Capital Bank Financial
Jan 23, 2014

Capital Bank Financial Corp. Reports Fourth Quarter Net Income of $12.2 Million or $0.23 Per Diluted Share and Core Net Income of $13.0 Million or $0.25 Per Diluted Share

CORAL GABLES, Fla., Jan. 23, 2014 (GLOBE NEWSWIRE) -- Capital Bank Financial Corp. (Nasdaq:CBF) (the "Company") today reported fourth quarter 2013 net income of $12.2 million, or $0.23 per diluted share, an increase of 5% over the third quarter of 2013 and 188% over the fourth quarter of 2012. Core net income for the fourth quarter of 2013 increased to $13.0 million, or $0.25 per diluted share, an increase of 4% over the third quarter and 56% over the fourth quarter of 2012.

Core adjustments for the fourth quarter of 2013 included $0.9 million of non-cash equity compensation associated with original founder awards, $0.3 million of contingent value right ("CVR") expense and a $0.2 million gain on investment securities. The reconciliation of non-GAAP measures (including core net income, tangible book value and tangible book value per share), which the Company believes facilitate the assessment of its banking operations and peer comparability, is included in tabular form at the end of this release.

Gene Taylor, Chairman and Chief Executive Officer of Capital Bank Financial Corp., commented, "Despite the competitive environment, we were successful in capturing new and expanded relationships with several premier companies within our footprint. As we continue to strengthen our lending teams in key markets, we expect the momentum we have created to carry into 2014."

Chris Marshall, Chief Financial Officer of Capital Bank Financial Corp., added, "Strong, high quality loan growth, and a significant reduction in legacy credit expenses drove our results this quarter. We have been forecasting improvements in both areas and it is gratifying to see the efforts of our teammates translate into better returns."

Loan Portfolio and Composition

During the fourth quarter, record loan originations of $408.6 million increased the loan portfolio by $74.8 million, an annualized growth rate of 6.7%. At quarter end, the portfolio grew to $4.5 billion as new originations were partially offset by the continued resolution of special assets. Resolutions of problem loans and OREO totaled $67.5 million, principal repayments and transfers to OREO totaled $250.6 million and $15.7 million, respectively, during the quarter.

The relative composition of the Company's loan portfolio at the end of the fourth and third quarters of 2013 and the fourth quarter of 2012 was as follows:

  December 31,
2013
September 30,
2013
December 31,
2012
Commercial real estate 27% 29% 31%
Commercial 41% 39% 37%
Consumer 30% 30% 30%
Other 2% 2% 2%
Total 100% 100% 100%

Strong originations of commercial loans during the fourth quarter increased the Company's portfolio mix of commercial loans while reducing the concentration in commercial real estate loans that characterized its legacy acquired portfolios.

Deposits, Composition and Yields

During the fourth quarter total deposits decreased to $5.2 billion from $5.3 billion at September 30, 2013.  The $83.4 million decrease was mainly due to continued planned shrinkage in high-cost legacy time deposits, partially offset by an increase in demand deposit, money market and non-interest bearing accounts.  Core deposits now make up 72.1% of total deposits as compared to 70.0% in the third quarter of 2013.

The cost of deposits declined during the fourth quarter to 0.34% from 0.38% for the third quarter of 2013.  Lower average balances and rates in high-cost legacy time deposits, coupled with increased average demand deposit and noninterest bearing accounts, drove the improvement during the fourth quarter.  The cost of core deposits remained flat at 0.14%. 

Net Interest Income and Net Interest Margin

Net interest income increased $0.3 million to $65.7 million from $65.4 million for the third quarter of 2013 and decreased $2.0 million from $67.7 million for the fourth quarter of 2012.  The decrease in net interest income over the prior year fourth quarter was mainly due to decreased loan balances and yields partially offset by a decline in high-cost legacy time deposits and the extinguishment of debt through the prepayment of $8.0 million and $34.5 million of high coupon trust preferred securities during the third and first quarter of 2013.

The net interest margin for the fourth quarter of 2013 was 4.52%, an increase of seven basis points from the third quarter of 2013 and an increase of 34 basis points from the fourth quarter of 2012. The increase in net interest margin over the third quarter was driven by additional accretion from legacy loan portfolios and the decline in average balances and rates in high-cost legacy time deposits.  The increase in net interest margin over the prior year fourth quarter was also largely driven by additional accretion from legacy loan portfolios, the decline in average balances and rates in high-cost legacy time deposits and the reduction in high coupon trust preferred debt pre-paid in the third quarter of 2013.  

The average yield for fourth quarter loan originations declined to 3.50% as our production mix changed favoring variable rate commercial and industrial financing, which increased 24% quarter over quarter. 

