Fourth quarter 2008 average customer funding, defined as total deposits less brokered deposits plus customer sweep accounts, decreased $145.6 million, or (1.8)% linked-quarter. However, based on period-end balances, customer funding remained relatively unchanged at $8.0 billion, as customer deposit balances stabilized as a result of the FDIC and Treasury actions during the quarter. Fourth quarter 2008 average wholesale borrowings, including brokered deposits and excluding customer sweep accounts, remained unchanged at $4.0 billion, while period-end balances declined $234.4 million.
Fourth quarter 2008 operating noninterest income (which excludes the non-operating items mentioned below) totaled $28.2 million, down $1.2 million from $29.4 million for third quarter 2008. Linked-quarter, customer fee income and wealth management income decreased $1.6 million and $916,000, respectively, reflecting impacts from the economic downturn, such as fewer customer transactions and lower asset valuations. These decreases were partially offset by a $1.1 million increase in bank-owned life insurance income, which includes insurance proceeds in part offset by related compensation expenses of $645,000 (included in operating noninterest expenses).
Total noninterest income, including non-operating items, was $29.7 million for fourth quarter 2008, compared with $28.7 million for third quarter 2008. Non-operating noninterest income for fourth quarter 2008 included a $1.6 million net gain on securities from a $1.8 million net gain on the sale of securities, partially offset by the fourth quarter 2008 recognition of $279,000 of other than temporary impairment on a bank equity fund investment with a remaining carrying value of $651,000.
Operating noninterest expenses (which exclude the non-operating items mentioned below) totaled $91.8 million for fourth quarter 2008, a $2.1 million increase from $89.7 million for third quarter 2008. The overall increase was partially reduced by lower personnel expense principally from reversals of accruals for incentive compensation while loan and foreclosed asset expense and FDIC insurance increased $499,000 in the aggregate. TSFG’s executive management team received no bonuses for 2008 and will receive no merit increases for 2009.
Total noninterest expenses, including non-operating items, were $341.8 million for fourth quarter 2008, compared with $94.2 million for third quarter 2008. Fourth quarter 2008 non-operating noninterest expenses included $237.6 million for non-cash goodwill impairment for the Florida Banking Segment, $9.6 million for employee severance costs, including $7.8 million related to the retirement of the former Chairman, President and CEO (announced in September 2008), a $1.7 million loss on early extinguishment of debt, and a $1.1 million loss related to collateral posted against a derivative transaction upon default. In connection with a portion of the severance costs listed above, in December 2008, TSFG eliminated approximately 68 positions as well as 5 open positions, or approximately 3% of total FTEs. On January 15, 2009, TSFG’s FTEs totaled 2,470, comparable to year-end 2007 levels.
TSFG recently launched phase one of Project NOW, an efficiency improvement project to reduce costs and increase revenues while improving the customer experience. Phase 1 involves 8 workstreams, such as steamlining branch processes, enhancing retail deposit fees, and centralizing procurement. Each workstream is led by TSFG employees who are dedicated full-time to their particular workstream. From the 8 initial workstreams, TSFG expects to generate annual pre-tax operating benefits of approximately $18 to $20 million when fully implemented in 2010.
Harton commented, “The current economy presents unprecedented challenges, including headwinds from lower revenues, higher FDIC insurance premiums, and loan collection expense. We are aggressively pursuing improvements in our cost structure. This is not business as usual, and there are no sacred cows. Everything is on the table as we explore all opportunities. We are looking for quick hits, while simultaneously initiating Phase 1 of Project NOW.”
Credit Quality
At December 31, 2008, nonperforming loans held for investment totaled $355.6 million, a $115.5 million increase from $240.1 million at September 30, 2008. In addition, TSFG had $16.5 million in nonperforming loans held for sale. Completed income property and commercial development accounted for approximately half of the increase in nonperforming loans. While credit deterioration had been concentrated in TSFG’s Florida markets, TSFG experienced signs of increasing weakness in its North Carolina and South Carolina markets. Approximately 40%, or $142.0 million, of nonaccrual loans held for investment at December 31, 2008 related to residential construction loans, with approximately 63% of these loans located in Florida. At December 31, 2008, nonperforming assets increased to $421.2 million, or 4.10% of loans and foreclosed property, from $293.2 million, or 2.83%, at September 30, 2008.
The provision for credit losses for fourth quarter 2008 totaled $122.9 million, compared with $84.6 million for third quarter 2008. For fourth quarter 2008, the provision for credit losses exceeded net loan charge-offs by $46.9 million. This increased the allowance for credit losses to $249.9 million, or 2.45% of loans held for investment, up from $203.0 million, or 1.97% of loans held for investment, at September 30, 2008. The allowance coverage of nonperforming loans held for investment totaled 0.69 times and 0.84 times at December 31, 2008 and September 30, 2008, respectively.
Net loan charge-offs in fourth quarter 2008 totaled $76.1 million, or 2.93% of average loans held for investment, and $75.4 million, or 2.87%, for third quarter 2008. Fourth quarter charge-offs included $24.5 million for residential construction and $17.6 million for C&I loans. Fourth quarter charge-offs included $2.7 million related to loan sales, while third quarter charge-offs included $28.1 million related to loan sales and loans held for sale. Net loan charge-offs totaled 2.16% for 2008 and averaged $55.9 million per quarter.
5
Capital
On December 5, 2008, The South Financial Group completed the issuance and sale of $347 million of preferred stock and a warrant to purchase approximately 10.1 million shares of TSFG common stock at $5.15 per share to the U.S. Treasury under its voluntary Capital Purchase Program. TSFG is committed to support economic growth in the communities we serve and fully comply with the terms of the CPP. For fourth quarter 2008, TSFG recorded dividends payable to the U.S. Treasury of $3.4 million. The effective yield on the CPP preferred stock is estimated at 6.3%, after reflecting accretion from the value assigned to the warrants.
Tangible shareholders’ equity at December 31, 2008 increased to $1.4 billion from $1.0 billion at September 30, 2008, primarily from the CPP investment by the U.S. Treasury. As a result, TSFG’s tangible equity to tangible assets ratio at December 31, 2008 was 10.29%, up from 7.94% at September 30, 2008. TSFG and its banking subsidiary exceed “well-capitalized” standards for all regulatory capital ratios.
Tangible common equity to tangible assets at December 31, 2008 totaled 6.05% (comparable with 6.06% for September 30, 2008), or 7.84% reflecting the Mandatorily Convertible Preferred Stock, which automatically converts into common stock on May 1, 2011 ($14.5 million has converted to date). Tangible common book value per common share assuming conversion of the Mandatorily Convertible Preferred Stock was $9.40 at December 31, 2008, compared with $9.42 at September 30, 2008.
