acquired loans consists of general and specific reserves. The general reserves are determined by applying loss percentages to the portfolio that are based on historical loss experience for each class of loans and management’s evaluation and “risk grading” of the loan portfolio. Additionally, the general economic and business conditions affecting key lending areas, credit quality trends, collateral values, loan volumes and concentrations, seasoning of the loan portfolio, the findings of internal and external credit reviews and results from external bank regulatory examinations are included in this evaluation. Currently, these adjustments are applied to the non-acquired loan portfolio when estimating the level of reserve required. The specific reserves are determined on a loan-by-loan basis based on management’s evaluation of our exposure for each credit, given the current payment status of the loan and the value of any underlying collateral. These are loans classified by management as doubtful or substandard. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. Generally, the need for a specific reserve is evaluated on impaired loans greater than $250,000. Loans that are determined to be impaired are provided a specific reserve, if necessary, and are excluded from the calculation of the general reserves.

 

In determining the acquisition date fair value of purchased loans, and in subsequent accounting, SCBT generally aggregates purchased loans into pools of loans with common risk characteristics. Expected cash flows at the acquisition date in excess of the fair value of loans are recorded as interest income over the life of the loans using a level yield method if the timing and amount of the future cash flows of the pool is reasonably estimable. Subsequent to the acquisition date, increases in cash flows over those expected at the acquisition date are recognized as interest income prospectively. Decreases in expected cash flows after the acquisition date are recognized by recording an allowance for loan losses. Management analyzes the acquired loan pools using various assessments of risk to determine and calculate an expected loss. The expected loss is derived using an estimate of a loss given default based upon the collateral type and/or detailed review by loan officers of loans greater than $500,000, and the probability of default that is determined based upon historical data at the loan level. Trends are reviewed in terms of accrual status, past due status, and weighted-average grade of the loans within each of the accounting pools. In addition, the relationship between the change in the unpaid principal balance and change in the mark is assessed to correlate the directional consistency of the expected loss for each pool. Offsetting the impact of the provision established for acquired loans covered under FDIC loss share agreements, the receivable from the FDIC is adjusted to reflect the indemnified portion of the post-acquisition exposure with a corresponding credit to the provision for loan losses. (For further discussion of the Company’s allowance for loan losses on acquired loans, see Note 2—Summary of Significant Accounting Policies and Note 4—Mergers and Acquisitions.)

 

An aggregated analysis of the changes in allowance for loan losses for the three months ended March 31, 2012 and 2011 is as follows:

 

 

 

Non-acquired

 

 

 

 

 

(Dollars in thousands)

 

Loans

 

Acquired Loans

 

Total

 

Three months ended March 31, 2012:

 

 

 

 

 

 

 

Balance at beginning of period

 

$

49,367

 

$

31,620

 

$

80,987

 

Loans charged-off

 

(5,698

)

 

(5,698

)

Recoveries of loans previously charged off

 

1,640

 

 

1,640

 

Net charge-offs

 

(4,058

)

 

(4,058

)

Provision for loan losses

 

2,298

 

2,735

 

5,033

 

Benefit attributable to FDIC loss share agreements

 

 

(2,310

)

(2,310

)

Total provision for loan losses charged to operations

 

2,298

 

425

 

2,723

 

Provision for loan losses recorded through the FDIC loss share receivable

 

 

2,310

 

2,310

 

Balance at end of period

 

$

47,607

 

$

34,355

 

$

81,962

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2011:

 

 

 

 

 

 

 

Balance at beginning of period

 

$

47,512

 

$

 

$

47,512

 

Loans charged-off

 

(9,322

)

 

(9,322

)

Recoveries of loans previously charged off

 

625

 

 

625

 

Net charge-offs

 

(8,697

)

 

(8,697

)

Provision for loan losses

 

9,349

 

25,833

 

35,182

 

Benefit attributable to FDIC loss share agreements

 

 

(24,541

)

(24,541

)

Total provision for loan losses charged to operations

 

9,349

 

1,292

 

10,641

 

Provision for loan losses recorded through the FDIC loss share receivable

 

 

24,541

 

24,541

 

Balance at end of period

 

$

48,164

 

$

25,833

 

$

73,997

 

 

20



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following tables present a disaggregated analysis of activity in the allowance for loan losses and loan balances for non-acquired loans for the periods ended March 31, 2012 and March 31, 2011.

 

 

 

Construction

 

Commercial

 

Commerical

 

Consumer

 

 

 

 

 

Other Income

 

 

 

 

 

 

 

 

 

& Land

 

Non-owner

 

Owner

 

Owner

 

Home

 

Commercial

 

Producing

 

 

 

Other

 

 

 

(Dollars in thousands)

 

Development

 

Occupied

 

Occupied

 

Occupied

 

Equity

 

& Industrial

 

Property

 

Consumer

 

Loans

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2011

 

$

12,373

 

$

6,109

 

$

10,356

 

$

7,453

 

$

4,269

 

$

3,901

 

$

3,636

 

$

1,145

 

$

125

 

$

49,367

 

Charge-offs

 

(1,010

)

(1,002

)

(1,495

)

(446

)

(500

)

(330

)

(455

)

(409

)

(51

)

(5,698

)

Recoveries

 

780

 

16

 

1

 

12

 

181

 

110

 

273

 

256

 

11

 

1,640

 

Provision

 

455

 

539

 

409

 

548

 

83

 

69

 

63

 

83

 

49

 

2,298

 

Balance, March 31, 2012

 

$

12,598

 

$

5,662

 

$

9,271

 

$

7,567

 

$

4,033

 

$

3,750

 

$

3,517

 

$

1,075

 

$

134

 

$

47,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

2,052

 

$

528

 

$

294

 

$

644

 

$

 

$

 

$

322

 

$

 

$

 

$

3,840

 

Loans collectively evaluated for impairment

 

$

10,546

 

$

5,134

 

$

8,977

 

$

6,923

 

$

4,033

 

$

3,750

 

$

3,195

 

$

1,075

 

$

134

 

$

43,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

22,641

 

$

8,017

 

$

16,895

 

$

4,004

 

$

 

$

884

 

$

4,686

 

$

 

$

 

$

57,127

 

Loans collectively evaluated for impairment

 

272,224

 

276,027

 

727,546

 

403,693

 

258,054

 

215,199

 

125,491

 

85,350

 

16,603

 

2,380,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-acquired loans

 

$

294,865

 

$

284,044

 

$

744,441

 

$

407,697

 

$

258,054

 

$

216,083

 

$

130,177

 

$

85,350

 

$

16,603

 

$

2,437,314

 

 

 

 

Construction

 

Commercial

 

Commerical

 

Consumer

 

 

 

 

 

Other Income

 

 

 

 

 

 

 

 

 

& Land

 

Non-owner

 

Owner

 

Owner

 

Home

 

Commercial

 

Producing

 

 

 

Other

 

 

 

(Dollars in thousands)

 

Development

 

Occupied

 

Occupied

 

Occupied

 

Equity

 

& Industrial

 

Property

 

Consumer

 

Loans

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

$

14,242

 

$

6,428

 

$

7,814

 

$

6,060

 

$

4,424

 

$

4,313

 

$

2,834

 

$

1,191

 

$

206

 

$

47,512

 

Charge-offs

 

(4,538

)

(1,236

)

(729

)

(1,314

)

(511

)

(229

)

(499

)

(105

)

(161

)

(9,322

)

Recoveries

 

90

 

20

 

1

 

34

 

58

 

79

 

134

 

40

 

169

 

625

 

Provision

 

4,336

 

1,105

 

890

 

1,408

 

506

 

232

 

718

 

142

 

12

 

9,349

 

Balance, March 31, 2011

 

$

14,130

 

$

6,317

 

$

7,976

 

$

6,188

 

$

4,477

 

$

4,395

 

$

3,187

 

$

1,268

 

$

226

 

$

48,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

594

 

$

866

 

$

446

 

$

21

 

$

 

$

 

$

163

 

$

 

$

 

$

2,090

 

Loans collectively evaluated for impairment

 

$

13,536

 

$

5,451

 

$

7,530

 

$

6,167

 

$

4,477

 

$

4,395

 

$

3,024

 

$

1,268

 

$

226

 

$

46,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

23,107

 

$

11,882

 

$

10,314

 

$

1,997

 

$

 

$

1,117

 

$

1,239

 

$

 

$

 

$

49,656

 

Loans collectively evaluated for impairment

 

347,335

 

320,891

 

596,481

 

337,951

 

263,331

 

205,231

 

130,670

 

73,464

 

23,299

 

2,298,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-acquired loans

 

$

370,442

 

$

332,773

 

$

606,795

 

$

339,948

 

$

263,331

 

$

206,348

 

$

131,909

 

$

73,464

 

$

23,299

 

$

2,348,309

 

 

21



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following tables present a disaggregated analysis of activity in the allowance for loan losses and loan balances for acquired loans for the periods ended March 31, 2012 and March 31, 2011.

 

 

 

Commercial

 

 

 

Commerical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Greater

 

 

 

Real Estate-

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

Than or Equal

 

Commercial

 

Construction and

 

Residential

 

Real Estate-

 

 

 

 

 

Commercial

 

 

 

 

 

(Dollars in thousands)

 

to $1 Million-CBT

 

Real Estate

 

Development

 

Real Estate

 

Junior Lien

 

Home Equity

 

Consumer

 

and Industrial

 

Single Pay

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2011

 

$

16,706

 

$

1,318

 

$

 

$

5,026

 

$

445

 

$

 

$

 

$

4,564

 

$

3,561

 

$

31,620

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses before benefit attibutable to FDIC loss share agreements

 

145

 

73

 

2,057

 

(1,158

)

1

 

21

 

10

 

19

 

1,567

 

2,735

 

Benefit attributable to FDIC loss share agreements

 

(138

)

(69

)

(1,666

)

1,100

 

(1

)

(20

)

(9

)

(18

)

(1,489

)

(2,310

)

Total provision for loan losses charged to operations

 

7

 

4

 

391

 

(58

)

0

 

1

 

1

 

1

 

78

 

425

 

Provision for loan losses recorded through the FDIC loss share receivable

 

138

 

69

 

1,666

 

(1,100

)

1

 

20

 

9

 

18

 

1,489

 

2,310

 

Balance, March 31, 2012

 

$

16,851

 

$

1,391

 

$

2,057

 

$

3,868

 

$

446

 

$

21

 

$

10

 

$

4,583

 

$

5,128

 

$

34,355

 

Loans individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Loans collectively evaluated for impairment

 

$

16,851

 

$

1,391

 

$

2,057

 

$

3,868

 

$

446

 

$

21

 

$

10

 

$

4,583

 

$

5,128

 

$

34,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Loans collectively evaluated for impairment

 

$

56,316

 

$

100,797

 

$

44,339

 

$

116,359

 

$

2,689

 

$

10,141

 

$

8,583

 

$

24,520

 

$

5,400

 

$

369,144

 

Total acquired loans

 

$

56,316

 

$

100,797

 

$

44,339

 

$

116,359

 

$

2,689

 

$

10,141

 

$

8,583

 

$

24,520

 

$

5,400

 

$

369,144

 

 


*The carrying value of acquired loans includes a non-accretable difference which is primarily associated with the assessment of credit quality of acquired loans.

 

 

 

Commercial

 

 

 

Commerical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Greater

 

 

 

Real Estate-

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

Than or Equal

 

Commercial

 

Construction and

 

Residential

 

Real Estate-

 

 

 

 

 

Commercial

 

 

 

 

 

(Dollars in thousands)

 

to $1 Million-CBT

 

Real Estate

 

Development

 

Real Estate

 

Junior Lien

 

Home Equity

 

Consumer

 

and Industrial

 

Single Pay

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses before benefit attibutable to FDIC loss share agreements

 

19,084

 

 

 

 

462

 

 

 

1,234

 

5,053

 

25,833

 

Benefit attributable to FDIC loss share agreements

 

(18,130

)

 

 

 

(439

)

 

 

(1,172

)

(4,800

)

(24,541

)

Total provision for loan losses charged to operations

 

954

 

 

 

 

23

 

 

 

62

 

253

 

1,292

 

Provision for loan losses recorded through the FDIC loss share receivable

 

18,130

 

 

 

 

439

 

 

 

1,172

 

4,800

 

24,541

 

Balance, March 31, 2011

 

$

19,084

 

$

 

$

 

$

 

$

462

 

$

 

$

 

$

1,234

 

$

5,053

 

$

25,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Loans collectively evaluated for impairment

 

$

19,084

 

$

 

$

 

$

 

$

462

 

$

 

$

 

$

1,234

 

$

5,053

 

$

25,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Loans collectively evaluated for impairment

 

80,355

 

90,694

 

61,497

 

122,665

 

3,150

 

982

 

13,200

 

34,401

 

10,950

 

417,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acquired loans

 

$

80,355

 

$

90,694

 

$

61,497

 

$

122,665

 

$

3,150

 

$

982

 

$

13,200

 

$

34,401

 

$

10,950

 

$

417,894

 

 


*The carrying value of acquired loans includes a non-accretable difference which is primarily associated with the assessment of credit quality of acquired loans.

 

22



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to (i)  the level of classified loans, (ii) net charge-offs, (iii) non-performing loans (see details below) and (iv) the general economic conditions of the markets that we serve.

 

The Company utilizes a risk grading matrix to assign a risk grade to each of its loans. A description of the general characteristics of the risk grades is as follows:

 

·                  Pass—These loans range from minimal credit risk to average however still acceptable credit risk.

 

·                  Special mention—A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date.

 

·                  Substandard—A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, that may jeopardize the liquidation of the debt. A substandard loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

 

·                  Doubtful—A doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable.

 

The following table presents the credit risk profile by risk grade of commercial loans for non-acquired loans:

 

 

 

Construction & Development

 

Commercial Non-owner Occupied

 

Commercial Owner Occupied

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

219,893

 

$

232,131

 

$

270,529

 

$

223,277

 

$

231,954

 

$

267,951

 

$

666,023

 

$

656,683

 

$

521,530

 

Special mention

 

33,009

 

33,254

 

44,319

 

39,576

 

43,733

 

37,797

 

33,166

 

38,511

 

45,187

 

Substandard

 

41,963

 

45,460

 

55,594

 

21,191

 

24,011

 

27,025

 

45,252

 

47,465

 

39,767

 

Doubtful

 

 

 

 

 

 

 

 

231

 

311

 

 

 

$

294,865

 

$

310,845

 

$

370,442

 

$

284,044

 

$

299,698

 

$

332,773

 

$

744,441

 

$

742,890

 

$

606,795

 

 

 

 

Commercial & Industrial

 

Other Income Producing Property

 

Commercial Total

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

199,147

 

$

207,063

 

$

194,491

 

$

110,120

 

$

117,237

 

$

108,768

 

$

1,418,460

 

$

1,445,299

 

$

1,363,269

 

Special mention

 

10,964

 

6,949

 

4,475

 

9,151

 

11,885

 

11,637

 

125,866

 

134,332

 

143,415

 

Substandard

 

5,972

 

6,442

 

7,382

 

10,906

 

11,571

 

11,453

 

125,284

 

134,949

 

141,221

 

Doubtful

 

 

 

 

 

 

51

 

 

 

362

 

 

 

$

216,083

 

$

220,454

 

$

206,348

 

$

130,177

 

$

140,693

 

$

131,909

 

$

1,669,610

 

$

1,714,580

 

$

1,648,267

 

 

23



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following table presents the credit risk profile by risk grade of consumer loans for non-acquired loans:

 

 

 

Consumer Owner Occupied

 

Home Equity

 

Consumer

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

359,701

 

$

342,307

 

$

302,323

 

$

240,251

 

$

247,929

 

$

248,567

 

$

84,223

 

$

84,189

 

$

72,276

 

Special mention

 

24,079

 

25,298

 

18,123

 

11,357

 

10,018

 

9,628

 

703

 

682

 

757

 

Substandard

 

23,917

 

23,924

 

19,502

 

6,446

 

7,039

 

5,136

 

424

 

471

 

431

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

$

407,697

 

$

391,529

 

$

339,948

 

$

258,054

 

$

264,986

 

$

263,331

 

$

85,350

 

$

85,342

 

$

73,464

 

 

 

 

Other

 

Consumer Total

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

16,603

 

$

14,128

 

$

23,299

 

$

700,778

 

$

688,553

 

$

646,465

 

Special mention

 

 

 

 

36,139

 

35,998

 

28,508

 

Substandard

 

 

 

 

30,787

 

31,434

 

25,069

 

Doubtful

 

 

 

 

 

 

 

 

 

$

16,603

 

$

14,128

 

$

23,299

 

$

767,704

 

$

755,985

 

$

700,042

 

 

The following table presents the credit risk profile by risk grade of total non-acquired loans:

 

 

 

Total Non-acquired Loans

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

Pass

 

$

2,119,238

 

$

2,133,852

 

$

2,009,734

 

Special mention

 

162,005

 

170,330

 

171,923

 

Substandard

 

156,071

 

166,383

 

166,290

 

Doubtful

 

 

 

362

 

 

 

$

2,437,314

 

$

2,470,565

 

$

2,348,309

 

 

At March 31, 2012, the aggregate amount of non-acquired substandard and doubtful loans totaled $156.1 million. When these loans are combined with non-acquired OREO of $21.4 million, our non-acquired classified assets (as defined by our primary federal regulator, the OCC) were $177.5 million. At December 31, 2011, the amounts were $166.4 million, $18.0 million, and $184.4 million, respectively. At March 31, 2011, the amounts were $166.7 million, $19.8 million, and $187.1 million, respectively.