Non-Interest Income

Non-interest income decreased $2.0 million to $13.3 million for the fourth quarter of 2013 from $15.3 million for the third quarter of 2013 and decreased $2.2 million from $15.4 million for the fourth quarter of 2012.  The decrease over the third quarter and prior year fourth quarter was mainly driven by an increase in FDIC indemnification asset amortization of $1.4 million and $2.2 million, respectively. The higher FDIC indemnification asset amortization resulted from lower credit loss expectations in our legacy loan portfolios, which remained consistent with the Company's most recent estimates for covered loans.

Provision for Loan Losses and Credit Quality

The provision for loan losses of $3.3 million recorded for the fourth quarter of 2013 includes a $4.5 million provision for originated loans and a $1.2 million reversal of impairment due to improvements in cash flow expectations on certain acquired impaired loan pools.  Net charge-offs for the fourth quarter of 2013 were $2.8 million.    

The provision for originated loans served to increase the related allowance to $19.0 million, or 0.85% of $2.2 billion in originated loans outstanding.

During the fourth quarter, non-performing loans decreased by $9.7 million to $265.6 million, or 5.8% of total loans, from $275.3 million, or 6.1% of total loans, at the end of the third quarter of 2013.  Acquired impaired loans greater than 90 days past due and still accruing decreased by $7.7 million, or 2.9%, to $253.8 million at the end of the quarter.   Nonaccrual loans decreased to $11.8 million or 0.44% of total non-purchased credit impaired loans from $13.8 million, or 0.57%, at the end of the third quarter.

Non-Interest Expense

Non-interest expense decreased to $56.3 million for the fourth quarter of 2013 from $59.3 million for the third quarter of 2013 and decreased from $68.7 million for the fourth quarter of 2012.  The decrease over the prior quarter and year were largely driven by lower legacy credit expenses reflecting the continued resolution of special assets.

Income Tax Expense

Income tax expense was $7.3 million for the fourth quarter of 2013, an effective income tax rate of 37.3%. Income tax expense was $9.0 million for the third quarter of 2013, an effective income tax rate of 44.0%. The higher third quarter effective rate was due to the impact of a $1.6 million charge taken as a result of changes in certain statutory rates that were enacted into law and recorded during the third quarter, which are effective in future years. For the fourth quarter of 2012, the Company reported an income tax expense of $3.0 million, an effective income tax rate of 39.5%.  

Financial Position

Total assets increased by $16.3 million to $6.6 billion as of December 31, 2013. The Company's investment securities decreased by $49.8 million as a result of principal maturities and FHLB borrowings increased by $95.0 million mainly to fund loan growth during the quarter. 

Total shareholders' equity increased by $5.0 million during the fourth quarter to $1.1 billion at December 31, 2013. During the fourth quarter of 2013, the Company repurchased 321,876 shares of its common stock at an average price of $21.99 per share. Tangible book value per share was $18.55 as of December 31, 2013, an increase of $0.22 over the third quarter and $0.54 over the fourth quarter of 2012. 

The Company's national bank subsidiary, Capital Bank N.A., has Tier 1, Tier 1 Risk-Based and Total Risk-Based capital ratios of 13.4%, 17.7% and 18.9%, respectively, as of December 31, 2013, under currently applicable regulations.

As previously discussed in the Company's annual report on Form 10-K, the initial estimated fair values of assets acquired and liabilities assumed for the acquisition of Southern Community Financial Corporation were based on the information that was available at the time to make the preliminary estimates of fair value. During the third quarter of 2013, we concluded that the underlying asset quality should lead to stronger than initially expected credit performance for the Southern Community Financial Corporation loan portfolio, which required revisions to the original estimated fair value amounts. As required by the acquisition method of accounting, the Company retrospectively adjusted the acquisition date balance sheet and the results of operations of the fourth quarter of 2012 and first two quarters of 2013 to reflect the following: (1) increase in the estimated fair value of the loan portfolio; (2) increase in the associated CVR ; (3) decrease in the deferred tax asset related to the increased value of loans; and (4) decrease in goodwill caused by the net effect of these adjustments. All amounts presented in this press release reflect such adjustments. A reconciliation of their impact on the acquired assets, assumed liabilities and prior period operating results is included in tabular form at the end of this release.  

Conference Call

The Company will host a conference call today at 10:00 a.m. Eastern Time.  The number to call for this interactive teleconference is (647) 438-1131, and the confirmation pass code is 7902371. Please dial in 10 minutes prior to the beginning of the call. A live broadcast of the conference call will be available online at the Company's web site at www.capitalbank-us.com, by following the link to Investor Relations.  An on-line replay of the call will be available for 90 days. A telephonic replay of the conference call will be available through January 31, 2014, by dialing (719) 457-0820 and entering pass code 7902371.   