Conference Call / Webcast Information
The South Financial Group will host a conference call on Wednesday, January 28th at 10:00 a.m. (ET) to discuss fourth quarter 2008 financial results. Additional material information, including forward-looking statements such as trends and projections, may be discussed during the presentation. For supplemental financial information and financial review presentation slides, please refer to the Form 8-K filed by TSFG with the Securities and Exchange Commission on January 27th or visit the Investor Relations section of its website under the Quarterly Earnings button. To participate in the conference call or webcast, please follow the instructions listed below.
Conference Call: Please call 1-888-405-5393 or 1-517-645-6236 using the access code “The South.” A 7-day rebroadcast of the call will be available via 1-800-678-0452 or 1-402-998-0873.
Webcast: To gain access to the webcast, which will be “listen-only,” please go to www.thesouthgroup.com under the Investor Relations tab and click on the link “Webcast/The South Financial Group 4th Quarter Earnings Conference Call.” For those unable to participate during the live webcast, it will be archived on The South Financial Group website until February 11, 2009.
General Information
The South Financial Group is the largest publicly-traded bank holding company headquartered in South Carolina and ranks among the top 50 U.S. commercial bank holding companies in total assets. At December 31, 2008, it had approximately $13.6 billion in total assets and 180 branch offices in Florida, North Carolina, and South Carolina. TSFG operates Carolina First Bank, which conducts banking operations in North Carolina and South Carolina (as Carolina First Bank), in Florida (as Mercantile Bank), and on the Internet (as Bank CaroLine). At December 31, 2008, approximately 45% of TSFG’s total customer deposits were in South Carolina, 41% were in Florida, and 14% were in North Carolina. Investor information is available at www.thesouthgroup.com.
6
Explanation of TSFG’s Use of Certain Unaudited Non-GAAP Financial Measures and Forward-Looking Statements
This press release contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). The attached financial highlights provide reconciliations between GAAP net income (loss) and operating earnings (loss), which exclude gains or losses on certain items deemed not to reflect core operations. In addition, TSFG provides data eliminating intangibles and related amortization in order to present data on a “tangible” or “cash operating” basis. TSFG uses these non-GAAP measures in its analysis of TSFG’s performance and believes presentations of “operating” financial measures provide useful supplemental information, a clearer understanding of TSFG’s performance, and better reflect TSFG’s core operating activities. Management utilizes non-GAAP measures in the calculation of certain of TSFG’s ratios, in particular, to analyze on a consistent basis over time the performance of what it considers to be its core operations. TSFG believes the non-GAAP measures enhance investors’ understanding of TSFG’s business and performance. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures and cash basis information are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. Management compensates for these limitations by providing detailed reconciliations between GAAP and operating measures. These disclosures should not be considered an alternative to GAAP.
This news release contains forward-looking statements (as defined in the Private Securities Litigation Reform Act of 1995) that are provided to assist in the understanding of anticipated future financial performance. These statements (as well as other forward-looking statements that may be made by management in the related conference call) include, but are not limited to, descriptions of management's plans, objectives or goals for future operations, and predictions, forecasts or other statements about future operations. They also include such items as return goals, loan growth, loan sales, customer funding growth, expense control, income tax rate, expected financial results for acquisitions, noninterest income, adequacy of capital and future capital levels, factors that will affect credit quality and the net interest margin, effectiveness of its hedging strategies, risks and effects of changes in interest rates, effects of future economic conditions, and market performance. However, such statements necessarily involve risks and uncertainties and there are a number of factors – many of which are beyond TSFG’s control -- that could cause the actual conditions, events, or results to differ materially from those in such statements. For a discussion of certain factors that may cause such forward-looking statements to differ materially from TSFG’s actual results, please refer to TSFG’s filings with the Securities and Exchange Commission. The South Financial Group undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this release.
CONTACT:
James R. Gordon, Senior EVP & Chief Financial Officer (864) 552-9050
Mary M. Gentry, EVP – Investor Relations (864) 421-1068
7
|
PAGE 1, FINANCIAL HIGHLIGHTS |
THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES |
(dollars in thousands, except share data) (unaudited) |
|
| | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | % Change 12/31/08 vs. | |
| |
| |
|
|
| | 12/31/08 | | 9/30/08 | | 12/31/07 | | 9/30/08 | | 9/30/08 Annualized | | 12/31/07 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS SUMMARY | | | | | | | | | | | | | | | | | | | |
Net interest income (tax-equivalent) | | $ | 92,898 | | $ | 96,923 | | $ | 96,460 | | | (4.2 | )% | | (16.5 | )% | | (3.7 | )% |
Less: tax-equivalent adjustment | | | 1,265 | | | 1,304 | | | 1,512 | | | (3.0 | ) | | (11.9 | ) | | (16.3 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net interest income | | | 91,633 | | | 95,619 | | | 94,948 | | | (4.2 | ) | | (16.6 | ) | | (3.5 | ) |
Provision for credit losses | | | 122,926 | | | 84,608 | | | 31,926 | | | 45.3 | | | 180.2 | | | 285.0 | |
Noninterest income: (1) | | | | | | | | | | | | | | | | | | | |
