Attached files

file filename
8-K - FORM 8-K - YADKIN FINANCIAL Corpd8k.htm

Exhibit 99.1

LOGO

Yadkin Valley Financial Corporation Announces

Second Quarter 2011 Results

Second Quarter Highlights:

 

   

Net interest margin increased for the second consecutive quarter, up 23 basis points to 3.30%, compared to 3.07% in the first quarter of 2011, and up 33 basis points compared to 2.97% in the fourth quarter of 2010.

 

   

Demand deposits and interest-bearing NOW, savings, and money market accounts have increased almost 2% during the first half of 2011 resulting in lower cost deposits, which has positively impacted net interest margin.

 

   

Net charge-offs increased to $10.6 million, or 2.73% of average loans on an annualized basis, up from $6.8 million, or 1.71% of average loans on an annualized basis in the first quarter of 2011.

 

   

The allowance for loan losses increased to 2.37% of loans held-for-investment, compared to 2.31% in the first quarter of 2011.

 

   

Nonperforming loans and nonperforming assets decreased $2.5 million and $7.9 million quarter-over-quarter, respectively.

 

   

A valuation allowance of $11 million was set up for the deferred tax asset (DTA) in the second quarter.

 

   

Operating expenses of $2.1 million were recognized related to planned expense reduction activities.

 

   

The Company exited the wholesale mortgage business line at its mortgage subsidiary, Sidus Financial, LLC, in order to focus primarily on retail mortgage operations going forward, resulting in a $4.9 million write-off of goodwill.

Elkin, NC – July 28, 2011 – Yadkin Valley Financial Corporation (NASDAQ: YAVY), the holding company for Yadkin Valley Bank and Trust Company, announced financial results for the second quarter ended June 30, 2011. Net loss available to common shareholders was $20.9 million, or $1.16 per diluted share, compared to a net loss of $1.6 million, or $0.10 per diluted share in the first quarter of 2011, and a net loss of $485,700, or $0.03 per diluted share, in the second quarter of 2010.

Joe Towell, President and CEO of Yadkin Valley Financial, commented, “As we continue to reorganize our Company and carry out our long-term strategic plan, we are seeing very positive initial results in a process that is not yet complete. We will realize a positive long-term impact by remaining steadfast to our strategic plan. The decisions we made during the second quarter, while difficult, are vital to ensure financial improvement as we look ahead to the second half of 2011. Operating losses this quarter were related to prudent Management decisions surrounding credit loss, provision for loan loss, severance, and other expense reduction activities. Additionally, we recognized a valuation allowance for the deferred tax asset for $11 million and a total impairment of our goodwill related to Sidus Financial of $4.9 million.

 

Page 1 of 10


In order to improve asset quality, we believe it prudent to absorb the loss that exists, rehabilitate credits where possible, and focus on making new, more profitable loans going forward. We continue to see positive signs in our loan portfolio, as adversely classified loans (which we internally classify as risk grades 6 and 7) continue to decrease. We ended the second quarter of 2011 with $132.1 million in adversely classified loans, down from $152.8 million in the first quarter of 2011 and $189.4 million in the second quarter of 2010. We are also pleased to see nonperforming loan and nonperforming asset balances decrease this quarter.

Due to continued focus on building core deposits, we are very pleased to see our second consecutive quarter of net interest margin expansion. This margin growth continues as deposit cost decreases overall. We have also experienced another successful quarter of expense reduction across the organization. We consolidated one branch this quarter, and we have plans to consolidate three more by the end of the summer, all with minimal impact to our customers. Although we must initially absorb expenses such as severance and lease costs, these expense reductions will positively impact the balance sheet and income statement in future quarters.

Also in the second quarter, we exited our wholesale mortgage business line from Sidus Financial, resulting in a $4.9 million write-off of goodwill. This decision was based on changing wholesale market demand and our desire to place additional focus on our more profitable retail mortgage business. We have a strong retail team in place, and we look forward to their success.

Finally, we continue to be keenly focused on our capital management strategy. Management and the Board will continue to evaluate all strategic capital options that will provide even greater strength to the Company in the future.”