 

24



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following table presents the credit risk profile by risk grade of acquired loans, net of the related discount:

 

 

 

Commercial Loans Greater Than

 

 

 

 

 

 

 

Commercial Real Estate—

 

 

 

or Equal to $1 million-CBT

 

Commercial Real Estate

 

Construction and Development

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,947

 

$

17,257

 

$

23,391

 

$

32,136

 

$

34,570

 

$

53,096

 

$

9,247

 

$

11,838

 

$

33,304

 

Special mention

 

4,665

 

5,164

 

7,056

 

21,452

 

22,127

 

12,901

 

7,079

 

5,947

 

3,598

 

Substandard

 

35,704

 

38,408

 

49,109

 

46,774

 

51,133

 

24,697

 

25,335

 

30,571

 

24,510

 

Doubtful

 

 

 

799

 

435

 

498

 

 

2,678

 

2,649

 

85

 

 

 

$

56,316

 

$

60,829

 

$

80,355

 

$

100,797

 

$

108,328

 

$

90,694

 

$

44,339

 

$

51,005

 

$

61,497

 

 

 

 

 

 

 

 

 

 

Residential Real Estate—

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

Junior Lien

 

Home Equity

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

41,595

 

$

49,308

 

$

74,853

 

$

1,257

 

$

1,541

 

$

1,830

 

$

6,262

 

$

898

 

$

664

 

Special mention

 

22,288

 

19,042

 

12,420

 

389

 

308

 

118

 

2,441

 

200

 

109

 

Substandard

 

49,304

 

53,221

 

34,934

 

1,043

 

992

 

931

 

1,438

 

289

 

209

 

Doubtful

 

3,172

 

2,851

 

458

 

 

 

271

 

 

 

 

 

 

$

116,359

 

$

124,422

 

$

122,665

 

$

2,689

 

$

2,841

 

$

3,150

 

$

10,141

 

$

1,387

 

$

982

 

 

 

 

Consumer

 

Commercial & Industrial

 

Single Pay

 

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

4,719

 

$

5,771

 

$

10,463

 

$

7,578

 

$

11,207

 

$

20,375

 

$

731

 

$

465

 

$

373

 

Special mention

 

923

 

889

 

419

 

5,045

 

7,295

 

3,097

 

55

 

62

 

88

 

Substandard

 

2,674

 

2,869

 

2,235

 

11,330

 

19,752

 

10,703

 

4,614

 

3,533

 

10,019

 

Doubtful

 

267

 

490

 

83

 

567

 

1,056

 

226

 

 

 

470

 

 

 

$

8,583

 

$

10,019

 

$

13,200

 

$

24,520

 

$

39,310

 

$

34,401

 

$

5,400

 

$

4,060

 

$

10,950

 

 

The risk grading of acquired loans is determined utilizing a loan’s contractual balance, while the amount recorded in the financial statements and reflected above is the carrying value. In an FDIC-assisted acquisition, acquired loans are initially recorded at their fair value, including a credit discount due to the high concentration of substandard and doubtful loans. In addition to the credit discount and the allowance for loan losses on acquired loans, the Company’s risk of loss is mitigated because of the FDIC loss share arrangement.

 

An aging analysis of past due loans, segregated by class for non-acquired loans, as of March 31, 2012 was as follows:

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90+ Days

 

Past

 

 

 

Total

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

2,192

 

$

866

 

$

17,237

 

$

20,295

 

$

274,570

 

$

294,865

 

Commercial non-owner occupied

 

166

 

359

 

5,615

 

6,140

 

277,904

 

284,044

 

Commercial owner occupied

 

1,126

 

403

 

13,730

 

15,259

 

729,182

 

744,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

1,850

 

178

 

4,838

 

6,866

 

400,831

 

407,697

 

Home equity loans

 

485

 

392

 

644

 

1,521

 

256,533

 

258,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

235

 

88

 

957

 

1,280

 

214,803

 

216,083

 

Other income producing property

 

636

 

236

 

3,910

 

4,782

 

125,395

 

130,177

 

Consumer

 

299

 

59

 

81

 

439

 

84,911

 

85,350

 

Other loans

 

50

 

52

 

69

 

171

 

16,432

 

16,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,039

 

$

2,633

 

$

47,081

 

$

56,753

 

$

2,380,561

 

$

2,437,314

 

 

25



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

An aging analysis of past due loans, segregated by class for non-acquired loans, as of December 31, 2011 was as follows: 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90+ Days

 

Past

 

 

 

Total

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

1,056

 

$

2,793

 

$

13,176

 

$

17,025

 

$

293,820

 

$

310,845

 

Commercial non-owner occupied

 

998

 

539

 

10,088

 

11,625

 

288,073

 

299,698

 

Commercial owner occupied

 

2,731

 

902

 

12,936

 

16,569

 

726,321

 

742,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

3,288

 

762

 

5,819

 

9,869

 

381,660

 

391,529

 

Home equity loans

 

889

 

360

 

647

 

1,896

 

263,090

 

264,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

389

 

142

 

1,218

 

1,749

 

218,705

 

220,454

 

Other income producing property

 

192

 

29

 

4,185

 

4,406

 

136,287

 

140,693

 

Consumer

 

302

 

130

 

33

 

465

 

84,877

 

85,342

 

Other loans

 

97

 

74

 

46

 

217

 

13,911

 

14,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

9,942

 

$

5,731

 

$

48,148

 

$

63,821

 

$

2,406,744

 

$

2,470,565

 

 

An aging analysis of past due loans, segregated by class for non-acquired loans, as of March 31, 2011 was as follows:

 

 

 

 

 

 

 

90+ Days

 

Total

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Past Due

 

Past

 

 

 

Total

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

and Accruing

 

Due

 

Current

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

5,872

 

$

2,407

 

$

11,633

 

$

19,912

 

$

350,530

 

$

370,442

 

Commercial non-owner occupied

 

2,964

 

4,106

 

4,562

 

11,632

 

321,141

 

332,773

 

Commercial owner occupied

 

1,530

 

339

 

5,166

 

7,035

 

599,760

 

606,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

1,856

 

489

 

4,347

 

6,692

 

333,256

 

339,948

 

Home equity loans

 

506

 

174

 

638

 

1,318

 

262,013

 

263,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

323

 

416

 

1,037

 

1,776

 

204,572

 

206,348

 

Other income producing property

 

966

 

 

2,451

 

3,417

 

128,492

 

131,909

 

Consumer

 

215

 

45

 

50

 

310

 

73,154

 

73,464

 

Other loans

 

 

 

 

378

 

22,921

 

23,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14,232

 

$

7,976

 

$

29,884

 

$

52,470

 

$

2,295,839

 

$

2,348,309

 

 

26



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

An aging analysis of past due loans, segregated by class for acquired loans as of March 31, 2012 was as follows:

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90+ Days

 

Past

 

 

 

Total

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans greater than or equal to $1 million-CBT

 

$

2,507

 

$

1,640

 

$

23,743

 

$

27,890

 

$

28,426

 

$

56,316

 

Commercial real estate

 

882

 

382

 

19,893

 

21,157

 

79,640

 

100,797

 

Commercial real estate—construction and development

 

946

 

412

 

16,030

 

17,388

 

26,951

 

44,339

 

Residential real estate

 

4,100

 

1,417

 

13,218

 

18,735

 

97,624

 

116,359

 

Residential real estate—junior lien

 

 

117

 

156

 

273

 

2,416

 

2,689

 

Home equity

 

27

 

 

52

 

79

 

10,062

 

10,141

 

Consumer

 

168

 

280

 

1,013

 

1,461

 

7,122

 

8,583

 

Commercial and industrial

 

555

 

355

 

5,067

 

5,977

 

18,543

 

24,520

 

Single pay

 

 

 

3,669

 

3,669

 

1,731

 

5,400

 

 

 

$

9,185

 

$

4,603

 

$

82,841

 

$

96,629

 

$

272,515

 

$

369,144

 

 

An aging analysis of past due loans, segregated by class for acquired loans, as of December 31, 2011 was as follows:

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90+ Days

 

Past

 

 

 

Total

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans greater than or equal to $1 million-CBT

 

$

 

$

990

 

$

27,582

 

$

28,572

 

$

32,257

 

$

60,829

 

Commercial real estate

 

3,720

 

2,423

 

21,361

 

27,504

 

80,824

 

108,328

 

Commercial real estate—construction and development

 

2,907

 

1,121

 

20,704

 

24,732

 

26,273

 

51,005

 

Residential real estate

 

3,065

 

2,221

 

14,071

 

19,357

 

105,065

 

124,422

 

Residential real estate—junior lien

 

180

 

 

156

 

336

 

2,505

 

2,841

 

Home equity

 

20

 

4

 

16

 

40

 

1,346

 

1,386

 

Consumer

 

261

 

163

 

1,280

 

1,704

 

8,315

 

10,019

 

Commercial and industrial

 

1,410

 

512

 

9,537

 

11,459

 

27,852

 

39,311

 

Single pay

 

79

 

5

 

2,866

 

2,950

 

1,110

 

4,060

 

 

 

$

11,642

 

$

7,439

 

$

97,573

 

$

116,654

 

$

285,547

 

$

402,201

 

 

An aging analysis of past due loans, segregated by class for acquired loans, as of March 31, 2011 was as follows:

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

90+ Days

 

Past

 

 

 

Total

 

(Dollars in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans greater than or equal to $1 million-CBT

 

$

728

 

$

 

$

34,494

 

$

35,222

 

$

45,133

 

$

80,355

 

Commercial real estate

 

6,004

 

1,449

 

12,450

 

19,903

 

70,791

 

90,694

 

Commercial real estate—construction and development

 

3,179

 

2,732

 

27,021

 

32,932

 

28,565

 

61,497

 

Residential real estate

 

4,384

 

1,442

 

17,745

 

23,571

 

99,094

 

122,665

 

Residential real estate—junior lien

 

86

 

64

 

683

 

833

 

2,317

 

3,150

 

Home equity

 

13

 

29

 

104

 

146

 

836

 

982

 

Consumer

 

506

 

123

 

1,010

 

1,639

 

11,561

 

13,200

 

Commercial and industrial

 

384

 

1,913

 

7,200

 

9,497

 

24,904

 

34,401

 

Single pay

 

5

 

76

 

9,967

 

10,048

 

902

 

10,950

 

 

 

$

15,289

 

$

7,828

 

$

110,674

 

$

133,791

 

$

284,103

 

$

417,894

 

 

Acquired loans that are past due continue to accrue accretable yield under the accretion method of accounting and therefore are not considered to be nonaccrual.

 

27



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following is a summary of information pertaining to impaired non-acquired loans:

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Unpaid

 

Recorded

 

Recorded

 

 

 

 

 

 

 

Contractual

 

Investment

 

Investment

 

Total

 

 

 

 

 

Principal

 

With No

 

With

 

Recorded

 

Related

 

(Dollars in thousands)

 

Balance

 

Allowance

 

Allowance

 

Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

29,648

 

$

17,166

 

$

5,819

 

$

22,985

 

$

2,044

 

Commercial non-owner occupied

 

10,637

 

5,731

 

2,086

 

7,817

 

528

 

Commercial owner occupied

 

20,841

 

12,309

 

4,442

 

16,750

 

275

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

4,315

 

882

 

3,122

 

4,004

 

644

 

Home equity loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,035

 

884

 

 

884

 

 

Other income producing property

 

5,784

 

2,290

 

2,397

 

4,686

 

349

 

Consumer

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

Total impaired loans

 

$

72,260

 

$

39,261

 

$

17,865

 

$

57,127

 

$

3,840

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

34,076

 

$

19,521

 

$

5,228

 

$

24,749

 

$

1,646

 

Commercial non-owner occupied

 

14,269

 

9,704

 

2,336

 

12,040

 

706

 

Commercial owner occupied

 

21,072

 

10,692

 

7,025

 

17,717

 

1,510

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

2,815

 

607

 

1,987

 

2,594

 

262

 

Home equity loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,788

 

1,576

 

 

1,576

 

 

Other income producing property

 

4,393

 

2,132

 

1,243

 

3,375

 

289

 

Consumer

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

Total impaired loans

 

$

78,413

 

$

44,232

 

$

17,819

 

$

62,051

 

$

4,413

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

30,829

 

$

10,468

 

$

12,639

 

$

23,107

 

$

594

 

Commercial non-owner occupied

 

14,102

 

9,528

 

2,354

 

11,882

 

866

 

Commercial owner occupied

 

11,537

 

5,544

 

4,770

 

10,314

 

446

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

2,257

 

437

 

1,560

 

1,997

 

21

 

Home equity loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,146

 

1,117

 

 

1,117

 

 

Other income producing property

 

1,360

 

340

 

899

 

1,239

 

163

 

Consumer

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

Total impaired loans

 

$

61,231

 

$

27,434

 

$

22,222

 

$

49,656

 

$

2,090

 

 

Acquired loans are accounted for in pools as shown on page 16 rather than being individually evaluated for impairment; therefore, the table above only pertains to non-acquired loans.

 

28



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

The following summarizes the average investment in non-acquired impaired loans and interest income recognized on non-acquired impaired loans for the three months ended March 31, 2012 and 2011:

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2012

 

March 31, 2011

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Investment in

 

Interest Income

 

Investment in

 

Interest Income

 

(Dollars in thousands)

 

Impaired Loans

 

Recognized

 

Impaired Loans

 

Recognized

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

24,009

 

$

17

 

$

20,832

 

$

35

 

Commercial non-owner occupied

 

10,362

 

 

9,062

 

1

 

Commercial owner occupied

 

17,888

 

44

 

10,705

 

10

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

2,974

 

22

 

1,883

 

13

 

Home equity loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,526

 

 

491

 

 

Other income producing property

 

3,514

 

13

 

2,623

 

5

 

Consumer

 

 

 

 

 

Other loans

 

 

 

 

 

Total Impaired Loans

 

$

60,273

 

$

96

 

$

45,596

 

$

64

 

 

The following is a summary of information pertaining to non-acquired nonaccrual loans by class, including restructured loans:

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

Commercial non-owner occupied real estate:

 

 

 

 

 

 

 

Construction and land development

 

$

19,811

 

$

21,347

 

$

25,236

 

Commercial non-owner occupied

 

6,986

 

10,931

 

10,918

 

Total commercial non-owner occupied real estate

 

26,797

 

32,278

 

36,154

 

Consumer real estate:

 

 

 

 

 

 

 

Consumer owner occupied

 

7,316

 

8,017

 

6,948

 

Home equity loans

 

1,156

 

1,005

 

2,226

 

Total consumer real estate

 

8,472

 

9,022

 

9,174

 

Commercial owner occupied real estate

 

14,621

 

15,405

 

8,718

 

Commercial and industrial

 

1,561

 

1,913

 

1,420

 

Other income producing property

 

6,070

 

5,329

 

3,288

 

Consumer

 

214

 

223

 

115

 

Other loans

 

 

 

 

Restructured loans

 

12,121

 

11,807

 

11,168

 

Total loans on nonaccrual status

 

$

69,857

 

$

75,977

 

$

70,038

 

 

In the course of resolving delinquent loans, the Bank may choose to restructure the contractual terms of certain loans. Any loans that are modified are reviewed by the Bank to determine if a troubled debt restructuring (“TDR” or “restructured loan”) has occurred. A TDR is a modification in which the Bank grants a concession to a borrower that it would not otherwise consider due to economic or legal reasons related to a borrower’s financial difficulties. The concessions granted on TDRs generally include terms to reduce the interest rate, extend the term of the debt obligation, or modify the payment structure on the debt obligation.

 

29



Table of Contents

 

Note 6 — Loans and Allowance for Loan Losses (Continued)

 

SCBT designates loan modifications as TDRs when it grants a concession to the borrower that it would not otherwise consider due to the borrower experiencing financial difficulty (ASC Topic 310.40). Loans on nonaccrual status at the date of modification are initially classified as nonaccrual TDRs. Loans on accruing status at the date of concession are initially classified as accruing TDRs if the note is reasonably assured of repayment and performance is expected in accordance with its modified terms. Such loans may be designated as nonaccrual loans subsequent to the concession date if reasonable doubt exists as to the collection of interest or principal under the restructuring agreement. Nonaccrual TDRs are returned to accruing status when there is economic substance to the restructuring, there is documented credit evaluation of the borrower’s financial condition, the remaining balance is reasonably assured of repayment in accordance with its modified terms, and the borrower has demonstrated sustained repayment performance in accordance with the modified terms for a reasonable period of time (generally a minimum of six months).

 

The following table presents non-acquired loans designated as TDRs segregated by class and type of concession that were restructured during the three months ended March 31, 2012 and 2011:

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2012

 

March 31, 2011

 

 

 

 

 

Pre-

 

Post-

 

 

 

Pre-

 

Post-

 

 

 

 

 

Modification

 

Modification

 

 

 

Modification

 

Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number

 

Recorded

 

Recorded

 

Number

 

Recorded

 

Recorded

 

(Dollars in thousands)

 

of Loans

 

Investment

 

Investment

 

of Loans

 

Investment

 

Investment

 

Interest rate modification:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

1

 

$

165

 

$

164

 

5

 

$

1,164

 

$

1,159

 

Commercial owner occupied

 

1

 

443

 

443

 

1

 

332

 

330

 

Consumer owner occupied

 

1

 

1,151

 

1,148

 

2

 

759

 

759

 

Other income producting property

 

 

 

 

 

 

 

Total interest rate modifications

 

3

 

$

1,759

 

$

1,755

 

8

 

$

2,255

 

$

2,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term modification:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

1

 

$

230

 

$

230

 

 

$

 

$

 

Commercial owner occupied

 

 

 

 

2

 

928

 

918

 

Consumer owner occupied

 

 

 

 

 

 

 

Total term modifications

 

1

 

$

230

 

$

230

 

2

 

$

928

 

$

918

 

 

 

4

 

$

1,989

 

$

1,985

 

10

 

$

3,183

 

$

3,166

 

 

At March 31, 2012, December 31, 2011, and March 31, 2011, the balance of accruing TDRs was $6.1 million, $5.8 million, and $902,000, respectively.

 

The following table presents the changes in status of non-acquired loans restructured within the previous 12 months as of March 31, 2012 by type of concession:

 

 

 

Paying Under

 

 

 

 

 

 

 

 

 

 

 

Restructured Terms

 

Converted to Nonaccrual

 

Foreclosures and Defaults

 

 

 

Number

 

Recorded

 

Number

 

Recorded

 

Number

 

Recorded

 

(Dollars in thousands)

 

of Loans

 

Investment

 

of Loans

 

Investment

 

of Loans

 

Investment

 

Interest rate modification

 

17

 

$

5,813

 

 

$

 

1

 

$

14

 

Term modification

 

4

 

3,665

 

 

 

 

 

 

 

21

 

$

9,478

 

 

$

 

1

 

$

14

 

 

The amount of specific reserve associated with non-acquired restructured loans was $2.3 million at March 31, 2012, none of which were related to the restructured loans that had subsequently defaulted.  The Company had $154,000 in remaining availability under commitments to lend additional funds on these restructured loans at March 31, 2012.