Forward Looking Statements

Information in this press release contains forward-looking statements. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as "anticipate," "believes," "can," "could," "may," "predicts," "potential," "should," "will," "estimate," "plans," "projects," "continuing," "ongoing," "expects," "intends" and similar words or phrases. Accordingly, these statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual results to differ materially from those expressed in them. Our actual results could differ materially from those anticipated in such forward-looking statements as a result of several factors more fully described under the caption "Risk Factors" in the annual report on Form 10-K and other periodic reports filed by us with the Securities and Exchange Commission. Any or all of our forward-looking statements in this press release may turn out to be inaccurate. The inclusion of this forward-looking information should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. There are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward looking statements including, but not limited to: (1) changes in general economic and financial market conditions; (2) changes in the regulatory environment; (3) economic conditions generally and in the financial services industry; (4) changes in the economy affecting real estate values; (5) our ability to achieve loan and deposit growth; (6) the completion of future acquisitions or business combinations and our ability to integrate the acquired business into our business model; (7) projected population and income growth in our targeted market areas; (8) competitive pressures in our markets and industry; and (9) volatility and direction of market interest rates and a weakening of the economy which could materially impact credit quality trends and the ability to generate loans. All forward-looking statements are necessarily only estimates of future results and actual results may differ materially from expectations. You are, therefore, cautioned not to place undue reliance on such statements which should be read in conjunction with the other cautionary statements that are included elsewhere in this press release. Further, any forward-looking statement speaks only as of the date on which it is made and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.

Use of Non-GAAP Financial Measures

Core net income, tangible book value and tangible book value per share are each non-GAAP measures used in this report. A reconciliation to the most directly comparable GAAP financial measures - net income in the case of core net income and total shareholders' equity in the case of tangible book value and tangible book value per share - appears in tabular form at the end of this release. The Company believes core net income is useful for both investors and management to understand the effects of certain non-interest items and provides an alternative view of the Company's performance over time and in comparison to the Company's competitors. Core net income should not be viewed as a substitute for net income. The Company believes that tangible book value and tangible book value per share are useful for both investors and management as these are measures commonly used by financial institutions, regulators and investors to measure the capital adequacy of financial institutions. The Company believes these measures facilitate comparison of the quality and composition of the Company's capital over time and in comparison to its competitors. These measures should not be viewed as a substitute for total shareholders' equity. 

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for analyses of results reported under GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. 

About Capital Bank Financial Corp.

Capital Bank Financial Corp. is a national bank holding company, formed in 2009 to create a premier regional banking franchise in the southeastern United States. CBF is the parent of Capital Bank N.A., a national banking association with approximately $6.6 billion in total assets as of December 31, 2013 and 163 full-service banking offices throughout Florida, North Carolina, South Carolina, Tennessee and Virginia. To learn more about Capital Bank, N.A., please visit www.capitalbank-us.com.

CAPITAL BANK FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
(Unaudited)
           
  For the Quarter Ended 
  December 31,     December 31, 
 2013September 30, 2013June 30, 2013March 31, 20132012
Interest and dividend income  71,981  72,480  73,189  76,106  77,808
Interest expense  6,258  7,094  7,837  8,992  10,115
Net Interest Income  65,723  65,386  65,352  67,114  67,693
           
Provision for loan losses  3,265  984  4,467  5,402  6,736
           
Non-Interest Income          
Service charges on deposit accounts  5,858  6,034  6,335  6,342  6,630
Debit card income  2,864  2,854  2,979  2,836  2,724
Fees on mortgage loans originated and sold  1,082  1,477  1,601  1,241  2,074
Investment advisory and trust fees  1,075  740  357  283  378
FDIC indemnification asset (amortization) accretion  (1,877)  (502)  (1,108)  (2,169)  317
Investment securities gains (losses) , net  164  (247)  205  --   9
Other-than-temporary impairment losses on investments:          
Gross impairment loss  --   (54)  --   --   -- 
Less: Impairments recognized in other comprehensive income          -- 
Net impairment losses recognized in earnings  --   (54)  --   --   -- 
Other income  4,105  4,978  3,137  2,376  3,306
Total non-interest income  13,271  15,280  13,506  10,909  15,438
           
