Capital Bank Corporation Announces Financial Results for the Third Quarter of 2011

Capital Bank Corporation Announces Financial Results for the Third Quarter of 2011

PR Newswire

RALEIGH, N.C., Nov. 9, 2011 /PRNewswire/ — Capital Bank Corporation (the “Company”) (Nasdaq: CBKN), a majority-owned subsidiary of North American Financial Holdings, Inc. (“NAFH”), today reported unaudited financial results for the third quarter of 2011. Operating and financial highlights include the following:

  • Net income totaled $1.9 million, or $0.02 per share, in the third quarter of 2011 and totaled $2.6 million, or $0.03 per share, in the successor period from January 29 to September 30, 2011;

  • GreenBank, which was the wholly-owned banking subsidiary of Green Bankshares, Inc. (“Green Bankshares”), was merged with and into Capital Bank, NA on September 7, 2011;

  • Following the GreenBank merger, the Company held a 26% ownership interest in Capital Bank, NA, which has $6.6 billion in assets and operates 146 branches in Florida, North Carolina, South Carolina, Tennessee and Virginia; and

  • The Company’s technology platform was converted to NAFH’s technology platform.

“We are delighted to welcome our new Tennessee teammates to Capital Bank, and we are excited to serve our Tennessee customers. With strong capital, we are in position to help customers grow and achieve their financial objectives across our Southeastern footprint,” stated Gene Taylor, Chairman and Chief Executive Officer of NAFH and Capital Bank Corporation.

“We saw significant progress in virtually every area of the bank during the third quarter. Our strong loan originations, deposit growth and efficiency improvements are strong indicators of continued growth in profitability,” commented Chris Marshall, Chief Financial Officer of NAFH and Capital Bank Corporation.

Bank Merger

On June 30, 2011, Capital Bank, formerly a wholly-owned subsidiary of the Company (“Old Capital Bank”), merged with and into NAFH National Bank, a national banking association, with NAFH National Bank as the surviving entity. In connection with the Bank Merger, NAFH National Bank changed its name to Capital Bank, NA. On September 7, 2011, NAFH acquired a controlling interest in Green Bankshares and merged its banking subsidiary, GreenBank, with and into Capital Bank, NA. Following the GreenBank merger, Capital Bank, NA is now owned by the Company, NAFH, TIB Financial Corp. (“TIB Financial”) and Green Bankshares. NAFH is the owner of approximately 83% of the Company’s common stock, approximately 94% of TIB Financial’s common stock and approximately 90% of Green Bankshares’ common stock.

Capital Bank, NA (formerly NAFH Bank) was formed on July 16, 2010 in connection with the purchase and assumption of assets and deposits of three banks – Metro Bank of Dade County (Miami, Florida), Turnberry Bank (Aventura, Florida) and First National Bank of the South (Spartanburg, South Carolina) – from the Federal Deposit Insurance Corporation (the “FDIC”) and is a party to loss sharing agreements with the FDIC covering the large majority of the loans it acquired from the FDIC. On April 29, 2011, Capital Bank, NA merged with TIB Bank, then a wholly-owned subsidiary of TIB Financial.

The Bank Merger occurred pursuant to the terms of an Agreement of Merger entered into by and between Old Capital Bank and Capital Bank, NA, dated as of June 30, 2011. In the Bank Merger, each share of Old Capital Bank common stock was converted into the right to receive shares of Capital Bank, NA common stock based on each entity’s relative tangible book value on March 31, 2011. Following the GreenBank merger, the Company now owns approximately 26% of Capital Bank, NA, with NAFH having a direct ownership of 19%, TIB Financial owning 21%, and Green Bankshares owning the remaining 34%.

As of September 30, 2011, Capital Bank, NA operated 146 branches in Florida, North Carolina, South Carolina, Tennessee and Virginia and had total assets of $6.6 billion, total deposits of $5.3 billion and shareholders’ equity of $931.1 million.