 

30



Table of Contents

 

Note 7—Receivable from FDIC for Loss Share Agreements

 

The following table provides changes in the receivable from the FDIC for the periods ended March 31, 2012 and March 31, 2011:

 

 

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Balance, December 31

 

$

262,651

 

$

212,103

 

FDIC loss share receivable recorded for Habersham agreement

 

 

87,418

 

Increase in expected losses on loans

 

2,310

 

24,541

 

Additional losses on OREO

 

6,779

 

12,014

 

Reimbursable expenses

 

2,674

 

2,013

 

Amortization of discounts and premiums, net

 

(3,233

)

(401

)

Reimbursements from FDIC

 

(39,850

)

(33,893

)

Balance, March 31

 

$

231,331

 

$

303,795

 

 

The FDIC receivable for loss share agreements is measured separately from the related covered assets.  At March 31, 2012, the projected cash flows related to the FDIC receivable for losses on assets acquired was approximately $32.9 million less than the current carrying value.  This amount is being recognized as negative accretion (in non-interest income) over the shorter of the underlying asset’s remaining life or remaining term of the loss share agreements.  Subsequent to March 31, 2012, the Company expects to receive $28.3 million from loss share claims filed, including reimbursable expenses.

 

Note 8—Other Real Estate Owned

 

The following is a summary of information pertaining to OREO at March 31, 2012:

 

(Dollars in thousands)

 

OREO

 

Covered
OREO

 

Total

 

Balance, December 31, 2011

 

$

18,022

 

$

65,849

 

$

83,871

 

Additions

 

7,569

 

14,491

 

22,349

 

Writedowns

 

(1,288

)

(7,255

)

(8,876

)

Sold

 

(2,922

)

(11,297

)

(14,175

)

 

 

 

 

 

 

 

 

Balance, March 31, 2012

 

$

21,381

 

$

61,788

 

$

83,169

 

 

The following is a summary of information pertaining to OREO at March 31, 2011:

 

(Dollars in thousands)

 

OREO

 

Covered
OREO

 

Total

 

Balance, December 31, 2010

 

$

17,264

 

$

69,317

 

$

86,581

 

Acquired in Habersham Acquisition

 

 

14,493

 

14,493

 

Additions

 

7,480

 

1,365

 

9,232

 

Writedowns

 

(1,897

)

(2,113

)

(4,389

)

Sold

 

(3,039

)

(5,776

)

(8,815

)

 

 

 

 

 

 

 

 

Balance, March 31, 2011

 

$

19,816

 

$

77,286

 

$

97,102

 

 

The covered OREO above is covered pursuant to the FDIC loss share agreements which are discussed in Note 4—Mergers and Acquisition, and is presented net of the related fair value discount.  At March 31, 2012, there were 856 properties included in OREO, with 92 uncovered and 764 covered by loss share with the FDIC.  At March 31, 2011, there were 736 properties in OREO, with 72 uncovered and 664 covered by loss share with the FDIC.

 

31



Table of Contents

 

Note 9 — Deposits

 

The Company’s total deposits are comprised of the following:

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

$

844,027

 

$

903,874

 

$

1,134,299

 

Interest-bearing demand deposits

 

1,473,986

 

1,432,806

 

1,316,879

 

Non-interest bearing demand deposits

 

757,777

 

658,454

 

606,135

 

Savings deposits

 

278,968

 

258,644

 

260,712

 

Other time deposits

 

1,879

 

694

 

1,525

 

Total deposits

 

$

3,356,637

 

$

3,254,472

 

$

3,319,550

 

 

The aggregate amounts of time deposits in denominations of $100,000 or more at March 31, 2012, December 31, 2011, and March 31, 2011 were $362.4 million, $392.7 million and $523.0 million, respectively.  In July of 2010, the Dodd-Frank Wall Street Reform and Consumer Protection Act permanently increased the insurance limit on deposit accounts from $100,000 to $250,000.  At March 31, 2012, December 31, 2011, and March 31, 2011, SCBT had $126.9 million, $124.2 million, and $185.4 million in certificates of deposits greater than $250,000, respectively.  The Company did not have brokered certificates of deposit at March 31, 2012, December 31, 2011, or March 31, 2011.

 

Note 10 — Retirement Plans

 

The Company and the Bank provide certain retirement benefits to their employees in the form of a non-contributory defined benefit pension plan and an employees’ savings plan.  The non-contributory defined benefit pension plan covers all employees hired on or before December 31, 2005, who have attained age 21, and who have completed one year of eligible service.  Employees hired on or after January 1, 2006 are not eligible to participate in the non-contributory defined benefit pension plan.  On this date, a new benefit formula applies only to participants who have not attained age 45 or who do not have five years of service.

 

Effective July 1, 2009, the Company suspended the accrual of benefits for pension plan participants under the non-contributory defined benefit plan.  The pension plan remained suspended as of March 31, 2012.

 

The components of net periodic pension expense recognized during the three months ended March 31 are as follows:

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Interest cost

 

$

(258

)

$

(274

)

Expected return on plan assets

 

421

 

400

 

Recognized net actuarial loss

 

(267

)

(137

)

Net periodic pension expense

 

$

(104

)

$

(11

)

 

The Company contributed $300,000 to the pension plan for the three months ended March 31, 2012 and anticipates making similar additional quarterly contributions during the remainder of the year.

 

Electing employees are eligible to participate in the employees’ savings plan, under the provisions of Internal Revenue Code Section 401(k), after attaining age 21.  Plan participants elect to contribute portions of their annual base compensation as a before tax contribution.  Employer contributions may be made from current or accumulated net profits. Participants may elect to contribute 1% to 50% of annual base compensation as a before tax contribution. Employees participating in the plan receive a 50% matching of their 401(k) plan contribution, up to 6% of salary. Prior to January 1, 2012, participating employees received a 50% matching of their 401(k) plan contribution, up to 4% of salary.

 

Employees hired on January 1, 2006 or thereafter will not participate in the defined benefit pension plan, but are eligible to participate in the employees’ savings plan.

 

32



Table of Contents

 

Note 10 — Retirement Plans (Continued)

 

Employees can enter the savings plan on or after the first day of each month.  The employee may enter into a salary deferral agreement at any time to select an alternative deferral amount or to elect not to defer in the plan.  If the employee does not elect an investment allocation, the plan administrator will select a retirement-based portfolio according to the employee’s number of years until normal retirement age.  The plan’s investment valuations are generally provided on a daily basis.

 

Note 11 — Earnings Per Share

 

Basic earnings per share are calculated by dividing net income available to common shareholders by the weighted-average shares of common stock outstanding during each period, excluding non-vested shares.  The Company’s diluted earnings per share are based on the weighted-average shares of common stock outstanding during each period plus the maximum dilutive effect of common stock issuable upon exercise of stock options or vesting of restricted shares.  The weighted-average number of shares and equivalents are determined after giving retroactive effect to stock dividends and stock splits.

 

The following table sets forth the computation of basic and diluted earnings per share for the three months ended March 31:

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars and shares in thousands)

 

2012

 

2011

 

Basic earnings per share:

 

 

 

 

 

Net income

 

$

7,028

 

$

2,516

 

 

 

 

 

 

 

Weighted-average basic shares

 

13,883

 

13,185

 

Basic earnings per share

 

$

0.51

 

$

0.19

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

Net income

 

$

7,028

 

$

2,516

 

 

 

 

 

 

 

Weighted-average basic shares

 

13,883

 

13,185

 

Effect of dilutive securities

 

68

 

88

 

Weighted-average dilutive shares

 

13,951

 

13,273

 

Diluted earnings per share

 

$

0.50

 

$

0.19

 

 

The calculation of diluted earnings per share excludes outstanding stock options that have exercise prices greater than the average market price of the common shares for the period as follows:

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Number of shares

 

216,268

 

217,873

 

Range of exercise prices

 

$31.10 - $40.99

 

$26.01 - $40.99

 

 

Note 12 — Share-Based Compensation

 

The Company’s 1999 and 2004 stock option programs are long-term retention programs intended to attract, retain, and provide incentives for key employees and non-employee directors in the form of incentive and non-qualified stock options and restricted stock.

 

33



Table of Contents

 

Note 12 — Share-Based Compensation (Continued)

 

Stock Options

 

With the exception of non-qualified stock options granted to directors under the 1999 and 2004 plans, which in some cases may be exercised at any time prior to expiration and in some other cases may be exercised at intervals less than one year following the grant date, incentive stock options granted under the plans may not be exercised in whole or in part within one year following the date of the grant, as these incentive stock options become exercisable in 25% increments pro ratably over the four-year period following the grant date.  The options are granted at an exercise price at least equal to the fair value of the common stock at the date of grant and expire ten years from the date of grant.  No options were granted under the 1999 plan after January 2, 2004, and the plan is closed other than for any options still unexercised and outstanding.  The 2004 plan is the only plan from which new share-based compensation grants may be issued.  It is the Company’s policy to grant options out of the 661,500 shares registered under the 2004 plan.

 

Subsequent to March 31, 2012, the 2012 Omnibus Stock and Performance Plan was approved at the Annual Meeting of Shareholders and became effective on April 24, 2012.  Effective April 24, 2012, no options will be granted under the 2004 plan.  The 2012 plan will be the only plan from which new share-based compensation grants may be issued.  Subsequent to April 24, 2012, it became the Company’s policy to grant options out of the 1,684,000 shares registered under the 2012 plan, of which no more than 817,476 shares can be granted as full-value awards.

 

Activity in the Company’s stock option plans is summarized in the following table. All information has been retroactively adjusted for stock dividends and stock splits.

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Weighted-

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

 

Number of

 

Exercise

 

Contractual

 

Intrinsic

 

Options 

 

Shares

 

Price

 

Life (Yrs.)

 

Value (000’s)

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2012

 

370,207

 

$

30.69

 

 

 

 

 

Granted

 

28,224

 

31.75

 

 

 

 

 

Exercised

 

(606

)

20.61

 

 

 

 

 

Expired/Forfeited

 

(6,403

)

31.17

 

 

 

 

 

Outstanding at March 31, 2012

 

391,422

 

30.77

 

4.90

 

$

1,134

 

 

 

 

 

 

 

 

 

 

 

Exercisable at March 31, 2012

 

317,522

 

30.51

 

4.04

 

$

1,035

 

 

 

 

 

 

 

 

 

 

 

Weighted-average fair value of options granted during the year

 

$

11.55

 

 

 

 

 

 

 

 

The fair value of options is estimated at the date of grant using the Black-Scholes option pricing model and expensed over the options’ vesting periods. The following weighted-average assumptions were used in valuing options issued:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Dividend yield

 

2.10%

 

2.20%

 

Expected life

 

6 years

 

6 years

 

Expected volatility

 

46%

 

44%

 

Risk-free interest rate

 

1.06%

 

2.37%

 

 

34



Table of Contents

 

Note 12 — Share-Based Compensation (Continued)

 

As of March 31, 2012, there was $805,000 of total unrecognized compensation cost related to nonvested stock option grants under the plans.  The cost is expected to be recognized over a weighted-average period of 1.73 years as of March 31, 2012.  The total fair value of shares vested during the three months ended March 31, 2012 was $386,000.

 

Restricted Stock

 

The Company from time-to-time also grants shares of restricted stock to key employees and non-employee directors.  These awards help align the interests of these employees and directors with the interests of the shareholders of the Company by providing economic value directly related to increases in the value of the Company’s stock.  The value of the stock awarded is established as the fair market value of the stock at the time of the grant.  The Company recognizes expenses, equal to the total value of such awards, ratably over the vesting period of the stock grants.  Restricted stock grants to employees typically “cliff vest” after four years.  On occasion, grants of restricted stock will “cliff vest” over a longer period, such as seven or ten years.  Grants to non-employee directors typically vest within a 12-month period.

 

Nonvested restricted stock for the three months ended March 31, 2012 is summarized in the following table.  All information has been retroactively adjusted for stock dividends and stock splits.

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

 

 

 

Grant-Date

 

Restricted Stock 

 

Shares

 

Fair Value

 

 

 

 

 

 

 

Nonvested at January 1, 2012

 

171,704

 

$

30.32

 

Granted

 

24,106

 

31.75

 

Vested

 

(27,401

)

29.83

 

Forfeited

 

(4,792

)

32

 

Nonvested at March 31, 2012

 

163,617

 

30.57

 

 

As of March 31, 2012, there was $3.9 million of total unrecognized compensation cost related to nonvested restricted stock granted under the plans.  This cost is expected to be recognized over a weighted-average period of 4.5 years as of March 31, 2012.  The total fair value of shares vested during the three months ended March 31, 2012 was $817,000.

 

Note 13 — Commitments and Contingent Liabilities

 

In the normal course of business, the Company makes various commitments and incurs certain contingent liabilities, which are not reflected in the accompanying financial statements.  The commitments and contingent liabilities include guarantees, commitments to extend credit, and standby letters of credit.  At March 31, 2012, commitments to extend credit and standby letters of credit totaled $697.5 million.  The Company does not anticipate any material losses as a result of these transactions.

 

Note 14 — Fair Value

 

FASB ASC 820, Fair Value Measurements and Disclosures, defines fair value, establishes a framework for measuring fair value under accounting principles generally accepted in the United States, and enhances disclosures about fair value measurements. FASB ASC 820 clarifies that fair value should be based on the assumptions market participants would use when pricing an asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions.

 

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Available for sale securities and derivative contracts are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as loans held for sale, loans held for investment, OREO, and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

 

35



Table of Contents

 

Note 14 — Fair Value (Continued)

 

FASB ASC 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

 

Level 1

Observable inputs such as quoted prices in active markets;

Level 2

Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and

Level 3

Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

 

The following is a description of valuation methodologies used for assets recorded at fair value.

 

Investment Securities

 

Securities available for sale are valued on a recurring basis at quoted market prices where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange and The NASDAQ Stock Market, or U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities and debentures issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets. Securities held to maturity are valued at quoted market prices or dealer quotes similar to securities available for sale. The carrying value of Federal Reserve Bank and Federal Home Loan Bank stock approximates fair value based on their redemption provisions.

 

Mortgage Loans Held for Sale

 

Mortgage loans held for sale are carried at the lower of cost or market value. The fair values of mortgage loans held for sale are based on commitments on hand from investors within the secondary market for loans with similar characteristics. As such, the fair value adjustments for mortgage loans held for sale is nonrecurring Level 2.

 

Loans

 

The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan may be considered impaired and an allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment using estimated fair value methodologies. The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At March 31, 2012, substantially all of the impaired loans were evaluated based on the fair value of the collateral because such loans were considered collateral dependent. Impaired loans, where an allowance is established based on the fair value of collateral, require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company considers the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company considers the impaired loan as nonrecurring Level 3.

 

Other Real Estate Owned (“OREO”)

 

Typically non-covered OREO, consisting of properties obtained through foreclosure or in satisfaction of loans, is reported at fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs (Level 2). However, both non-covered and covered OREO would be considered Level 3 in the fair value hierarchy because management has qualitatively applied a discount due to the size, supply of inventory, and the incremental discounts applied to the appraisals. At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses. Gains or losses on sale and generally any subsequent adjustments to the value are recorded as a component of OREO expense, net of any FDIC indemnification proceeds in the case of a covered OREO.

 

36



Table of Contents

 

Note 14 — Fair Value (Continued)

 

Derivative Financial Instruments

 

Fair value is estimated using pricing models of derivatives with similar characteristics, at which point the derivatives are classified within Level 2 of the fair value hierarchy (see Note 16—Derivative Financial Instruments for additional information).

 

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

 

The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis.

 

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

In Active

 

Significant

 

 

 

 

 

 

 

Markets

 

Other

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

(Dollars in thousands)

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012:

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

66,378

 

$

 

$

66,378

 

$

 

State and municipal obligations

 

42,008

 

 

42,008

 

 

Mortgage-backed securities

 

213,809

 

 

213,809

 

 

Corporate stocks

 

393

 

368

 

25

 

 

Total securities available for sale

 

$

322,588

 

$

368

 

$

322,220

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

1,280

 

$

 

$

1,280

 

$

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011:

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

49,603

 

$

 

$

49,603

 

$

 

State and municipal obligations

 

43,957

 

 

43,957

 

 

Mortgage-backed securities

 

195,309

 

 

195,309

 

 

Trust preferred (collateralized debt obligations)

 

 

 

 

 

Corporate stocks

 

326

 

301

 

25

 

 

Total securities available for sale

 

$

289,195

 

$

301

 

$

288,894

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

1,391

 

$

 

$

1,391

 

$

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011:

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

57,518

 

$

 

$

57,518

 

$

 

State and municipal obligations

 

39,566

 

 

39,566

 

 

Mortgage-backed securities

 

91,989

 

 

91,989

 

 

Corporate stocks

 

581

 

556

 

25

 

 

Total securities available for sale

 

$

189,654

 

$

556

 

$

189,098

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

510

 

$

 

$

510

 

$

 

 

37



Table of Contents

 

Note 14 — Fair Value (Continued)

 

Changes in Level 1, 2 and 3 Fair Value Measurements

 

There were no transfers between the fair value hierarchy levels during the three months ended March 31, 2012.

 

When a determination is made to classify a financial instrument within Level 3 of the valuation hierarchy, the determination is based upon the significance of the unobservable factors to the overall fair value measurement.  However, since Level 3 financial instruments typically include, in addition to the unobservable or Level 3 components, observable components (that is, components that are actively quoted and can be validated to external sources), the gains and losses below include changes in fair value due in part to observable factors that are part of the valuation methodology.

 

There were no changes in Level 3 assets or liabilities for the three months ended March 31, 2012.  A reconciliation of the beginning and ending balances of Level 3 assets and liabilities recorded at fair value on a recurring basis for the three months ended March 31, 2011 is as follows:

 

(Dollars in thousands)

 

Assets

 

Liabilities

 

 

 

 

 

 

 

Fair value, January 1, 2011

 

$

2,034

 

$

 

Change in unrealized loss recognized in other comprehensive income

 

95

 

 

Total realized losses included in income

 

 

 

Other-than-temporary impairment losses recognized in income

 

 

 

Purchases, issuances and settlements, net

 

(2,129

)

 

Transfers in and/or out of level 3

 

 

 

Fair value, March 31, 2011

 

$

 

$

 

 

There were no unrealized losses included in accumulated other comprehensive income related to Level 3 financial assets and liabilities at March 31, 2012 or March 31, 2011.

 

38



Table of Contents

 

Note 14 — Fair Value (Continued)

 

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

 

The following table presents assets that were remeasured and reported at fair value during the three months ended March 31, 2012 and 2011.