Non-Interest Expense          
Salaries and employee benefits  23,900  22,606  22,660  20,819  24,661
Non-cash equity compensation  1,127  1,371  1,364  1,577  3,753
Net occupancy expense  10,447  10,740  10,503  10,730  11,031
OREO valuation expense  3,190  6,045  6,539  6,260  6,999
(Gain) loss on sales of OREO  (278)  188  (2,535)  (857)  107
Foreclosed asset related expense  1,046  1,265  2,225  1,419  2,116
Loan workout expenses  1,682  2,063  2,236  2,064  1,753
Conversion and merger related expenses  --   (19)  140  113  604
Professional fees  2,409  2,426  2,344  2,648  3,426
CVR expense (income)   298  (776)  428  2,883  366
(Gain) loss on extinguishment of debt  --   (430)  --   308  -- 
Legal settlement expense  8  535  --   --   -- 
Impairment of intangible asset  --   --   --   --   202
Other expenses  12,422  13,249  13,478  13,349  13,702
Total non-interest expense  56,251  59,263  59,382  61,313  68,720
           
Income before income taxes  19,478  20,419  15,009  11,308  7,675
Income tax expense  7,272  8,975  5,580  5,543  3,031
Net income  $ 12,206  $ 11,444  $ 9,429  $ 5,765  $ 4,644
           
Basic earnings per share $ 0.24  $ 0.22  $ 0.18  $ 0.11  $ 0.09
           
Diluted earnings per share $ 0.23  $ 0.22  $ 0.17  $ 0.11  $ 0.08
           
CAPITAL BANK FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS
(Dollars and shares in thousands)
 (Unaudited)
       
 December 31, 2013 September 30 2013  December 31, 2012 
Assets      
Cash and due from banks  $ 118,937  $ 115,671  $ 142,361
Interest-bearing deposits with banks  45,504  48,033  592,375
Federal funds sold  --   --   138
Total cash and cash equivalents  164,441  163,704  734,874
       
Trading securities  6,348  6,091  -- 
Investment securities held-to-maturity at amortized cost  465,098  482,986  -- 
Investment securities available-for-sale at fair value  685,441  717,602  1,006,744
       
Loans held for sale  8,012  8,918  11,276
       
Loans, net of deferred loan costs and fees  4,544,017  4,468,362  4,724,214
Less: Allowance for loan losses  56,851  56,393  57,262
Loans, net  4,487,166  4,411,969  4,666,952
       
Other real estate owned  129,396  129,654  154,093
Indemnification asset  33,610  36,837  49,417
Receivable from FDIC  7,624  8,439  8,486
Premises and equipment, net  179,855  183,498  198,457
Goodwill  131,987  131,987  131,987
Intangible assets, net  23,365  24,681  28,636
Deferred income tax asset, net  166,762  177,928  183,157
Accrued interest receivable and other assets  128,456  117,017  132,874
       
Total Assets $ 6,617,561  $ 6,601,311  $ 7,306,953
       
Liabilities and Shareholders' Equity      
Liabilities      
Deposits:      
Noninterest-bearing demand  $ 923,993  $ 937,152  $ 895,274
Negotiable order of withdrawal accounts  1,321,903  1,281,036  1,288,742
Money market  961,526  938,854  1,125,967
Savings  530,144  531,655  492,187
Time deposits  1,447,497  1,579,772  2,070,698
Total deposits  5,185,063  5,268,469  5,872,868
       
Federal Home Loan Bank advances  96,278  1,324  1,460
Short-term borrowings  24,850  23,224  41,508
Long-term borrowings  138,561  138,290  180,430
Accrued interest payable and other liabilities  60,021  62,179  55,344
Total liabilities  5,504,773  5,493,486  6,151,610
       
Shareholders' equity      
Preferred stock $0.01 par value: 50,000 shares authorized, 0 shares issued  $ --   $ --   $ -- 
Common stock-Class A $0.01 par value: 200,000 shares authorized, 36,212 issued and 33,051 outstanding and 36,177 issued and 33,338 outstanding and 33,025 issued and outstanding, respectively.   362  361  330
Common stock-Class B $0.01 par value: 200,000 shares authorized, 19,647 issued and 19,047 outstanding and 19,682 issued and 19,082 outstanding and 22,821 issued and outstanding, respectively.   196  197  228
Additional paid in capital  1,082,235  1,081,108  1,076,797
Retained earnings  107,485  95,279  68,641
Accumulated other comprehensive (loss) income  (7,528)  (6,236)  9,347
Treasury stock, at cost, 3,761 and 3,439 and 0 shares, respectively  (69,962)  (62,884)  -- 
Total shareholders' equity  1,112,788  1,107,825  1,155,343
       
Total Liabilities and Shareholders' Equity $ 6,617,561  $ 6,601,311  $ 7,306,953
       
CAPITAL BANK FINANCIAL CORP.
LOANS AND DEPOSITS 
(In thousands)
(Unaudited)
   