Operating noninterest income (noninterest income, excluding non-operating items) | | | 28,168 | | | 29,390 | | | 30,279 | | | (4.2 | ) | | (16.5 | ) | | (7.0 | ) |
Gain (loss) on securities | | | 1,561 | | | (725 | ) | | (1,288 | ) | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Non-operating noninterest income (loss) | | | 1,561 | | | (725 | ) | | (1,288 | ) | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total noninterest income | | | 29,729 | | | 28,665 | | | 28,991 | | | 3.7 | | | 14.8 | | | 2.5 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Noninterest expenses: (1) | | | | | | | | | | | | | | | | | | | |
Operating noninterest expenses (noninterest expenses, excluding non-operating items) | | | 91,785 | | | 89,661 | | | 79,351 | | | 2.4 | | | 9.4 | | | 15.7 | |
Goodwill impairment | | | 237,618 | | | — | | | — | | | n/m | | | n/m | | | n/m | |
Employment contracts and severance | | | 9,599 | | | 4,621 | | | — | | | n/m | | | n/m | | | n/m | |
(Gain) loss on early extinguishment of debt | | | 1,747 | | | (125 | ) | | 499 | | | n/m | | | n/m | | | n/m | |
Visa-related litigation | | | — | | | — | | | 881 | | | n/m | | | n/m | | | n/m | |
Loss on derivative collateral | | | 1,061 | | | — | | | — | | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Non-operating noninterest expenses | | | 250,025 | | | 4,496 | | | 1,380 | | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total noninterest expenses | | | 341,810 | | | 94,157 | | | 80,731 | | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Income (loss) before income taxes | | | (343,374 | ) | | (54,481 | ) | | 11,282 | | | n/m | | | n/m | | | n/m | |
Income tax expense (benefit) | | | (33,435 | ) | | (29,526 | ) | | 2,293 | | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net income (loss) | | | (309,939 | ) | | (24,955 | ) | | 8,989 | | | n/m | | | n/m | | | n/m | |
Preferred stock dividends | | | 9,421 | | | 6,250 | | | — | | | 50.7 | | | 201.8 | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net income (loss) available to common shareholders | | $ | (319,360 | ) | $ | (31,205 | ) | $ | 8,989 | | | n/m | % | | n/m | % | | n/m | % |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Earnings: | | | | | | | | | | | | | | | | | | | |
Operating earnings (loss) | | $ | (65,542 | ) | $ | (22,564 | ) | $ | 10,857 | | | n/m | % | | n/m | % | | n/m | % |
Operating earnings (loss) available to common shareholders | | | (74,963 | ) | | (28,814 | ) | | 10,857 | | | n/m | | | n/m | | | n/m | |
Per common share data: | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) | | $ | (4.29 | ) | $ | (0.43 | ) | $ | 0.12 | | | n/m | % | | n/m | % | | n/m | % |
Diluted earnings (loss) | | | (4.29 | ) | | (0.43 | ) | | 0.12 | | | n/m | | | n/m | | | n/m | |
Operating earnings (loss) available to common shareholders, diluted | | | (1.01 | ) | | (0.40 | ) | | 0.15 | | | n/m | | | n/m | | | n/m | |
Cash dividends declared per common share | | | 0.01 | | | 0.01 | | | 0.19 | | | — | | | n/m | | | (94.7 | ) |
Average common shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic | | | 74,505,656 | | | 72,755,480 | | | 72,571,612 | | | 2.4 | % | | 9.6 | % | | 2.7 | % |
Diluted (2) | | | 74,505,656 | | | 72,755,480 | | | 72,875,062 | | | 2.4 | | | 9.6 | | | 2.2 | |
PERFORMANCE RATIOS: | | | | | | | | | | | | | | | | | | | |
Total revenue: (3) | | | | | | | | | | | | | | | | | | | |
GAAP | | $ | 121,362 | | $ | 124,284 | | $ | 123,939 | | | (2.4 | )% | | (9.4 | )% | | (2.1 | )% |
Operating (4) | | | 121,066 | | | 126,313 | | | 126,739 | | | (4.2 | ) | | (16.5 | ) | | (4.5 | ) |
Return on average assets(5) | | | (8.94 | )% | | (0.72 | )% | | 0.26 | % | | | | | | | | | |
Return on average common equity (6) | | | (99.16 | ) | | (9.53 | ) | | 2.29 | | | | | | | | | | |
Return on average equity(5) | | | (76.17 | ) | | (6.39 | ) | | 2.29 | | | | | | | | | | |
Net interest margin (tax-equivalent) | | | 2.97 | | | 3.08 | | | 3.09 | | | | | | | | | | |
Efficiency ratios: (7) | | | | | | | | | | | | | | | | | | | |
GAAP | | | 281.64 | | | 75.76 | | | 65.14 | | | | | | | | | | |
Cash operating (4) | | | 74.64 | | | 69.82 | | | 61.15 | | | | | | | | | | |
| |
(1) | During fourth quarter 2008, TSFG reclassified gain (loss) on sale of other real estate owned from noninterest income to noninterest expense. Prior periods have been reclassified to conform to the current presentation. See footnote on page 6 for amounts reclassified. |
| |
(2) | For the three months ended December 31, 2008, and September 30, 2008, average diluted shares exclude convertible preferred stock, warrants, and outstanding equity awards since either their effect would be antidilutive or the exercise price was greater than the average market price of the common shares. |
| |
(3) | The sum of net interest income and noninterest income. |
| |
(4) | Total revenue and the cash efficiency ratio, on an operating basis, are calculated using tax-equivalent net interest income and exclude non-operating items. The cash operating efficiency ratio also excludes amortization of intangibles. |
| |
(5) | Return on average assets and return on average equity are calculated as net income divided by either average assets or average total equity. |
| |
(6) | Return on average common equity is calculated as net income available to common shareholders divided by average common equity. |
| |
(7) | Calculated as noninterest expenses divided by the sum of net interest income and noninterest income. |
| |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com. |
|
PAGE 2, FINANCIAL HIGHLIGHTS |
THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES |
(dollars in thousands, except share data) (unaudited) |
|
| | | | | | | | | | |
| | Year Ended | | | |
| |
| | | |
| | 12/31/08 | | 12/31/07 | | % Change | |
|
|
|
|
|
|
|
|
EARNINGS SUMMARY | | | | | | | | | | |
Net interest income (tax-equivalent) | | $ | 385,517 | | $ | 389,027 | | | (0.9 | )% |
Less: tax-equivalent adjustment | | | 5,354 | | | 6,246 | | | (14.3 | ) |
| |
|
| |
|
| |
|
| |
Net interest income | | | 380,163 | | | 382,781 | | | (0.7 | ) |
Provision for credit losses | | | 344,589 | | | 68,568 | | | 402.6 | |
Noninterest income: (1) | | | | | | | | | | |
