First Financial Holdings, Inc. Announces First Quarter Earnings And Declares Cash Dividend

CHARLESTON, S.C., April 25, 2013 (GLOBE NEWSWIRE) -- First Financial Holdings, Inc. ("First Financial") (Nasdaq:FFCH), the holding company for First Federal Bank ("First Federal"), announced today net income available to common shareholders of $4.3 million for the three months ended March 31, 2013, compared with $6.8 million for the three months ended December 31, 2012 and $770 thousand for the three months ended March 31, 2012. Diluted net income per common share was $0.26 for the quarter ended March 31, 2013, compared with $0.41 for the prior quarter and $0.05 for the same quarter last year.

"This quarter marked the most notable announcement in our company's 78 years," said R. Wayne Hall, president and chief executive officer of First Financial and First Federal. "We are excited about building a premier regional bank in the Southeast through our merger with SCBT. This partnership benefits our customers, shareholders, and employees. The market continues to react favorably to the combination as evidenced by the continued enhancement to shareholder value since our announcement. We have begun the process to seek required approvals from shareholders and regulators and have commenced to collaborate on integration plans so that we can leverage the best practices of both companies."

Significant Development for the Quarter

On February 19, 2013, First Financial entered into a merger agreement with SCBT Financial Corporation ("SCBT"). Subject to the terms and conditions set forth in the agreement, First Financial plans to merge with and into SCBT with SCBT continuing as the surviving corporation after the merger and First Federal will merge with and into SCBT's bank subsidiary. The merger is expected to close in the third quarter of 2013, subject to customary closing conditions. 

Under the terms of the agreement, SCBT will add five First Financial board members to the combined company's board. Robert J. Hill, Jr., president and chief executive officer of SCBT, will continue to serve as chief executive officer of the combined company and R. Wayne Hall will be named president of the combined company.

Quarterly Results of Operations

First Financial reported net income of $5.3 million for the three months ended March 31, 2013, compared with $7.8 million for the three months ended December 31, 2012 and $1.7 million for the three months ended March 31, 2012. 

Net interest income

Net interest margin, on a fully tax-equivalent basis, was 4.51% for the quarter ended March 31, 2013, compared with 4.69% for the quarter ended December 31, 2012 and 3.84% for the quarter ended March 31, 2012. Net interest margin adjusted for the cash received and the incremental loan accretion on the former Cape Fear Bank ("Cape Fear") loan pool was 3.99% for the March 31, 2013 quarter, a 16 basis point decrease from the December 31, 2012 quarter. The net interest margin for the prior quarter was positively impacted by 8 basis points due to the full resolution and collection of certain nonperforming loans and by 7 basis points due to accelerated accretion on called investment securities. The decrease in net interest margin was also a result of a shift in the mix of earning assets from loans to lower yielding investment securities and overnight funds. The increase over the same quarter last year was principally caused by the accretion and amortization of purchase accounting adjustments resulting from the acquisition of certain Plantation Federal Savings Bank ("Plantation") assets and liabilities from the FDIC in April 2012. In addition, improved performance on a Cape Fear loan pool, a lower cost of funds as maturing time deposits have been replaced with core deposits and the continued funding mix shift from borrowings, as well as higher yields on investments due to accelerated accretion on called investment securities have positively impacted net interest margin as compared with the same quarter of the prior year. 

Net interest income for the quarter ended March 31, 2013 was $33.1 million, a decrease of $2.0 million or 5.6% from the prior quarter and an increase of $4.9 million or 17.3% over the same quarter last year. The decrease from the prior quarter was primarily due to a $16.8 million decline in average earning assets and the reduction in net interest margin. The increase over the same quarter last year was primarily the effect of the improved performance of a Cape Fear loan pool as well as higher levels of average earning assets from the Plantation acquisition and Liberty Savings Bank ("Liberty") branch purchase in April 2012. 

Provision for loan losses

After determining what First Financial believes is an adequate allowance for loan losses based on the estimated risk inherent in the loan portfolio, the provision for loan losses is calculated based on the net effect of the change in the allowance for loan losses and net charge-offs. The provision for loan losses was $6.0 million for the quarter ended March 31, 2013, which included $1.3 million due to recognizing impairment on certain Plantation loan pools which have lower cash flows than originally projected. In accordance with Accounting Standards Codification ("ASC") 310-30, First Financial evaluates the projected cash flows of its acquired loans that were identified as nonperforming at the time of acquisition on a quarterly basis. The ASC 310-30 evaluation is made on all acquired loans, including those loans covered by loss share agreements with the FDIC ("acquired covered"). As of March 31, 2013, a net impairment of $4.6 million was projected on certain loan pools, primarily due to several large losses which occurred during the current quarter, and was recorded as an increase to the allowance for loan losses. A portion of the higher loss estimate was related to acquired covered loans and was recorded as an adjustment to the FDIC indemnification asset, which reduced the provision for loan losses. Excluding the impact from the ASC 310-30 review, the provision for loan losses for the quarter ended March 31, 2013 was $4.7 million, an increase of $552 thousand or 13.3% over the linked quarter and a decrease of $2.0 million or 30.1% from the same quarter last year. The increase over the linked quarter was principally due to relative changes in the historical loss rates for each quarter. The decrease from the same quarter last year was related to the continued improvement in historical loss trends and general stabilization of credit metrics through March 31, 2013. 

Noninterest income

Noninterest income totaled $15.8 million for the quarter ended March 31, 2013, a decrease of $336 thousand or 2.1% from the prior quarter and an increase of $2.7 million or 20.1% over the same quarter last year. Noninterest income for the quarter ended March 31, 2013 included a $1.3 million release on the FDIC true-up liability, which was recorded in conjunction with the ASC 310-30 quarterly evaluation discussed above as the higher projected losses will reduce the amount that First Federal might have to potentially remit to the FDIC based on the initial purchase bid. The decrease from the linked quarter was primarily the result of lower service charges on deposits ($637 thousand) and mortgage and other loan income ($1.6 million), partially offset by the FDIC true-up liability release. Service charges on deposits decreased principally the result of seasonal declines in transaction volumes due to customers holding higher average deposit balances after receiving income tax refunds. The decrease in mortgage and other loan income was due in large part to lower gains on residential mortgage loans sold into the secondary market as volumes declined and spreads narrowed.  