Second Quarter 2011 Financial Highlights

Asset Quality

Nonperforming loans, which include loans in nonaccrual status, decreased by $2.5 million, to $68.9 million, or 4.50% of total gross loans at June 30, 2011, compared to $71.4 million, or 4.50% of total gross loans at March 31, 2011. The percentage of gross loans has remained flat despite the decrease in nonaccrual loans due to the decrease in total gross loans over the last quarter. This decrease in both nonperforming and total gross loans is due to the disposition of several large dollar problem credits in our real estate portfolio and continued diligence surrounding workout strategies. Total TDRs were $36.5 million at June 30, 2011, down slightly from the previous quarter due to the disposition of some of the aforementioned large dollar problem credits. Net charge-offs for the second quarter totaled $10.6 million, or 2.73% of average loans on an annualized basis.

 

     Nonperforming Loan Analysis  
     (Dollars in thousands)  
     June 30, 2011     March 31, 2011  

Loan Type

   Outstanding
Balance
     % of
Total
Loans
    Outstanding
Balance
     % of
Total
Loans
 

Construction/land development

   $ 17,064         1.11   $ 15,943         1.01

Residential construction

     11,388         0.74     12,058         0.76

HELOC

     2,604         0.17     3,537         0.22

1-4 Family residential

     8,202         0.54     8,627         0.54

Commercial real estate

     25,595         1.67     26,791         1.69

Commercial & industrial

     3,480         0.23     3,821         0.24

Consumer & other

     565         0.04     591         0.04
                                  

Total

   $ 68,898         4.50   $ 71,368         4.50
                                  

 

Page 2 of 10


Other Real Estate Owned (OREO) totaled $22.0 million at June 30, 2011, a decrease of $5.5 million compared to $27.5 million at March 31, 2011. This decrease in OREO was mostly due to the sale of 25 properties totaling $7.1 million during the second quarter and additional write downs of $1.3 million, offset by the addition of $3.0 million in new properties. Our Special Assets team has had continued success with movement of OREO property during the first half of 2011. While we have experienced a decline in some appraised values and sustained some losses on sales, particularly in the residential land and housing portfolio, we continue to be pleased with our OREO disposition rates. Due to this decrease in both OREO and nonaccrual loans, total nonperforming assets were $90.9 million, or 4.36% of total assets, an 8.0% decrease from $98.8 million, or 4.43% of total assets, at March 31, 2011.

During the second quarter of 2011, the provision for loan losses was $10.4 million, an increase of $5.5 million from the first quarter of 2011. The increase in provision was driven mostly by the increase in loan charge-offs for the second quarter. At June 30, 2011, the allowance for loan losses was $35.7 million, compared to $35.9 million at March 31, 2011.

As a percentage of total loans held-for-investment, the allowance for loan losses was 2.37% in the second quarter of 2011, up slightly from 2.31% in the first quarter of 2011. Out of the $35.7 million in total allowance for loan losses at June 30, 2011, the specific allowance for impaired loans accounted for $4.3 million, down from $6.5 million at the end of the first quarter. The remaining general allowance, $31.4 million, attributed to unimpaired loans, was up from $29.4 million at the end of the first quarter of 2011. This increase was driven by higher historic losses in the portfolio, as well as the addition of a new real estate qualitative factor to address continued strain on real estate values in our markets. The allowance for loan losses as a percentage of criticized, non-impaired (internal risk grades 5, 6, and immaterial 7) loans increased to 6.70%, up from 6.66% in the first quarter, and as a percentage of non-criticized loans, increased to 1.48% up from 1.21%.

Net Interest Income and Net Interest Margin

Net interest income totaled $16.3 million, an increase of $621,000, or 4.0%, compared to the first quarter of 2011. We also experienced an increase in net interest margin (NIM) to 3.30%, up 23 basis points from 3.07% in the first quarter of 2011, and up 33 basis points from the fourth quarter of 2010. The NIM increase can be attributed to a shift in our deposit mix from higher cost CDs to lower cost interest-bearing transaction accounts. Excluding the adjustment of assets and liabilities to their fair market values as part of purchase accounting treatment relating to the merger with American Community Bank, net interest margin was 3.24%, an increase of 23 basis points compared to 3.01% in the first quarter of 2011.

Non-Interest Income

Non-interest income decreased $1.4 million, or 29.2%, to $3.4 million from $4.8 million in the first quarter of 2011. The decrease in non-interest income was primarily related to the wind down of the Sidus wholesale mortgage business.