Operating noninterest income (noninterest income, excluding non-operating items) | | | 116,672 | | | 118,335 | | | (1.4 | ) |
Gain (loss) on securities | | | 3,108 | | | (4,623 | ) | | n/m | |
Gain on Visa IPO share redemption | | | 1,904 | | | — | | | n/m | |
| |
|
| |
|
| |
|
| |
Non-operating noninterest income (loss) | | | 5,012 | | | (4,623 | ) | | n/m | |
| |
|
| |
|
| |
|
| |
Total noninterest income | | | 121,684 | | | 113,712 | | | 7.0 | |
| |
|
| |
|
| |
|
| |
Noninterest expenses: (1) | | | | | | | | | | |
Operating noninterest expenses (noninterest expenses, excluding non-operating items) | | | 346,367 | | | 316,033 | | | 9.6 | |
Goodwill impairment | | | 426,049 | | | — | | | n/m | |
Employment contracts and severance | | | 16,519 | | | 2,306 | | | n/m | |
Branch acquisition and conversion costs | | | 731 | | | — | | | n/m | |
Loss on early extinguishment of debt | | | 2,086 | | | 2,029 | | | n/m | |
Visa-related litigation | | | (863 | ) | | 881 | | | n/m | |
Loss on derivative collateral | | | 1,061 | | | — | | | n/m | |
| |
|
| |
|
| |
|
| |
Non-operating noninterest expenses | | | 445,583 | | | 5,216 | | | n/m | |
| |
|
| |
|
| |
|
| |
Total noninterest expenses | | | 791,950 | | | 321,249 | | | 146.5 | |
| |
|
| |
|
| |
|
| |
Income (loss) before income taxes | | | (634,692 | ) | | 106,676 | | | n/m | |
Income tax expense (benefit) | | | (87,574 | ) | | 33,400 | | | n/m | |
| |
|
| |
|
| |
|
| |
Net income (loss) | | | (547,118 | ) | | 73,276 | | | n/m | |
Preferred stock dividends | | | 21,504 | | | — | | | n/m | |
| |
|
| |
|
| |
|
| |
Net income (loss) available to common shareholders | | $ | (568,622 | ) | $ | 73,276 | | | n/m | % |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
Earnings: | | | | | | | | | | |
Operating earnings (loss) | | $ | (112,864 | ) | $ | 79,928 | | | n/m | % |
Operating earnings (loss) available to common shareholders | | | (134,368 | ) | | 79,928 | | | n/m | |
Per common share data: | | | | | | | | | | |
Basic earnings (loss) | | $ | (7.77 | ) | $ | 1.00 | | | n/m | % |
Diluted earnings (loss) | | | (7.77 | ) | | 0.99 | | | n/m | |
Operating earnings (loss) available to common shareholders, diluted | | | (1.84 | ) | | 1.08 | | | n/m | |
Cash dividends declared per common share | | | 0.22 | | | 0.73 | | | (69.9 | ) |
Average common shares outstanding: | | | | | | | | | | |
Basic | | | 73,136,936 | | | 73,618,338 | | | (0.7 | )% |
Diluted (2) | | | 73,136,936 | | | 74,085,440 | | | (1.3 | ) |
| | | | | | | | | | |
PERFORMANCE RATIOS: | | | | | | | | | | |
Total revenue: (3) | | | | | | | | | | |
GAAP | | $ | 501,847 | | $ | 496,493 | | | 1.1 | % |
Operating (4) | | | 502,189 | | | 507,362 | | | (1.0 | ) |
Return on average assets(5) | | | (3.96 | )% | | 0.52 | % | | | |
Return on average common equity (6) | | | (41.32 | ) | | 4.75 | | | | |
Return on average equity(5) | | | (35.11 | ) | | 4.75 | | | | |
Net interest margin (tax-equivalent) | | | 3.09 | | | 3.10 | | | | |
Efficiency ratios: (7) | | | | | | | | | | |
GAAP | | | 157.81 | | | 64.70 | | | | |
Cash operating (4) | | | 67.75 | | | 60.73 | | | | |
| |
(1) | During fourth quarter 2008, TSFG reclassified gain (loss) on sale of other real estate owned from noninterest income to noninterest expense. Prior periods have been reclassified to conform to the current presentation. See footnote on page 6 for amounts reclassified. |
| |
(2) | For the year ended December 31, 2008, average diluted shares exclude convertible preferred stock, warrants, and outstanding equity awards since either their effect would be antidilutive or the exercise price was greater than the average market price of the common shares. |
| |
(3) | The sum of net interest income and noninterest income. |
| |
(4) | Total revenue and the cash efficiency ratio, on an operating basis, are calculated using tax-equivalent net interest income and exclude non-operating items. The cash operating efficiency ratio also excludes amortization of intangibles. |
| |
(5) | Return on average assets and return on average equity are calculated as net income divided by either average assets or average total equity. |
| |
(6) | Return on average common equity is calculated as net income available to common shareholders divided by average common equity. |
| |
(7) | Calculated as noninterest expenses divided by the sum of net interest income and noninterest income. |
| |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com. |
|
PAGE 3, FINANCIAL HIGHLIGHTS |
THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES |
(dollars in thousands, except share data) (unaudited) |
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | % Change 12/31/08 vs. | |
| | | | | | | |
| |
| | 12/31/08 | | 9/30/08 | | 12/31/07 | | 9/30/08 | | 9/30/08 Annualized | | 12/31/07 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA (Averages - Three Months Ended) | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 13,784,934 | | $ | 13,835,936 | | $ | 13,917,386 | | | (0.4 | )% | | (1.5 | )% | | (1.0 | )% |
Intangible assets | | | (481,380 | ) | | (487,061 | ) | | (678,851 | ) | | (1.2 | ) | | (4.6 | ) | | (29.1 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Tangible assets | | | 13,303,554 | | | 13,348,875 | | | 13,238,535 | | | (0.3 | ) | | (1.4 | ) | | 0.5 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Loans | | | 10,344,242 | | | 10,458,765 | | | 10,186,272 | | | (1.1 | ) | | (4.4 | ) | | 1.6 | |
Securities (1) | | | 2,117,087 | | | 2,058,892 | | | 2,230,627 | | | 2.8 | | | 11.2 | | | (5.1 | ) |
Total earning assets | | | 12,462,457 | | | 12,554,806 | | | 12,421,732 | | | (0.7 | ) | | (2.9 | ) | | 0.3 | |
| | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits | | | 1,001,516 | | | 1,059,565 | | | 1,149,816 | | | (5.5 | ) | | (21.8 | ) | | (12.9 | ) |
Total deposits(2) | | | 9,630,077 | | | 10,115,872 | | | 9,906,020 | | | (4.8 | ) | | (19.1 | ) | | (2.8 | ) |
Customer funding (3) | | | 7,932,366 | | | 8,077,968 | | | 8,070,219 | | | (1.8 | ) | | (7.2 | ) | | (1.7 | ) |
Wholesale borrowings(4) | | | 4,032,710 | | | 4,027,626 | | | 4,071,605 | | | 0.1 | | | 0.5 | | | (1.0 | ) |
Total funding | | | 11,965,076 | | | 12,105,594 | | | 12,141,824 | | | (1.2 | ) | | (4.6 | ) | | (1.5 | ) |
| | | | | | | | | | | | | | | | | | | |