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2012

 

March 31, 2011

 

(Dollars in thousands)

 

Level 2

 

Level 3

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

Non-acquired impaired loans that were remeasured and reported at fair value through a specific valuation allowance:

 

 

 

 

 

 

 

 

 

Carrying value of impaired loans before specific valuation allowance

 

$

 

$

7,323

 

$

 

$

15,350

 

Specific valuation allowance

 

 

(1,832

)

 

(1,095

)

Fair value

 

$

 

$

5,491

 

$

 

$

14,255

 

 

 

 

 

 

 

 

 

 

 

Non-acquired foreclosed properties remeasured at initial recognition:

 

 

 

 

 

 

 

 

 

Carrying value of foreclosed properties prior to remeasurement

 

$

 

$

5,173

 

$

 

$

2,514

 

Charge-offs recognized in the allowance for loan losses

 

 

(352

)

 

(866

)

Fair value

 

$

 

$

4,821

 

$

 

$

1,648

 

 

 

 

 

 

 

 

 

 

 

Non-acquired foreclosed properties remeasured subsequent to initial recognition:

 

 

 

 

 

 

 

 

 

Carrying value of foreclosed properties prior to remeasurement

 

$

 

$

6,423

 

$

 

$

9,441

 

Write-downs included in non-interest expense

 

 

(1,288

)

 

(1,897

)

Fair value

 

$

 

$

5,135

 

$

 

$

7,544

 

 

Quantitative Information About Level 3 Fair Value Measurements

 

 

 

Valuation Technique

 

Unobservable Input

 

General
Range

 

Nonrecurring measurements:

 

 

 

 

 

 

 

Covered under FDIC loss share agreements:

 

 

 

 

 

 

 

OREO

 

Discounted appraisals

 

Collateral discounts and estimated costs to sell

 

0-50

%

 

 

 

 

 

 

 

 

Non-acquired:

 

 

 

 

 

 

 

Impaired loans

 

Discounted appraisals

 

Collateral discounts

 

0-50

%

OREO

 

Discounted appraisals

 

Collateral discounts and estimated costs to sell

 

0-50

%

 

Fair Value of Financial Instruments

 

The following methods and assumptions were used by the Company in estimating its fair value disclosures for financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those models are significantly affected by the assumptions used, including the discount rates and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. The use of different methodologies may have a material effect on the estimated fair value amounts. The fair value estimates presented herein are based on pertinent information available to management as of March 31, 2012, December 31, 2011 and March 31, 2011. Such amounts have not been revalued for purposes of these consolidated financial statements since those dates and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.

 

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:

 

Cash and Cash Equivalents — The carrying amount is a reasonable estimate of fair value.

 

Investment Securities — Securities held to maturity are valued at quoted market prices or dealer quotes.  The carrying value of Federal Reserve Bank stock and FHLB stock approximates fair value based on their redemption provisions.  The carrying value of the Company’s investment in unconsolidated subsidiaries approximates fair value.  See Note 5—Investment Securities for additional information, as well as page 36 regarding fair value.

 

39



Table of Contents

 

Note 14 — Fair Value (Continued)

 

Loans — For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. Fair values for certain mortgage loans (e.g., one-to-four family residential) and other consumer loans are estimated using discounted cash flow analyses based on the Company’s current rates offered for new loans of the same type, structure and credit quality. Fair values for other loans (e.g., commercial real estate and investment property mortgage loans, commercial and industrial loans) are estimated using discounted cash flow analyses, using interest rates currently being offered by the Company for loans with similar terms to borrowers of similar credit quality. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

 

FDIC Receivable for Loss Share Agreements — The fair value is estimated based on discounted future cash flows using current discount rates.

 

Deposit Liabilities — The fair values disclosed for demand deposits (e.g., interest and non-interest bearing checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying amounts of variable-rate, fixed-term money market accounts, and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

 

Federal Funds Purchased and Securities Sold Under Agreements to Repurchase — The carrying amount of federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings maturing within ninety days approximate their fair values.

 

Other Borrowings — The fair value of other borrowings is estimated using discounted cash flow analysis on the Company’s current incremental borrowing rates for similar types of instruments.

 

Accrued Interest — The carrying amounts of accrued interest approximate fair value.

 

Commitments to Extend Credit, Standby Letters of Credit and Financial Guarantees — The fair values of commitments to extend credit are estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of guarantees and letters of credit are based on fees currently charged for similar agreements or on the estimated costs to terminate them or otherwise settle the obligations with the counterparties at the reporting date.

 

40



Table of Contents

 

Note 14 — Fair Value (Continued)

 

The estimated fair value, and related carrying amount, of the Company’s financial instruments are as follows:

 

 

 

March 31, 2012

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

 

(Dollars in thousands)

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

403,222

 

$

403,222

 

$

403,222

 

$

 

$

 

Investment securities

 

357,448

 

358,544

 

18,660

 

339,884

 

 

Loans, net of allowance for loan losses, and loans held for sale

 

2,759,202

 

2,787,818

 

 

34,706

 

2,753,112

 

FDIC receivable for loss share agreements

 

231,331

 

143,643

 

 

 

143,643

 

Accrued interest receivable

 

9,253

 

9,253

 

 

9,253

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,356,637

 

3,324,145

 

 

3,324,145

 

 

Federal funds purchased and securities sold under agreements to repurchase

 

235,412

 

235,412

 

 

235,412

 

 

Other borrowings

 

46,397

 

49,128

 

 

49,128

 

 

Accrued interest payable

 

1,688

 

1,688

 

 

1,688

 

 

Interest rate swap — cash flow hedge

 

1,280

 

1,280

 

 

1,280

 

 

Off balance sheet financial instruments:

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

 

7,025

 

 

7,025

 

 

Standby letters of credit and financial guarantees

 

 

 

 

 

 

 

 

 

December 31, 2011

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

 

(Dollars in thousands)

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

171,425

 

$

171,425

 

$

171,425

 

$

 

$

 

Investment securities

 

324,056

 

325,351

 

18,593

 

306,758

 

 

Loans, net of allowance for loan losses, and loans held for sale

 

2,837,588

 

2,859,513

 

 

45,809

 

2,813,704

 

FDIC receivable for loss share agreements

 

262,651

 

202,313

 

 

 

202,313

 

Accrued interest receivable

 

11,527

 

11,527

 

 

11,527

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,254,472

 

3,222,547

 

 

3,222,547

 

 

Federal funds purchased and securities sold under agreements to repurchase

 

180,436

 

180,436

 

 

180,436

 

 

Other borrowings

 

46,683

 

48,915

 

 

48,915

 

 

Accrued interest payable

 

2,254

 

2,254

 

 

2,254

 

 

Interest rate swap — cash flow hedge

 

1,391

 

1,391

 

 

1,391

 

 

Off balance sheet financial instruments:

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

 

7,657

 

 

7,657

 

 

Standby letters of credit and financial guarantees

 

 

 

 

 

 

 

41



Table of Contents

 

Note 15 — Accumulated Other Comprehensive Income

 

The components of accumulated other comprehensive income, net of tax, were as follows:

 

 

 

 

 

Unrealized Gains

 

 

 

 

 

 

 

 

 

on Securities

 

 

 

 

 

 

 

Benefit

 

Available

 

Cash Flow

 

 

 

(Dollars in thousands)

 

Plans

 

for Sale

 

Hedges

 

Total

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2011

 

$

(7,823

)

$

5,934

 

$

(860

)

$

(2,749

)

Change in net unrealized gain on securities available for sale

 

 

(202

)

 

(202

)

Reclassification of noncredit other-than-temporary impairment losses on available-for-sale securities

 

 

 

 

 

Change in unrealized losses on derivative financial instruments qualifying as cash flow hedges

 

 

 

69

 

69

 

Balance at March 31, 2012

 

$

(7,823

)

$

5,732

 

$

(791

)

$

(2,882

)

 

Note 16 — Derivative Financial Instruments

 

The Company is exposed to interest rate risk in the course of its business operations and manages a portion of this risk through the use of a derivative financial instrument, in the form of an interest rate swap (cash flow hedge). The Company accounts for its interest rate swap in accordance with FASB ASC 815, Derivatives and Hedging, which requires that all derivatives be recognized as assets or liabilities in the balance sheet at fair value. For more information regarding the fair value of the Company’s derivative financial instruments, see Note 14 to these financial statements. The only type of derivative currently used by the Company is an interest rate swap agreement.

 

42



Table of Contents

 

Note 16 — Derivative Financial Instruments (Continued)

 

The Company utilizes the interest rate swap agreement to essentially convert a portion of its variable-rate debt to a fixed rate (cash flow hedge). For derivatives designated as hedging exposure to variable cash flows of a forecasted transaction (cash flow hedge), the effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings or when the hedge is terminated. The ineffective portion of the gain or loss is reported in earnings immediately. For derivatives that are not designated as hedging instruments, changes in the fair value of the derivatives are recognized in earnings immediately.

 

In applying hedge accounting for derivatives, the Company establishes a method for assessing the effectiveness of the hedging derivative and a measurement approach for determining any ineffective aspect of the hedge upon the inception of the hedge.

 

Cash Flow Hedge of Interest Rate Risk

 

During 2009, the Company entered into a forward starting interest rate swap agreement with a notional amount of $8.0 million to manage interest rate risk due to periodic rate resets on its junior subordinated debt issued by SCBT Capital Trust II, an unconsolidated subsidiary of the Company established for the purpose of issuing trust preferred securities. The Company hedges the variable rate cash flows of subordinated debt against future interest rate increases by using an interest rate swap to effectively fix the rate on the debt beginning on June 15, 2010, at which time the debt contractually converted from a fixed interest rate to a variable interest rate. This hedge expires on June 15, 2019. The notional amount on which the interest payments are based will not be exchanged. This derivative contract calls for the Company to pay a fixed rate of 4.06% on $8.0 million notional amount and receive a variable rate of three-month LIBOR on the $8.0 million notional amount.

 

The Company recognized an after-tax unrealized loss on its cash flow hedge in other comprehensive income of $792,000 and $329,000 for the three months ended March 31, 2012 and 2011, respectively. The Company recognized a $1.3 million and a $510,000 cash flow hedge liability in other liabilities on the balance sheet at March 31, 2012 and 2011, respectively. There was no ineffectiveness in the cash flow hedge during the three months ended March 31, 2012 and 2011.

 

Credit risk related to the derivative arises when amounts receivable from the counterparty (derivative dealer) exceed those payable. The Company controls the risk of loss by only transacting with derivative dealers that are national market makers whose credit ratings are strong. Each party to the interest rate swap is required to provide collateral in the form of cash or securities to the counterparty when the counterparty’s exposure to a mark-to-market replacement value exceeds certain negotiated limits. These limits are typically based on current credit ratings and vary with ratings changes.  As of March 31, 2012 and 2011, SCBT was required to provide $1.4 million and $150,000 of collateral, respectively, which is included in cash and cash equivalents on the balance sheet as interest-bearing deposits with banks. Also, the Company has a netting agreement with the counterparty.

 

Note 17 — Subsequent Events

 

The Company has evaluated subsequent events for accounting and disclosure purposes through the date the financial statements are issued.

 

Peoples Bancorporation Acquisition

 

On April 24, 2012, the Company completed the previously announced acquisition of Peoples Bancorporation, Inc. (“Peoples”), of Easley, South Carolina, the bank holding company for The Peoples National Bank (“PNB”), Bank of Anderson (“BOA”), and Seneca National Bank (“SNB”).  At March 31, 2012, Peoples reported $524.0 million in total assets, $276.3 million in loans and $448.0 million in deposits. PNB has five banking offices in the upstate of South Carolina; BOA has two banking offices in Anderson, South Carolina; and SNB has one banking office in Seneca, South Carolina.  The three subsidiary banks initially became divisions of SCBT, N.A. and will ultimately be converted onto the operating platform of the Bank.

 

43



Table of Contents

 

Note 17 — Subsequent Events (Continued)

 

Under the terms of the Agreement and Plan of Merger (the “Merger Agreement”), Peoples’ shareholders received aggregate consideration of 1,003,225 shares of SCBT common stock plus cash in lieu of fractional shares.  In addition, all outstanding stock options were valued using a Black Scholes methodology and the holders of outstanding options will receive cash.  The stock consideration is based upon a fixed exchange ratio of 0.1413 shares of SCBT common stock for each of the outstanding shares of Peoples’ common stock, which as of April 24, 2012 totaled 7,099,963 shares of common stock, including 60,700 shares of restricted stock that vested immediately on the date of the acquisition.  The stock consideration was valued at closing based upon SCBT’s closing stock price on the last trading date prior to the date of acquisition, or $31.06 per share.  Based on this closing stock price, the stock consideration was valued at approximately $31.3 million in the aggregate or $4.39 per fully diluted Peoples share.  In addition, SCBT purchased and canceled all of Peoples’ preferred stock held by the United States Treasury (“TARP preferred stock”), Series T and W, for $13.4 million, including the accrued and unpaid dividend of $132,000.  The aggregate consideration given by SCBT for Peoples, including the TARP preferred stock was $44.7 million.

 

The acquisition will be accounted for under the acquisition method of accounting in accordance with ASC 805, Business Combinations. Both the purchased assets and liabilities assumed will be recorded at their respective acquisition date fair values. Determining the fair value of assets and liabilities, especially the loan portfolio and foreclosed real estate, is a complicated process involving significant judgment regarding estimates and assumptions used to calculate estimated fair values. Accordingly, the initial accounting for the Peoples merger is currently incomplete. The Company expects to record goodwill in connection with the transaction during the three months ended June 30, 2012; however, since the initial purchase accounting adjustments have not been finalized, the Company is unable to provide the amount or a range of the ultimate goodwill, or the estimated fair values of the acquired assets and liabilities of Peoples at the present time. Therefore, pro forma financial information is not considered meaningful or currently possible for purposes of these consolidated financial statements.

 

44



Table of Contents

 

Item 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations relates to the financial statements contained in this Quarterly Report beginning on page 1.  For further information, refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations appearing in the Annual Report on Form 10-K for the year ended December 31, 2011.

 

Overview

 

We are a bank holding company headquartered in Columbia, South Carolina, and were incorporated under the laws of South Carolina in 1985.  We provide a wide range of banking services and products to our customers through our wholly-owned bank subsidiary, SCBT, N.A. (the “Bank”), a national bank that opened for business in 1934.  We operate as NCBT, a division of the Bank, in Mecklenburg County of North Carolina, and Community Bank & Trust (“CBT”), a division of the Bank, in northeast Georgia.  We do not engage in any significant operations other than the ownership of our banking subsidiary.

 

At March 31, 2012, we had just over $4.0 billion in assets and 1,061 full-time equivalent employees.  Through the Bank, we provide our customers with checking accounts, NOW accounts, savings and time deposits of various types, brokerage services and alternative investment products such as annuities and mutual funds, trust and asset management services, business loans, agriculture loans, real estate loans, personal use loans, home improvement loans, automobile loans, credit cards, letters of credit, home equity lines of credit, safe deposit boxes, bank money orders, wire transfer services, correspondent banking services, and use of ATM facilities.

 

We have pursued, and continue to pursue, a growth strategy that focuses on organic growth, supplemented by acquisition of select financial institutions, branches, or failed bank assets and liabilities in certain market areas.

 

The following discussion describes our results of operations for the quarter ended March 31, 2012 as compared to the quarter ended March 31, 2011 and also analyzes our financial condition as of March 31, 2012 as compared to December 31, 2011 and March 31, 2011.  Like most financial institutions, we derive most of our income from interest we receive on our loans and investments.  Our primary source of funds for making these loans and investments is our deposits, on which we may pay interest.  Consequently, one of the key measures of our success is the amount of our net interest income, or the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits.  Another key measure is the spread between the yield we earn on these interest-earning assets and the rate we pay on our interest-bearing liabilities.

 

Of course, there are risks inherent in all loans, so we maintain an allowance for loan losses (sometimes referred to as “ALLL”) to absorb probable losses on existing loans that may become uncollectible.  We establish and maintain this allowance by charging a provision for loan losses against our operating earnings.  In the following section, we have included a detailed discussion of this process.

 

In addition to earning interest on our loans and investments, we earn income through fees and other expenses we charge to our customers.  We describe the various components of this noninterest income, as well as our noninterest expense, in the following discussion.

 

The following section also identifies significant factors that have affected our financial position and operating results during the periods included in the accompanying financial statements.  We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information also included in this report.

 

Recent Events

 

Merger — Peoples Bancorporation, Inc.

 

On April 24, 2012, the Company completed the acquisition of Peoples Bancorporation, Inc. (“Peoples”), of Easley, South Carolina, the bank holding company for The Peoples National Bank (“PNB”), Bank of Anderson (“BOA”), and Seneca National Bank (“SNB”).  See Note 17 — Subsequent Events for further discussion.

 

45



Table of Contents

 

Government Actions

 

In response to the challenges facing the financial services sector, beginning in 2008 a multitude of new regulatory and governmental actions have been announced, including, among others, the Emergency Economic Stabilization Act of 2008, the Troubled Asset Relief Program (the “TARP”), the American Recovery and Reinvestment Act of 2009 (the “Recovery Act”), the Dodd—Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), the Jumpstart Our Business Startup Act (the “JOBS Act”) and related economic recovery programs.

 

The Dodd-Frank Act limits interchange transaction fees that banks receive from merchants via card networks like Visa, Inc. and MasterCard, Inc. when a customer uses a debit card.  In June 2011, the Federal Reserve approved a final debit card interchange rule in accordance with the Dodd-Frank Act.  The final rule caps an issuer’s base fee at 21 cents per transaction and allows an additional 5 basis point charge per transaction to help cover fraud losses.  Although the rule technically does not apply to institutions with less than $10 billion in assets, such as the Bank, the price controls may affect institutions with less than $10 billion in assets, such as the Bank, which may be pressured by the marketplace to lower their own interchange rates.  We believe that regulations promulgated under the Dodd-Frank Act also will ultimately impose significant new compliance costs.  We will continue to monitor the regulations as they are implemented and will review our policies, products and procedures to insure full compliance but also attempt to minimize any negative impact on our operations.

 

On July 21, 2011, the Federal Reserve’s Final Rule repealing Regulation Q, which prohibited the payment of interest on demand deposits, became effective.  As a result of this repeal, our Bank has the option of offering interest bearing demand deposits, and may incur increased interest costs for funding if we elect to offer such deposit accounts.

 

On September 21, 2011, the Federal Reserve’s Federal Open Market Committee (“FOMC”) announced that, in order to support a stronger economic recovery and to help ensure that inflation, over time, is at levels consistent with its statutory mandate, it had decided to extend the average maturity of its holdings of securities.  In addition, the FOMC announced that it intended to purchase, by the end of June 2012, $400 billion of Treasury securities with remaining maturities of three years or less in order to put downward pressure on longer-term interest rates and help make broader financial conditions more accommodative.  Further, to help support conditions in mortgage markets, the FOMC announced that it intends to now reinvest in agency mortgage-backed securities the principal payments from its holdings of agency debt and agency mortgage-backed securities.