The increase in noninterest income over the same quarter last year was primarily the result of higher mortgage and other loan income ($1.0 million), bank owned life insurance ($373 thousand) and the FDIC true-up liability discussed above. The increase in mortgage and other loan income was due in large part to more favorable hedge adjustments on both the mortgage servicing rights and the mortgage pipeline hedges in the current quarter due to the continued low interest rate environment and the addition of correspondent lenders. The increase in bank owned life insurance was the result of purchasing these policies during the second half of 2012. 

Noninterest expense

Noninterest expense totaled $35.1 million for the quarter ended March 31, 2013, essentially unchanged from the prior quarter and an increase of $6.4 million or 22.3% over the same quarter last year. While noninterest expenses were essentially unchanged from the prior quarter, increases in other real estate owned ("OREO") ($906 thousand) and other smaller variances were offset by decreases in other loan expense ($911 thousand) and other expense ($1.2 million). The increase in OREO was the result of final purchase accounting adjustments recorded in the linked quarter on the acquired Plantation OREO as well as higher write-downs on other OREO properties in the current quarter. The decrease in other loan expense was due to higher foreclosure-related expenses in the linked quarter as well as the timing and amount of reimbursements from the FDIC in the current quarter.   The decrease in other expense was principally the result of two operations-related losses recorded in the linked quarter.

In addition to the impact of the Plantation and Liberty transactions and the FDIC indemnification impairment, the increase in noninterest expense over the same quarter of the prior year was related to higher OREO expenses ($394 thousand), and professional services ($605 thousand), partially offset by lower FDIC insurance and regulatory fees ($463 thousand). OREO expenses increased primarily as the result of lower gains recognized on sold properties. The increase in professional fees was the result of merger-related expenses during the current quarter. The decrease in FDIC insurance and regulatory fees was the result of lower regulatory fees as a result of becoming a Federal Reserve member bank.

Income Taxes

The income tax expense for the three months ended March 31, 2013 totaled $2.6 million, a decrease of $1.3 million or 32.9% from the linked quarter and a decrease of $1.6 million or 38.0% from the same quarter last year. The quarter ended March 31, 2012 included a tax expense of $2.1 million for the state deferred tax asset write-off related to a difference in applicable South Carolina tax laws for banks versus thrifts upon First Federal's conversion to a state-chartered commercial bank. In addition, the variances from both prior periods were the result of the change in pre-tax income. The effective tax rate for the three months ended March 31, 2013 was 33.36%, compared with 33.39% and 70.92% for the quarters ended December 31, 2012 and March 31, 2012, respectively. The decreases in the effective tax rate were principally due to higher tax-exempt income resulting from purchasing bank owned life insurance during the second half of 2012 and the write-off of the state deferred tax asset in the first quarter of 2012.

Balance Sheet

Total assets at March 31, 2013 were $3.2 billion, essentially unchanged from December 31, 2012 and an increase of $71.1 million or 2.3% over March 31, 2012. While total assets were essentially unchanged from December 31, 2012, decreases in total loans, loans held for sale the FDIC indemnification asset from December 31, 2012 were substantially offset by increases in interest-bearing deposits with banks and securities available for sale. The increase in total assets over March 31, 2012 was principally due to the Plantation and Liberty acquisitions, partially offset by a decrease in investment securities as part of repositioning the balance sheet during the second quarter of 2012. 

Investment securities at March 31, 2013 totaled $348.7 million, an increase of $58.4 million or 20.1% over December 31, 2012 and a decrease of $151.6 million or 30.3% from March 31, 2012. The increase over December 31, 2012 was due to new security purchases, partially offset by normal principal reductions and cash flows from called securities. The decrease from March 31, 2012 was primarily the result of the sale of $203.6 million of mortgage-backed securities during the June 30, 2012 quarter as part of repositioning the balance sheet, partially offset by new security purchases since the repositioning. 

Total loans at March 31, 2013 decreased $19.2 million or 0.8% from December 31, 2012 and increased $120.6 million or 5.1% over March 31, 2012. The decrease from December 31, 2012 was a result of reductions in the commercial and consumer loan categories due to several large payoffs and paydowns on commercial real estate and commercial land loans, higher loss claims on the Plantation portfolio, and normal cash flows. The decline in commercial loans is consistent with a strategy to reduce problem and criticized loan balances, both legacy as well as those in acquired portfolios. The increase in total loans over March 31, 2012 was primarily the result of the Plantation and Liberty acquisitions which occurred during the June 30, 2012 quarter, partially offset by normal loan portfolio activity. 

First Federal's credit quality metrics at March 31, 2013 reflect seasonal decreases normally experienced in the first calendar quarter of each year as well as improved performance over the same quarter last year. Delinquent loans at March 31, 2013 totaled $13.7 million, a decrease of $3.3 million or 19.6% from December 31, 2012 and a decrease of $905 thousand or 6.2% from March 31, 2012. The decrease from the prior quarter was driven by lower delinquent consumer loans due to normal seasonal fluctuations, partially offset by higher delinquent commercial loans, of which several larger loans are in the process of resolution. The decrease from the same quarter last year was primarily the result of continued collection efforts. Total delinquent loans at March 31, 2013 included $3.4 million in acquired covered loans, as compared with $1.6 million and $3.1 million at December 31, 2012 and March 31, 2012, respectively. 

Nonperforming assets at March 31, 2013 totaled $65.0 million, a decrease of $2.8 million or 4.2% from December 31, 2012 and a decrease of $6.7 million or 9.4% from March 31, 2012. The decreases were principally the result of OREO sales outpacing new foreclosures. Acquired covered nonperforming loans totaled $8.8 million at March 31, 2013, compared with $8.6 million and $15.6 million at December 31, 2012 and March 31, 2012, respectively. Acquired covered OREO totaled $9.7 million at March 31, 2013, compared with $9.6 million and $11.4 million at December 31, 2012 and March 31, 2012, respectively. 

Net charge-offs for the quarter ended March 31, 2013 totaled $6.1 million, a decrease of $270 thousand or 4.3% from the prior quarter and a decrease of $3.4 million or 36.1% from the same quarter last year. 

