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

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

PR Newswire

RALEIGH, N.C., Aug. 15, 2011 /PRNewswire/ — Capital Bank Corporation (Nasdaq: CBKN), a majority-owned subsidiary of North American Financial Holdings, Inc. (“NAFH”), today reported unaudited financial results for the second quarter of 2011. Operating and financial highlights include the following:

  • Capital Bank, formerly the wholly-owned banking subsidiary of Capital Bank Corporation, was merged with and into NAFH National Bank on June 30, 2011;

  • NAFH National Bank changed its name to and was rebranded as Capital Bank, NA immediately following the merger;

  • The Company’s technology platform was converted to NAFH’s enterprise-wide technology platform;

  • Core deposits (total deposits minus time deposits) grew by $27.9 million, or 5.7%, in the second quarter of 2011 immediately prior to the Capital Bank merger; and

  • Net income totaled $1.3 million, or $0.01 per share, in the second quarter of 2011 and totaled $693 thousand, or $0.01 per share, in the period from January 29 to June 30, 2011.

“Following NAFH’s investment in the first quarter and its bank subsidiary merger in the second quarter, Capital Bank Corporation now owns 38% of the newly-merged and rebranded Capital Bank, NA, which has 82 branches and $4.5 billion in assets in North Carolina, South Carolina and Florida. I am pleased with the bank’s progress in new loan originations and core deposit growth, which should set the stage for continued improvements in profitability,” stated Gene Taylor, chairman and CEO of Capital Bank Corporation and NAFH.

“Capital Bank, NA is an independent, southeastern regional bank with a unique brand identity, a single technology platform, a set of value-added products, and very strong capital levels. Our team is committed to providing first-class services to all our customers,” commented Chris Marshall, CFO of Capital Bank Corporation and NAFH.

NAFH Investment

On January 28, 2011, Capital Bank Corporation (the “Company”) completed the issuance and sale of 71 million shares of its common stock to NAFH for approximately $181.1 million in cash (“NAFH Investment”). Also in connection with the NAFH Investment, the Company’s Series A Preferred Stock and warrant to purchase shares of common stock issued to the U.S. Treasury through the TARP were repurchased.

Financial results for the first six months of 2011 were significantly impacted by the controlling investment in the Company by NAFH. The Company was required to apply push-down accounting. Accordingly, the Company’s assets and liabilities were adjusted to estimated fair value at the NAFH Investment date, resulting in elimination of the allowance for loan losses. The Company is still in the process of completing its fair value analysis of assets and liabilities, and final fair value adjustments may differ significantly from the preliminary estimates recorded to date. Balances and activity in the Company’s consolidated financial statements prior to the NAFH Investment have been labeled with “Predecessor Company” while balances and activity subsequent to the NAFH Investment have been labeled with “Successor Company.”

Bank Merger

On June 30, 2011, Capital Bank (“Old Capital Bank”), which was formerly a wholly-owned subsidiary of the Company, merged (the “Bank Merger”) with and into NAFH National Bank (“NAFH Bank”), a national banking association and subsidiary of TIB Financial Corp (“TIB Financial”) and NAFH, with NAFH Bank as the surviving entity. In connection with the Bank Merger, NAFH Bank changed its name to Capital Bank, National Association (“Capital Bank, NA”). NAFH is the owner of approximately 83% of the Company’s common stock and approximately 94% of TIB Financial’s 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. As of June 30, 2011, Capital Bank, NA had total assets of $4.5 billion, total deposits of $3.5 billion and shareholders’ equity of $610.3 million. As of June 30, 2011, following the Merger, Capital Bank, NA operated 82 branches in North Carolina, South Carolina and Florida.

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. As a result of the Bank Merger, the Company now owns approximately 38% of Capital Bank, NA, with NAFH having a direct ownership of 29% and TIB Financial owning the remaining 33%.

Due to its ownership level and significant influence, the Company’s investment in Capital Bank, NA is recorded as an equity-method investment in that entity. As of June 30, 2011, the Company’s investment in Capital Bank, NA totaled $231.3 million, which reflected the Company’s pro rata ownership of Capital Bank, NA’s total shareholders’ equity as a result of the Bank Merger in addition to a $6.1 million capital contribution to Capital Bank, NA immediately following the Bank Merger. The Company also had an advance to Capital Bank, NA totaling $3.4 million at the Merger date. In periods subsequent to the Merger, the Company will adjust this equity investment balance based on its equity in Capital Bank, NA’s net income and comprehensive income. While the Merger reduced the Company’s total shareholders’ equity by $4.8 million, its tangible book value was unaffected. In connection with the Bank Merger, assets and liabilities of Old Capital Bank were de-consolidated from the Company’s balance sheet resulting in a significant decrease in total assets and total liabilities of the Company in the second quarter of 2011.