 

On April 5, 2012, the U.S. President signed the Jumpstart Our Business Startup Act (the “JOBS Act”), which is intended to stimulate economic growth by helping smaller and emerging growth companies access the U.S. capital markets. The JOBS Act amends various provisions of, and adds new sections to, the Securities Act of 1933 and the Securities Exchange Act of 1934, as well as provisions of the Sarbanes-Oxley Act of 2002. The SEC has been directed to issue rules implementing certain JOBS Act amendments. We are currently evaluating the effects that the JOBS Act and the regulations adopted pursuant to the JOBS Act will have on the Company.

 

For additional information on recent government actions, please reference PART II, Item 1A, Risk Factors on page 65 of this Form 10-Q and the caption “Government Actions” within PART I, Item 1 Business in our Annual Report on Form 10-K for the year ended December 31, 2011.

 

Critical Accounting Policies

 

We have established various accounting policies that govern the application of accounting principles generally accepted in the United States in the preparation of our financial statements.  Significant accounting policies are described in Note 1 to the audited consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2011.  These policies may involve significant judgments and estimates that have a material impact on the carrying value of certain assets and liabilities.  Different assumptions made in the application of these policies could result in material changes in our financial position and results of operations.

 

Allowance for Loan Losses

 

The allowance for loan losses reflects the estimated losses that will result from the inability of our bank’s borrowers to make required loan payments.  In determining an appropriate level for the allowance, we identify portions applicable to specific loans as well as providing amounts that are not identified with any specific loan but are derived with reference to actual loss experience, loan types, loan volumes, economic conditions, and industry standards.  Changes in these factors may cause our estimate of the allowance to increase or decrease and result in adjustments to the provision for loan losses.  See “Note 6 — Loans and Allowance for Loan Losses” in this 10-Q, “Provision for Loan Losses and Nonperforming Assets” in this MD&A and “Allowance for Loan Losses” in

 

46



Table of Contents

 

Note 1 to the audited consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2011 for further detailed descriptions of our estimation process and methodology related to the allowance for loan losses.

 

Goodwill and Other Intangible Assets

 

Goodwill represents the excess of the purchase price over the sum of the estimated fair values of the tangible and identifiable intangible assets acquired less the estimated fair value of the liabilities assumed.  As of March 31, 2012, December 31, 2011 and March 31, 2011, the balance of goodwill was $62.9 million.  Goodwill has an indefinite useful life and is evaluated for impairment annually or more frequently if events and circumstances indicate that the asset might be impaired.  An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. The goodwill impairment analysis is a two-step test. The first step, used to identify potential impairment, involves comparing each reporting unit’s estimated fair value to its carrying value, including goodwill.  If the estimated fair value of a reporting unit exceeds its carrying value, goodwill is considered not to be impaired.  If the carrying value exceeds estimated fair value, there is an indication of potential impairment and the second step is performed to measure the amount of impairment.

 

If required, the second step involves calculating an implied fair value of goodwill for each reporting unit for which the first step indicated impairment.  The implied fair value of goodwill is determined in a manner similar to the amount of goodwill calculated in a business combination, by measuring the excess of the estimated fair value of the reporting unit, as determined in the first step, over the aggregate estimated fair values of the individual assets, liabilities and identifiable intangibles as if the reporting unit was being acquired in a business combination.  If the implied fair value of goodwill exceeds the carrying value of goodwill assigned to the reporting unit, there is no impairment.  If the carrying value of goodwill assigned to a reporting unit exceeds the implied fair value of the goodwill, an impairment charge is recorded for the excess.  An impairment loss cannot exceed the carrying value of goodwill assigned to a reporting unit, and the loss establishes a new basis in the goodwill. Subsequent reversal of goodwill impairment losses is not permitted.  Management has determined that the Company has one reporting unit.

 

Our stock price has historically traded above its book value and tangible book value.  The lowest price during the quarter the stock traded was $29.16 per share, and the stock price closed on March 31, 2012 at $32.71, which is above book value and tangible book value.  In the event our stock was to consistently trade below its book value during the reporting period, we would consider performing an evaluation of the carrying value of goodwill as of the reporting date.  Such a circumstance would be one factor in our evaluation that could result in an eventual goodwill impairment charge.  We evaluated the carrying value of goodwill as of April 30, 2012, our annual test date, and determined that no impairment charge was necessary.  Additionally, should our future earnings and cash flows decline and/or discount rates increase, an impairment charge to goodwill and other intangible assets may be required.

 

Core deposit intangibles, included in other assets in the condensed consolidated balance sheets, consist of costs that resulted from the acquisition of deposits from other financial institutions or the estimated fair value of these assets acquired through business combinations.  Core deposit intangibles represent the estimated value of long-term deposit relationships acquired in these transactions.  These costs are amortized over the estimated useful lives of the deposit accounts acquired on a method that we believe reasonably approximates the anticipated benefit stream from the accounts.  The estimated useful lives are periodically reviewed for reasonableness.

 

Income Taxes and Deferred Tax Assets

 

Income taxes are provided for the tax effects of the transactions reported in the accompanying consolidated financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of available-for-sale securities, allowance for loan losses, accumulated depreciation, net operating loss carryforwards, accretion income, deferred compensation, intangible assets, and pension plan and post-retirement benefits. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. The Company files a consolidated federal income tax return with its subsidiary.

 

The Company recognizes interest and penalties accrued relative to unrecognized tax benefits in its respective federal or state income taxes accounts. As of December 31, 2011, there were no accruals for uncertain tax positions and no accruals for interest and penalties. The Company and its subsidiary file a consolidated United States federal income tax return, as well as income tax returns for its subsidiary in the state of South Carolina, Georgia, and North Carolina. The Company’s filed income tax returns are no longer subject to examination by taxing authorities for years before 2008.

 

47



Table of Contents

 

Other-Than-Temporary Impairment (“OTTI”)

 

We evaluate securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation.  Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) the outlook for receiving the contractual cash flows of the investments, (4) the anticipated outlook for changes in the general level of interest rates, and (5) our intent and ability to retain our investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value or for a debt security whether it is more-likely-than-not that the Company will be required to sell the debt security prior to recovering its fair value.  For further discussion of the Company’s evaluation of securities for other-than-temporary impairment, see Note 5 to the unaudited condensed consolidated financial statements.

 

Other Real Estate Owned (“OREO”)

 

OREO, consisting of properties obtained through foreclosure or through a deed in lieu of foreclosure in satisfaction of loans or through reclassification of former branch sites, is reported at the lower of cost or fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs. Management also considers other factors, including changes in absorption rates, length of time the property has been on the market and anticipated sales values, which have resulted in adjustments to the collateral value estimates indicated in certain appraisals. At the time of foreclosure or initial possession of collateral, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses. For acquired OREO, the loan is transferred into OREO at its fair value not to exceed the carrying value of the loan at foreclosure. Subsequent adjustments to this value are described below.

 

Subsequent declines in the fair value of OREO below the new cost basis are recorded through valuation adjustments. Significant judgments and complex estimates are required in estimating the fair value of other real estate, and the period of time within which such estimates can be considered current is significantly shortened during periods of market volatility. In response to market conditions and other economic factors, management may utilize liquidation sales as part of its problem asset disposition strategy. As a result of the significant judgments required in estimating fair value and the variables involved in different methods of disposition, the net proceeds realized from sales transactions could differ significantly from appraisals, comparable sales, and other estimates used to determine the fair value of other real estate. Management reviews the value of other real estate each quarter and adjusts the values as appropriate. Revenue and expenses from OREO operations as well as gains or losses on sales and any subsequent adjustments to the value are recorded as OREO expense and loan related expense, a component of non-interest expense, and, for covered OREO, offset with an increase in the FDIC indemnification asset.

 

Business Combinations, Method of Accounting for Loans Acquired, and FDIC Indemnification Asset

 

We account for acquisitions under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, which requires the use of the acquisition method of accounting.  All identifiable assets acquired, including loans, are recorded at fair value.  No allowance for loan losses related to the acquired loans is recorded on the acquisition date because the fair value of the loans acquired incorporates assumptions regarding credit risk.

 

Acquired credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality, found in FASB ASC Topic 310-30, Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality, formerly American Institute of Certified Public Accountants (“AICPA”) Statement of Position (SOP) 03-3, Accounting for Certain Loans or Debt Securities Acquired in a Transfer, and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loans.  Loans acquired in business combinations with evidence of credit deterioration are considered impaired.  Loans acquired through business combinations that do not meet the specific criteria of FASB ASC Topic 310-30, but for which a discount is attributable, at least in part to credit quality, are also accounted for under this guidance.

 

In accordance with FASB ASC Topic 805, the FDIC indemnification asset was initially recorded at its fair value and is measured separately from the loan assets and foreclosed assets because the loss sharing agreements are not contractually embedded in them or transferrable with them in the event of disposal.

 

For further discussion of the Company’s loan accounting and acquisitions, see Note 2—Summary of Significant Accounting Policies, Note 4—Mergers and Acquisitions to the unaudited condensed consolidated financial statements and Note 6—Loans and Allowance for Loan Losses to the unaudited condensed consolidated financial statements.

 

48



Table of Contents

 

Results of Operations

 

We reported consolidated net income available to common shareholders of $7.0 million, or diluted earnings per share (“EPS”) of $0.50, for the first quarter of 2012 as compared to consolidated net income available to common shareholders of $2.5 million, or diluted EPS of $0.19, in the comparable period of 2011.  This $4.5 million increase was the net result of the following items:

 

·                  Improved net interest income of $6.2 million due primarily to the improved yields of acquired loans and reduced interest expense on deposits;

·                  Improved provision for loan losses which decreased by $7.9 million over the comparable quarter; offset by

·                  A decrease in non-interest income of $6.4 million due primarily to the $5.5 million pre-tax gain from the Habersham acquisition recorded in the first quarter of 2011 and a $2.8 million increase in the negative accretion on the FDIC indemnification asset.  All other categories of non-interest income showed improvement;

·                  An increase in non-interest expenses by $995,000. The increases consisted of $1.4 million in salaries and benefits; $199,000 related to OREO and loan related expenses; $253,000 in furniture and equipment expenses; and $194,000 in other expenses; offset by a $442,000 decline in the FDIC assessment and other regulatory charges; a $513,000 decline in merger-related expenses; and a $277,000 decline in net occupancy expense.

 

We believe our asset quality related to non-acquired loans continues to be at manageable levels and improved from the end of 2011.  Nonperforming assets in total dollars declined from $94.9 million at December 31, 2011 to $91.4 million at March 31, 2012.  Compared to the balance of nonperforming assets at March 31, 2011, the increase was $623,000 due to the increase in other real estate owned (“OREO”).  During the first quarter of 2012, classified assets declined from the end of 2011 and from the level at March 31, 2011, by $6.9 million and $9.6 million, respectively, to $177.5 million at March 31, 2012.  Loans 30-89 days past due declined by $1.9 million and $5.1 million from the level at December 31, 2011 and March 31, 2011, respectively, to $7.3 million at March 31, 2012.  Annualized net charge-offs for the first quarter of 2012 was 0.66%, the lowest level since the fourth quarter of 2008.

 

The allowance for loan losses decreased to 1.95% of total non-acquired loans at March 31, 2012, down from 2.00% at December 31, 2011 and 2.05% at March 31, 2011.  The allowance provides 0.68 times coverage of nonperforming loans at March 31, 2012, slightly higher than 0.64 times at December 31, 2011, and level at March 31, 2011.  During the first quarter of 2012, our OREO not covered under FDIC loss share agreements increased by $3.4 million from the end of 2011 and increased by $1.6 million from March 31, 2011 to $21.4 million at March 31, 2012.

 

The Company performs ongoing assessments of the estimated cash flows of its acquired loan portfolios.  Increases in cash flow expectations result in a favorable adjustment to interest income over the remaining life of the related loans, and decreases in cash flow expectations result in an immediate recognition of a provision for loans losses, in both cases, net of any adjustments to the receivable from the FDIC for loss sharing.  These ongoing assessments of the acquired loan portfolio resulted in a positive impact to interest income from a reduction in expected credit losses, which was partially offset by a charge to noninterest income for the impact of reduced cash flows from the FDIC under the loss share agreement during the first quarter of 2012.  Below is a summary of the first quarter of 2012 assessment of the estimated cash flows of the acquired loan portfolio and the related impact on the indemnification asset:

 

·                  The review of the performance of the loan pools during the first quarter resulted in a net increase in the overall cash flow expectations for the acquired loan pools;

·                  The negative accretion of the indemnification asset also increased due to the reduced cash flow expected from loss share.  This resulted in negative accretion increasing for the CBT and Habersham indemnification assets.

·                  The yield on acquired loans is expected to increase in the second quarter of 2012, partially offset by an increase in negative accretion related to the indemnification asset in noninterest income.

 

As of March 31, 2012, the Company has not made any changes to the estimated cash flow assumptions or expected losses for the acquired BankMeridian assets based on its evaluation of expected cash flows.

 

Compared to the fourth quarter of 2011, our non-acquired loan portfolio has decreased $33.3 million or 5.4%, to $2.4 billion, driven by a decline of $31.6 million or 21%, in construction / land development loans and commercial non-owner occupied loans.  The acquired loan portfolio decreased by $33.1 million or 32.9% as expected from the end of 2011, as payoffs, charge-offs and transfers to OREO continue within this portfolio.  For the three months ended March 31, 2012, mortgage loans originated and sold in the secondary market declined by $11.1 million as refinancing activity and home sales declined seasonally.

 

49



Table of Contents

 

Non-taxable equivalent net interest income for the quarter increased 18.9% compared to the first quarter of 2011.  Non-taxable equivalent net interest margin decreased by 7 basis points to 4.66% from the fourth quarter of 2011 of 4.73%, due to the decline in acquired loan portfolio interest income yield of 58 basis points.  This decline was mostly offset by an increase in the non-acquired loan portfolio yield which increased from 4.89% to 4.97% at March 31, 2012.  Compared to the first quarter of 2011, net interest margin increased by 54 basis points for the first quarter of 2012, due to improved expected cash flows on acquired loans over the expected remaining life of these loans and reduced interest expense on both time deposits and other borrowings.  Excess liquidity resulting from strong core deposit growth, decline in time deposits, loan payoffs, and collection of the FDIC indemnification asset continues to compress the net interest margin.  Our quarterly efficiency ratio decreased to 72.0% compared to 73.1% in the fourth quarter of 2011, but increased from 70.2% in the first quarter of 2011.  The decrease in the efficiency ratio compared to the fourth quarter of 2011 reflects lower noninterest expenses.  The higher efficiency ratio on a year over year basis reflects higher noninterest expenses than first quarter of 2011 by $1.0 million.  There was decline in noninterest income compared to the first quarter of 2011 due to $5.5 million pre-tax gain recorded from the Habersham Bank acquisition offset by higher net interest income from the asset growth which occurred during 2011.

 

Diluted EPS increased to $0.50 for the first quarter of 2012 from $0.19 for the comparable period in 2011.  Basic EPS increased to $0.51 for the first quarter of 2012 from $0.19 for the comparable period in 2011.  The increase in both diluted and basic EPS reflects the increase in net interest income and decrease in the provision for loan losses, offset by the decrease in noninterest income and the increase in noninterest expense.

 

 

 

Three Months Ended

 

 

 

March 31,

 

Selected Figures and Ratios

 

2012

 

2011

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.71

%

0.27

%

Return on average equity (annualized)

 

7.37

%

2.94

%

Return on average tangible equity (annualized)*

 

9.57

%

4.15

%

Dividend payout ratio **

 

49.48

%

424.00

%

Equity to assets ratio

 

9.55

%

9.24

%

Average shareholders’ equity (in thousands)

 

$

383,377

 

$

347,074

 

 


* - Ratio is a non-GAAP financial measure.  The section titled “Reconciliation of Non-GAAP to GAAP” below provides a table that reconciles non-GAAP measures to GAAP measures.

** - See explanation of the change in dividend payout ratio below.

 

·                  For the three months ended March 31, 2012, return on average assets (“ROAA”), return on average equity (“ROAE”) and return on average tangible equity increased compared to the same quarter in 2011.  The increase was driven by a 179.3% increase in net income from the comparable quarter in 2011 partially offset by an increase in average assets due to the acquisitions of Habersham and BankMeridian.

·                  Dividend payout ratio increased to 49.48% for the three months ended March 31, 2012 compared with 23.07% for the three months ended December 31, 2011 and decreased compared to 424.0% for the three months ended March 31, 2011.  The decrease from the comparable period in 2011 reflects the higher net income in the fourth quarter of 2011 generated by a decrease in the provision for loan losses and provision for income taxes.  The dividend payout ratio is calculated by dividing total dividends paid during the quarter by the total net income reported in the prior quarter.

·                  Equity to assets ratio increased to 9.55% at March 31, 2012 compared with 9.24% at March 31, 2011.  The increase in the equity to assets ratio reflects a 2.1% increase in assets as a result of the BankMeridian acquisition and organic growth compared to the 5.6% increase in equity as a result of the Company’s retained earnings from 2011, which included gains on the BankMeridian acquisition.

·                  Average shareholders’ equity increased $36.3 million, or 10.5%, from the quarter ended March 31, 2012 driven by the private placement offering and the gains on the Habersham acquisition during the first quarter of 2011 and the BankMeridian acquisition during the third quarter of 2011.

 

50



Table of Contents

 

Reconciliation of Non-GAAP to GAAP

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Return on average tangible equity (non-GAAP)

 

9.57

%

4.15

%

Effect to adjust for intangible assets

 

-2.20

%

-1.21

%

Return on average equity (GAAP)

 

7.37

%

2.94

%

 

 

 

 

 

 

Adjusted average shareholders’ equity (non-GAAP)

 

$

309,288

 

$

274,063

 

Average intangible assets

 

74,089

 

73,011

 

Average shareholders’ equity (GAAP)

 

$

383,377

 

$

347,074

 

 

 

 

 

 

 

Adjusted net income (non-GAAP)

 

$

7,360

 

$

2,807

 

Amortization of intangibles

 

(500

)

(446

)

Tax effect

 

168

 

155

 

Net income (GAAP)

 

$

7,028

 

$

2,516

 

 

The return on average tangible equity is a non-GAAP financial measure. It excludes the effect of the average balance of intangible assets and adds back the after-tax amortization of intangibles to GAAP basis net income.  Management believes that this non-GAAP tangible measure provides additional useful information, particularly since this measure is widely used by industry analysts following 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 our results or financial condition as reported under GAAP.