Preferred stock | | | 337,439 | | | 249,717 | | | — | | | 35.1 | | | 139.8 | | | n/m | |
Common equity | | | 1,281,312 | | | 1,302,890 | | | 1,556,766 | | | (1.7 | ) | | (6.6 | ) | | (17.7 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Shareholders’ equity | | | 1,618,751 | | | 1,552,607 | | | 1,556,766 | | | 4.3 | | | 16.9 | | | 4.0 | |
Intangible assets | | | (481,380 | ) | | (487,061 | ) | | (678,851 | ) | | (1.2 | ) | | (4.6 | ) | | (29.1 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Tangible equity | | | 1,137,371 | | | 1,065,546 | | | 877,915 | | | 6.7 | | | 26.8 | | | 29.6 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Loans/total earning assets | | | 83.0 | % | | 83.3 | % | | 82.0 | % | | | | | | | | | |
Securities/total assets | | | 15.4 | | | 14.9 | | | 16.0 | | | | | | | | | | |
Customer funding/total funding | | | 66.3 | | | 66.7 | | | 66.5 | | | | | | | | | | |
Wholesale borrowings/total assets | | | 29.3 | | | 29.1 | | | 29.3 | | | | | | | | | | |
Loans/customer funding | | | 130.4 | | | 129.5 | | | 126.2 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
BALANCE SHEET DATA (Averages - Year to Date) | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 13,833,355 | | $ | 13,849,601 | | $ | 14,044,565 | | | | | | | | | (1.5 | )% |
Intangible assets | | | (532,517 | ) | | (549,688 | ) | | (681,628 | ) | | | | | | | | (21.9 | ) |
| |
|
| |
|
| |
|
| | | | | | | |
|
| |
Tangible assets | | | 13,300,838 | | | 13,299,913 | | | 13,362,937 | | | | | | | | | (0.5 | ) |
| |
|
| |
|
| |
|
| | | | | | | |
|
| |
| | | | | | | | | | | | | | | | | | | |
Loans | | | 10,374,423 | | | 10,384,557 | | | 10,013,387 | | | | | | | | | 3.6 | |
Securities (1) | | | 2,087,745 | | | 2,077,893 | | | 2,525,317 | | | | | | | | | (17.3 | ) |
Total earning assets | | | 12,478,993 | | | 12,484,545 | | | 12,545,223 | | | | | | | | | (0.5 | ) |
| | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits | | | 1,055,855 | | | 1,074,100 | | | 1,200,663 | | | | | | | | | (12.1 | ) |
Total deposits(2) | | | 9,690,581 | | | 9,710,896 | | | 9,805,367 | | | | | | | | | (1.2 | ) |
Customer funding (3) | | | 8,065,982 | | | 8,110,845 | | | 8,216,762 | | | | | | | | | (1.8 | ) |
Wholesale borrowings(4) | | | 4,019,601 | | | 4,015,200 | | | 4,053,062 | | | | | | | | | (0.8 | ) |
Total funding | | | 12,085,583 | | | 12,126,045 | | | 12,269,824 | | | | | | | | | (1.5 | ) |
| | | | | | | | | | | | | | | | | | | |
Preferred stock | | | 181,849 | | | 129,607 | | | — | | | | | | | | | n/m | |
Common equity | | | 1,376,232 | | | 1,408,103 | | | 1,543,552 | | | | | | | | | (10.8 | ) |
| |
|
| |
|
| |
|
| | | | | | | |
|
| |
Shareholders’ equity | | | 1,558,081 | | | 1,537,710 | | | 1,543,552 | | | | | | | | | 0.9 | |
Intangible assets | | | (532,517 | ) | | (549,688 | ) | | (681,628 | ) | | | | | | | | (21.9 | ) |
| |
|
| |
|
| |
|
| | | | | | | |
|
| |
Tangible equity | | | 1,025,564 | | | 988,022 | | | 861,924 | | | | | | | | | 19.0 | |
| |
|
| |
|
| |
|
| | | | | | | |
|
| |
| | | | | | | | | | | | | | | | | | | |
Loans/total earning assets | | | 83.1 | % | | 83.2 | % | | 79.8 | % | | | | | | | | | |
Securities/total assets | | | 15.1 | | | 15.0 | | | 18.0 | | | | | | | | | | |
Customer funding/total funding | | | 66.7 | | | 66.9 | | | 67.0 | | | | | | | | | | |
Wholesale borrowings/total assets | | | 29.1 | | | 29.0 | | | 28.9 | | | | | | | | | | |
Loans/customer funding | | | 128.6 | | | 128.0 | | | 121.9 | | | | | | | | | | |
| |
(1) | The average balances for investment securities exclude the unrealized loss recorded for available for sale securities. |
| |
(2) | Total deposits include brokered deposits. |
| |
(3) | Customer funding includes total deposits less brokered deposits plus customer sweep accounts. |
| |
(4) | Wholesale borrowings include borrowings less customer sweep accounts plus brokered deposits. |
| |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com. |
|
PAGE 4, FINANCIAL HIGHLIGHTS |
THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES |
(dollars in thousands, except share data) (unaudited) |
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | % Change 12/31/08 vs. | |
| | | | | | | | | | |
| |
| | 12/31/08 | | 9/30/08 | | 12/31/07 | | 9/30/08 | | 9/30/08 Annualized | | 12/31/07 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA (Period End) | | | | | | | | | | | | | | | | | | | |
Loans held for sale (1) | | $ | 30,963 | | $ | 37,575 | | $ | 17,867 | | | (17.6 | )% | | (70.0 | )% | | 73.3 | % |
Loans held for investment | | | 10,192,072 | | | 10,299,640 | | | 10,213,420 | | | (1.0 | ) | | (4.2 | ) | | (0.2 | ) |
Allowance for loan losses | | | (247,086 | ) | | (200,748 | ) | | (126,427 | ) | | 23.1 | | | 91.8 | | | 95.4 | |
Allowance for credit losses | | | (249,874 | ) | | (203,000 | ) | | (128,695 | ) | | 23.1 | | | 91.9 | | | 94.2 | |
Securities | | | 2,129,903 | | | 2,020,199 | | | 2,025,903 | | | 5.4 | | | 21.6 | | | 5.1 | |
Intangible assets | | | 246,020 | | | 484,570 | | | 678,182 | | | (49.2 | ) | | (195.8 | ) | | (63.7 | ) |
Total assets | | | 13,602,326 | | | 13,695,178 | | | 13,877,584 | | | (0.7 | ) | | (2.7 | ) | | (2.0 | ) |
Noninterest-bearing deposits | | | 1,041,140 | | | 1,022,632 | | | 1,127,657 | | | 1.8 | | | 7.2 | | | (7.7 | ) |
Total deposits (2) | | | 9,405,717 | | | 10,008,808 | | | 9,788,568 | | | (6.0 | ) | | (24.0 | ) | | (3.9 | ) |
Customer funding (3) | | | 7,989,962 | | | 7,986,534 | | | 8,178,471 | | | — | | | 0.2 | | | (2.3 | ) |
Wholesale borrowings (4) | | | 3,749,898 | | | 3,984,312 | | | 3,945,987 | | | (5.9 | ) | | (23.4 | ) | | (5.0 | ) |
Total funding | | | 11,739,860 | | | 11,970,846 | | | 12,124,458 | | | (1.9 | ) | | (7.7 | ) | | (3.2 | ) |
Mandatorily convertible preferred stock | | | 238,700 | | | 249,000 | | | — | | | (4.1 | ) | | (16.5 | ) | | n/m | |
Perpetual preferred stock | | | 327,679 | | | — | | | — | | | n/m | | | n/m | | | n/m | |
Common equity | | | 1,054,152 | | | 1,284,614 | | | 1,550,308 | | | (17.9 | ) | | (71.4 | ) | | (32.0 | ) |
Shareholders’ equity | | | 1,620,531 | | | 1,533,614 | | | 1,550,308 | | | 5.7 | | | 22.5 | | | 4.5 | |
| | | | | | | | | | | | | | | | | | | |
CAPITAL RATIOS | | | | | | | | | | | | | | | | | | | |