Net Interest Income

Net interest income for the quarter ended June 30, 2011 (successor) and the quarter ended June 30, 2010 (predecessor) totaled $13.9 million and $12.7 million, respectively. Net interest margin increased from 3.25% in the second quarter of 2010 (predecessor) to 3.74% in the second quarter of 2011 (successor) primarily due to a decline in funding costs as the average rate on total interest-bearing liabilities fell from 1.97% to 1.07% over that period. Net amortization of purchase accounting fair value adjustments on interest-bearing liabilities increased net interest income by $2.1 million in the quarter ended June 30, 2011 (successor) and lowered funding costs in the quarter by 0.63%. Average earning assets decreased from $1.62 billion in the quarter ended June 30, 2010 (predecessor) to $1.52 billion in the quarter ended June 30, 2011 (successor) primarily due to purchase accounting fair value adjustments, principal pay-downs and charge-offs on the loan portfolio.

Further, net interest income for the period of January 29 to June 30, 2011 (successor), the period of January 1 to January 28, 2011 (predecessor), and the six months ended June 30, 2010 (predecessor) totaled $23.9 million, $4.0 million and $25.3 million, respectively. Net interest margin increased from 3.23% in the first half of 2010 (predecessor) to 3.90% for the period of January 29 to June 30, 2011 (successor) primarily due to a decline in funding costs as the average rate on total interest-bearing liabilities fell from 2.03% to 1.06% over that period. Net amortization of purchase accounting fair value adjustments on interest-bearing liabilities increased net interest income by $3.5 million in the period from January 29 to June 30, 2011 (successor) and lowered funding costs in the period by 0.62 %. Average earning assets decreased from $1.63 billion in the six months ended June 30, 2010 (predecessor) to $1.54 billion in the period of January 1 to January 28, 2011 (predecessor) to $1.52 billion in the period of January 29 to June 30, 2011 (successor).

Provision for Loan Losses

Provision for loan losses for the quarter ended June 30, 2011 (successor) and the quarter ended June 30, 2010 (predecessor) totaled $1.5 million and $20.0 million, respectively. The loan loss provision in the successor period reflects $585 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 of the Company’s purchased credit-impaired (“PCI”) loan pools, and $339 thousand of losses on acquired non-PCI loans.

In addition, provision for loan losses for the period of January 29 to June 30, 2011 (successor), the period of January 1 to January 28, 2011 (predecessor), and the six months ended June 30, 2010 (predecessor) totaled $1.7 million, $40 thousand and $31.8 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.

Loans acquired in the NAFH Investment where there was evidence of credit deterioration since origination and where it was probable that the Company will not collect all contractually required principal and interest payments are accounted for as PCI loans. The Company identified approximately 93% of its acquisition-date loan portfolio as PCI. Subsequent to acquisition, estimates of cash flows expected to be collected are refreshed each reporting period based on updated assumptions regarding default rates, loss severities, and other factors that are reflective of current market conditions. If the Company has probable decreases in cash flows expected to be collected (other than due to decreases in interest rate indices), the Company charges the provision for credit losses, resulting in an increase to the allowance for loan losses. If the Company has probable and significant increases in cash flows expected to be collected, the Company will first reverse any previously established allowance for loan losses and then increase interest income as a prospective yield adjustment over the remaining life of the pool of loans.

Noninterest Income

Noninterest income for the quarter ended June 30, 2011 (successor) and the quarter ended June 30, 2010 (predecessor) totaled $2.1 million and $2.5 million, respectively. Noninterest income in the second quarter of 2010 (predecessor) benefited from $63 thousand of gains recorded on the sale of investment securities while no gains or losses were recognized in the second quarter of 2011 (successor). Mortgage fees were negatively impacted in the quarter ended June 30, 2011 (successor) by sluggish demand in the local housing market and by an uptick in mortgage rates early in 2011. Additionally, income from bank-owned life insurance (“BOLI”) in the second quarter of 2011 (successor) was lower than the second quarter of 2010 (predecessor) after the Company surrendered certain BOLI contracts on former employees and directors late in 2010.