 

Net Interest Income and Margin

 

Summary

 

Our taxable equivalent (“TE”) net interest margin increased from the first quarter of 2011, due to the growth in interest earning assets from both the Habersham Bank and the BankMeridian FDIC-assisted acquisitions, organic loan growth, and an increase in low cost funding in core deposits and a decline in time deposits.  The net interest margin declined from the fourth quarter of 2011, primarily due to lower yields earned on the acquired loan portfolio, as well as increases in excess liquidity resulting from significant growth in core deposits, lower acquired loan balances, and lower non-acquired loan balances.  There was improvement in yields of acquired loans related mostly to the CBT portfolio and to a lesser degree the Habersham Bank portfolio when comparing the first quarter of 2012 to the first quarter of 2011.  On a linked quarter basis, this yield declined by approximately 55 basis points.  The improved year over year yield was substantially offset by the negative accretion on the indemnification asset recognized in noninterest income, from reduced expected cash flows under the loss share agreements (“LSA”).  Non-TE and TE net interest margin increased by 54 and 52 basis points, respectively, from the quarter ended March 31, 2011.  Non-TE and TE net interest margin decreased by 7 and 8 basis points, respectively, from the quarter ended December 31, 2011.

 

SCBT remained in an excess liquidity position during the first quarter of 2012, and the impact represented an estimated 17 basis points reduction in the net interest margin compared to 7 basis points from the fourth quarter of 2011.  The decline in linked quarter net interest margin was also the result of yields declining on interest earning assets faster than reducing the pricing of funding.  The rate earned on interest earning assets declined by 16 basis points from the fourth quarter of 2011, while interest bearing liabilities declined by 9 basis points.  While the average balance of total non-acquired loans (excluding mortgage loans held for sale) increased $145.5 million from the first quarter of 2011, the yield earned on these assets declined by 23 basis points.  On a linked quarter, average non-acquired loans declined by $11.3 million from the fourth quarter of 2011, while the rate earned on these assets increased by 8 basis points.

 

Net interest income increased from the first quarter of 2011 and was driven by a reduced cost of funds and by an improved yield on interest earning assets.  Certificates of deposit average rates declined by 56 basis points compared to the same quarter one year ago, and declined by 12 basis points from the fourth quarter of 2011. The year over year decline in interest expense totaled $3.2 million, as the cost of certificates dropped and the mix of funding shifted to lower costing transaction accounts.  Non-TE net interest income increased from the first quarter of 2011

 

51



Table of Contents

 

as a result of a volume increase in interest-earning assets as well as an 11 basis point increase in the average yield.  The cost on interest bearing liabilities decreased by 58 basis points during this period. Non-acquired loan balances as well as average investment securities were up and contributed to the increase in non-TE net interest income.  The increase in interest income was $3.0 million driven by the increase in loan volume primarily from organic loan growth as well as improved yields on the acquired loan portfolio.

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Non-TE net interest income

 

$

39,038

 

$

32,846

 

Non-TE yield on interest-earning assets

 

5.04

%

4.93

%

Non-TE rate on interest-bearing liabilities

 

0.45

%

0.90

%

Non-TE net interest margin

 

4.66

%

4.12

%

TE net interest margin

 

4.70

%

4.18

%

 

Non-TE net interest income increased $6.2 million, or 18.9%, in the first quarter of 2012 compared to the same period in 2011.  Some key highlights are outlined below:

 

·                  Average interest-earning assets increased 4.4% to $3.4 billion in the first quarter of 2012 compared to the same period last year due largely to the acquisitions of Habersham and BankMeridian.

·                  Non-TE yield on interest-earning assets for the first quarter of 2012 increased 11 basis points from the comparable period in 2011, and decreased by 16 basis points from the fourth quarter of 2011.  The yield on a portion of our earning assets adjusts simultaneously, but to varying degrees of magnitude, with changes in the general level of interest rates.

·                  The average cost of interest-bearing liabilities for the first quarter of 2012 decreased 45 basis points from the same period in 2011, and decreased by 9 basis points compared to the fourth quarter of 2011.  The decrease since the first quarter of 2011 and the fourth quarter of 2011 is a reflection of certificates of deposits repricing at lower interest rates as well as higher costing certificate balances accounting for a smaller portion of our total deposits.

·                  TE net interest margin increased by 52 basis points in the first quarter of 2012, compared to the first quarter of 2011.  Compared to the fourth quarter of 2011, TE net interest margin decreased by 8 basis points.

 

Loans

 

Total loans, net of deferred loan costs and fees, (excluding mortgage loans held for sale) increased by $40.3 million, or 1.5%, at March 31, 2012 as compared to the same period in 2011.  Acquired loans decreased by $48.8 million.  The decline in acquired CBT and Habersham loans was partially offset by the increase from the addition of loans acquired in the BankMeridian acquisition.  Non-acquired loans or legacy SCBT loans increased by $89.0 million, or 3.8%, from March 31, 2011 to March 31, 2012.  The increase was driven by loan growth in commercial owner occupied loans of $137.6 million, consumer owner occupied loans of $67.7 million, consumer non-real estate of $11.9 million, and commercial and industrial of $9.7 million.  Offsetting the growth were reductions in construction and land development loans of $75.6 million, commercial non-owner occupied of $48.7 million, and other loans of $6.7 million.

 

52



Table of Contents

 

The following table presents a summary of the loan portfolio by category:

 

 

 

March 31,

 

% of

 

December 31,

 

% of

 

March 31,

 

% of

 

(Dollars in thousands)

 

2012

 

Total

 

2011

 

Total

 

2011

 

Total

 

Acquired loans

 

$

369,144

 

13.2

%

$

402,201

 

14.0

%

$

417,894

 

15.1

%

Non-acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial non-owner occupied real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

294,865

 

10.5

%

310,845

 

10.8

%

370,442

 

13.4

%

Commercial non-owner occupied

 

284,044

 

10.1

%

299,698

 

10.4

%

332,773

 

12.0

%

Total commercial non-owner occupied real estate

 

578,909

 

20.6

%

610,543

 

21.3

%

703,215

 

25.4

%

Consumer real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer owner occupied

 

407,697

 

14.5

%

391,529

 

13.6

%

339,948

 

12.3

%

Home equity loans

 

258,054

 

9.2

%

264,986

 

9.2

%

263,331

 

9.5

%

Total consumer real estate

 

665,751

 

23.7

%

656,515

 

22.9

%

603,279

 

21.8

%

Commercial owner occupied real estate

 

744,441

 

26.5

%

742,890

 

25.9

%

606,795

 

21.9

%

Commercial and industrial

 

216,083

 

7.7

%

220,454

 

7.7

%

206,348

 

7.5

%

Other income producing property

 

130,177

 

4.6

%

140,693

 

4.9

%

131,909

 

4.8

%

Consumer non real estate

 

85,350

 

3.0

%

85,342

 

3.0

%

73,464

 

2.7

%

Other

 

16,603

 

0.7

%

14,128

 

0.4

%

23,299

 

0.7

%

Total non-acquired loans

 

2,437,314

 

86.8

%

2,470,565

 

86.0

%

2,348,309

 

84.9

%

Total loans (net of unearned income)

 

$

2,806,458

 

100.0

%

$

2,872,766

 

100.0

%

$

2,766,203

 

100.0

%

 

Note: Loan data excludes mortgage loans held for sale.

 

Our loan portfolio remains our largest category of interest-earning assets.  Non-acquired commercial non-owner occupied real estate loans represented 20.6% of total loans as of March 31, 2012 a decrease from 25.4% of total loans at the end of the same period for 2011 and 21.3% of total loans at  December 31, 2011.  At March 31, 2012, non-acquired construction and land development loans represented 10.5% of our total loan portfolio, a decrease from 13.4% of our total loan portfolio at March 31, 2011.  At March 31, 2012, non-acquired construction and land development loans consisted of $198.0 million in land and lot loans and $96.9 million in construction loans, which represented 8.1% and 4.0%, respectively, of our total non-acquired loan portfolio.  At December 31, 2011, non-acquired construction and land development loans consisted of $206.0 million in land and lot loans and $104.8 million in construction loans, which represented 8.3% and 4.2%, respectively, of our total non-acquired loan portfolio.

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Average total loans

 

$

2,813,748

 

$

2,670,962

 

Interest income on total loans

 

39,456

 

36,683

 

Non-TE yield

 

5.64

%

5.57

%

 

Interest earned on loans increased $2.9 million, or 8.0%, in the first quarter of 2012 compared to the first quarter of 2011.  Some key highlights for the quarter ended March 31, 2012 are outlined below:

 

·                  Our non-TE yield on total loans increased 11 basis points during the first quarter of 2012 while average total loans increased 5.3%, as compared to the first quarter of 2011.  The increase in average total loans was a result of the growth in both non-acquired loans and acquired loans, due to the BankMeridian acquisition during the third quarter of 2011.  The acquired loan portfolio effective yield improved due to improved cash flows and reduced credit loss expectations.  This resulted in a yield of 10.2%, compared to approximately 7.9% one year ago.

·                  Acquired loans had a balance of $369.1 million at the end of the first quarter of 2012 compared to $417.9 million in 2011.

·                  Construction and land development loans decreased $75.6 million, or 20.4%, to $294.9 million from the ending balance at March 31, 2011.  We have continued to reduce the level of these loans in our portfolio given the current economic environment and the risk involved.

·                  Commercial non-owner occupied loans decreased $48.7 million, or 14.6%, to $284.0 million from the ending balance at March 31, 2011.

 

53



Table of Contents

 

·                  Consumer real estate loans increased $62.5 million, or 10.4%, to $665.8 million from the ending balance at March 31, 2011.  The increase resulted from a $67.7 million, or 19.9%, in consumer owner occupied loans and a $5.3 million, or 2.0%, decrease in home equity lines of credit (“HELOCs”) from the balance at March 31, 2011.

·                  Commercial owner occupied loans increased $137.6 million, or 22.7%, to $744.4 million from the ending balance at March 31, 2011.

·                  Commercial and industrial loans increased $9.7 million, or 4.7%, to $216.1 million from the ending balance at March 31, 2011.

·                  Consumer non-real estate loans increased $11.9 million, or 16.2%, to $85.4 million from the ending balance at March 31, 2011.

·                  Commercial loans and HELOCs with interest rate floors locked in above 5.00% had a balance of $188.1 million, which has helped keep our non-TE yield up.

 

The balance of mortgage loans held for sale decreased $11.1 million from December 31, 2011 to $34.7 million at March 31, 2012, and increased by $24.0 million compared to the balance of mortgage loans held for sale at March 31, 2011 of $10.8 million.  The decrease from December 31, 2011 is a reflection of the decline in customer demand for mortgage refinancing.

 

Investment Securities

 

We use investment securities, our second largest category of earning assets, to generate interest income through the employment of excess funds, to provide liquidity, to fund loan demand or deposit liquidation, and to pledge as collateral for public funds deposits and repurchase agreements.  At March 31, 2012, investment securities totaled $357.4 million, compared to $324.1 million at December 31, 2011 and $233.2 million at March 31, 2011. The increase in investment securities from the comparable period of 2011 was primarily the result of the purchase of $193.3 million of investment securities as well as the acquisition of $35.4 million in BankMeridian investment securities partially offset by $108.2 million in maturing or called securities that were purchased in higher interest rate environments. This resulted in average and period-end balances increasing by 30.7% and 53.3%, respectively, from March 31, 2011.

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Average investment securities

 

$

324,473

 

$

248,317

 

Interest income on investment securities

 

2,231

 

2,074

 

Non-TE yield

 

2.77

%

3.39

%

 

Interest earned on investment securities increased 7.6% in the first quarter of 2012 compared to the first quarter of 2011.  The increase resulted largely from the $76.2 million increase in average investment securities for the first quarter, which was largely the result of purchases of GSEs and mortgage-backed securities as well as the addition of the BankMeridian investment securities, partially offset by a 62 basis point decrease in the average yield.

 

54



Table of Contents

 

Our holdings of GSE debt, state and municipal obligations, mortgage-backed securities, and equity securities at March 31, 2012 had fair market values that, on a net basis, exceeded their book values and resulted in an unrealized gain.  The following table provides a summary of the credit ratings for our investment portfolio (including held-to-maturity and available-for-sale securities) at the end of the first quarter of 2012:

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

Amortized

 

Fair

 

Comprehensive

 

 

 

 

 

BB or

 

 

 

(Dollars in thousands)

 

Cost

 

Value

 

Income

 

AAA - A

 

BBB

 

Lower

 

Not Rated

 

March 31, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored entities debt

 

$

65,505

 

$

66,378

 

$

873

 

$

65,505

 

$

 

$

 

$

 

State and municipal obligations

 

55,667

 

59,672

 

4,005

 

53,175

 

1,323

 

 

1,169

 

Mortgage-backed securities *

 

208,564

 

213,809

 

5,245

 

 

 

 

208,564

 

Corporate stocks

 

240

 

393

 

153

 

 

 

 

240

 

 

 

$

329,976

 

$

340,252

 

$

10,276

 

$

118,680

 

$

1,323

 

$

 

$

209,973

 

 


* - Agency mortgage-backed securities (“MBS”) are guaranteed by the issuing GSE as to the timely payments of principal and interest.   Except for Government National Mortgage Association (“GNMA”) securities, which have the full faith and credit backing of the United States Government, the GSE alone is responsible for making payments on this guaranty.  While the rating agencies have not rated any of the MBS issued, senior debt securities issued by GSEs are rated consistently as “Triple-A.”  Most market participants consider agency MBS as carrying an implied AAA rating because of the guarantees of timely payments and selection criteria of mortgages backing the securities.  We do not own any private label mortgage-backed securities.

 

At March 31, 2012, we had twelve securities available for sale in an unrealized loss position, which totaled $202,000.

 

During the first quarter of 2012 as compared to the first quarter of 2011, the total number of securities with an unrealized loss position decreased by seventeen securities, while the total dollar amount of the unrealized loss decreased by $409,000.

 

All securities available for sale in an unrealized loss position as of March 31, 2012 continue to perform as scheduled.  We have evaluated the cash flows and determined that all contractual cash flows should be received; therefore impairment is temporary because we have the ability to hold these securities within the portfolio until the maturity or until the value recovers and we believe that it is not likely that we will be required to sell these securities prior to recovery.  We continue to monitor all of these securities with a high degree of scrutiny.  There can be no assurance that we will not conclude in future periods that conditions existing at that time indicate some or all of these securities are other than temporarily impaired, which would require a charge to earnings in such periods.  Any charges for OTTI related to securities available-for-sale would not impact cash flow, tangible capital or liquidity.

 

Although securities classified as available for sale may be sold from time to time to meet liquidity or other needs, it is not our normal practice to trade this segment of the investment securities portfolio. While management generally holds these assets on a long-term basis or until maturity, any short-term investments or securities available for sale could be converted at an earlier point, depending partly on changes in interest rates and alternative investment opportunities.

 

Other Investments

 

Other investment securities include primarily our investments in Federal Reserve Bank stock and Federal Home Loan Bank of Atlanta (“FHLB”) stock, each with no readily determinable market value.  The amortized cost and fair value of all these securities are equal at March 31, 2012.  As of March 31, 2012, the investment in FHLB stock represented approximately $9.9 million, or 0.2% as a percentage of total assets.  The following factors have been evaluated and considered in determining the carrying amount of the FHLB stock:

 

·                  We evaluate ultimate recoverability of the par value.

·                  We currently have sufficient liquidity or have access to other sources of liquidity to meet all operational needs in the foreseeable future, and would not have the need to dispose of this stock below the recorded amount.

·                  Historically, the FHLB does not allow for discretionary purchases or sales of this stock.  Redemptions of the stock occur at the discretion of the FHLB, subsequent to the maturity or redemption of outstanding advances held by the member institutions.

·                  Given the expectation that the various FHLBs have a high degree of government support, we have determined that the debt ratings are likely to remain unchanged and the FHLB has the ability to absorb economic losses.

·                  Our holdings of FHLB stock are not intended for the receipt of dividends or stock growth, but for the purpose and right to receive advances, or funding.  We deem the FHLB’s process of determining after each quarter end whether it will pay a

 

55



Table of Contents

 

                        dividend and, if so, the amount, as essentially similar to standard practice by most dividend-paying companies.  Based on the FHLB’s performance over the past ten consecutive quarters, starting with the second quarter 2009, the FHLB has announced a dividend payment after each quarter’s performance, with the most recent dividend payment of 1.23% on March 28, 2012 related to the fourth quarter 2011.

·                  Subsequent to March 31, 2012, the FHLB redeemed $1.4 million of our investment at par value on April 9, 2012.

 

For the reasons above, we have concluded that our holdings of FHLB stock are not other than temporarily impaired as of March 31, 2012 and ultimate recovery of the par value of this investment is probable.

 

Interest-Bearing Liabilities

 

Interest-bearing liabilities include interest-bearing transaction accounts, savings deposits, CDs, other time deposits, federal funds purchased, and other borrowings. Interest-bearing transaction accounts include NOW, HSA, IOLTA, and Market Rate checking accounts.

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Average interest-bearing liabilities

 

$

2,846,175

 

$

2,886,392

 

Interest expense

 

3,182

 

6,409

 

Average rate

 

0.45

%

0.90

%

 

The average balance of interest-bearing liabilities decreased in the first quarter of 2012 compared to the first quarter of 2011.  The decrease in interest expense was largely driven by a decline in the average rates on CDs and other time deposits.  Overall, we experienced a 45 basis point decrease in the average rate on all interest-bearing liabilities.  Some key highlights are outlined below:

 

·                  Average interest-bearing deposits for the three months ended March 31, 2012 declined 1.6% from the same period in 2011.

·                  Interest-bearing deposits declined 4.2% to $2.6 billion at March 31, 2012 from the period end balance at March 31, 2011, as the Company continues to monitor and adjust rates paid on deposit products as part of its strategy to manage its net interest margin.

·                  The average rate on transaction and money market account deposits for the three months ended March 31, 2012 decreased 42 basis points from the comparable period in 2011, which contributed to a decrease of $1.2 million in interest expense for the first quarter of 2012.  The impact of the decrease in rates was partially offset by an increase in volume as the average balance increased $179.6 million to $1.4 billion at March 31, 2012 compared to the same quarter in 2011.

·                  Average certificates and other time deposits decreased 23.0%, down $259.9 million from the average balance in the first quarter of 2011.  Interest expense on certificates and other time deposits decreased $1.9 million mainly as a result of a 56 basis point decrease in the interest rate for the three months ended March 31, 2012 as compared to the same period in 2011.

·                  Other borrowings decreased 4.3%, down $2.1 million, from the average balance in the first quarter of 2011.

·                  A decline in interest rates contributed significantly to a $3.2 million, or 50.4%, reduction in interest expense on average interest-bearing liabilities for the three months ended March 31, 2012 from the comparable period in 2011.