 December 31, 2013September 30, 2013December 31, 2012
Loans      
Non-owner occupied commercial real estate  $ 775,733  $ 803,954  $ 904,215
Other commercial construction and land  300,494  326,040  415,969
Multifamily commercial real estate  67,688  72,627  84,838
1-4 family residential construction and land  71,351  76,013  91,680
Total commercial real estate  1,215,266  1,278,634  1,496,702
       
Owner occupied commercial real estate  1,058,148  1,052,994  1,065,900
Commercial and industrial  803,736  681,882  665,507
Leases  2,676  2,554  -- 
Total commercial  1,864,560  1,737,430  1,731,407
       
1-4 family residential  804,322  816,915  838,557
Home equity  386,366  386,071  430,887
Other consumer  170,526  158,452  136,806
Total consumer  1,361,214  1,361,438  1,406,250
       
Other  110,989  99,778  101,131
       
Total loans $ 4,552,029  $ 4,477,280  $ 4,735,490
       
Deposits      
Non-interest bearing demand  $ 923,993  $ 937,152  $ 895,274
Negotiable order of withdraw accounts  1,321,903  1,281,036  1,288,742
Money market  961,526  938,854  1,125,967
Savings  530,144  531,655  492,187
Total core deposits  3,737,566  3,688,697  3,802,170
       
Time deposits  1,447,497  1,579,772  2,070,698
       
Total deposits $ 5,185,063  $ 5,268,469  $ 5,872,868
       
CAPITAL BANK FINANCIAL CORP.
OTHER FINANCIAL HIGHLIGHTS
(Dollars and shares in thousands, except per share data)
(Unaudited)
           
 Quarter Ended
 December 31,September 30,June 30, March, 31December 31, 
 20132013201320132012
           
Net loan charge-offs (recoveries)  $ 2,807  $ 1,422  $ 4,806  $ 5,493  $ 1,060
Annualized net charge-offs/average loans 0.08% 0.04% 0.21% 0.47% 0.02%
Allowance for loan losses  $ 56,851  $ 56,393  $ 56,832  $ 57,171  $ 57,262
Allowance for loan losses/ total loans 1.25% 1.26% 1.24% 1.23% 1.21%
Non-accrual loans  $ 11,810  $ 13,824  $ 11,054  $ 18,362  $ 14,011
Acquired impaired loans > 90 days past due and still accruing  $ 253,817  $ 261,470  $ 300,452  $ 344,012  $ 352,070
           
Total interest-earning assets  $ 5,798,794  $ 5,768,187  $ 5,954,573  $ 6,231,405  $ 6,373,827
Other real estate owned  $ 129,396  $ 129,654  $ 142,792  $ 151,613  $ 154,093
Goodwill and intangibles, net of accumulated amortization  $ 155,351  $ 156,667  $ 157,983  $ 159,302  $ 160,623
Tax equivalent net interest margin  4.52% 4.45% 4.32% 4.33% 4.18%
           
Efficiency ratio 71.21% 73.47% 75.30% 78.58% 82.66%
ROA 0.74% 0.69% 0.54% 0.32% 0.25%
ROE 4.39% 4.12% 3.30% 1.98% 1.61%
Average diluted common shares outstanding   52,227  52,411  54,062  55,493  55,401
End of quarter common shares outstanding  52,098  52,419  53,019  55,703  55,846
Average Equity  $ 1,111,876  $ 1,111,550  $ 1,142,000  $ 1,164,861  $ 1,153,091
Total equity  $ 1,112,788  $ 1,107,825  $ 1,102,751  $ 1,160,866  $ 1,155,343
Book value per common share  $ 21.36  $ 21.13  $ 20.80  $ 20.84  $ 20.69
Tangible book value per common share  $ 18.55  $ 18.33  $ 18.01  $ 18.17  $ 18.01
           
Tier 1 capital to average assets - Capital Bank, NA  13.4% 12.8% 13.5% 12.8% 12.0%
Tier 1 capital to risk weighted assets - Capital Bank, NA 17.7% 17.4% 18.7% 18.3% 17.8%
Total capital to risk weighted assets - Capital Bank, NA 18.9% 18.7% 19.9% 19.6% 18.4%
Average Assets  $ 6,597,722  $ 6,680,667  $ 6,962,653  $ 7,200,085  $ 7,363,199
Total Assets  $ 6,617,561  $ 6,601,311  $ 6,807,236  $ 7,095,605  $ 7,306,953
           
           
           
 Quarter Ended
 December 31,September 30,June 30, March, 31December 31, 
 20132013201320132012
           