Non-Interest Expense

Non-interest expense increased $7.5 million, or 44.6%, to $24.5 million, compared to $16.9 million in the first quarter of 2011. $4.9 million of this increase is related to the goodwill write-off from Sidus Financial. Another $2.1 million of the increase is related to expenses relative to severance, lease costs, and fixed asset write-offs from branch consolidation and the closing of the Sidus wholesale mortgage business and its related facilities. In addition, OREO costs continue to be elevated due to declining real estate values.

 

Page 3 of 10


Income Tax Expense

A valuation allowance of $11 million was set up during the second quarter as the Company considers both positive and negative evidence in the evaluation of whether the Company will realize the full benefit of the net deferred tax asset. The recent earnings trends and projected earnings and asset quality are reflected in this allowance.

Balance Sheet and Capital

Total assets decreased $149.8 million to $2.1 billion, down from $2.2 billion at March 31, 2011. Over the first half of 2011, total assets decreased $219.6 million, or 9.5%. The decrease in total assets was primarily related to a reduction of cash as a result of planned deposit attrition. Total deposits have decreased $194.6 million, or 9.6%, over the first half of 2011. This deposit decrease continues to be mostly higher cost CD deposits, as our non-interest bearing demand deposits continue to increase in volume. Brokered CDs and CDARs remain a relatively small portion of the Company’s funding sources, as these deposits represented 3.7% of total deposits at June 30, 2011, a continued decrease from the level at March 31, 2011.

Gross loans have decreased by $96.3 million, or 6.01%, since the end of 2010. We continue to manage the growth of our loan portfolio, concentrating our lending efforts toward small businesses and owner occupied commercial real estate loans.

The Bank remains well-capitalized for regulatory purposes. As of June 30, 2011, the Bank’s leverage ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio were 7.14%, 9.43%, and 10.70%, respectively. For capital adequacy purposes, leverage ratio, Tier 1 risk-based capital ratio, and total risk-based capital ratio must be in excess of 5.00%, 6.00%, and 10.00%, respectively, to be considered well-capitalized.

 

Page 4 of 10


Conference Call

Yadkin Valley Financial Corporation will host a conference call at 10:00 a.m. EDT on Thursday, July 28, 2011 to discuss financial results, business highlights, and outlook. The call may be accessed by dialing 877-359-3650 at least 10 minutes prior to the call. A webcast of the call may also be accessed at http://investor.shareholder.com/media/eventdetail.cfm?eventid=100172&CompanyID=YAVY&e=1&mediaKey=C0BD0B7D7BA30A3E46A5C745FA0F7F34. A replay of the call will be available until August 4, 2011 by dialing 855-859-2056 or 404-537-3406 and entering access code 85090154.

####

About Yadkin Valley Financial Corporation

Yadkin Valley Financial Corporation is the holding company for Yadkin Valley Bank and Trust Company, a full service community bank providing services in 37 branches throughout its three regions in North Carolina and South Carolina. The Western Region (formerly Yadkin Valley Bank division and High Country Bank division) serves Avery, Watauga, Ashe, Forsyth, Surry, Wilkes, and Yadkin Counties. The Central Region (formerly the Iredell branches of Piedmont Bank division and Cardinal State Bank division) serves Durham, Orange, Granville, and Iredell Counties. The Southern Region (formerly American Community Bank division and the Mecklenburg branches of the Piedmont division) serves Mecklenburg and Union Counties in North Carolina, and Cherokee and York Counties in South Carolina. The Bank provides mortgage lending services through its subsidiary, Sidus Financial, LLC, headquartered in Greenville, North Carolina and operates a loan production office in Wilmington, NC. Securities brokerage services are provided by Main Street Investment Services, Inc., a Bank subsidiary with four offices located in the branch network. Yadkin Valley Financial Corporation’s website is www.yadkinvalleybank.com. Yadkin Valley shares are traded on NASDAQ under the symbol YAVY.