The Bank Merger, the preceding merger of TIB Bank and Capital Bank, NA, and the succeeding merger of GreenBank and Capital Bank, NA were restructuring transactions between commonly-controlled entities. At the time of the Bank Merger, due to the de-consolidation of Old Capital Bank, the balance of accumulated other comprehensive income was reclassified to common stock within shareholders’ equity. Immediately following the Bank Merger, on June 30, 2011, NAFH, the Company and TIB Financial made cash contributions of additional capital to Capital Bank, NA of $4.7 million, $6.1 million and $5.2 million, respectively, in proportion to their respective ownership interests in Capital Bank, NA. On September 30, 2011, the Company made a $10.0 million contribution of additional capital to Capital Bank, NA in exchange for additional shares of Capital Bank, NA. These capital contributions were made to provide additional capital support for the general business operations of Capital Bank, NA.

The Company reports its investment in Capital Bank, NA on the Consolidated Balance Sheet as an equity method investment in that entity. As of September 30, 2011, the Company’s investment in Capital Bank, NA totaled $241.5 million, which reflected the Company’s pro rata ownership of Capital Bank, NA’s total shareholders’ equity. The Company also had an advance to Capital Bank, NA totaling $3.4 million as of September 30, 2011. In the quarter ended September 30, 2011, the Company increased the equity investment balance by $2.2 million based on its equity in Capital Bank, NA’s net income and increased the equity investment balance by $836 thousand based on its equity in Capital Bank, NA’s other comprehensive income.

The following table presents summarized financial information for the Company’s equity method investee, Capital Bank, NA:

(Dollars in thousands)

Three Months
Ended
Sep. 30, 2011

Interest income

$

60,782

Interest expense

8,543

Net interest income

52,239

Provision for loan losses

9,764

Noninterest income

12,840

Noninterest expense

44,778

Net income

$

6,858

Potential Merger of the Company and NAFH

On September 1, 2011, the Boards of Directors of NAFH and the Company approved and adopted a merger agreement. The merger agreement provides for the merger, following the receipt of shareholder approval by the Company’s shareholders (including NAFH), of the Company with and into NAFH, with NAFH continuing as the surviving entity. In the merger, each share of the Company’s common stock issued and outstanding immediately prior to the completion of the merger, except for shares for which appraisal rights are properly exercised and certain shares held by NAFH or the Company, will be converted into the right to receive 0.1354 of a share of NAFH Class A common stock. No fractional shares of Class A common stock will be issued in connection with the merger, and holders of the Company’s common stock will be entitled to receive cash in lieu thereof.

Since NAFH is the majority shareholder of the Company, NAFH will be able to determine the outcome of the shareholder vote needed to approve the merger.

Net Interest Income

Net interest income in the third quarter of 2011 was significantly impacted by the Bank Merger, upon which Old Capital Bank’s earning assets and interest-bearing liabilities were de-consolidated from the Company. Following the Bank Merger on June 30, 2011, the Company’s interest-bearing liabilities, which consisted of subordinated debentures, significantly exceeded interest-earning assets, thus creating negative net interest income and a negative net interest margin. Net interest income for the quarter ended September 30, 2011 (Successor) and the quarter ended September 30, 2010 (Predecessor) totaled ($270) thousand and $13.4 million, respectively. Net interest margin decreased from 3.48% in the third quarter of 2010 (Predecessor) to (31.57)% in the third quarter of 2011 (Successor) primarily due to the Bank Merger.

Further, net interest income for the period of January 29 to September 30, 2011 (Successor), the period of January 1 to January 28, 2011 (Predecessor), and the nine months ended September 30, 2010 (Predecessor) totaled $23.6 million, $4.0 million and $38.7 million, respectively. Net interest margin increased from 3.30% in the first nine months of 2010 (Predecessor) to 3.85% for the period of January 29 to September 30, 2011 (Successor) primarily due to a decline in funding costs as the average rate on total interest-bearing liabilities fell from 1.94% to 1.11% over that period. Average earning assets decreased from $1.61 billion in the nine months ended September 30, 2010 (Predecessor) to $1.54 billion in the period of January 1 to January 28, 2011 (Predecessor) to $943.2 million in the period of January 29 to September 30, 2011 (Successor). The decline in average earning assets in the successor period was primarily related to the Bank Merger.