The allowance for loan losses was 1.92% of total loans at March 31, 2013, compared with 1.77% of total loans at December 31, 2012 and 2.16% of total loans at March 31, 2013. The increase in the allowance ratio over December 31, 2012 was due to establishing a $4.6 million reserve related to estimated higher losses on acquired Plantation loans based on the ASC 310-30 review discussed above. Of this amount, $3.3 million was related to acquired covered loans and was recorded as an increase to the FDIC indemnification asset. The increase was partially offset by the continued improvement in historical loss factors and stable credit metrics over the past twelve months. In addition, the change in the allowance ratio from March 31, 2012 was affected by acquiring loans in the Plantation and Liberty acquisitions that are carried at fair value and did not have an associated allowance at acquisition. The allowance for loan losses at March 31, 2013 was 2.08% of loans excluding acquired covered loans, and represented 1.2 times coverage of the non-covered nonperforming loans. 

The FDIC indemnification asset at March 31, 2013 was $58.9 million, a decrease of $21.4 million or 26.6% from December 31, 2012 and an increase of $12.6 million or 27.3% over March 31, 2012. The decrease from December 31, 2012 was due to the receipt of $20.7 million in claims reimbursement from the FDIC during the quarter as well as recognizing a potential impairment of $3.8 million on the FDIC indemnification asset related to the Cape Fear acquired portfolio, partially offset by recognizing $3.3 million of potential additional claims to the FDIC related to the Plantation loss share agreement. The increase over March 31, 2012 was the result of establishing a $35.9 million indemnification asset during 2012 to recognize the loss share agreement associated with the Plantation transaction, the $3.3 million added to the FDIC indemnification asset this quarter, and normal accretion, partially offset by the claims reimbursement and amortization of the potential impairment.  

Bank owned life insurance totaled $51.0 million at March 31, 2013, essentially unchanged from December 31, 2012 and an increase of $51.0 million over March 31, 2013. The increase was the result of establishing a bank owned life insurance program on certain corporate officers as part of a strategy to offset the costs of existing employee benefit plans. 

Other assets totaled $74.8 million at March 31, 2013, a decrease of $2.4 million or 3.2% from December 31, 2012 and a decrease of $18.1 million or 19.5% from March 31, 2012. The decrease from December 31, 2012 was principally the result of a $2.0 million decline in OREO as sales of properties continue to outpace foreclosures, combined with miscellaneous reductions in other asset categories. The decrease from March 31, 2012 was principally due to current tax adjustments recorded and federal tax refunds received during 2012.

Core deposits, which include checking, savings, and money market accounts, totaled $1.7 billion at March 31, 2013, an increase of $53.2 million or 3.2% over December 31, 2012 and an increase of $390.7 million or 29.9% over March 31, 2012. The increases were primarily the result of the Plantation and Liberty transactions as well as the introduction of new retail deposit products and sales processes during 2012.  Time deposits at March 31, 2013 totaled $903.4 million, a decrease of $48.1 million or 5.1% from December 31, 2012 and a decrease of $54.7 million or 5.7% from March 31, 2012. The decreases were due to a strategy to focus on core transaction accounts and to reduce high rate retail and wholesale time deposits as they matured. 

Advances from the Federal Home Loan Bank ("FHLB") at March 31, 2013 totaled $233.0 million, unchanged from December 31, 2012 and a decrease of $300.0 million or 56.3% from March 31, 2012. The decrease from March 31, 2012 was primarily the effect of prepaying $125.0 million of long-term FHLB advances during the June 30, 2012 quarter as part of repositioning the balance sheet, as well as a shift in funding mix due to the organic growth of core deposits and the acquisition of low-cost deposits from Plantation and Liberty. 

Shareholders' equity at March 31, 2013 was $304.7 million, an increase of $5.0 million or 1.7% over December 31, 2012 and an increase of $26.6 million or 9.6% over March 31, 2012. The increases were due to the effect of net operating results. First Financial remained well capitalized at March 31, 2013 with total risk-based capital of 16.58%, Tier 1 risk-based capital of 15.30%, and Tier 1 leverage capital of 10.72%. The tangible common equity to tangible common assets ratio increased to 7.23% at March 31, 2013, compared with 7.07% at December 31, 2012 and 6.70% at March 31, 2012. First Federal's regulatory capital ratios are in excess of "well-capitalized" minimums. 

Cash Dividend Declared

On April 25, 2013, First Financial declared a quarterly cash dividend of $12.50 per share on its Fixed Rate Cumulative Perpetual Preferred Stock, Series A, payable on May 15, 2013 to preferred shareholders of record as of May 3, 2013. First Financial also declared a quarterly cash dividend of $0.05 per common share, payable on May 23, 2013 to shareholders of record as of May 9, 2013.

Additional Information About The Merger And Where To Find It

In connection with the proposed merger referenced above, SCBT has filed with the Securities and Exchange Commission (the "SEC") a Registration Statement on Form S-4 that includes a Joint Proxy Statement of First Financial and SCBT and a Prospectus of SCBT, as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS ARE STRONGLY URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED MERGER AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION REGARDING THE PROPOSED MERGER. A free copy of the Proxy Statement/Prospectus, as well as other filings containing information about First Financial and SCBT, may be obtained at the SEC's Internet site ( www.sec.gov). In addition, free copies of documents filed with the SEC may be obtained by directing a written request to either SCBT Financial Corporation, Post Office Box 1030, Columbia, SC 29202, Attention: Richard C. Mathis, Executive Vice President and Treasurer, or First Financial Holdings, Inc., 2440 Mall Drive, Charleston, SC 29406  Attention: Blaise Bettendorf, Chief Financial Officer.

First Financial, SCBT and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of First Financial and SCBT in connection with the merger.  Information about the directors and executive officers of First Financial and their ownership of First Financial common stock is set forth in First Financial's Form 10-K for the year ended December 31, 2012 filed with the SEC on March 18, 2013, which is available at the SEC's Internet site ( www.sec.gov), and at the First Financial address in the preceding paragraph.  Information about the directors and executive officers of SCBT and their ownership of SCBT common stock is set forth in SCBT's definitive proxy statement in connection with its 2013 Annual Meeting of Shareholders filed with the SEC on March 3, 2013, which is also available at the SEC's internet site and from SCBT at the address set forth in the preceding paragraph.  Additional information regarding the interests of these participants may be obtained by reading the Proxy Statement/Prospectus regarding the proposed transaction.