Provision on legacy loans  $ (1.2)  $ (0.1)  $ 2.5  $ (3.1)  $ 1.4
FDIC indemnification asset amortization (accretion)  1.9  0.5  1.1  2.2  (0.3)
Foreclosed asset related expenses  4.0  7.5  6.2  6.9  9.2
Loan workout expense  1.6  2.0  2.2  2.0  1.8
Total legacy credit expenses $ 6.3  $ 9.9  $ 12.0  $ 8.0  $ 12.1
           
CAPITAL BANK FINANCIAL CORP.
QUARTERLY AVERAGE BALANCES AND YIELDS
(Dollars in thousands)
(Unaudited)
             
   Quarter EndedQuarter Ended
 December 31, 2013September 30, 2013
  Average     Average    
  Balances Interest* Yield* Balances Interest* Yield*
Interest earning assets            
Loans  $ 4,505,159  $ 66,735 5.88%  $ 4,514,747  $ 67,524 5.93%
Investments  1,186,466  4,943 1.65%  1,230,771  4,639 1.50%
Interest bearing deposits  57,953  33 0.23%  61,995  37 0.24%
Federal Home Loan Bank stocks  40,866  543 5.27%  40,195  533 5.26%
Total interest earning assets  5,790,444  $ 72,254 4.95%  5,847,708  $ 72,733 4.93%
             
Non-interest earning assets  807,278      832,959    
Total Assets  $ 6,597,722      $ 6,680,667    
             
             
Interest bearing liabilities            
Time  $ 1,513,038  $ 3,155 0.83%  $ 1,660,373  $ 3,792 0.91%
Money market  947,429  519 0.22%  977,698  544 0.22%
NOW  1,288,723  550 0.17%  1,260,477  521 0.16%
Savings  531,930  286 0.21%  524,728  276 0.21%
Total interest bearing deposits  4,281,120  4,510 0.42%  4,423,276  5,133 0.46%
             
Short-term borrowings and FHLB Advances  48,466  21 0.17%  34,820  7 0.08%
Long-term borrowings  134,813  1,726 5.08%  140,938  1,953 5.50%
Total interest bearing liabilities  4,464,399  $ 6,257 0.56%  4,599,034  $ 7,093 0.61%
             
Non-interest bearing deposits  964,823      914,260    
Other Liabilities  56,624      55,823    
Shareholders' equity  1,111,876      1,111,550    
Total Liabilities and shareholders' equity  $ 6,597,722      $ 6,680,667    
             
             
Net interest income and spread    $ 65,997 4.39%    $ 65,640 4.32%
             
Net interest margin     4.52%     4.45%
             
             
* Presented on a fully tax equivalent basis            
             
CAPITAL BANK FINANCIAL CORP.
QUARTERLY AVERAGE BALANCES AND YIELDS
(Dollars in thousands)
(Unaudited)
             
   Quarter EndedQuarter Ended
 December 31, 2013December 31, 2012
  Average     Average    
  Balances Interest* Yield* Balances Interest* Yield*
Interest earning assets            
Loans  $ 4,505,159  $ 66,735 5.88%  $ 4,788,218  $ 73,690 6.12%
Investments  1,186,466  4,943 1.65%  1,074,700  3,470 1.28%
Interest bearing deposits  57,953  33 0.23%  562,937  371 0.26%
Federal Home Loan Bank stocks  40,866  543 5.27%  41,204  537 5.18%
Total interest earning assets  5,790,444  $ 72,254 4.95%  6,467,059  $ 78,068 4.80%
             
Non-interest earning assets  807,278      896,140    
Total Assets  $ 6,597,722      $ 7,363,199    
             
             
Interest bearing liabilities            
Time  $ 1,513,038  $ 3,155 0.83%  $ 2,199,407  $ 5,281 0.96%
Money market  947,429  519 0.22%  1,104,390  913 0.33%
NOW  1,288,723  550 0.17%  1,246,897  791 0.25%
Savings  531,930  286 0.21%  467,009  343 0.29%
Total interest bearing deposits  4,281,120  4,510 0.42%  5,017,703  7,328 0.58%
             
Short-term borrowings and FHLB Advances  48,466  21 0.17%  45,971  16 0.14%
Long-term borrowings  134,813  1,726 5.08%  179,282  2,771 6.15%
Total interest bearing liabilities  4,464,399  $ 6,257 0.56%  5,242,956  $ 10,115 0.77%
             
Non-interest bearing deposits  964,823      892,615    
Other Liabilities  56,624      74,537    
Shareholders' equity  1,111,876      1,153,091    
Total Liabilities and shareholders' equity  $ 6,597,722      $ 7,363,199    
             