 

Noninterest-Bearing Deposits

 

Noninterest-bearing deposits (or demand deposits) are transaction accounts that provide our Bank with “interest-free” sources of funds.  Average noninterest-bearing deposits increased $161.1 million, or 29.9%, to $700.4 million in the first quarter of 2012 compared to $539.3 million at March 31, 2011.  From the fourth quarter of 2011, average noninterest-bearing deposits grew $24.4 million, or 3.6%.  Excluding deposits acquired in the BankMeridian acquisition, period end noninterest-bearing deposits increased $144.4 million, or 23.8%, from the balance at March 31, 2011.

 

Provision for Loan Losses and Nonperforming Assets

 

We have established an allowance for loan losses through a provision for loan losses charged to expense.  The ALLL represents an amount we believe will be adequate to absorb probable losses on existing loans that may become uncollectible.  We assess the adequacy of the ALLL by using an internal risk rating system, independent credit reviews, and regulatory agency examinations—all of which evaluate the quality of the loan portfolio and seek to identify problem loans.  Based on this analysis,

 

56



Table of Contents

 

management and the board of directors consider the current allowance to be adequate.  Nevertheless, our evaluation is inherently subjective as it requires estimates that are susceptible to significant change.  Actual losses may vary from our estimates, and there is a possibility that charge-offs in future periods could exceed the ALLL as estimated at any point in time.

 

In addition, regulatory agencies, as an integral part of the examination process, periodically review our Bank’s ALLL.  Such agencies may require additions to the ALLL based on their judgments about information available to them at the time of their examination.

 

Loans acquired in the CBT, Habersham, and BankMeridian acquisitions were recorded at their acquisition date fair value, which was based on expected cash flows and included an estimation of expected future loan losses.  Our initial estimates of credit losses on loans acquired in the BankMeridian acquisitions continue to be adequate, and there is no evidence of additional credit deterioration that would require additional loan loss reserves as of March 31, 2012, nor changes in our initial valuation estimates.  Under current accounting principles, information regarding our estimate of loan fair values may be adjusted for a period of up to one year as we continue to refine our estimate of expected future cash flows in the acquired portfolio.  If we determine that losses arise after the acquisition date, generally the additional losses will be reflected as a provision for loan losses, and offset with an increase in the FDIC indemnification asset. See Note 2 in the notes to the unaudited condensed consolidated financial statements for further discussion of the method of accounting for acquired loans.

 

During the first quarter of 2012, we established a net loan loss reserve of $2.7 million on certain acquired loan pools due to evidence of additional credit deterioration subsequent to December 31, 2011, which resulted in a $425,000 net provision for loan losses on acquired loans.

 

The following table presents a summary of the changes in the ALLL for the three months ended March 31, 2012 and 2011:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2012

 

2011

 

 

 

Non-acquired

 

Acquired

 

 

 

Non-acquired

 

Acquired

 

 

 

(Dollars in thousands)

 

Loans

 

Loans

 

Total

 

Loans

 

Loans

 

Total

 

Balance at beginning of period

 

$

49,367

 

$

31,620

 

$

80,987

 

$

47,512

 

 

$

47,512

 

Loans charged-off

 

(5,760

)

 

(5,760

)

(9,322

)

 

(9,322

)

Recoveries of loans previously charged off

 

1,702

 

 

1,702

 

625

 

 

625

 

Net charge-offs

 

(4,058

)

 

(4,058

)

(8,697

)

 

(8,697

)

Provision for loan losses

 

2,298

 

2,735

 

5,033

 

9,349

 

25,833

 

35,182

 

Benefit attributable to FDIC loss share agreements

 

 

(2,310

)

(2,310

)

 

(24,541

)

(24,541

)

Total provision for loan losses charged to operations

 

2,298

 

425

 

2,723

 

9,349

 

1,292

 

10,641

 

Provision for loan losses recorded through the FDIC loss share receivable

 

 

2,310

 

2,310

 

 

24,541

 

24,541

 

Balance at end of period

 

$

47,607

 

$

34,355

 

$

81,962

 

$

48,164

 

$

25,833

 

$

73,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

At period end

 

$

2,437,314

 

 

 

 

 

$

2,348,309

 

 

 

 

 

Average

 

2,456,080

 

 

 

 

 

2,310,586

 

 

 

 

 

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

 

0.66

%

 

 

 

 

1.53

%

 

 

 

 

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

 

1.95

%

 

 

 

 

2.05

%

 

 

 

 

Allowance for loan losses as a percentage of period end non-performing non-acquired loans (“NPLs”)

 

68.02

%

 

 

 

 

68.44

%

 

 

 

 

 

The allowance for loan losses as a percent of average non-acquired loans reflects a decrease due primarily to the decrease in our classified loans, nonaccrual loans, loans contractually past due 30 to 89 days, and non-performing loans during the first quarter of 2012 compared to the same quarter in 2011.  Fifty-six percent of the charge-off amount for the first quarter of 2012 is comprised of ten loans ranging from approximately $143,000 to $715,000.  The remainder of the charge-offs were less than $142,000 per loan for the quarter.  Of the total net charge-offs during the quarter, 5.7% or $230,000 were construction and land development loans, 24.3% or $986,000 were commercial non-owner occupied loans, 36.8% or $1.5 million were commercial owner-occupied loans, 18.6% or $753,000 were consumer owner-occupied loans (including home equity loans), 5.4% or $220,000 were commercial and industrial loans, and 4.5% or $182,000 were other income producing property loans.  We remain aggressive in charging off loans resulting from the decline in the appraised value of the underlying collateral (real estate) and the overall concern that borrowers will be unable to meet the contractual payments of principal and interest.  Additionally, there continues to be concern about the economy as a whole

 

57



Table of Contents

 

and the market conditions throughout certain regions of the Southeast.  Excluding covered assets, nonperforming loans decreased by $391,000 during the first quarter of 2012 compared to the first quarter of 2011 and decreased by $6.9 million from the fourth quarter of 2011.  The ratio of the ALLL to cover these loans decreased from 68.4% at March 31, 2011 to 68.0% at March 31, 2012.

 

We decreased the ALLL compared to the first quarter of 2011 and the end of 2011, due primarily to the improvement in asset quality metrics during the first quarter of 2012.  On a general basis, we consider three-year historical loss rates on all loan portfolios, except residential lot loans where two-year historical loss rates are applied.  We also consider economic risk, model risk and operational risk when determining the ALLL.  All of these factors are reviewed and adjusted each reporting period to account for management’s assessment of loss within the loan portfolio.  Overall, the general reserve decreased $2.3 million compared to the balance at March 31, 2011 and by $1.2 million from December 31, 2011.

 

The historical loss rates on an overall basis increased from March 31, 2011 due to the increase in loan losses in the first quarter of 2012 when compared to the removal of much lower historical loss rates in our rolling averages.  This resulted in an increase of 5 basis points in the ALLL, given the rise in losses throughout the portfolio.  Compared to the fourth quarter of 2011, the increase was 3 basis points.

 

Economic risk decreased by 3 basis points during the first quarter of 2012 as compared to 2011 due to the decline in unemployment and improved home sales.  Compared to the fourth quarter of 2011, economic risk remained consistent due to the relatively flat trend in unemployment.

 

Model risk remained consistent with the fourth quarter of 2011 and declined 3 basis points compared to the first quarter of 2011.  This risk comes from the fact that our ALLL model is not all-inclusive.  Risk inherent with new products, new markets, and timeliness of information are examples of this type of exposure.  Management has reduced this factor since our model has been used for three years, and we believe more adequately addresses this inherent risk in our loan portfolio.

 

Operational risk consists of the underwriting, documentation, closing and servicing associated with any loan.  This risk is managed through policies and procedures, portfolio management reports, best practices and the approval process.  The risk factors evaluated include the following:  exposure outside our deposit footprint, changes in underwriting standards, levels of past due loans, loan growth, supervisory loan to value exceptions, results of external loan reviews, our centralized loan documentation process and significant loan concentrations.  We believe that the overall operational risk has declined by 16 basis points during the first quarter of 2012 compared to the first quarter of 2011, and by 5 basis points from the fourth quarter of 2011. This improvement was due primarily to the decrease in 30-89 days past due loans, improved levels of classified loans, reduced exposure outside of the depository footprint, lower exposure to certain loan concentrations and the decrease in supervisory loan to value exceptions in the first quarter of 2012.

 

On a specific reserve basis, the allowance for loan losses decreased slightly by $573,000 from December 31, 2011, and increased by approximately $1.8 million from March 31, 2011.  The loan balances being evaluated for specific reserves increased from $49.7 million at March 31, 2011 to $57.1 million at March 31, 2012.  Our practice, generally, is that once a specific reserve is established for a loan, a charge off occurs in the quarter subsequent to the establishment of the specific reserve.

 

58



Table of Contents

 

During the three months ended March 31, 2012, the growth in our total nonperforming assets (“NPAs”) was reflective of the continued pressure on the real estate market and economy, along with acquired NPAs. The table below summarizes our NPAs.

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

2011

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans (1)

 

$

59,278

 

$

64,170

 

$

61,163

 

$

57,806

 

$

58,870

 

Accruing loans past due 90 days or more

 

130

 

926

 

495

 

94

 

339

 

Restructured loans - nonaccrual

 

10,578

 

11,807

 

11,698

 

10,880

 

11,168

 

Total nonperforming loans

 

69,986

 

76,903

 

73,356

 

68,780

 

70,377

 

Other real estate owned (“OREO”) (2)

 

21,381

 

18,022

 

22,686

 

24,900

 

19,816

 

Other nonperforming assets (3)

 

24

 

24

 

24

 

50

 

575

 

Total nonperforming assets excluding covered assets

 

91,391

 

94,949

 

96,066

 

93,730

 

90,768

 

Covered OREO (2)

 

61,788

 

65,849

 

79,739

 

74,591

 

77,286

 

Other covered nonperforming assets (3)

 

215

 

251

 

347

 

408

 

308

 

Total nonperforming assets including covered assets

 

$

153,394

 

$

161,049

 

$

176,152

 

$

168,729

 

$

168,362

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding Acquired Assets

 

 

 

 

 

 

 

 

 

 

 

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

 

3.72

%

3.82

%

3.87

%

3.86

%

3.83

%

Total NPAs as a percentage of total assets

 

2.26

%

2.44

%

2.44

%

2.44

%

2.29

%

Total NPLs as a percentage of total loans (4)

 

2.87

%

3.11

%

2.98

%

2.86

%

3.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Including Acquired Assets

 

 

 

 

 

 

 

 

 

 

 

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

 

5.31

%

5.45

%

5.91

%

5.87

%

5.88

%

Total NPAs as a percentage of total assets

 

3.79

%

4.13

%

4.48

%

4.39

%

4.25

%

Total NPLs as a percentage of total loans (4)

 

2.49

%

2.68

%

2.55

%

2.48

%

2.54

%

 


(1) Excludes the acquired loans that are contractually past due 90 days or more totaling $82.8 million, $97.6 million, $91.6 million, $89.9 million, and $110.7 million as of March 31, 2012, December 31, 2011, September 30, 2011, June 30, 2011 and March 31, 2011, respectively, including the valuation discount.  Acquired loans are considered to be performing due to the application of the accretion method under FASB ASC Topic 310-30. (For further discussion of the Company’s application of the accretion method, see Business Combinations, Method of Accounting for Loans Acquired, and FDIC Indemnification Asset under Note 2—Summary of Significant Accounting Policies).

(2) Includes certain real estate acquired as a result of foreclosure and property not intended for bank use.

(3) Consists of non-real estate foreclosed assets, such as repossessed vehicles.

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

 

Excluding the acquired loans, total nonaccrual loans, including restructured loans, were $69.9 million, or 2.87% of total loans, a decrease of $182,000 or 0.3% from March 31, 2011. The decrease in nonaccrual loans was driven by a decrease in consumer nonaccrual loans of $2.9 million, partially offset by an increase in commercial nonaccrual loans of $2.7 million.  Excluding covered properties, OREO increased $1.6 million from March 31, 2011.

 

Nonaccrual non-acquired loans and restructured loans decreased by approximately $6.1 million during the first quarter of 2012 from the level at December 31, 2011.  This decrease was the result of charge-offs, short sales, and payoffs of nonaccrual loans exceeding the additional nonaccrual loans for the quarter.

 

At March 31, 2012, non-covered OREO increased by $3.4 million from December 31, 2011.  At March 31, 2012, non-covered OREO consisted of 93 properties with an average value of $230,000, an increase of $30,000 from December 31, 2011 when we had 90 properties.  In the first quarter of 2012, we added 27 properties with an aggregate value of $7.9 million into non-covered OREO, and we sold 24 properties with a basis of $2.6 million in the quarter.  We recorded a net gain on sales of $43,000 for the quarter.  Our non-covered OREO balance of $21.4 million at March 31, 2012 is comprised of 9% in the Low Country region, 9% in the Georgetown/Myrtle Beach region, 15% in the Charleston region, 34% in the Beaufort (Hilton Head) region, 11% in the Charlotte region, 5% in the Midlands region and 3% in the Upstate (Greenville) region.

 

59



Table of Contents

 

Overall, we continue to believe that the loan portfolio remains manageable in terms of charge-offs and NPAs as a percentage of total loans.  Given the industry-wide rise in credit costs, we have taken additional proactive measures to identify problem loans, including in-house and independent review of larger transactions.  Our policy for evaluating problem loans includes obtaining new certified real estate appraisals as needed.  We continue to monitor and review frequently the overall asset quality within the loan portfolio.

 

Potential Problem Loans

 

Potential problem loans (excluding acquired loans), which are not included in nonperforming loans, amounted to approximately $17.5 million, or 0.72%, of total non-acquired loans outstanding at March 31, 2012, compared to $12.8 million, or 0.55%, of total non-acquired loans outstanding at March 31, 2011, and compared to $14.4 million, or 0.58% of total non-acquired loans outstanding at December 31, 2011.  Potential problem loans represent those loans where information about possible credit problems of the borrowers has caused management to have serious concern about the borrower’s ability to comply with present repayment terms.

 

Noninterest Income

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

5,447

 

$

5,030

 

Bankcard services income

 

3,320

 

2,659

 

Mortgage banking income

 

1,830

 

863

 

Trust and investment services income

 

1,397

 

1,249

 

Gain on acquisition

 

 

5,528

 

Securities gains

 

 

323

 

Accretion on FDIC indemnification asset

 

(3,233

)

(401

)

Other

 

712

 

622

 

Total noninterest income

 

$

9,473

 

$

15,873

 

 

Excluding the $5.5 million pre-tax gain from the Habersham acquisition during the first quarter of 2011, noninterest income decreased 5.3% in the first quarter of 2012 as compared to the same period in 2011.  The quarterly decrease in total noninterest income primarily resulted from the following:

 

·                  Accretion on the FDIC indemnification asset decreased $2.8 million, resulting from a decrease in expected cash flows, which was first identified in the first quarter of 2011.  This decrease in expected cash flows from the FDIC was driven by improvement in the cash flows in certain acquired loan pools during the first quarter of 2012.

·                  Mortgage banking income increased 112.1%, driven by a $967,000 increase in mortgage banking income generated from legacy SCBT due to lower interest rates and increased volume of mortgage banking activity in the secondary market during the first quarter of 2012.

·                  Bankcard services income increased 24.9%, largely driven by an increase in debit card income.  Debit card income increased 21.9%, or $473,000, due primarily to a larger customer base than in 2011.

·                  Service charges on deposit accounts increased 8.3%, driven by a $259,000 increase in insufficient funds fees and a $137,000 decrease in charge-offs on automatic overdraft protection fees.

 

60


 


Table of Contents

 

Noninterest Expense

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

18,048

 

$

16,646

 

OREO expense and loan related

 

2,716

 

2,517

 

Information services expense

 

2,468

 

2,322

 

Net occupancy expense

 

2,248

 

2,525

 

Furniture and equipment expense

 

2,239

 

1,986

 

FDIC assessment and other regulatory charges

 

1,037

 

1,479

 

Advertising and marketing

 

757

 

909

 

Business development and staff related

 

752

 

805

 

Professional fees

 

633

 

449

 

Amortization of intangibles

 

500

 

446

 

Merger-related expense

 

96

 

609

 

Other

 

3,725

 

3,531

 

Total noninterest expense

 

$

35,219

 

$

34,224

 

 

Noninterest expense increased 2.9% in the first quarter of 2012 as compared to the same period in 2011.  The quarterly increase in total noninterest expense primarily resulted from the following:

 

·                  Salaries and employee benefits expense increased 8.4%, driven by increases in incentives, merit pay, retirement benefits, and payroll taxes during the first quarter of 2012.

·                  Furniture and equipment expense increased 12.7%, driven primarily by higher costs on equipment service contracts and an increase in depreciation and amortization expense.

·                  Merger-related expenses decreased 84.2% due to the lower merger costs incurred to date related to the Peoples Acquisition compared to the expenses related to the Habersham acquisition which occurred in the first quarter of 2011.

·                  The FDIC assessment and other regulatory charges decreased 29.9%, or $442,000 due to the change in methodology for how the FDIC assessment is calculated.

·                  Net occupancy expense decreased 11.0%, driven primarily by the decrease in lease expense as a result of the branch consolidations during the fourth quarter of 2011 and early 2012.

·                  Other expenses increased due primarily to operational charge offs related to fraudulent wires and an increase in business/ license taxes.

 

Income Tax Expense

 

Our effective income tax rate decreased to 33.5% for the quarter ended March 31, 2012 compared to 34.7% for the quarter ended March 31, 2011.  The lower effective tax rate is attributable to tax exempt income on municipal bonds making up a larger percentage of pre-tax net income for the quarter ended March 31, 2012.

 

Capital Resources

 

Our ongoing capital requirements have been met primarily through retained earnings, less the payment of cash dividends.  Equity increased during the first quarter by net income, or $7.0 million, less the dividend paid during the quarter of approximately $2.4 million.  As of March 31, 2012, shareholders’ equity was $386.5 million, an increase of $4.7 million, or 1.2%, from $381.8 million at December 31, 2011, and an increase of $20.5 million or 5.6% from $366.1 million at March 31, 2011.  Our equity-to-assets ratio decreased to 9.55% at March 31, 2012 from 9.80% at the end of the fourth quarter of 2011 and increased from 9.24% at the end of the comparable period of 2011.

 

We are subject to certain risk-based capital guidelines. Certain ratios measure the relationship of capital to a combination of balance sheet and off-balance sheet risks. The values of both balance sheet and off-balance sheet items are adjusted to reflect credit risk. Under the guidelines promulgated by the Board of Governors of the Federal Reserve System, which are substantially similar to those of the OCC, Tier 1 risk-based capital must be at least 4% of risk-weighted assets, while total risk-based capital must be at least 8% of risk-weighted assets.