About First Financial

First Financial Holdings, Inc. ("First Financial") (Nasdaq:FFCH) is a Charleston, South Carolina financial services provider with $3.2 billion in total assets as of March 31, 2013. First Financial offers integrated financial solutions, including personal, business, and wealth management services. First Federal Bank ("First Federal"), which was founded in 1934 and is the primary subsidiary of First Financial, serves individuals and businesses throughout coastal South Carolina, Florence, and Greenville, South Carolina, and Wilmington, North Carolina.  First Financial subsidiaries include: First Federal; First Southeast Investor Services, Inc., a registered broker-dealer; and First Southeast 401(k) Fiduciaries, Inc., a registered investment advisor. First Federal is the largest financial institution headquartered in the Charleston, South Carolina metropolitan area and the third largest financial institution headquartered in South Carolina, based on asset size. Additional information about First Financial is available at www.firstfinancialholdings.com.

Non-GAAP Financial Information

In addition to results presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), this press release includes non-GAAP financial measures such as the efficiency ratio, the tangible common equity to tangible assets ratio, tangible common book value per share, pre-tax pre-provision earnings, and adjusted net interest margin. First Financial believes these non-GAAP financial measures provide additional information that is useful to investors in understanding its underlying performance, business, and performance trends and such measures help facilitate performance comparisons with others in the banking industry as well as period-to-period comparisons. Non-GAAP measures have inherent limitations, are not required to be uniformly applied, and are not audited. Readers should be aware of these limitations and should be cautious in their use of such measures. To mitigate these limitations, First Financial has procedures in place to ensure that these measures are calculated using the appropriate GAAP or regulatory components in their entirety and to ensure that its performance is properly reflected to facilitate consistent period-to-period comparisons. Although management believes the above non-GAAP financial measures enhance readers' understanding of First Financial's business and performance, these non-GAAP measures should not be considered in isolation, or as a substitute for GAAP basis financial measures. 

Please refer to the Selected Financial Information table and the Non-GAAP Reconciliation table later in this release for additional information.

Forward-Looking Statements 

Statements in this release that are not statements of historical fact, including without limitation, statements that include terms such as "believes," "expects," "anticipates," "estimates," "forecasts," "intends," "plans," "targets," "potentially," "probably," "projects," "outlook," or similar expressions or future conditional verbs such as "may," "will," "should," "would," or "could" constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements regarding First Financial's future financial and operating results, plans, objectives, expectations and intentions involve risks and uncertainties, many of which are beyond First Financial's control or are subject to change. No forward-looking statement is a guarantee of future performance and actual results could differ materially from those anticipated by the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the general business environment; general economic conditions nationally and in the States of North and South Carolina; interest rates; the North and South Carolina real estate markets; the demand for mortgage loans; the credit risk of lending activities, including changes in the level and trend of delinquent and nonperforming loans and charge-offs; changes in First Federal's allowance for loan losses and provision for loan losses that may be affected by deterioration in the housing and real estate markets; results of examinations by banking regulators, including the possibility that any such regulatory authority may, among other things, require First Federal to increase its allowance for loan losses, write-down assets, change First Federal's regulatory capital position or affect its ability to borrow funds or maintain or increase deposits, which could adversely affect liquidity and earnings; First Financial's ability to control operating costs and expenses; First Financial's ability to successfully integrate any assets, liabilities, customers, systems, and management personnel acquired or may in the future acquire into its operations and its ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; competitive conditions between banks and non-bank financial services providers; regulatory changes, including new or revised rules and regulations implemented pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act; and closing conditions related to the proposed merger with SCBT, including regulatory and shareholder approvals required for the consummation of the proposed merger with SCBT. Other risks are also detailed in First Financial's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and current reports on Form 8-K that are filed with the Securities and Exchange Commission ("SEC"), which are available at the SEC's website www.sec.gov . Other factors not currently anticipated may also materially and adversely affect First Financial's results of operations, financial position, and cash flows. There can be no assurance that future results will meet expectations. While First Financial believes that the forward-looking statements in this release are reasonable, the reader should not place undue reliance on any forward-looking statement. In addition, these statements speak only as of the date made. First Financial does not undertake, and expressly disclaims any obligation to update or alter any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.
           
 
FIRST FINANCIAL HOLDINGS, INC.
SELECTED FINANCIAL INFORMATION (Unaudited)
           
  As of and for the Quarters Ended
(dollars in thousands) March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
Average for the Quarter          
Assets  $ 3,200,485  $ 3,216,018  $ 3,283,512  $ 3,339,705  $ 3,151,385
Investment securities  316,426  283,929  291,223  443,181  490,356
Loans   2,481,410  2,545,956  2,608,522  2,564,789  2,378,789
Allowance for loan losses  44,375  45,997  48,329  50,547  52,282
Deposits  2,576,968  2,594,112  2,664,207  2,596,642  2,228,613
Borrowings  280,229  282,122  294,796  428,505  609,665
Shareholders' equity  301,921  296,851  290,047  285,672  277,390
           
Performance Metrics          
Return on average assets1 0.67% 0.97% 0.81% 1.52% 0.22%
Return on average shareholders' equity1  7.06   10.48   9.14   17.72   2.52 
Net interest margin (FTE)2  4.51   4.69   4.35   4.08   3.84 
Net interest margin, adjusted (non-GAAP)3  3.99   4.15   4.29   4.08   3.84 
Efficiency ratio (non-GAAP)1,3  73.04   67.69   69.19   66.05   68.87 
Pre-tax pre-provision earnings (non-GAAP)3  $ 13,855   $ 15,905   $ 14,716   $ 24,993   $ 12,725 
           
Capital Ratios          
Equity to assets 9.47% 9.32% 9.01% 8.69% 8.84%
Tangible common equity to tangible assets (non-GAAP)3  7.23   7.07   6.77   6.47   6.70 
Book value per common share  $ 14.50   $ 14.20   $ 13.77   $ 13.45   $ 12.89 
Tangible book value per common share (non-GAAP)3  14.04   13.71   13.25   12.91   12.75 
Dividends  0.05   0.05   0.05   0.05   0.05 
Shares outstanding, end of period (000s)  16,533   16,527   16,527   16,527   16,527 
Tier 1 leverage capital ratio 10.72% 10.54% 10.12% 9.79% 10.22%
Tier 1 risk-based capital ratio  15.30   14.89   14.42   13.89   14.81 
Total risk-based capital ratio  16.58   16.16   15.70   15.16   16.08 
Tier 1 leverage capital ratio (First Federal)  10.24   9.97   9.47   9.06   9.00 
Tier 1 risk-based capital ratio (First Federal)  14.63   14.10   13.50   12.86   13.05 
Total risk-based capital ratio (First Federal)  15.92   15.37   14.78   14.13   14.32 
           