Provision for Loan Losses

Due to the Bank Merger, there was no provision for loan losses in the quarter ended September 30, 2011 (Successor). Provision for loan losses for the quarter ended September 30, 2010 (Predecessor) totaled $6.8 million. In addition, provision for loan losses for the period of January 29 to September 30, 2011 (Successor), the period of January 1 to January 28, 2011 (Predecessor), and the nine months ended September 30, 2010 (Predecessor) totaled $1.7 million, $40 thousand and $38.5 million, respectively. The loan loss provision in the successor period reflects $752 thousand of estimated losses inherent in loans originated subsequent to the NAFH Investment date, $561 thousand of impairment related to probable decreases in cash flows expected to be collected on certain PCI loan pools, and $339 thousand of losses on acquired non-PCI loans.

Noninterest Income

Noninterest income for the quarter ended September 30, 2011 (Successor) and the quarter ended September 30, 2010 (Predecessor) totaled $2.2 million and $2.5 million, respectively. Noninterest income in the third quarter of 2011 (Successor) was solely related to the Company’s equity income from its investment in Capital Bank, NA.

Further, noninterest income for the period of January 29 to September 30, 2011 (Successor), the period of January 1 to January 28, 2011 (Predecessor), and the nine months ended September 30, 2010 (Predecessor) totaled $5.5 million, $832 thousand and $7.5 million, respectively. Noninterest income in the successor period was significantly impacted by the Company’s $2.2 million of equity income from its investment in Capital Bank, NA. Additionally, noninterest income in the first nine months of 2010 (Predecessor) benefited from $511 thousand of gains recorded on the sale of investment securities while no gains or losses were recognized in the period from January 29 to September 30, 2011 (Successor) or the period from January 1 to January 28, 2011 (Predecessor).

Noninterest Expense

Noninterest expense for the quarter ended September 30, 2011 (Successor) and the quarter ended September 30, 2010 (Predecessor) totaled $76 thousand and $14.2 million, respectively. Expenses in the successor period were significantly reduced by the Bank Merger and related de-consolidation of Old Capital Bank.

Further, noninterest expense for the period from January 29 to September 30, 2011 (Successor), the period from January 1 to January 28, 2011 (Predecessor) and the nine months ended September 30, 2010 (Predecessor) totaled $25.1 million, $4.2 million and $39.2 million, respectively. Additionally, expenses in the first nine months of 2011 were significantly reduced by the Bank Merger and related de-consolidation of Old Capital Bank. Expenses in the period from January 29 to September 30, 2011 (Successor) were impacted by a $4.0 million contract termination fee related to the conversion and integration of the Company’s operations onto a common technology platform utilized across the NAFH enterprise. This system conversion is intended to create operating efficiencies and better position the Company for future growth.

Forward-looking Statements

Information in this press release contains forward-looking statements. Such forward looking statements can be identified by the use of forward looking terminology such as “may,” “will,” “expect,” “anticipate,” “estimate,” “believe,” or “continue,” or the negative thereof or other variations thereof or comparable terminology. These statements involve risks and uncertainties that could cause actual results to differ materially, including without limitation, market and economic conditions, the management of our growth, the risks associated with Capital Bank, NA’s loan portfolio and real estate holdings, local economic conditions affecting retail and commercial real estate, ability to integrate our new management and directors without encountering potential difficulties, the Company’s geographic concentration in the southeastern region of the United States, ability to integrate the operations of Old Capital Bank with those of Capital Bank, NA, the potential for the interests of the other shareholders of Capital Bank, NA to differ from those of the Company, restrictions imposed by Capital Bank, NA’s loss sharing agreements with the FDIC, the assumptions and judgments required by loss share accounting and the acquisition method of accounting, competition within the industry, dependence on key personnel, government legislation and regulation, the risks associated with identification, completion and integration of any future acquisitions, risks related to Capital Bank, NA’s technology and information systems, the fact that the Company has experienced net losses during the last three fiscal years, risks associated with the controlling interest of NAFH in the Company, and risks associated with the limited liquidity of the Company’s common stock. Additional factors that could cause actual results to differ materially are discussed in Capital Bank Corporation’s filings with the Securities and Exchange Commission, including without limitation its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and its Current Reports on Form 8-K. Capital Bank Corporation does not undertake a duty to update any forward-looking statements in this press release.