Further, noninterest income for the period of January 29 to June 30, 2011 (successor), the period of January 1 to January 28, 2011 (predecessor), and the six months ended June 30, 2010 (predecessor) totaled $3.3 million, $832 thousand and $5.0 million, respectively. Noninterest income in the first half of 2010 (predecessor) benefited from $326 thousand of gains recorded on the sale of investment securities while no gains or losses were recognized in the period from January 29 to June 30, 2011 (successor). Additionally, income from bank-owned life insurance BOLI in the period was significantly lower than the six months ended June 30, 2010 (predecessor) after the Company surrendered certain BOLI contracts on former employees and directors late in 2010. Other noninterest income for the period of January 29 to June 30, 2011 (successor) was negatively impacted by a $50 thousand loss from a decline in the stock price of an equity security that the Company marks to market through noninterest income, while the Company recorded a gain of $71 thousand from appreciation in value of this security in the first quarter of 2010 (predecessor).

Noninterest Expense

Noninterest expense for the quarter ended June 30, 2011 (successor) and the quarter ended June 30, 2010 (predecessor) totaled $12.8 million and $12.4 million, respectively. Expenses in the second quarter of 2011 (successor) were significantly impacted by a $374 thousand 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.

Additionally, salaries and benefits expense increased due primarily to lower deferred loan costs, which reduce expense. Occupancy expense was negatively impacted in the second quarter of 2011 (successor) from the relocation of two previously existing branch offices into larger facilities that were opened early in 2011. Advertising and public relations costs were elevated in the second quarter of 2010 (predecessor) compared to the second quarter of 2011 (successor) due in part from radio and television ads promoting the Company’s special financing programs which were discontinued in early 2011. Professional fees were elevated in the second quarter of 2010 (predecessor) primarily due to higher legal costs as the Company explored various capital raising options prior to being recapitalized by NAFH. Other real estate losses and miscellaneous loan costs were higher in the second quarter of 2011 (successor) because of higher loan workout, appraisal and foreclosure costs to resolve problem assets. Directors’ fees were reduced significantly in the second quarter of 2011 (successor) as the Company’s board of directors was reconstituted post-acquisition and the Capital Bank Corporation Deferred Compensation Plan for Outside Directors was terminated.

Further, noninterest expense for the period of January 29 to June 30, 2011 (successor), the period of January 1 to January 28, 2011 (predecessor), and the six months ended June 30, 2010 (predecessor) totaled $25.0 million, $4.2 million and $25.0 million, respectively. Expenses in the successor period were significantly impacted by $4.0 million of contract termination fees related to the conversion and integration of the Company’s operations onto a common technology platform utilized across the NAFH enterprise.

Additionally, salaries and benefits expense increased in the successor period from the accelerated vesting of stock options and restricted shares at closing of the NAFH Investment. Salaries expense also increased in the successor period and period of January 1 to January 28, 2011 (predecessor) from lower deferred loan costs, which reduce expense. Occupancy expense was impacted in the successor period and period of January 1 to January 28, 2011 (predecessor) from the relocation of two previously existing branch offices into larger facilities that were opened early in 2011. Advertising and public relations costs were elevated in the first six months of 2010 (predecessor) due in part from radio and television ads promoting the Company’s special financing programs which were discontinued in early 2011. Professional fees were elevated in the first six months of 2010 (predecessor) primarily due to higher legal costs as the Company explored various capital raising options prior to being recapitalized by NAFH. Other real estate losses and miscellaneous loan costs were lower in the successor period because of valuation adjustments to reduce the value of certain bank-owned properties at the NAFH Investment date. Directors’ fees were reduced significantly in the successor period as the Company’s board of directors was reconstituted post-acquisition and the Capital Bank Corporation Deferred Compensation Plan for Outside Directors was terminated.