Asset Quality Metrics          
Allowance for loan losses as a percent of loans 1.92% 1.77% 1.80% 1.85% 2.16%
Allowance for loan losses as a percent of nonperforming loans  97.42   89.30   94.53   97.72   101.75 
Nonperforming loans as a percent of loans  1.97   1.98   1.90   1.90   2.12 
Nonperforming assets as a percent of loans and other repossessed assets acquired  2.61   2.70   2.72   2.94   3.02 
Nonperforming assets as a percent of total assets  2.02   2.11   2.18   2.36   2.28 
Net loans charged-off as a percent of average loans1  0.98   0.99   1.07   1.04   1.60 
Net loans charged-off  $ 6,063   $ 6,333   $ 6,981   $ 6,673   $ 9,493 
           
Asset Quality Metrics Excluding Acquired Covered Loans          
Allowance for loan losses as a percent of legacy loans 2.08% 1.94% 1.99% 2.06% 2.28%
Allowance for loan losses as a percent of legacy nonperforming loans  118.82   108.23   118.82   123.30   148.22 
Nonperforming loans as a percent of legacy loans  1.75   1.79   1.67   1.67   1.54 
Nonperforming assets as a percent of legacy loans and other repossessed assets acquired  2.04   2.17   1.97   2.01   2.00 
Nonperforming assets as a percent of total assets  1.45   1.54   1.42   1.45   1.42 
 
1  Represents an annualized rate.
2  Net interest margin is presented on an annual basis and includes taxable equivalent adjustments to interest income based on a federal tax rate of 35%.
3 See Non-GAAP Reconciliation table for details.
 
FIRST FINANCIAL HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
           
  For the Quarters Ended
(in thousands, except per share data) March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
           
INTEREST INCOME    
Interest and fees on loans  $ 36,993  $ 38,927  $ 37,104  $ 35,643  $ 32,476
Interest and dividends on investment securities          
Taxable  1,931  2,207  2,429  3,118  3,529
Tax-exempt  294  312  342  420  338
Other  111  103  139  162  16
Total interest income  39,329  41,549  40,014  39,343  36,359
INTEREST EXPENSE          
Interest on deposits  3,172  3,388  3,747  3,981  3,951
Interest on borrowed money  3,019  3,072  3,070  3,649  4,156
Total interest expense  6,191  6,460  6,817  7,630  8,107
NET INTEREST INCOME  33,138  35,089  33,197  31,713  28,252
Provision for loan losses  5,972  4,161  4,533  4,697  6,745
Net interest income after provision for loan losses  27,166  30,928  28,664  27,016  21,507
NONINTEREST INCOME          
Service charges on deposit accounts  7,263  7,900  7,772  7,558  7,302
Mortgage and other loan income  4,435  5,987  4,061  4,372  3,435
Trust and plan administration income  1,067  1,219  1,117  1,078  1,081
Brokerage fees  714  810  655  875  664
Bank owned life insurance income  373  382  241  ---  ---
Other income  932  680  513  699  769
Other-than-temporary impairment losses on investment securities  (268)  (144)  (145)  (145)  (69)
FDIC true-up liability release  1,321  ---  ---  ---  ---
(Loss) gain on acquisition  ---  (661)  ---  14,550  ---
Gain on sale or call of investment securities  ---  ---  334  3,543  ---
Total noninterest income  15,837  16,173  14,548  32,530  13,182
NONINTEREST EXPENSE          
Salaries and employee benefits  16,335  16,020  15,621  15,212  15,142
Occupancy costs  2,214  2,214  2,333  2,933  2,267
Furniture and equipment  2,068  2,033  2,132  1,893  1,809
Other real estate owned, net  924  18  1,030  134  530
FDIC insurance and regulatory fees  531  646  693  761  994
Professional services  2,070  1,838  1,980  1,875  1,465
Advertising and marketing  866  714  964  966  652
Other loan expense  1,372  2,283  1,620  1,283  1,351
Intangible amortization  512  512  512  368  90
FDIC indemnification asset impairment  3,806  3,423  563  ---  ---
Other expense  4,422  5,656  5,581  5,300  4,409
FHLB prepayment termination charge  ---  ---  ---  8,525  ---
Total noninterest expense  35,120  35,357  33,029  39,250  28,709
Income before income taxes  7,883  11,744  10,183  20,296  5,980
Income tax expense  2,630  3,921  3,516  7,712  4,241
NET INCOME  5,253  7,823  6,667  12,584  1,739
Preferred stock dividends  813  812  813  812  813
Accretion on preferred stock discount  165  163  160  158  156
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS  $ 4,275  $ 6,848  $ 5,694  $ 11,614  $ 770
           
Net income per common share          
Basic  $ 0.26  $ 0.41  $ 0.34  $ 0.70  $ 0.05
Diluted  0.26  0.41  0.34  0.70  0.05
           
Average common shares outstanding          
Basic  16,529  16,527  16,527  16,527  16,527
Diluted  16,547  16,531  16,529  16,528  16,528
 
 
FIRST FINANCIAL HOLDINGS, INC.
NET INTEREST MARGIN ANALYSIS (Unaudited)
                       