CAPITAL BANK CORPORATION

Results of Operations

Successor Company

Predecessor Company

(Dollars in thousands except per share data)

Three Months
Ended
Sep. 30, 2011

Three Months
Ended
Jun. 30, 2011

Jan. 29, 2011
to
Mar. 31, 2011

Jan. 1, 2011
to
Jan. 28, 2011

Three Months
Ended
Dec. 31, 2010

Three Months
Ended
Sep. 30, 2010

Interest income

$

85

$

17,440

$

12,281

$

5,955

$

18,327

$

19,535

Interest expense

355

3,551

2,260

1,996

6,040

6,153

Net interest income (loss)

(270)

13,889

10,021

3,959

12,287

13,382

Provision for loan losses

1,485

167

40

20,011

6,763

Net interest income (loss) after provision

(270)

12,404

9,854

3,919

(7,724)

6,619

Noninterest income

2,169

2,065

1,252

832

8,004

2,500

Noninterest expense

76

12,753

12,229

4,155

15,129

14,210

Net income (loss) before taxes

1,823

1,716

(1,123)

596

(14,849)

(5,091)

Income tax expense (benefit)

(117)

449

(549)

18,634

3,975

Net income (loss)

1,940

1,267

(574)

596

(33,483)

(9,066)

Dividends and accretion on preferred stock

861

589

588

Net income (loss) attributable to common shareholders

$

1,940

$

1,267

$

(574)

$

(265)

$

(34,072)

$

(9,654)

Earnings (loss) per share – basic and diluted

$

0.02

$

0.01

$

(0.01)

$

(0.02)

$

(2.59)

$

(0.74)

End of Period Balances

Successor Company

Predecessor Company

(Dollars in thousands except per share data)

Sep. 30, 2011

Jun. 30, 2011

Mar. 31, 2011

Dec. 31, 2010

Sep. 30, 2010

Total assets

$

247,606

$

247,576

$

1,704,656

$

1,585,547

$

1,649,699

Total earning assets

3,393

3,393

1,531,366

1,537,863

1,579,489

Cash and cash equivalents

2,435

12,477

116,650

66,745

68,069

Investment securities

304,902

223,292

196,046

Loans

1,125,260

1,254,479

1,324,932

Allowance for loan losses

167

36,061

36,249

Investment in and advance to Capital Bank, NA

244,863

234,671

Intangible assets

35,807

1,774

2,006

Deposits

1,349,661

1,343,286

1,359,411

Borrowings

93,513

121,000

129,000

Subordinated debentures

18,625

18,561

19,431

34,323

34,323

Shareholders’ equity

222,831

228,377

228,760

76,688

116,103

Per Share Data

Book value

$

2.60

$

2.66

$

2.68

$

2.75

$

5.81

Tangible book value

2.25

2.29

2.26

2.61

5.65

Common shares outstanding

85,802,164

85,802,164

85,489,260

12,877,846

12,880,954

CAPITAL BANK CORPORATION

Average Balances and Yields/Rates

Successor Company

Predecessor Company

(Dollars in thousands)

Three Months
Ended
Sep. 30, 2011

Three Months
Ended
Jun. 30, 2011

Jan. 29, 2011
to
Mar. 31, 2011

Jan. 1, 2011
to
Jan. 28, 2011

Three Months
Ended
Dec. 31, 2010

Three Months
Ended
Sep. 30, 2010

Average Balances

Total assets

$

251,092

$

1,702,281

$

1,693,890

$

1,592,750

$

1,648,467

$

1,665,975

Total earning assets

3,393

1,518,835

1,520,847

1,542,617

1,577,651

1,578,241

Investment securities

338,035

242,622

223,854

198,524

218,883

Loans

1,127,603

1,138,367

1,249,787

1,295,748

1,342,835

Deposits

1,343,599

1,340,741

1,350,336

1,366,905

1,345,562

Borrowings

93,349

98,599

120,032

126,130

150,478

Subordinated debentures

18,603

18,848

19,313

34,323

34,323

34,323

Shareholders’ equity

231,778

231,107

226,423

78,724

110,788

125,103

Yields/Rates(1)