             
Net interest income and spread    $ 65,997 4.39%    $ 67,953 4.03%
             
Net interest margin     4.52%     4.18%
             
             
* Presented on a fully tax equivalent basis            
             
CAPITAL BANK FINANCIAL CORP.
YEAR TO DATE AVERAGE BALANCES AND YIELDS
(Dollars in thousands)
(Unaudited)
             
 Year EndedYear Ended
 December 31, 2013December 31, 2012
  Average          
  Balances Interest* Yield* Balances Interest* Yield*
Interest earning assets            
Loans  $ 4,574,397  $ 274,577 6.00%  $ 4,344,326  $ 273,679 6.30%
Investments  1,179,668  17,658 1.50%  1,078,025  19,054 1.77%
Interest bearing deposits  215,894  543 0.25%  341,242  846 0.25%
Federal Home Loan Bank stocks  39,060  2,027 5.19%  39,285  1,830 4.66%
Total earning assets  6,009,019  $ 294,805 4.91%  5,802,878  $ 295,409 5.09%
             
Non-earning assets  845,982      816,375    
Total Assets  $ 6,855,001      $ 6,619,253    
             
             
Interest bearing liabilities            
Time  $ 1,751,785  $ 16,585 0.95%  $ 2,039,301  $ 21,423 1.05%
Money market  1,023,069  2,268 0.22%  945,432  3,970 0.42%
NOW  1,272,065  2,125 0.17%  1,110,878  2,943 0.26%
Savings  516,941  1,075 0.21%  384,104  1,174 0.31%
Total interest bearing deposits  4,563,860  22,053 0.48%  4,479,715  29,510 0.66%
             
Short-term borrowings and FHLB Advances  41,329  57 0.14%  118,772  953 0.80%
Long-term borrowings  147,185  8,072 5.48%  146,477  8,594 5.87%
Total interest bearing liabilities  4,752,374  $ 30,182 0.64%  4,744,964  $ 39,057 0.82%
             
Non-interest bearing deposits  918,087      772,404    
Other Liabilities  52,147      53,330    
Shareholders' equity  1,132,393      1,048,555    
Total Liabilities and shareholders' equity  $ 6,855,001      $ 6,619,253    
             
             
Net interest income and spread    $ 264,623 4.27%    $ 256,352 4.27%
             
Net interest margin     4.40%     4.42%
             
             
* Presented on a fully tax equivalent basis            
             
CAPITAL BANK FINANCIAL CORP.
RECONCILIATION OF THE IMPACT OF MEASUREMENT PERIOD ADJUSTMENTS
(Dollars in thousands, except per share data)
(Unaudited)
       
(Dollars in thousands)Reported on Dec.
31, 2012 as of
October 1, 2012
Measurement
Period Adjustments
Revised as of
October 1, 2012
       
Fair value of assets acquired:      
Cash and cash equivalents $256,267   $256,267
Investment securities 189,771   189,771
Loans 774,781 43,238 818,019
Premises and equipment 35,061   35,061
Other intangible assets 6,860   6,860
Deferred tax asset 43,481  (15,532) 27,949
Other assets 60,159  (174) 59,985
       
Total assets acquired 1,366,380 27,532 1,393,912
       
Fair value of liabilities assumed:      
Deposits 1,093,914   1,093,914
Long term debt and other borrowings 187,341   187,341
Other liabilities 17,703 11,656 29,359
       
Total liabilities assumed 1,298,958 11,656 1,310,614
       
Fair value of net assets acquired 67,422 15,876 83,298
Purchase price 99,325   99,325
       
Goodwill $31,903  $ (15,876) $16,027
       
 For the Quarter Ended
 Revised
June 30, 2013
 As Filed
June 30, 2013
Revised
March 31,
2013
 As Filed
March 31,
2013
Revised
December 31,
2012
As filed
December 31,
2012
Interest and dividend income $73,189 $74,989 $76,106 $76,814 $77,808 $76,122
Interest expense 7,837 7,837 $8,992 8,992 10,115 10,115
Net Interest Income 65,352 67,152 67,114 67,822 67,693 66,007
             
Provision for loan losses 4,467 3,868 5,402 6,904 6,736 4,370
             
Total non-interest income 13,506 13,506 10,909 10,909 15,438 15,438
             
Total non-interest expense 59,382 59,141 61,313 61,040 68,720 68,448
             
Income before income taxes 15,009 17,649 11,308 10,787 7,675 8,627
Income tax expense 5,580 6,514 5,543 5,234 3,031 3,295
Net income $9,429$11,135$5,765$5,5534,644$5,332
Basic Earnings Per Common Share$0.18$0.21$0.11$0.10$0.09$0.10
Diluted Earnings Per Common Share $0.17$0.21$0.11$0.10$0.08$0.10
 