  For the Quarters Ended        
  March 31, 2013   December 31, 2012   Change in
(dollars in thousands)  Average Balance Interest Average Rate   Average Balance Interest Average Rate   Average Balance Interest Basis Points
Earning assets                      
Interest-bearing deposits with banks  $ 62,441  $ 29 0.19%    $ 32,711  $ 13 0.17%    $ 29,730  $ 16  2 
Investment securities1  316,426  2,225  3.02     283,929  2,519  3.78     32,497  (294)  (76) 
Total loans2  2,481,410  36,613  5.98   3  2,545,956  38,435  6.01   3  (64,546)  (1,822)  (3) 
Loans held for sale  47,156  380  3.22     56,856  492  3.46     (9,700)  (112)  (24) 
FDIC indemnification asset  70,794  82  0.47     75,530  90  0.47     (4,736)  (8)  --- 
Total earning assets  2,978,227  39,329  5.35   3  2,994,982  41,549  5.55   3  (16,755)  (2,220)  (20) 
Interest-bearing liabilities                      
Deposits  2,180,741  3,172  0.59     2,205,336  3,388  0.61     (24,595)  (216)  (2) 
Borrowings  280,229  3,019  4.37     282,122  3,072  4.33     (1,893)  (53)  4 
Total interest-bearing liabilities  2,460,970  6,191  1.02     2,487,458  6,460  1.03     (26,488)  (269)  (1) 
                       
Net interest income    $ 33,138        $ 35,089        $ (1,951)  
                       
Net interest margin      4.51%  3     4.69%  3      (18) 
 
Interest income used in the average rate calculation includes the tax equivalent adjustments of $158 thousand and $168 thousand for the quarters ended  March 31, 2013 and December 31, 2012, respectively, calculated based on a federal tax rate of 35%.
2 Average loans include nonaccrual loans. Loan fees, which are not material for any of the periods, have been included in loan interest income for the rate calculation.
3 See Non-GAAP Reconciliation for impact of improved performance of Cape Fear loan pool on net interest margin.
                       
 
 
  For the Quarters Ended        
  March 31, 2013   March 31, 2012   Change in
(dollars in thousands)  Average Balance Interest Average Rate   Average Balance Interest Average Rate   Average Balance Interest Basis Points
Earning Assets                      
Interest-bearing deposits with banks  $ 62,441  $ 29 0.19%    $ 8,484  $ 1 0.05%    $ 53,957  $ 28  14 
Investment securities1  316,426  2,225  3.02     490,356  3,867  3.31     (173,930)  (1,642)  (29) 
Total loans2  2,481,410  36,613  5.98   3  2,378,879  32,126  5.43     102,531  4,487  55 
Loans held for sale  47,156  380  3.22     41,121  350  3.40     6,035  30  (18) 
FDIC indemnification asset  70,794  82  0.47     48,774  15  0.12     22,020  67  35 
Total Earning Assets  2,978,227  39,329  5.35   3  2,967,614  36,359  4.94     10,613  2,970  41 
Interest-bearing liabilities                      
Deposits  2,180,741  3,172  0.59     1,946,317  3,951  0.82     234,424  (779)  (23) 
Borrowings  280,229  3,019  4.37     609,665  4,156  2.73     (329,436)  (1,137)  164 
Total interest-bearing liabilities  2,460,970  6,191  1.02     2,555,982  8,107  1.28     (95,012)  (1,916)  (26) 
                       
Net interest income    $ 33,138        $ 28,252        $ 4,886  
                       
Net interest margin3     4.51%  3     3.84%        67 
                       
 
Interest income used in the average rate calculation includes the tax equivalent adjustment of $158 thousand, and $182 thousand for the quarters  ended March 31, 2013, and 2012, respectively, calculated based on a federal tax rate of 35%.
2 Average loans include nonaccrual loans. Loan fees, which are not material for any of the periods, have been included in loan interest income for the rate calculation.
3 See Non-GAAP Reconciliation for impact of improved performance of Cape Fear loan pool on net interest margin.
 
           
 
 
FIRST FINANCIAL HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS (Unaudited)
           
(in thousands) March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
           
ASSETS          
Cash and due from banks  $ 49,190  $ 60,290  $ 50,749  $ 62,831  $ 57,645
Interest-bearing deposits with banks  80,110  57,161  35,668  7,270  5,879
Total cash and cash equivalents  129,300  117,451  86,417  70,101  63,524
Investment securities          
Securities available for sale, at fair value  314,597  253,798  236,048  244,059  442,531
Securities held to maturity, at amortized cost  14,869  15,555  17,331  20,014  19,835
Nonmarketable securities   19,245  20,914  23,254  29,327  37,965
Total investment securities  348,711  290,267  276,633  293,400  500,331
Loans          
Residential  1,037,859  1,031,533  1,080,406  1,099,474  1,029,176
Commercial  663,733  681,119  721,587  758,604  606,468
Consumer  774,550  782,672  772,376  774,405  719,923
Total loans  2,476,142  2,495,324  2,574,369  2,632,483  2,355,567
Less: Allowance for loan losses  47,427  44,179  46,351  48,799  50,776
Total loans, net  2,428,715  2,451,145  2,528,018  2,583,684  2,304,791
Loans held for sale  33,752  55,201  53,761  72,402  52,339
FDIC indemnification asset  58,917  80,268  75,017  77,311  46,272
Premises and equipment, net  83,924  85,378  83,916  85,285  83,146
Bank owned life insurance  50,997  50,624  50,241  10,000  ---
Other intangible assets  7,573  8,025  8,478  8,931  2,310
Other assets  74,758  77,199  83,006  103,060  92,825
Total assets  $ 3,216,647  $ 3,215,558  $ 3,245,487  $ 3,304,174  $ 3,145,538
           
LIABILITIES          
Deposits          
Noninterest-bearing checking  $ 431,003  $ 388,259  $ 382,077  $ 359,352  $ 307,750
Interest-bearing checking  509,295  511,647  507,262  502,731  435,320
Savings and money market  756,818  743,970  730,365  731,428  563,344
Retail time deposits  807,667  845,391  869,544  934,245  753,481
Wholesale time deposits  95,737  106,066  127,509  175,446  204,594
 Total deposits  2,600,520  2,595,333  2,616,757  2,703,202  2,264,489
Advances from FHLB  233,000  233,000  253,000  233,000  533,000
Long-term debt  47,204  47,204  47,204  47,204  47,204
Other liabilities  31,234  40,380  36,026  33,504  22,802
Total liabilities  2,911,958  2,915,917  2,952,987  3,016,910  2,867,495
           