Yield on earning assets

9.94

%

4.68

%

5.07

%

4.61

%

4.68

%

5.04

%

Cost of interest-bearing liabilities

7.57

1.07

1.04

1.69

1.71

1.76

Net interest spread

2.37

3.61

4.03

2.92

2.97

3.28

Net interest margin

(31.57)

3.74

4.15

3.09

3.16

3.48

(1)

Annualized and on a fully taxable equivalent basis.

CAPITAL BANK CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

Successor
Company

Predecessor
Company

(Dollars in thousands)

Sep. 30, 2011

Dec. 31, 2010

Assets

Cash and cash equivalents:

Cash and due from banks

$

2,435

$

13,646

Interest-bearing deposits with banks

53,099

Total cash and cash equivalents

2,435

66,745

Investment securities:

Investment securities – available for sale, at fair value

214,991

Other investments

8,301

Total investment securities

223,292

Mortgage loans held for sale

6,993

Loans:

Loans – net of unearned income and deferred fees

1,254,479

Allowance for loan losses

(36,061)

Net loans

1,218,418

Investment in and advance to Capital Bank, NA

244,863

Other real estate

18,334

Premises and equipment, net

25,034

Other intangible assets, net

1,774

Other assets

308

24,957

Total assets

$

247,606

$

1,585,547

Liabilities

Deposits:

Demand deposits

$

$

116,113

NOW accounts

185,782

Money market accounts

137,422

Savings deposits

30,639

Time deposits

873,330

Total deposits

1,343,286

Borrowings

121,000

Subordinated debentures

18,625

34,323

Other liabilities

6,150

10,250

Total liabilities

24,775

1,508,859

Shareholders’ Equity

Preferred stock, $1,000 par value; 100,000 shares authorized; 41,279 shares issued
and outstanding (liquidation preference of $41,279) at December 31, 2010

40,418

Common stock, no par value; 300,000,000 shares authorized; 85,802,164 and
12,877,846 shares issued and outstanding

219,362

145,594

Retained earnings (accumulated deficit)

2,633

(108,027)

Accumulated other comprehensive income (loss)

836

(1,297)

Total shareholders’ equity

222,831

76,688

Total liabilities and shareholders’ equity

$

247,606

$

1,585,547

CAPITAL BANK CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

Successor
Company

Predecessor
Company

Successor
Company

Predecessor
Company

(Dollars in thousands except per share data)

Three Months
Ended
Sep. 30, 2011

Three Months
Ended
Sep. 30, 2010

Jan. 29, 2011
to
Sep. 30, 2011

Jan. 1, 2011
to
Jan. 28, 2011

Nine Months
Ended
Sep. 30, 2010

Interest income:

Loans and loan fees

$

$

17,357

$

25,971

$

5,479

$

52,080

Investment securities:

Taxable interest income

1,854

3,206

391

5,851

Tax-exempt interest income

285

398

74

1,369

Dividends

22

59

58

Federal funds and other interest income

85

17

172

11

37

Total interest income

85

19,535

29,806

5,955

59,395

Interest expense:

Deposits

4,683

4,560

1,551

16,438

Borrowings and subordinated debentures

355

1,470

1,606

445

4,281

Total interest expense

355

6,153

6,166

1,996

20,719

Net interest income (loss)

(270)

13,382

23,640

3,959

38,676

Provision for loan losses

6,763

1,652

40

38,534

Net interest income (loss) after provision for loan losses

(270)

6,619

21,988

3,919

142

Noninterest income:

Service charges and other fees

746

1,355

291

2,468

Bank card services

521

847

174

1,479

Mortgage origination and other loan fees

442

518

210

1,108

Brokerage fees

271

308

78

743

Bank-owned life insurance

138

134

10

632

Equity income from investment in Capital Bank, NA

2,169

2,169

Net gain on sale of investment securities

185

511

Other

197

155

69

604

Total noninterest income

2,169

2,500

5,486

832

7,545

Noninterest expense:

Salaries and employee benefits

5,918

9,525

1,977

16,637

Occupancy

1,460

2,926

548

4,418

Furniture and equipment

867

1,401

275

2,312

Data processing and telecommunications

488

911

180

1,530

Advertising and public relations

435

325

131

1,464

Office expenses

320

498

93

940

Professional fees

626

543

190

1,785

Business development and travel

363

550

87

937

Amortization of other intangible assets

235

478

62

705

ORE losses and miscellaneous loan costs

1,833

1,608

176

3,858

Directors’ fees

236

93

68

828

FDIC deposit insurance

712

1,076

266

2,028

Contract termination fees

3,955

Other

76

717

1,169

102

1,738

Total noninterest expense

76

14,210

25,058

4,155

39,180

Net income (loss) before taxes

1,823

(5,091)

2,416

596

(31,493)

Income tax expense (benefit)

(117)

3,975

(217)

(3,510)

Net income (loss)

1,940

(9,066)

2,633

596

(27,983)

Dividends and accretion on preferred stock

588

861

1,766

Net (income) loss attributable to common shareholders

$

1,940

$

(9,654)

$

2,633

$

(265)

$

(29,749)

Earnings (loss) per common share – basic

$

0.02

$

(0.74)

$

0.03

$

(0.02)

$

(2.34)

Earnings (loss) per common share – diluted

$

0.02

$

(0.74)

$

0.03

$

(0.02)

$

(2.34)

CAPITAL BANK CORPORATION

Average Balances, Interest Earned or Paid, and Interest Yields/Rates

Tax Equivalent Basis(1)

Successor Company

Predecessor Company

(Dollars in thousands)

Three Months Ended
Sep. 30, 2011

Three Months Ended
Jun. 30, 2011

Three Months Ended
Sep. 30, 2010

Average Balance

Amount Earned

Average Rate

Average Balance

Amount Earned

Average Rate

Average Balance

Amount Earned

Average Rate

Assets

Loans(2)

$

$

%

$

1,128,456

$

15,029

5.34

%

$

1,342,835

$

17,512

5.23

%

Investment securities(3)

334,230

2,639

3.16

211,547

2,309

4.37

Interest-bearing deposits

56,149

40

0.29

23,859

17

0.29

Advance to Capital Bank, NA

3,393

85

9.94

Total interest-earning assets

3,393

$

85

9.94

%

1,518,835

$

17,708

4.68

%

1,578,241

$

19,838

5.04

%

Cash and due from banks

9,268

16,587

17,285

Other assets

238,431

166,859

70,449

Total assets

$

251,092

$

1,702,281

$

1,665,975

Liabilities and Equity

NOW and money market accounts

$

$

%

$

345,307

$

666

0.77

%

$

323,242

$

634

0.79

%

Savings accounts

32,241

10

0.12

31,594

10

0.13

Time deposits

843,725

2,110

1.00

859,968

4,039

1.88

Total interest-bearing deposits

1,221,273

2,786

0.91

1,214,804

4,683

1.55

Borrowings

93,849

410

1.76

150,478

1,156

3.08

Subordinated debentures

18,603

355

7.57

18,848

355

7.55

34,323

314

3.67

Total interest-bearing liabilities

18,603

$

355

7.57

%

1,333,470

$

3,551

1.07

%

1,399,605

$

6,153

1.76

%

Noninterest-bearing deposits

122,326

130,758

Other liabilities

711

15,378

10,509

Total liabilities

19,314

1,471,174

1,540,872

Shareholders’ equity

231,778

231,107

125,103

Total liabilities and shareholders’ equity

$

251,092

$

1,702,281

$

1,665,975

Net interest spread(4)

2.37

%

3.61

%

3.28

%

Tax equivalent adjustment

$

$

268

$

303

Net interest income and net interest margin(5)

$

(270)

(31.57)

%

$

14,157

3.74

%

$

13,685

3.48

%

(1)

The tax equivalent adjustment is computed using a federal tax rate of 34% and is applied to interest income from tax exempt municipal loans and investment securities.