Tier 1 risk-based capital | | | 12.86 | % | | 11.18 | % | | 9.49 | % | | | | | | | | | |
Total risk-based capital | | | 14.35 | | | 12.68 | | | 10.88 | | | | | | | | | | |
Leverage ratio | | | 11.22 | | | 9.70 | | | 8.42 | | | | | | | | | | |
Tangible equity to tangible assets | | | 10.29 | | | 7.94 | | | 6.61 | | | | | | | | | | |
Tangible common equity to tangible assets | | | 6.05 | | | 6.06 | | | 6.61 | | | | | | | | | | |
-Assuming conversion of mandatorily convertible preferred (6) | | | 7.84 | | | 7.94 | | | 6.61 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
SHARE DATA | | | | | | | | | | | | | | | | | | | |
Convertible preferred shares outstanding | | | 238,700 | | | 249,000 | | | — | | | (4.1 | )% | | (16.5 | )% | | n/m | % |
Common shares outstanding | | | 74,643,649 | | | 73,005,766 | | | 72,455,205 | | | 2.2 | | | 8.9 | | | 3.0 | |
–Assuming conversion of mandatorily convertible preferred(6) | | | 111,366,726 | | | 111,313,458 | | | 72,455,205 | | | | | | | | | | |
Common book value per common share (5) | | $ | 14.12 | | $ | 17.60 | | $ | 21.40 | | | (19.8 | ) | | (78.7 | ) | | (34.0 | ) |
Common tangible book value per common share (5) | | | 10.83 | | | 10.96 | | | 12.04 | | | (1.2 | ) | | (4.7 | ) | | (10.0 | ) |
–Assuming conversion mandatorily convertible preferred(6) | | | 9.40 | | | 9.42 | | | 12.04 | | | | | | | | | | |
Market price per share of common stock | | | 4.32 | | | 7.33 | | | 15.63 | | | (41.1 | ) | | (163.4 | ) | | (72.4 | ) |
Market capitalization | | | 322,461 | | | 535,132 | | | 1,132,475 | | | (39.7 | ) | | (158.1 | ) | | (71.5 | ) |
| | | | | | | | | | | | | | | | | | | |
OPERATIONS DATA | | | | | | | | | | | | | | | | | | | |
Branch offices | | | 180 | | | 180 | | | 172 | | | — | % | | — | % | | 4.7 | % |
ATMs | | | 202 | | | 202 | | | 187 | | | — | | | — | | | 8.0 | |
Employees (full-time equivalent) | | | 2,505 | | | 2,535 | | | 2,474 | | | (1.2 | ) | | (4.7 | ) | | 1.3 | |
| |
(1) | As of December 31, 2008 and September 30, 2008, loans held for sale include $16.5 million and $22.6 million, respectively, of nonperfoming loans held for sale. |
| |
(2) | Total deposits include brokered deposits. |
| |
(3) | Customer funding includes total deposits less brokered deposits plus customer sweep accounts. |
| |
(4) | Wholesale borrowings include borrowings less customer sweep accounts plus brokered deposits. |
| |
(5) | Common book value per common share is calculated as total shareholders’ equity less preferred stock divided by common shares outstanding. Common tangible book value per common share also excludes intangible assets. |
| |
(6) | As of December 31, 2008, and September 30, 2008, assuming a $6.50 conversion price, the shares of convertible preferred stock are mandatorily convertible into approximately 36.7 million and 38.3 million common shares, respectively, by May 1, 2011. |
| |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com. |
| | | | | | | | | | | | | | | | | | | |
PAGE 5, FINANCIAL HIGHLIGHTS | | | | |
THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES | | | | |
(dollars in thousands, except share data) (unaudited) | | | | |
|
|
|
| |
| | | | | | | | | | | % Change 12/31/08 vs. | |
| | | | | | | |
| |
| | 12/31/08 | | 9/30/08 | | 12/31/07 | | 9/30/08 | | 9/30/08 Annualized | | 12/31/07 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
CREDIT QUALITY | | | | | | | | | | | | | | | | | | | |
Loans held for investment | | $ | 10,192,072 | | $ | 10,299,640 | | $ | 10,213,420 | | | (1.0 | )% | | (4.2 | )% | | (0.2 | )% |
Allowance for loan losses | | | (247,086 | ) | | (200,748 | ) | | (126,427 | ) | | 23.1 | | | | | | 95.4 | |
Allowance for credit losses | | | (249,874 | ) | | (203,000 | ) | | (128,695 | ) | | 23.1 | | | | | | 94.2 | |
| | | | | | | | | | | | | | | | | | | |
Nonperforming loans held for investment | | $ | 355,631 | | $ | 240,091 | | $ | 81,631 | | | 48.1 | % | | | | | 335.7 | % |
Nonperforming loans held for sale | | | 16,544 | | | 22,576 | | | — | | | (26.7 | ) | | | | | n/m | |
Foreclosed property (other real estate owned and personal property repossessions) | | | 48,993 | | | 30,503 | | | 8,276 | | | 60.6 | | | | | | 492.0 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Nonperforming assets | | $ | 421,168 | | $ | 293,170 | | $ | 89,907 | | | 43.7 | % | | | | | 368.4 | % |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Nonperforming loans held for investment as a % of loans held for investment | | | 3.49 | % | | 2.33 | % | | 0.80 | % | | | | | | | | | |
Nonperforming assets as a % of loans and foreclosed property (1) | | | 4.10 | | | 2.83 | | | 0.88 | | | | | | | | | | |
Allowance for loan losses as a % of loans HFI | | | 2.42 | | | 1.95 | | | 1.24 | | | | | | | | | | |
Allowance for credit losses as a % of loans HFI | | | 2.45 | | | 1.97 | | | 1.26 | | | | | | | | | | |
Allowance for loan losses to nonperforming loans HFI | | | 0.69 | x | | 0.84 | x | | 1.55 | x | | | | | | | | | |
Loans past due 90 days or more (interest accruing) | | $ | 47,481 | | $ | 12,899 | | $ | 5,349 | | | | | | | | | 787.7 | % |
Average loans held for investment: | | | | | | | | | | | | | | | | | | | |
Three months ended | | | 10,308,823 | | | 10,441,580 | | | 10,164,807 | | | | | | | | | | |
Year to date | | | 10,351,897 | | | 10,366,359 | | | 9,985,751 | | | | | | | | | | |
Net loan charge-offs: | | | | | | | | | | | | | | | | | | | |
Three months ended | | | 76,052 | | | 75,433 | | | 23,655 | | | 0.8 | % | | | | | 221.5 | % |
Year to date | | | 223,410 | | | 147,358 | | | 52,561 | | | | | | | | | 325.0 | |
Net loan charge-offs as a % of average loans held for investment (annualized): | | | | | | | | | | | | | | | | | | | |
Three months ended | | | 2.93 | % | | 2.87 | % | | 0.92 | % | | | | | | | | | |
Year to date | | | 2.16 | | | 1.90 | | | 0.53 | | | | | | | | | | |
| |
(1) | Excluding nonperforming loans held for sale, nonperforming assets as a % of loans held for investment and foreclosed property totaled 3.95% and 2.62%, respectively, at December 31, 2008 and September 30, 2008. |
| |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com. |
| | | | | | | | | | | | | | | | | | | |