FORWARD LOOKING STATEMENTS

Certain statements in this news release contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future plans and expectations, and are thus prospective. Such forward-looking statements include but are not limited to (1) statements regarding potential future economic recovery, (2) statements with respect to our plans, objectives, expectations and intentions and other statements that are not historical facts, and (3) other statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” and “projects,” as well as similar expressions. Such statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate. Therefore, we can give no assurance that the results contemplated in the forward-looking statements will be realized. The inclusion of this forward-looking information should not be construed as a representation by our company or any person that the future events, plans, or expectations contemplated by our company will be achieved.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: (1) the rate of delinquencies and amounts of charge-offs, the level of allowance for loan loss, the rates of loan growth, or adverse changes in asset quality in our loan portfolio, which may result in increased credit risk-related losses and expenses; (2) competitive pressures among depository and other financial institutions may increase significantly and have an effect on pricing, spending, third-party relationships and revenues; (3) the strength of the United States economy in general and the strength of the local economies in which we conduct operations may be different than expected resulting in, among other things, a deterioration in the credit quality or a reduced demand for credit, including the resultant effect on the company’s loan portfolio and allowance for loan losses; (4) the risk that the preliminary financial information reported herein and our current preliminary analysis will be different when our review is finalized; (5) changes in deposit rates, the net interest margin, and funding sources; (6) changes in the U.S. legal and regulatory framework, including the effect of recent financial reform legislation on the banking industry; and (7) adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) could have a negative impact on the company. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found in our reports (such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K) filed with the SEC and available at the SEC’s Internet site (http://www.sec.gov). All subsequent written and oral forward-looking statements concerning the company or any person acting on its behalf is expressly qualified in its entirety by the cautionary statements above. We do not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

 

Page 5 of 10


For additional information contact:

Joseph H. Towell

President and Chief Executive Officer

(704) 768-1133

joe.towell@yadkinvalleybank.com

Jan H. Hollar

Executive Vice President and Chief Financial Officer

(704) 768-1161

jan.hollar@yadkinvalleybank.com

 

Page 6 of 10


Yadkin Valley Financial Corporation

Consolidated Balance Sheets (Unaudited)

 

     (Amounts in thousands except share and per share data)  
     June 30,
2011
    March 31,
2011
    December 31,
2010 (a)
    September 30,
2010
    June 30,
2010
 

Assets:

          

Cash and due from banks

   $ 30,011      $ 31,537      $ 31,967      $ 32,112      $ 30,178   

Federal funds sold

     —          50        31        2,427        6,123   

Interest-earning deposits with banks

     99,158        188,003        197,782        108,665        184,592   

U.S. government agencies

     34,485        24,262        14,551        21,966        25,274   

Mortgage-backed securities

     214,796        208,037        209,706        193,358        126,004   

State and municipal securities

     67,034        68,090        72,621        73,235        55,868   

Common and preferred stocks

     1,144        1,140        1,124        1,159        1,134   
                                        

Total investment securities

     317,459        301,529        298,002        289,718        208,280   

Construction loans

     243,681        261,083        300,877        321,905        333,015   

Commercial, financial and other loans

     181,473        216,056        222,667        219,660        231,105   

Residential mortgages

     210,685        181,057        174,536        172,286        177,887   

Commercial real estate loans

     601,520        646,657        650,696        674,806        648,423   

Installment loans

     61,600        40,546        42,443        44,070        49,544   

Revolving 1-4 family loans

     205,308        207,308        209,319        208,660        207,801   
                                        

Total Loans

     1,504,267        1,552,707        1,600,538        1,641,387        1,647,775   

Allowance for loan losses

     (35,652     (35,860     (37,752     (44,735     (44,306
                                        

Net loans

     1,468,615        1,516,847        1,562,786        1,596,652        1,603,469   

Loans held for sale

     27,737        32,880        50,419        76,199        49,542   

Accrued interest receivable

     7,066        7,515        7,947        8,176        7,520   

Bank premises and equipment

     44,173        46,245        45,970        45,368        44,434   

Foreclosed real estate

     22,046        27,461        25,582        22,480        18,195   

Non-marketable equity securities at cost

     7,814        9,416        9,416        9,784        10,539   

Investment in bank-owned life insurance

     25,602        25,441        25,278        25,103        24,852   

Goodwill

     —          4,944        4,944        4,944        4,944   

Core deposit intangible

     4,304        4,602        4,907        5,212        5,527   

Other assets

     27,057        34,421        35,563        43,949        41,986   
                                        

Total assets

   $ 2,081,042      $ 2,230,891      $ 2,300,594      $ 2,270,789      $ 2,240,181   
                                        

Liabilities and shareholders’ equity:

          

Deposits:

          

Non-interest bearing

   $ 222,556      $ 222,457      $ 216,161      $ 205,856      $ 210,940   

NOW, savings and money market accounts

     597,611        631,791        589,790        467,731        468,773   

Time certificates:

          