SHAREHOLDERS' EQUITY          
Preferred stock  1  1  1  1  1
Common stock  215  215  215  215  215
Additional paid-in capital  197,099  196,819  196,612  196,409  196,204
Treasury stock, at cost  (103,563)  (103,563)  (103,563)  (103,563)  (103,563)
Retained earnings  212,302  208,853  202,832  198,100  187,311
Accumulated other comprehensive loss  (1,365)  (2,684)  (3,597)  (3,898)  (2,125)
Total shareholders' equity  304,689  299,641  292,500  287,264  278,043
Total liabilities and shareholders' equity  $ 3,216,647  $ 3,215,558  $ 3,245,487  $ 3,304,174  $ 3,145,538
 
           
 
FIRST FINANCIAL HOLDINGS, INC.
 LOANS 
           
(in thousands) March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
Residential loans          
 Residential 1-4 family  $ 963,053  $ 956,355  $ 1,008,130  $ 1,023,800  $ 972,881
 Residential construction 25,895 22,439 19,660 19,601 15,501
 Residential land 48,911 52,739 52,616 56,073 40,794
 Total residential loans 1,037,859 1,031,533 1,080,406 1,099,474 1,029,176
           
Commercial loans          
 Commercial business 130,169 118,379 125,345 107,804 88,054
 Commercial real estate 467,890 491,567 520,135 555,588 447,339
 Commercial construction 1,092 1,064 1,801 17,201 16,289
 Commercial land 64,582 70,109 74,306 78,011 54,786
Total commercial loans 663,733 681,119 721,587 758,604 606,468
           
Consumer loans          
 Home equity 373,108 384,664 380,000 388,534 347,825
 Manufactured housing 282,114 280,100 277,744 276,607 275,845
 Marine 79,328 75,736 69,314 59,643 50,458
 Other consumer 40,000 42,172 45,318 49,621 45,795
Total consumer loans 774,550 782,672 772,376 774,405 719,923
Total loans 2,476,142 2,495,324 2,574,369 2,632,483 2,355,567
Less: Allowance for loan losses 47,427 44,179 46,351 48,799 50,776
Total loans, net  $ 2,428,715  $ 2,451,145  $ 2,528,018  $ 2,583,684  $ 2,304,791
 
           
 
FIRST FINANCIAL HOLDINGS, INC.
DELINQUENT LOANS
                     
  March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
(30-89 days past due) (dollars in thousands)  $   % of Portfolio   $   % of Portfolio   $   % of Portfolio   $   % of Portfolio   $   % of Portfolio 
Residential loans                    
 Residential 1-4 family  $ 1,433 0.15%  $ 2,800 0.29%  $ 2,361 0.23%  $ 1,244 0.12%  $ 1,889 0.19%
 Residential construction  284  1.10   --- ---   --- ---   --- ---   --- --- 
 Residential land  725  1.48   47  0.09   157  0.30   475  0.85   123  0.30 
 Total residential loans  2,442  0.24   2,847  0.28   2,518  0.23   1,719  0.16   2,012  0.20 
                     
Commercial loans                    
 Commercial business  1,255  0.96   847  0.72   582  0.46   903  0.84   1,677  1.90 
 Commercial real estate  4,252  0.91   3,492  0.71   2,397  0.46   3,014  0.54   3,065  0.69 
 Commercial land  1,540  2.38   1,573  2.24   318  0.43   675  0.87   2,271  4.15 
Total commercial loans  7,047  1.06   5,912  0.87   3,297  0.46   4,592  0.61   7,013  1.16 
                     
Consumer loans                    
 Home equity  2,758  0.74   4,414  1.15   2,204  0.58   2,017  0.52   3,315  0.95 
 Manufactured housing  1,162  0.41   3,241  1.16   2,506  0.90   1,835  0.66   1,502  0.54 
 Marine  154  0.19   284  0.37   227  0.33   300  0.50   358  0.71 
 Other consumer  177  0.44   384  0.91   742  1.64   626  1.26   445  0.97 
Total consumer loans  4,251  0.55   8,323  1.06   5,679  0.74   4,778  0.62   5,620  0.78 
Total delinquent loans  $ 13,740 0.55%  $ 17,082 0.68%  $ 11,494 0.45%  $ 11,089 0.42%  $ 14,645 0.62%
 
 
 
FIRST FINANCIAL HOLDINGS, INC.
 NONPERFORMING ASSETS 
                     
  March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
(dollars in thousands)  $ % of Portfolio $ % of Portfolio $ % of Portfolio $ % of Portfolio $ % of Portfolio
Residential loans                    
 Residential 1-4 family  $ 7,693 0.80%  $ 7,137 0.75%  $ 10,881 1.08%  $ 10,460 1.02%  $ 6,649 0.68%
 Residential land  576  1.18   785  1.49   1,558  2.96   1,423  2.54   1,398  3.43 
 Total residential loans  8,269  0.80   7,922  0.77   12,439  1.15   11,883  1.08   8,047  0.78 
                     
Commercial loans                    
 Commercial business  1,813  1.39   1,460  1.23   1,407  1.12   1,198  1.11   1,931  2.19 
 Commercial real estate  18,213  3.89   18,386  3.74   15,853  3.05   15,918  2.87   18,474  4.13 
 Commercial construction  ---  ---   247  23.21   247  13.71   261  1.52   261  1.60 
 Commercial land  3,845  5.95   4,058  5.79   2,990  4.02   4,577  5.87   5,240  9.56 
Total commercial loans  23,871  3.60   24,151  3.55   20,497  2.84   21,954  2.89   25,906  4.27 
                     
Consumer loans                    
 Home equity  9,295  2.49   10,049  2.61   10,145  2.67   10,636  2.74   9,779  2.81 
 Manufactured housing  3,085  1.09   3,355  1.20   2,221  0.80   2,197  0.79   2,648  0.96 
 Marine  125  0.16   139  0.18   90  0.13   29  0.05   63  0.12 
 Other consumer  265  0.66   275  0.65   228  0.50   306  0.62   131  0.29 
Total consumer loans  12,770  1.65   13,818  1.77   12,684  1.64   13,168  1.70   12,621  1.75 
Total nonaccrual loans  44,910  1.81   45,891  1.84   45,620  1.77   47,005  1.79   46,574  1.98 
Loans 90+ days still accruing  6    43    74    75    51  
Restructured loans, still accruing  3,768    3,536    3,340    2,857    3,276  
Total nonperforming loans  48,684 1.97%  49,470 1.98%  49,034 1.90%  49,937 1.90%  49,901 2.12%
Other repossessed assets acquired  16,310    18,338    21,579    28,191    21,818  
Total nonperforming assets  $ 64,994    $ 67,808    $ 70,613    $ 78,128    $ 71,719  
 