(2)

Loans include mortgage loans held for sale in addition to nonaccrual loans for which accrual of interest has not been recorded.

(3)

The average balance for investment securities excludes the effect of their mark-to-market adjustment, if any.

(4)

Net interest spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(5)

Net interest margin represents net interest income divided by average interest-earning assets.

CAPITAL BANK CORPORATION

Average Balances, Interest Earned or Paid, and Interest Yields/Rates

Tax Equivalent Basis(1)

Successor Company

Predecessor Company

(Dollars in thousands)

Period of
Jan. 29 to Sep. 30, 2011

Period of
Jan. 1 to Jan. 28, 2011

Nine Months Ended
Sep. 30, 2010

Average
Balance

Amount
Earned

Average
Rate

Average
Balance

Amount
Earned

Average
Rate

Average
Balance

Amount
Earned

Average
Rate

Assets

Loans(2)

$

702,197

$

26,184

5.62

%

$

1,253,296

$

5,530

5.20

%

$

1,369,688

$

52,539

5.13

%

Investment securities(3)

184,886

3,893

3.16

225,971

504

2.68

220,525

7,987

4.83

Interest-bearing deposits

54,834

87

0.24

63,350

11

0.20

23,142

37

0.21

Advance to Capital Bank, NA

1,290

85

9.94

Total interest-earning assets

943,207

$

30,249

4.84

%

1,542,617

$

6,045

4.61

%

1,613,355

$

60,563

5.02

%

Cash and due from banks

13,752

16,112

18,177

Other assets

188,626

34,021

74,275

Total assets

$

1,145,585

$

1,592,750

$

1,705,807

Liabilities and Equity

NOW and money market accounts

$

213,761

$

1,084

0.76

%

$

334,668

$

211

0.74

%

$

330,596

$

2,168

0.88

%

Savings accounts

19,808

16

0.12

30,862

3

0.11

30,445

30

0.13

Time deposits

524,847

3,460

0.99

870,146

1,337

1.81

874,331

14,240

2.18

Total interest-bearing deposits

758,416

4,560

0.91

1,235,676

1,551

1.48

1,235,372

16,438

1.78

Borrowings

59,141

665

1.70

120,032

343

3.36

158,158

3,446

2.91

Subordinated debentures

18,868

941

7.52

34,323

102

3.50

33,304

830

3.33

Repurchase agreements

2,068

5

0.32

Total interest-bearing liabilities

836,425

$

6,166

1.11

%

1,390,031

$

1,996

1.69

%

1,428,902

$

20,719

1.94

%

Noninterest-bearing deposits

73,696

114,660

132,058

Other liabilities

8,202

9,635

10,585

Total liabilities

918,323

1,514,326

1,571,545

Shareholders’ equity

227,262

78,424

134,262

Total liabilities and shareholders’ equity

$

1,145,585

$

1,592,750

$

1,705,807

Net interest spread(4)

3.73

%

2.92

%

3.08

%

Tax equivalent adjustment

$

443

$

90

$

1,168

Net interest income and net interest margin(5)

$

24,083

3.85

%

$

4,049

3.09

%

$

39,844

3.30

%

(1)

The tax equivalent adjustment is computed using a federal tax rate of 34% and is applied to interest income from tax exempt municipal loans and investment securities.

(2)

Loans include mortgage loans held for sale in addition to nonaccrual loans for which accrual of interest has not been recorded.

(3)

The average balance for investment securities excludes the effect of their mark-to-market adjustment, if any.

(4)

Net interest spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(5)

Net interest margin represents net interest income divided by average interest-earning assets.

SOURCE Capital Bank Corporation

Be the first to comment

Leave a Reply