 

61



Table of Contents

 

In conjunction with the risk-based capital ratios, the regulatory agencies have also prescribed a leverage capital ratio for assessing capital adequacy.

 

The Company’s capital adequacy ratios for the following periods are reflected below:

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

SCBT Financial Corporation:

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

14.55

%

14.09

%

13.96

%

Total risk-based capital

 

15.82

%

15.36

%

15.23

%

Tier 1 leverage

 

9.23

%

9.12

%

9.04

%

 

 

 

 

 

 

 

 

SCBT, N.A.:

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

14.34

%

13.88

%

13.22

%

Total risk-based capital

 

15.62

%

15.15

%

14.50

%

Tier 1 leverage

 

9.11

%

8.99

%

8.57

%

 

Compared to December 31, 2011 and March 31, 2011, our Tier 1 risk-based capital, total risk-based capital, and Tier 1 leverage ratio have increased due primarily to the increase in capital from net income.  A decrease in risk-weighted assets also contributed to the improvements in Tier 1 risk-based capital and total risk-based capital.  This decrease was driven by the increase in cash and cash equivalents which have a lower-risk weighting.  Our capital ratios are currently well in excess of the minimum standards and continue to be in the “well capitalized” regulatory classification.

 

Liquidity

 

Liquidity refers to our ability to generate sufficient cash to meet our financial obligations, which arise primarily from the withdrawal of deposits, extension of credit and payment of operating expenses.  Our Asset Liability Management Committee (“ALCO”) is charged with monitoring these policies, which are designed to ensure acceptable composition of asset/liability mix.  Two critical areas of focus for ALCO are interest rate sensitivity and liquidity risk management.  We have employed our funds in a manner to provide liquidity from both assets and liabilities sufficient to meet our cash needs.

 

Asset liquidity is maintained by the maturity structure of loans, investment securities and other short-term investments.  Management has policies and procedures governing the length of time to maturity on loans and investments.  Normally, changes in the earning asset mix are of a longer-term nature and are not utilized for day-to-day corporate liquidity needs.

 

Our liabilities provide liquidity on a day-to-day basis.  Daily liquidity needs are met from deposit levels or from our use of federal funds purchased, securities sold under agreements to repurchase and other short-term borrowings.  We engage in routine activities to retain deposits intended to enhance our liquidity position.  These routine activities include various measures, such as the following:

 

·                  Emphasizing relationship banking to new and existing customers, where borrowers are encouraged and normally expected to maintain deposit accounts with our Bank,

·                  Pricing deposits, including certificates of deposit, at rate levels that will attract and/or retain balances of deposits that will enhance our Bank’s asset/liability management and net interest margin requirements, and

·                  Continually working to identify and introduce new products that will attract customers or enhance our Bank’s appeal as a primary provider of financial services.

 

Our legacy SCBT loan portfolio increased by approximately $89.0 million, or about 3.8% compared to the balance at March 31, 2011.  Our investment securities portfolio increased $124.2 million during this same time period.  Total cash and cash equivalents were $403.2 million at March 31, 2012 as compared to $171.4 million at December 31, 2011 and $412.7 million at March 31, 2011.

 

At March 31, 2012 and 2011, we had no brokered deposits.  Total deposits increased $37.1 million, or 1.1%, to $3.4 billion resulting primarily from organic growth and the BankMeridian acquisition. Excluding deposits acquired in the BankMeridian acquisition, total deposits decreased $24.7 million, or 0.8%.  Excluding deposits acquired from BankMeridian, we increased our noninterest-bearing deposit balance by $144.4 million, or 23.8%, at March 31, 2012 as compared to the balance at

 

62



Table of Contents

 

March 31, 2011.  Federal funds purchased and securities sold under agreements to repurchase increased $28.9 million, or 14.0%, from the balance at March 31, 2011, and increased $55.0 million, or 30.5%, from the balance at December 31, 2011.  Other borrowings declined by $190,000, or 0.4%, from March 31, 2011.  To the extent that we employ other types of non-deposit funding sources, typically to accommodate retail and correspondent customers, we continue to emphasize shorter maturities of such funds.  Our approach may provide an opportunity to sustain a low funding rate or possibly lower our cost of funds but could also increase our cost of funds if interest rates rise.

 

Our ongoing philosophy is to remain in a liquid position taking into account our current composition of earning assets, asset quality, capital position, and operating results.  Our liquid earning assets include federal funds sold, balances at the Federal Reserve Bank, reverse repurchase agreements, and/or other short-term investments.  Cyclical and other economic trends and conditions can disrupt our Bank’s desired liquidity position at any time.  We expect that these conditions would generally be of a short-term nature.  Under such circumstances, our Bank’s federal funds sold position and any balances at the Federal Reserve Bank serve as the primary sources of immediate liquidity.  At March 31, 2012, our Bank had total federal funds credit lines of $331.0 million with no outstanding advances.  If additional liquidity were needed, the Bank would turn to short-term borrowings as an alternative immediate funding source and would consider other appropriate actions such as promotions to increase core deposits or the sale of a portion of our investment portfolio.  At March 31, 2012, our Bank had $78.1 million of credit available at the Federal Reserve Bank’s Discount Window, but had no outstanding advances as of the end of the quarter.  In addition, we could draw on additional alternative immediate funding sources from lines of credit extended to us from our correspondent banks and/or the FHLB.  At March 31, 2012, our Bank had a total FHLB credit facility of $282.7 million with total outstanding letters of credit consuming $43.7 million and no outstanding advances.  We believe that our liquidity position continues to be adequate and readily available.

 

Our contingency funding plan incorporates several potential stages based on liquidity levels.  Also, we review on at least an annual basis our liquidity position and our contingency funding plans with our principal banking regulator.  The Bank maintains various wholesale sources of funding.  If our deposit retention efforts were to be unsuccessful, our Bank would utilize these alternative sources of funding.  Under such circumstances, depending on the external source of funds, our interest cost would vary based on the range of interest rates charged to our Bank.  This could increase our Bank’s cost of funds, impacting net interest margins and net interest spreads.

 

Loss Share

 

The following table presents the expected losses on acquired assets covered under loss share agreements as of March 31, 2012:

 

 

 

 

 

 

 

Losses

 

Remaining

 

 

 

 

 

 

 

FDIC

 

Original

 

Incurred *

 

Estimated

 

OREO

 

Projected

 

 

 

Threshold

 

Estimated

 

through

 

Losses

 

Mark **

 

Total

 

(Dollars in thousands)

 

or ILE

 

Losses

 

3/31/2012

 

for Loans

 

3/31/2012

 

Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBT

 

$

233,000

 

$

340,039

 

$

254,270

 

$

80,808

 

$

21,572

 

$

356,650

 

Habersham

 

94,000

 

124,363

 

72,113

 

33,297

 

8,416

 

113,826

 

BankMeridian

 

70,827

 

70,190

 

20,378

 

43,247

 

6,565

 

70,190

 

Total

 

$

397,827

 

$

534,592

 

$

346,761

 

$

157,352

 

$

36,553

 

$

540,666

 

 


* Loans and OREO losses excluding expenses, net of revenues.

** Represents the estimated losses on OREO at period end.  These losses have been recognized to record OREO at net realizable value. These losses are claimable from the FDIC upon sale or receipt of a valid appraisal.

 

Under the Habersham and BankMeridian loss share agreements, all losses (whether or not they exceed the intrinsic loss estimate (“ILE”)) are reimbursable by the FDIC at 80% of the losses and reimbursable expenses paid.  As of March 31, 2012, the reimbursement rate is 95% of the loss and reimbursable expenses paid for the CBT covered assets.  During the fourth quarter of 2011, the losses and reimbursable expenses claimed under the CBT loss share agreement exceeded the $233.0 million threshold.

 

Deposit and Loan Concentrations

 

We have no material concentration of deposits from any single customer or group of customers.  We have no significant portion of our loans concentrated within a single industry or group of related industries.  Furthermore, we attempt to avoid making loans that, in an aggregate amount, exceed 10% of total loans to a multiple number of borrowers engaged in similar business activities.

 

63



Table of Contents

 

As of March 31, 2012, there were no aggregated loan concentrations of this type.  We do not believe there are any material seasonal factors that would have a material adverse effect on us.  We do not have foreign loans or deposits.

 

Concentration of Credit Risk

 

We consider concentrations of credit to exist when, pursuant to regulatory guidelines, the amounts loaned to a multiple number of borrowers engaged in similar business activities which would cause them to be similarly impacted by general economic conditions represent 25% of total risk-based capital, or $97.5 million at March 31, 2012.  Based on these criteria, we had five such credit concentrations at March 31, 2012, including loans to borrowers engaged in other activities related to real estate, loans to religious organizations, loans to lessors of nonresidential buildings (except mini-warehouses), loans to lessors of residential buildings, and loans to other holding companies (except bank holding companies).

 

Cautionary Note Regarding Any Forward-Looking Statements

 

Statements included in Management’s Discussion and Analysis of Financial Condition and Results of Operations 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.  The words “may,” “will,” “anticipate,” “should,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “may,” and “intend,” as well as other similar words and expressions of the future, are intended to identify forward-looking statements.  We caution readers that forward-looking statements are estimates reflecting our judgment based on current information, and are subject to certain risks and uncertainties that could cause actual results to differ materially from anticipated results.  Such risks and uncertainties include, among others, the matters described in Item 1A. Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2011, the matters described in Part II, Item 1A. Risk Factors of this Quarterly Report on Form 10-Q, and the following:

 

·                  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;

·                  Interest rate risk involving the effect of a change in interest rates on both the Bank’s earnings and the market value of the portfolio equity;

·                  Liquidity risk affecting our Bank’s ability to meet its obligations when they come due;

·                  Price risk focusing on changes in market factors that may affect the value of financial instruments which are “marked-to-market” periodically;

·                  Transaction risk arising from problems with service or product delivery;

·                  Compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards;

·                  Regulatory change risk resulting from new laws, rules, regulations, prescribed practices or ethical standards;

·                  Strategic risk resulting from adverse business decisions or improper implementation of business decisions;

·                  Reputation risk that adversely affects earnings or capital arising from negative public opinion;

·                  Terrorist activities risk that result in loss of consumer confidence and economic disruptions;

·                  Cybersecurity risk related to our dependence on internal computer systems as well as the technology of outside service providers subjects us to business disruptions or financial losses resulting from deliberate attacks or unintentional events;

·                  Merger integration risk including potential deposit attrition, higher than expected costs, customer loss and business disruption associated with the integration of Peoples, including, without limitation, potential difficulties in maintaining relationships with key personnel and other integration related-matters;

·                  Noninterest income risk resulting from the effect of final rules amending Regulation E that prohibit financial institutions from charging consumer fees for paying overdrafts on ATM and one-time debit card transactions, unless the consumer consents or opts-in to the overdraft service for those types of transactions; and

·                  Economic downturn risk resulting in changes in the credit markets, greater than expected non-interest expenses, excessive loan losses and other factors, which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.

 

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

We have no material changes in our quantitative and qualitative disclosures about market risk as of March 31, 2012 from that presented in our Annual Report on Form 10-K for the year ended December 31, 2011.

 

64



Table of Contents

 

Item 4.  CONTROLS AND PROCEDURES

 

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of management, including our President and Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15.  Management necessarily applied its judgment in the process of reviewing these controls and procedures, which, by their nature, can provide only reasonable assurance regarding management’s control objectives.  Based upon this evaluation, our President and Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this Quarterly Report.

 

There have been no significant changes in our internal controls over financial reporting that occurred during the first quarter of 2012 that materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

 

The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events.  There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

 

PART II — OTHER INFORMATION

 

Item 1.  LEGAL PROCEEDINGS

 

As of March 31, 2012 and the date of this form 10-Q, we believe that we are not a party to, nor is any of our property the subject of, any pending material proceeding other than those that may occur in the ordinary course of our business, except that on January 18, 2012, two purported shareholders of Peoples filed a class action lawsuit in the Court of Common Pleas for the Thirteenth Judicial District, State of South Carolina, County of Pickens, captioned F. Davis Arnette and Mary F. Arnette v. Peoples Bancorporation, Inc., Case No. 2012-CP-39-0064. The Complaint names as defendants Peoples, the current members of Peoples’ board of directors, and SCBT. The Complaint is brought on behalf of a putative class of shareholders of Peoples common stock and seeks a declaration that it is properly maintainable as a class action. The Complaint alleges that Peoples’ directors breached their fiduciary duties by failing to maximize shareholder value in connection with the pending merger between SCBT and Peoples, and also alleges that SCBT aided and abetted those breaches of fiduciary duty. The Complaint seeks declaratory and injunctive relief to prevent the completion of the merger, an accounting to determine damages sustained by the putative class, and costs including plaintiffs’ attorneys’ and experts’ fees. SCBT believes that the claims asserted in the Complaint are without merit and that the proceeding will not have any material adverse effect on the financial condition or operations of SCBT.

 

On April 17, 2012, SCBT entered into a memorandum of understanding (the “MOU”) with plaintiffs and other named defendants regarding the settlement of the Complaint.  Under the terms of the MOU, SCBT, Peoples, the Director Defendants and the plaintiffs have agreed to settle the Lawsuit and release the defendants from all claims relating to the Merger, subject to approval by the Court.  If the Court approves the settlement contemplated by the MOU, the Lawsuit will be dismissed with prejudice.  Pursuant to the terms of the MOU, SCBT and Peoples have made available additional information to Peoples shareholders in the Current Report on Form 8-K filed April 18, 2012 and should be read in conjunction with the Proxy Statement/Prospectus, which should be read in its entirety.  In return, the plaintiffs have agreed to the dismissal of the Lawsuit with prejudice and to withdraw all motions filed in connection with the Lawsuit.  If the MOU is finally approved by the Court, it is anticipated that the MOU will resolve and release all claims in all actions that were or could have been brought challenging any aspect of the Merger, the Merger Agreement and any disclosures made in connection therewith.  There can be no assurance that the parties will ultimately enter into a stipulation of settlement or that the Court will approve the settlement, even if the parties were to enter into such stipulation.  In such event, the proposed settlement as contemplated by the MOU may be terminated.

 

Item 1A.  RISK FACTORS

 

Investing in shares of our common stock involves certain risks, including those identified and described in Item 1A. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2011, as well as cautionary statements contained in this Form 10-Q, including those under the caption “Cautionary Note Regarding Any Forward-Looking Statements” set forth in Part I, Item 2 of this Form 10-Q and risks and matters described elsewhere in this Form 10-Q and in our other filings with the SEC.

 

65



Table of Contents

 

Item 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

(a) and (b) not applicable

 

(c) Issuer Purchases of Registered Equity Securities:

 

In February 2004, we announced a stock repurchase program with no formal expiration date to repurchase up to 250,000 shares of our common stock.  There are 147,872 shares that may yet be purchased under that program.  The following table reflects share repurchase activity during the first quarter of 2012:

 

Period

 

(a) Total
Number of
Shares (or
Units)
Purchased

 

(b) Average
Price Paid per
Share (or Unit)

 

(c) Total
Number of
Shares (or
Units)
Purchased as
Part of Publicly
Announced
Plans or
Programs

 

(d) Maximum
Number (or
Approximate
Dollar Value) of
Shares (or
Units) that May
Yet Be
Purchased
Under the Plans
or Programs

 

 

 

 

 

 

 

 

 

 

 

January 1 - January 31

 

7,165

 

$

30.61

 

 

147,872

 

February 1 - February 29

 

 

 

 

147,872

 

March 1 - March 31

 

*

 

 

147,872

 

 

 

 

 

 

 

 

 

 

 

Total

 

7,165

 

 

 

 

147,872

 

 


* These shares were repurchased under arrangements, authorized by our stock-based compensation plans and Board of Directors, whereby officers or directors may sell previously owned shares to SCBT in order to pay for the exercises of stock options or for income taxes owed on vesting shares of restricted stock.  These shares are not purchased under the plan to repurchase 250,000 shares announced in February 2004.

 

Item 3.  DEFAULTS UPON SENIOR SECURITIES

 

Not applicable.

 

Item 4.  MINE SAFETY DISCLOSURES

 

Not applicable.

 

Item 5.  OTHER INFORMATION

 

Not applicable.

 

66



Table of Contents

 

Item 6.  EXHIBITS

 

Exhibit 31.1

Rule 13a-14(a) Certification of Principal Executive Officer

 

 

Exhibit 31.2

Rule 13a-14(a) Certification of Principal Financial Officer

 

 

Exhibit 32

Section 1350 Certifications of Principal Executive Officer and Principal Financial Officer

 

 

Exhibit 101

The following financial statements from the Quarterly Report on Form 10-Q of SCBT Financial Corporation for the quarter ended March 31, 2012, formatted in eXtensible Business Reporting Language (XBRL): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) Condensed Consolidated Statement of Cash Flows and (vi) Notes to Condensed Consolidated Financial Statements.(1)

 


 

(1)           As provided in Rule 406T of Regulation S-T, this information shall not be deemed “filed” for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 or otherwise subject to liability under those sections.

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

SCBT FINANCIAL CORPORATION

 

(Registrant)

 

 

 

 

Date: May 9, 2012

/s/ Robert R. Hill, Jr.

 

Robert R. Hill, Jr.

 

President and Chief Executive Officer

 

 

Date: May 9, 2012

/s/ John C. Pollok

 

John C. Pollok

 

Senior Executive Vice President,
Chief Financial Officer, and
Chief Operating Officer

 

 

Date: May 9, 2012

/s/ Keith S. Rainwater

 

Keith S. Rainwater

 

Senior Vice President and

 

Principal Accounting Officer

 

67



Table of Contents

 

Exhibit Index

 

Exhibit No.

 

Description

 

 

 

Exhibit 31.1

 

Rule 13a-14(a) Certification of Principal Executive Officer

 

 

 

Exhibit 31.2

 

Rule 13a-14(a) Certification of Principal Financial Officer

 

 

 

Exhibit 32

 

Section 1350 Certifications of Principal Executive Officer and Principal Financial Officer

 

 

 

Exhibit 101

 

The following financial statements from the Quarterly Report on Form 10-Q of SCBT Financial Corporation for the quarter ended March 31, 2012, formatted in eXtensible Business Reporting Language (XBRL): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) Condensed Consolidated Statement of Cash Flows and (vi) Notes to Condensed Consolidated Financial Statements.(1)

 


(1)                                  As provided in Rule 406T of Regulation S-T, this information shall not be deemed “filed” for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 or otherwise subject to liability under those sections.

 

68