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
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

Three Months

Ended
Jun. 30, 2010

Interest income

$

17,440

$

12,281

$

5,955

$

18,327

$

19,535

$

19,794

Interest expense

3,551

2,260

1,996

6,040

6,153

7,050

Net interest income

13,889

10,021

3,959

12,287

13,382

12,744

Provision for loan losses

1,485

167

40

20,011

6,763

20,037

Net interest income (loss)

after provision

12,404

9,854

3,919

(7,724)

6,619

(7,293)

Noninterest income

2,065

1,252

832

8,004

2,500

2,514

Noninterest expense

12,753

12,229

4,155

15,129

14,210

12,380

Net income (loss) before taxes

1,716

(1,123)

596

(14,849)

(5,091)

(17,159)

Income tax expense (benefit)

449

(549)

18,634

3,975

(3,576)

Net income (loss)

1,267

(574)

596

(33,483)

(9,066)

(13,583)

Dividends and accretion on

preferred stock

861

589

588

589

Net income (loss) attributable

to common shareholders

$

1,267

$

(574)

$

(265)

$

(34,072)

$

(9,654)

$

(14,172)

Earnings (loss) per share –

basic and diluted

$

0.01

$

(0.01)

$

(0.02)

$

(2.59)

$

(0.74)

$

(1.09)

End of Period Balances

Successor Company

Predecessor Company

(Dollars in thousands except per share data)

Jun. 30, 2011

Mar. 31, 2011

Dec. 31, 2010

Sep. 30, 2010

Jun. 30, 2010

Total assets

$

247,576

$

1,704,656

$

1,585,547

$

1,649,699

$

1,694,336

Total earning assets

1,531,366

1,537,863

1,579,489

1,602,891

Cash and cash equivalents

12,477

116,650

66,745

68,069

41,417

Investment securities

304,902

223,292

196,046

228,812

Loans

1,125,260

1,254,479

1,324,932

1,351,101

Allowance for loan losses

167

36,061

36,249

35,762

Investment in and advance to

Capital Bank, NA

234,671

Intangible assets

35,807

1,774

2,006

2,241

Deposits

1,349,661

1,343,286

1,359,411

1,370,777

Borrowings

93,513

121,000

129,000

153,000

Subordinated debentures

18,561

19,431

34,323

34,323

34,323

Shareholders’ equity

228,377

228,760

76,688

116,103

125,479

Per Share Data

Book value

$

2.66

$

2.68

$

2.75

$

5.81

$

6.54

Tangible book value

2.29

2.26

2.61

5.65

6.36

Common shares outstanding

85,802,164

85,489,260

12,877,846

12,880,954

12,880,954

CAPITAL BANK CORPORATION

Average Balances and Yields/Rates

Successor Company

Predecessor Company

(Dollars in thousands)

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

Three Months

Ended
Jun. 30, 2010

Average Balances

Total assets

$

1,702,281

$

1,693,890

$

1,592,750

$

1,648,467

$

1,665,975

$

1,719,240

Total earning assets

1,518,835

1,520,847

1,542,617

1,577,651

1,578,241

1,623,279

Investment securities

338,035

242,622

223,854

198,524

218,883

230,138

Loans

1,127,603

1,138,367

1,249,787

1,295,748

1,342,835

1,373,613

Deposits

1,343,599

1,340,741

1,350,336

1,366,905

1,345,562

1,382,527

Borrowings

93,349

98,599

120,032

126,130

150,478

153,264

Subordinated debentures

18,848

19,313

34,323

34,323

34,323

34,323

Shareholders’ equity

231,107

226,423

78,724

110,788

125,103

136,949

Yields/Rates (1)

Yield on earning assets

4.68

%

5.07

%

4.61

%

4.68

%

5.04

%

4.99

%

Cost of interest-

bearing liabilities

1.07

1.04

1.69

1.71

1.76

1.97

Net interest spread

3.61

4.03

2.92

2.97

3.28

3.02

Net interest margin

3.74

4.15

3.09

3.16

3.48

3.25

(1) Annualized and on a fully taxable equivalent basis.

CAPITAL BANK CORPORATION

CONSOLIDATED BALANCE SHEETS

Successor
Company

Predecessor
Company

Jun. 30, 2011

Dec. 31, 2010

(Dollars in thousands)

(Unaudited)

Assets

Cash and cash equivalents:

Cash and due from banks

$

12,477

$

13,646

Interest-bearing deposits with banks

53,099

Total cash and cash equivalents

12,477

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

234,671

Other real estate

18,334

Premises and equipment, net

25,034

Other intangible assets, net

1,774

Other assets

428

24,957

Total assets

$

247,576

$

1,585,547

Liabilities

Deposits:

Demand, noninterest checking

$

$

116,113

NOW accounts

185,782

Money market accounts

137,422

Savings accounts

30,639

Time deposits

873,330

Total deposits

1,343,286

Borrowings

121,000

Subordinated debentures

18,561

34,323

Other liabilities

638

10,250

Total liabilities

19,199

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

227,684

145,594

Retained earnings (accumulated deficit)

693

(108,027)

Accumulated other comprehensive income (loss)

(1,297)

Total shareholders’ equity

228,377

76,688

Total liabilities and shareholders’ equity

$

247,576

$

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 Month
Ended
Jun. 30, 2011

Three Months
Ended
Jun. 30, 2010

Jan. 29, 2011
to
Jun. 30, 2011

Jan. 1, 2011
to
Jan. 28, 2011

Six Months
Ended
Jun. 30, 2010

Interest income:

Loans and loan fees

$

14,915

$

17,312

$

25,971

$

5,479

$

34,723

Investment securities:

Taxable interest income

2,216

1,971

3,206

391

3,997

Tax-exempt interest income

239

483

398

74

1,084

Dividends

30

18

59

36

Federal funds and other interest income

40

10

87

11

20

Total interest income

17,440

19,794

29,721

5,955

39,860

Interest expense:

Deposits

2,786

5,604

4,560

1,551

11,755

Borrowings and subordinated debentures

765

1,446

1,251

445

2,811

Total interest expense

3,551

7,050

5,811

1,996

14,566

Net interest income

13,889

12,744

23,910

3,959

25,294

Provision for loan losses

1,485

20,037

1,652

40

31,771

Net interest income (loss) after

provision for loan losses

12,404

(7,293)

22,258

3,919

(6,477)

Noninterest income:

Service charges and other fees

807

854

1,355

291

1,722

Bank card services

547

543

847

174

958

Mortgage origination and other loan fees

255

339

518

210

666

Brokerage fees

212

285

308

78

472

Bank-owned life insurance

114

255

134

10

494

Net gain (loss) on sale of investment securities

63

326

Other

130

175

155

69

407

Total noninterest income

2,065

2,514

3,317

832

5,045

Noninterest expense:

Salaries and employee benefits

5,568

5,319

9,525

1,977

10,719

Occupancy

1,786

1,456

2,926

548

2,958

Furniture and equipment

857

700

1,401

275

1,445

Data processing and telecommunications

635

525

911

180

1,042

Advertising and public relations

144

599

325

131

1,029

Office expenses

269

288

498

93

620

Professional fees

208

684

543

190

1,159

Business development and travel

304

307

550

87

574

Amortization of other intangible assets

287

235

478

62

470

ORE losses and miscellaneous loan costs

1,085

708

1,608

176

2,025

Directors’ fees

53

294

93

68

592

FDIC deposit insurance

513

651

1,076

266

1,316

Contract termination fees

374

3,955

Other

670

614

1,093

102

1,021

Total noninterest expense

12,753

12,380

24,982

4,155

24,970

Net income (loss) before taxes

1,716

(17,159)

593

596

(26,402)

Income tax expense (benefit)

449

(3,576)

(100)

(7,485)

Net income (loss)

1,267

(13,583)

693

596

(18,917)

Dividends and accretion on preferred stock

589

861

1,178

Net (income) loss attributable to

common shareholders

$

1,267

$

(14,172)

$

693

$

(265)

$

(20,095)

Net income (loss) per common share – basic

$

0.01

$

(1.09)

$

0.01

$

(0.02)

$

(1.60)

Net income (loss) per common share – diluted

$

0.01

$

(1.09)

$

0.01

$

(0.02)

$

(1.60)

CAPITAL BANK CORPORATION

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

Tax Equivalent Basis (1)

Successor Company

Predecessor Company

Three Months Ended
Jun. 30, 2011

Period of
Jan. 29 to Mar. 31, 2011

Three Months Ended
Jun. 30, 2010

(Dollars in thousands)

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

%

$

1,139,698

$

11,155

6.06

%

$

1,373,613

$

17,465

5.10

%

Investment securities (3)