PAGE 6, FINANCIAL HIGHLIGHTS THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES (dollars in thousands, except share data) (unaudited) |
|
| | Three Months Ended | | % Change 12/31/08 vs. | |
| |
| |
| |
| | 12/31/08 | | 9/30/08 | | 12/31/07 | | 9/30/08 | | 9/30/08 Annualized | | 12/31/07 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | |
Customer fee income | | $ | 13,237 | | $ | 14,807 | | $ | 14,830 | | | (10.6 | )% | | (42.2 | )% | | (10.7 | )% |
Wealth management income | | | 6,287 | | | 7,203 | | | 7,515 | | | (12.7 | ) | | (50.6 | ) | | (16.3 | ) |
Mortgage banking income | | | 1,038 | | | 879 | | | 1,273 | | | 18.1 | | | 72.0 | | | (18.5 | ) |
Bank-owned life insurance | | | 3,939 | | | 2,881 | | | 3,065 | | | 36.7 | | | 146.1 | | | 28.5 | |
Merchant processing income, net | | | 697 | | | 916 | | | 829 | | | (23.9 | ) | | (95.1 | ) | | (15.9 | ) |
Gain (loss) on certain derivative activities | | | (256 | ) | | (199 | ) | | 5 | | | n/m | | | n/m | | | n/m | |
Other (1) | | | 3,226 | | | 2,903 | | | 2,762 | | | 11.1 | | | 44.3 | | | 16.8 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Operating noninterest income (noninterest income, excluding non-operating items) | | | 28,168 | | | 29,390 | | | 30,279 | | | (4.2 | ) | | (16.5 | ) | | (7.0 | ) |
Non-operating noninterest income (loss) | | | 1,561 | | | (725 | ) | | (1,288 | ) | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total noninterest income | | $ | 29,729 | | $ | 28,665 | | $ | 28,991 | | | 3.7 | % | | 14.8 | % | | 2.5 | % |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
NONINTEREST EXPENSES | | | | | | | | | | | | | | | | | | | |
Personnel expense | | $ | 45,885 | | $ | 46,952 | | $ | 42,452 | | | (2.3 | )% | | (9.0 | )% | | 8.1 | % |
Occupancy | | | 9,946 | | | 9,770 | | | 8,783 | | | 1.8 | | | 7.2 | | | 13.2 | |
Furniture and equipment | | | 7,454 | | | 6,991 | | | 6,590 | | | 6.6 | | | 26.3 | | | 13.1 | |
Professional services | | | 4,804 | | | 4,573 | | | 3,767 | | | 5.1 | | | 20.1 | | | 27.5 | |
Advertising and business development | | | 2,611 | | | 2,114 | | | 2,054 | | | 23.5 | | | 93.5 | | | 27.1 | |
Telecommunications | | | 1,613 | | | 1,628 | | | 1,453 | | | (0.9 | ) | | (3.7 | ) | | 11.0 | |
Amortization of intangibles | | | 1,417 | | | 1,474 | | | 1,853 | | | (3.9 | ) | | (15.4 | ) | | (23.5 | ) |
Regulatory assessments | | | 3,452 | | | 3,020 | | | 1,464 | | | 14.3 | | | 56.9 | | | 135.8 | |
Loan and foreclosed asset expense | | | 4,558 | | | 4,491 | | | 1,463 | | | 1.5 | | | 5.9 | | | 211.6 | |
Other (1) | | | 10,045 | | | 8,648 | | | 9,472 | | | 16.2 | | | 64.3 | | | 6.0 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Operating noninterest expenses (noninterest expenses, excluding non-operating items) | | | 91,785 | | | 89,661 | | | 79,351 | | | 2.4 | | | 9.4 | | | 15.7 | |
Non-operating noninterest expenses | | | 250,025 | | | 4,496 | | | 1,380 | | | n/m | | | n/m | | | n/m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total noninterest expenses | | $ | 341,810 | | $ | 94,157 | | $ | 80,731 | | | n/m | % | | n/m | % | | n/m | % |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
| | | | | | | | | |
| | Year Ended | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | |
| | 12/31/08 | | 12/31/07 | | % Change | | | | | | | | | | |
|
|
|
|
|
|
|
| | | | | | | | | |
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | |
Customer fee income | | $ | 56,080 | | $ | 57,349 | | | (2.2 | )% | | | | | | | | | |
Wealth management income | | | 27,617 | | | 29,787 | | | (7.3 | ) | | | | | | | | | |
Mortgage banking income | | | 5,260 | | | 6,053 | | | (13.1 | ) | | | | | | | | | |
Bank-owned life insurance | | | 12,877 | | | 13,344 | | | (3.5 | ) | | | | | | | | | |
Merchant processing income, net | | | 3,279 | | | 3,263 | | | 0.5 | | | | | | | | | | |
Gain (loss) on certain derivative activities | | | (207 | ) | | (1,197 | ) | | n/m | | | | | | | | | | |
Other (1) | | | 11,766 | | | 9,736 | | | 20.9 | | | | | | | | | | |
| |
|
| |
|
| |
|
| | | | | | | | | | |
Operating noninterest income (noninterest income, excluding non-operating items) | | | 116,672 | | | 118,335 | | | (1.4 | ) | | | | | | | | | |
Non-operating noninterest income (loss) | | | 5,012 | | | (4,623 | ) | | n/m | | | | | | | | | | |
| |
|
| |
|
| |
|
| | | | | | | | | | |
Total noninterest income | | $ | 121,684 | | $ | 113,712 | | | 7.0 | % | | | | | | | | | |
| |
|
| |
|
| |
|
| | | | | | | | | | |
NONINTEREST EXPENSES | | | | | | | | | | | | | | | | | | | |
Personnel expense | | $ | 182,237 | | $ | 174,183 | | | 4.6 | % | | | | | | | | | |
Occupancy | | | 37,311 | | | 34,659 | | | 7.7 | | | | | | | | | | |
Furniture and equipment | | | 27,561 | | | 26,081 | | | 5.7 | | | | | | | | | | |
Professional services | | | 16,483 | | | 17,062 | | | (3.4 | ) | | | | | | | | | |
Advertising and business development | | | 9,927 | | | 7,401 | | | 34.1 | | | | | | | | | | |
Telecommunications | | | 6,140 | | | 5,668 | | | 8.3 | | | | | | | | | | |
Amortization of intangibles | | | 6,138 | | | 7,897 | | | (22.3 | ) | | | | | | | | | |
Regulatory assessments | | | 10,923 | | | 2,628 | | | 315.6 | | | | | | | | | | |
Loan and foreclosed asset expense | | | 12,431 | | | 3,665 | | | 239.2 | | | | | | | | | | |
Other (1) | | | 37,216 | | | 36,789 | | | 1.2 | | | | | | | | | | |
| |
|
| |
|
| |
|
| | | | | | | | | | |
Operating noninterest expenses (noninterest expenses, excluding non-operating items) | | | 346,367 | | | 316,033 | | | 9.6 | | | | | | | | | | |
Non-operating noninterest expenses | | | 445,583 | | | 5,216 | | | n/m | | | | | | | | | | |
| |
|
| |
|
| |
|
| | | | | | | | | | |
Total noninterest expenses | | $ | 791,950 | | $ | 321,249 | | | 146.5 | % | | | | | | | | | |
| |
|
| |
|
| |
|
| | | | | | | | | | |
| |
(1) | In fourth quarter 2008, TSFG reclassified gain (loss) on sale of other real estate owned from noninterest income to noninterest expense. Such amounts totaled (in thousands) a gain of $316 for fourth quarter 2008, a loss of $765 for third quarter 2008, and a loss of $250 for fourth quarter 2007. For the years ended December 31, 2008 and 2007, such amounts totaled (in thousands) a loss of $633 and $401, respectively. |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com.