CAPITAL BANK FINANCIAL CORP.
RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
 
CORE NET INCOME
(Dollars in millions)
 For the Quarter Ended
 December 31, 2013September 30, 2013December 31, 2012
             
Net Income $ 12.2  $ 12.2  $ 11.4  $ 11.4  $ 4.6  $ 4.6
  Pre-Tax After-Tax Pre-Tax After-Tax Pre-Tax After-Tax
             
Adjustments            
Non-interest income            
Security (gains) losses*  (0.2)  $ (0.1) 0.1 0.1  --   -- 
Non-interest expense            
Non-cash equity compensation*  0.9  0.6  1.1  0.7  3.8  2.4
CVR valuation (income) expense  0.3  0.3  (0.8)  (0.8)  0.4  0.4
Conversion and severance expense*(conversion and merger expenses and salaries and employee benefits)  --   --   --   --   2.4  1.4
Legal and merger (professional fees)  --   --   --   --   0.1  0.1
Tax adjustment  --   --   1.6  1.6  --   -- 
(Gain) Loss on extinguishment of debt*  --   --   (0.4)  (0.3)  --   -- 
Intangible impairment*  --   --   --   --   0.2  0.1
Taxes            
Tax effect of adjustments*  $ (0.2)  N/A   (0.3)  N/A   (2.5)  N/A 
             
Core Net Income $ 13.0  $ 13.0  $ 12.7  $ 12.7  $ 9.0  $ 9.0
Average Assets  $ 6,598    $ 6,681    $ 7,365  
Core ROA** 0.79%   0.76%   0.48%  
             
             
* Tax effected at an income tax rate of 39%            
** Core ROA: Annualized core net income / average assets          
             
CAPITAL BANK FINANCIAL CORP.
RECONCILIATION OF NON-GAAP MEASURES (continuation)
(Unaudited)
           
           
CORE EFFICIENCY RATIOFor the Quarter Ended
(Dollars in millions)December 31,September 30,June 30,March 31,December 31,
 20132013201320132012
           
Net interest income  $ 65.7  $ 65.4  $ 65.4  $ 67.1  $ 67.7
           
Non-interest income  13.3  15.3  13.5  10.9  15.4
Less: Securities gain (losses)  0.2  (0.1)  0.2  --  0.0
Non-interest income, adjusted $ 78.8  $ 80.8  $ 78.7  $ 78.0  $ 83.1
           
Non-interest expense  $ 56.3  $ 59.3  $ 59.4  $ 61.3  $ 68.7
Less: Non-cash equity compensation  0.9  1.1  1.4  1.5  3.8
Less: CVR valuation (income) expense   0.3  (0.8)  0.4  2.9  0.4
Less: Conversion and severance expenses (conversion and merger expenses and salaries and employees benefits)  0.0  0.0  0.1  0.0  2.4
Less: Intangible impairment  --   --   --   --   0.2
Less: Legal settlement expenses  --   --   0.0  0.1  0.1
Less: Loss (Gain) on extinguishment of debt  --   (0.4)  --   0.3  -- 
Non-interest expense, adjusted $ 55.0  $ 59.3  $ 57.5  $ 56.5  $ 61.8
           
Efficiency Ratio71.21%73.47%75.30%78.58%82.66%
Core Efficiency Ratio69.78%73.43%73.06%72.40%74.35%
           
TANGIBLE BOOK VALUE (Unaudited)Quarter Ended
(Dollars in thousands, except per share data)December 31,September 30,June 30, March, 31December 31, 
 20132013201320132012
Total shareholders' equity  $ 1,112,788  $ 1,107,825  $ 1,102,751  $ 1,160,866  $ 1,155,343
Less: goodwill, core deposits intangibles, net of taxes  (146,258)  (147,061)  (147,865)  (148,671)  (149,478)
Tangible book value  $ 966,530  $ 960,764  $ 954,886  $ 1,012,195  $ 1,005,865
Common shares outstanding  52,098  52,419  53,019  55,703  55,846
Tangible book value per share*** $ 18.55  $ 18.33  $ 18.01  $ 18.17  $ 18.01
           
           
*** Tangible book value is equal to book value less goodwill and core deposit intangibles, net of related deferred tax liabilities
CONTACT: Kenneth A. Posner

         Chief of Investment Analytics

         and Investor Relations Executive

         Phone: (212) 399-4020

         E-mail: Kposner@cbfcorp.com