334,230

2,639

3.16

242,840

1,254

3.10

224,366

2,722

4.85

Interest-bearing deposits

56,149

40

0.29

138,309

47

0.21

25,300

10

0.16

Total interest-earning

assets

1,518,835

$

17,708

4.68

%

1,520,847

$

12,456

5.07

%

1,623,279

$

20,197

4.99

%

Cash and due

from banks

16,587

16,373

17,819

Other assets

166,859

156,670

78,142

Total assets

$

1,702,281

$

1,693,890

$

1,719,240

Liabilities and Equity

NOW and

money market

accounts

$

345,307

$

666

0.77

%

$

344,189

$

418

0.75

%

$

326,706

$

648

0.80

%

Savings accounts

32,241

10

0.12

31,521

6

0.12

30,721

10

0.13

Time deposits

843,725

2,110

1.00

851,424

1,350

0.98

891,645

4,946

2.22

Total interest-bearing

deposits

1,221,273

2,786

0.91

1,227,134

1,774

0.89

1,249,072

5,604

1.80

Borrowings

93,849

410

1.76

98,599

254

1.59

153,264

1,146

3.00

Subordinated debentures

18,848

355

7.55

19,313

232

7.43

34,323

298

3.48

Repurchase agreements

1,590

2

0.50

Total interest-

bearing liabilities

1,333,470

$

3,551

1.07

%

1,345,046

$

2,260

1.04

%

1,438,249

$

7,050

1.97

%

Noninterest-

bearing deposits

122,326

113,607

133,455

Other liabilities

15,378

8,814

10,587

Total liabilities

1,471,174

1,467,467

1,582,291

Shareholders’ equity

231,107

226,423

136,949

Total liabilities and

shareholders’ equity

$

1,702,281

$

1,693,890

$

1,719,240

Net interest spread (4)

3.61

%

4.03

%

3.02

%

Tax equivalent

adjustment

$

268

$

175

$

403

Net interest income and

net interest margin (5)

$

14,157

3.74

%

$

10,196

4.15

%

$

13,147

3.25

%

(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

Period of
Jan. 29 to Jun. 30, 2011

Period of
Jan. 1 to Jan. 28, 2011

Six Months Ended
Jun. 30, 2010

(Dollars in thousands)

Average

Balance

Amount

Earned

Average

Rate

Average

Balance

Amount

Earned

Average

Rate

Average

Balance

Amount

Earned

Average

Rate

Assets

Loans (2)

$

1,132,878

$

26,184

5.62

%

1,253,296

$

5,530

5.20

%

$

1,383,337

$

35,027

5.11

%

Investment securities (3)

298,283

3,893

3.13

225,971

504

2.68

225,088

5,678

5.05

Interest-bearing

deposits

88,465

87

0.24

63,350

11

0.20

22,777

20

0.18

Total interest-earning

assets

1,519,626

$

30,164

4.83

%

1,542,617

$

6,045

4.61

%

1,631,202

$

40,725

5.03

%

Cash and due

from banks

16,503

16,112

18,630

Other assets

158,079

34,021

76,219

Total assets

$

1,694,208

$

1,592,750

$

1,726,051

Liabilities and Equity

NOW and

money market

accounts

$

344,867

$

1,084

0.76

%

$

334,668

$

211

0.74

%

$

334,334

$

1,534

0.93

%

Savings accounts

31,958

16

0.12

30,862

3

0.11

29,861

20

0.14

Time deposits

846,753

3,460

0.99

870,146

1,337

1.81

881,632

10,201

2.33

Total interest-

bearing deposits

1,223,578

4,560

0.91

1,235,676

1,551

1.48

1,245,827

11,755

1.90

Borrowings

95,414

665

1.70

120,032

343

3.36

162,061

2,290

2.85

Subordinated debentures

19,031

586

7.49

34,323

102

3.50

32,786

516

3.17

Repurchase agreements

3,120

5

0.32

Total interest-

bearing liabilities

1,338,023

$

5,811

1.06

%

1,390,031

$

1,996

1.69

%

1,443,794

$

14,566

2.03

%

Noninterest-

bearing deposits

118,896

114,660

132,718

Other liabilities

12,796

9,635

10,622

Total liabilities

1,469,715

1,514,326

1,587,134

Shareholders’ equity

224,493

78,424

138,917

Total liabilities and

shareholders’ equity

$

1,694,208

$

1,592,750

$

1,726,051

Net interest spread (4)

3.77

%

2.92

%

3.00

%

Tax equivalent

adjustment

$

443

$

90

$

865

Net interest income and

net interest margin (5)

$

24,353

3.90

%

$

4,049

3.09

%

$

26,159

3.23

%

(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