| | | | | | | | | | |
PAGE 7, FINANCIAL HIGHLIGHTS THE SOUTH FINANCIAL GROUP, INC. AND SUBSIDIARIES (dollars in thousands, except share data) (unaudited) | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| | Three Months Ended | |
| |
| |
| | 12/31/08 | | 9/30/08 | | 12/31/07 | |
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURES | | | | | | | | | | |
NET INCOME (LOSS), AS REPORTED (GAAP) | | $ | (309,939 | ) | $ | (24,955 | ) | $ | 8,989 | |
Add: Income tax expense (benefit) | | | (33,435 | ) | | (29,526 | ) | | 2,293 | |
| |
|
| |
|
| |
|
| |
Income (loss) before income taxes | | | (343,374 | ) | | (54,481 | ) | | 11,282 | |
Non-operating items: | | | | | | | | | | |
(Gain) loss on securities | | | (1,561 | ) | | 725 | | | 1,288 | |
Goodwill impairment | | | 237,618 | | | — | | | — | |
Employment contracts and severance | | | 9,599 | | | 4,621 | | | — | |
(Gain) loss on early extinguishment of debt | | | 1,747 | | | (125 | ) | | 499 | |
Visa-related litigation | | | — | | | — | | | 881 | |
Loss on derivative collateral | | | 1,061 | | | — | | | — | |
| |
|
| |
|
| |
|
| |
PRE-TAX OPERATING EARNINGS (LOSS) (income (loss) before taxes, excluding non-operating items) | | | (94,910 | ) | | (49,260 | ) | | 13,950 | |
Add: Provision for credit losses | | | 122,926 | | | 84,608 | | | 31,926 | |
| |
|
| |
|
| |
|
| |
PRE-TAX, PRE-PROVISION OPERATING EARNINGS (income (loss) before taxes and provision, excluding non-operating items) | | | 28,016 | | | 35,348 | | | 45,876 | |
Less: Provision for credit losses | | | (122,926 | ) | | (84,608 | ) | | (31,926 | ) |
Related income tax expense (benefit) | | | (29,368 | ) | | (26,696 | ) | | 3,093 | |
| |
|
| |
|
| |
|
| |
OPERATING EARNINGS (LOSS) (net income (loss), excluding non-operating items) | | | (65,542 | ) | | (22,564 | ) | | 10,857 | |
Preferred stock dividends | | | (9,421 | ) | | (6,250 | ) | | — | |
| |
|
| |
|
| |
|
| |
OPERATING EARNINGS (LOSS) AVAILABLE TO COMMON SHAREHOLDERS (net income (loss) less preferred dividends, excluding non-operating items) | | | (74,963 | ) | | (28,814 | ) | | 10,857 | |
Add: Amortization of intangibles, net of income tax | | | 885 | | | 922 | | | 1,476 | |
| |
|
| |
|
| |
|
| |
CASH OPERATING EARNINGS (LOSS) AVAILABLE TO COMMON SHAREHOLDERS (net income (loss) less preferred dividends, excluding non-operating items and amortization of intangibles) | | $ | (74,078 | ) | $ | (27,892 | ) | $ | 12,333 | |
| |
|
| |
|
| |
|
| |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| | | | | Year Ended | |
| | | | |
| |
| | | | | 12/31/08 | | 12/31/07 | |
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURES | | | | | | | | | | |
NET INCOME (LOSS), AS REPORTED (GAAP) | | | | | $ | (547,118 | ) | $ | 73,276 | |
Add: Income tax expense (benefit) | | | | | | (87,574 | ) | | 33,400 | |
| | | | |
|
| |
|
| |
Income (loss) before income taxes | | | | | | (634,692 | ) | | 106,676 | |
Non-operating items: | | | | | | | | | | |
(Gain) loss on securities | | | | | | (3,108 | ) | | 4,623 | |
Gain on Visa IPO share redemption | | | | | | (1,904 | ) | | — | |
Goodwill impairment | | | | | | 426,049 | | | — | |
Employment contracts and severance | | | | | | 16,519 | | | 2,306 | |
Branch acquisition and conversion costs | | | | | | 731 | | | — | |
Loss on early extinguishment of debt | | | | | | 2,086 | | | 2,029 | |
Visa-related litigation | | | | | | (863 | ) | | 881 | |
Loss on derivative collateral | | | | | | 1,061 | | | — | |
| | | | |
|
| |
|
| |
PRE-TAX OPERATING EARNINGS (LOSS) (income (loss) before taxes, excluding non-operating items) | | | | | | (194,121 | ) | | 116,515 | |
Add: Provision for credit losses | | | | | | 344,589 | | | 68,568 | |
| | | | |
|
| |
|
| |
PRE-TAX, PRE-PROVISION OPERATING EARNINGS (income (loss) before taxes and provision, excluding non-operating items) | | | | | | 150,468 | | | 185,083 | |
Less: Provision for credit losses | | | | | | (344,589 | ) | | (68,568 | ) |
Related income tax expense (benefit) | | | | | | (81,257 | ) | | 36,587 | |
| | | | |
|
| |
|
| |
OPERATING EARNINGS (LOSS) (net income (loss), excluding non-operating items) | | | | | | (112,864 | ) | | 79,928 | |
Preferred stock dividends | | | | | | (21,504 | ) | | — | |
| | | | |
|
| |
|
| |
OPERATING EARNINGS (LOSS) AVAILABLE TO COMMON SHAREHOLDERS (net income (loss) less preferred dividends, excluding non-operating items) | | | | | | (134,368 | ) | | 79,928 | |
Add: Amortization of intangibles, net of income tax | | | | | | 3,836 | | | 5,538 | |
| | | | |
|
| |
|
| |
CASH OPERATING EARNINGS (LOSS) AVAILABLE TO COMMON SHAREHOLDERS (net income (loss) less preferred dividends, excluding non-operating items and amortization of intangibles) | | | | | $ | (130,532 | ) | $ | 85,466 | |
| | | | |
|
| |
|
| |
A Quarterly Financial Data Supplement is available in the Investor Relations section of TSFG’s web site: www.thesouthgroup.com.