 
 
FIRST FINANCIAL HOLDINGS, INC.
 NET CHARGE-OFFS 
                     
  March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
(dollars in thousands)  $   % of Portfolio*   $   % of Portfolio*   $   % of Portfolio*   $   % of Portfolio*   $   % of Portfolio* 
Residential loans                    
 Residential 1-4 family  $ 1,215 0.50%  $ 2,756 1.10%  $ 294 0.12%  $ 1,070 0.42%  $ 507 0.21%
 Residential land  (144) (1.13)  257  1.89   403  2.91   78  0.59   701  6.75 
 Total residential loans  1,071  0.41   3,013  1.13   697  0.26   1,148  0.42   1,208  0.47 
                     
Commercial loans                    
 Commercial business  268  0.90   126  0.42   924  3.22   334  1.34   825  3.60 
 Commercial real estate  2,089  1.74   588  0.46   1,994  1.47   714  0.54   1,462  1.30 
 Commercial construction  5  1.67   (1)  (0.41)  11  0.56   (2)  (0.05)  (2) (0.05)
 Commercial land  21  0.13   89  0.48   1,037  5.43   723  4.00   1,439  9.87 
Total commercial loans  2,383  1.43   802  0.46   3,966  2.14   1,769  0.99   3,724  2.41 
                     
Consumer loans                    
 Home equity  1,346  1.42   1,343  1.44   1,125  1.17   2,580  2.71   2,264  2.57 
 Manufactured housing  1,019  1.45   899  1.29   778  1.12   666  0.97   1,467  2.13 
 Marine  74  0.38   (19)  (0.11)  146  0.88   82  0.60   361  2.83 
 Other consumer  170  1.64   295  2.51   269  2.22   428  3.48   469  3.90 
Total consumer loans  2,609  1.34   2,518  1.31   2,318  1.20   3,756  1.98   4,561  2.51 
Total net charge-offs  $ 6,063 0.98%  $ 6,333 0.99%  $ 6,981 1.07%  $ 6,673 1.04%  $ 9,493 1.60%
 
 *Represents an annualized rate
           
 
FIRST FINANCIAL HOLDINGS, INC.
NON-GAAP RECONCILIATION (Unaudited)
           
  As of and for the Quarters Ended
(dollars in thousands, except per share data) March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
Efficiency Ratio          
Net interest income (A)  $ 33,138   $ 35,089   $ 33,197   $ 31,713   $ 28,252 
Taxable equivalent adjustment (B)  158   168   184   226   182 
Noninterest income (C)  15,837   16,173   14,548   32,530   13,182 
(Loss) gain on acquisition (D)  ---   (661)  ---   14,550   --- 
Net securities (losses) gains (E)  (268)  (144)  189   3,398   (69)
FDIC true-up liability release (F)  1,321   ---   ---   ---   --- 
Noninterest expense (G)  35,120   35,357   33,029   39,250   28,709 
FHLB prepayment termination charge (H)  ---   ---   ---   8,525   --- 
Efficiency Ratio: (G-H)/(A+B+C-D-E-F) (non-GAAP) 73.04% 67.69% 69.19% 66.05% 68.87%
           
Tangible Assets and Tangible Common Equity          
Total assets  $ 3,216,647   $ 3,215,558   $ 3,245,487   $ 3,304,174   $ 3,145,538 
Other intangible assets  (7,573)  (8,025)  (8,478)  (8,931)  (2,310)
 Tangible assets (non-GAAP)  $ 3,209,074   $ 3,207,533   $ 3,237,009   $ 3,295,243   $ 3,143,228 
           
Total shareholders' equity  $ 304,689   $ 299,641   $ 292,500   $ 287,264   $ 278,043 
Preferred stock  (65,000)  (65,000)  (65,000)  (65,000)  (65,000)
Other intangible assets  (7,573)  (8,025)  (8,478)  (8,931)  (2,310)
 Tangible common equity (non-GAAP)  $ 232,116   $ 226,616   $ 219,022   $ 213,333   $ 210,733 
           
Shares outstanding, end of period (000s)  16,533   16,527   16,527   16,527   16,527 
           
Tangible common equity to tangible assets (non-GAAP) 7.23% 7.07% 6.77% 6.47% 6.70%
Book value per common share  $ 14.50   $ 14.20   $ 13.77   $ 13.45   $ 12.89 
Tangible book value per common share (non-GAAP)  14.04   13.71   13.25   12.91   12.75 
           
Pre-tax Pre-provision Earnings          
Income before income taxes  $ 7,883   $ 11,744   $ 10,183   $ 20,296   $ 5,980 
Provision for loan losses  5,972   4,161   4,533   4,697   6,745 
 Pre-tax pre-provision earnings (non-GAAP)  $ 13,855   $ 15,905   $ 14,716   $ 24,993   $ 12,725 
           
Impact of Improved Performance of Cape Fear Loan Pool          
Net interest income  $ 33,138   $ 35,089   $ 33,197   $ 31,713   $ 28,252 
Tax equivalent adjustment  158   168   184   226   182 
Net interest income on taxable equivalent basis (A)  33,296   35,257   33,381   31,939   28,434 
Effect of Cape Fear incremental accretion  (3,849)  (4,048)  (472)  ---   --- 
Net interest income, adjusted (B) (non-GAAP)  $ 29,447   $ 31,209   $ 32,909   $ 31,939   $ 28,434 
           
Average earning assets (C)  $ 2,978,227   $ 2,994,982   $ 3,061,432   $ 3,142,597   $ 2,967,614 
Net interest margin (A)/(C)1 4.51% 4.69% 4.35% 4.08% 3.84%
Net interest margin, adjusted (B)/(C) (non-GAAP)1 3.99% 4.15% 4.29% 4.08% 3.84%
 
1 Represents an annualized rate; calculation is approximate due to differences in industry standards for annualizing underlying average earning assets.
CONTACT: First Financial Holdings, Inc.         Blaise B. Bettendorf         Executive Vice President and Chief Financial Officer         (843) 529-5931 or (843) 529-5456         investorrelations@firstfinancialholdings.com         bbettendorf@firstfinancialholdings.com