$100,000 or more

     409,410        443,312        477,030        531,892        516,146   

Other

     596,218        662,246        737,425        776,012        757,579   
                                        

Total deposits

     1,825,795        1,959,806        2,020,406        1,981,491        1,953,438   

Borrowings

     103,524        109,452        116,768        119,274        118,621   

Accrued expenses and other liabilities

     17,656        15,125        15,963        19,364        15,409   
                                        

Total liabilities

     1,946,975        2,084,383        2,153,137        2,120,129        2,087,468   

Total shareholders’ equity

     134,067        146,508        147,457        150,660        152,713   
                                        

Total liabilities and shareholders’ equity

   $ 2,081,042      $ 2,230,891      $ 2,300,594      $ 2,270,789      $ 2,240,181   
                                        

Period End Shares Outstanding

     19,526,188        16,292,640        16,147,640        16,144,640        16,144,640   

 

(a) Derived from audited consolidated financial statements

 

Page 7 of 10


Yadkin Valley Financial Corporation

Consolidated Income Statements (Unaudited)

 

    

Three Months Ended

(Amounts in thousands except share and per share data)

 
     June 30,
2011
    March 31,
2011
    December 31,
2010 (a)
    September 30,
2010
    June 30,
2010
 

Interest and fees on loans

   $ 20,768      $ 21,349      $ 22,500      $ 22,921      $ 22,458   

Interest on securities

     2,255        2,108        2,241        2,096        1,661   

Interest on federal funds sold

     9        6        7        1        2   

Interest-bearing deposits

     90        115        88        110        126   
                                        

Total interest income

     23,122        23,578        24,836        25,128        24,247   
                                        

Time deposits of $100,000 or more

     2,541        2,938        3,136        3,503        3,274   

Other deposits

     3,731        4,380        5,084        4,699        4,781   

Borrowed funds

     539        570        660        617        595   
                                        

Total interest expense

     6,811        7,888        8,880        8,819        8,650   
                                        

Net interest income

     16,311        15,690        15,956        16,309        15,597   

Provision for loan losses

     10,393        4,867        6,277        7,879        5,809   
                                        

Net interest income after provision for loan losses

     5,918        10,823        9,679        8,430        9,788   
                                        

Non-interest income

          

Service charges on deposit accounts

     1,437        1,345        1,498        1,539        1,486   

Other service fees

     967        962        1,253        985        917   

Net gain on sales of mortgage loans

     179        1,899        3,128        2,683        1,876   

Income on investment in bank owned life insurance

     161        163        175        251        192   

Mortgage banking operations

     103        207        (66     53        60   

Gains on sale of securities

     429        93        1,291        1        844   

Other than temporary impairment of investments

     (22     (20     (101     (115     (61

Other

     102        142        154        175        140   
                                        

Total non-interest income

     3,356        4,791        7,332        5,572        5,454   
                                        

Non-interest expense

          

Salaries and employee benefits

     7,793        7,870        7,686        8,248        6,941   

Occupancy and equipment

     2,330        2,170        2,160        2,298        1,957   

Printing and supplies

     156        181        175        169        259   

Data processing

     381        373        376        380        384   

Communication expense

     473        445        453        445        436   

Advertising and marketing

     169        171        252        362        204   

Amortization of core deposit intangible

     299        305        305        315        325   

FDIC assessment expense

     1,328        1,350        1,126        1,122        1,288   

Attorney fees

     194        92        170        222        148   

Loan collection expense

     465        433        342        307        289   

Loss on fixed assets

     1,195        —          —          —          —     

Net cost of operation of other real estate owned

     2,430        794        639        586        402   

Goodwill impairment

     4,944        —          —          —          —     

Other

     2,300        2,725        3,291        2,918        2,347   
                                        

Total non-interest expense

     24,457        16,909        16,975        17,372        14,980   
                                        

Income (loss) before income taxes

     (15,183     (1,295     36        (3,370     262   

Provision for income taxes (benefit)

     5,030        (509     (823     (1,299     (23
                                        

Net income (loss)

     (20,213     (786     859        (2,071     285   
                                        

Preferred stock dividend and amortization of preferred stock discount

     674        771        868        771        771   
                                        

Net loss available to common shareholders

   $ (20,887   $ (1,557   $ (9   $ (2,842   $ (486
                                        

Basic

   $ (1.16   $ (0.10   $ —        $ (0.18   $ (0.03

Diluted

   $ (1.16   $ (0.10   $ —        $ (0.18   $ (0.03

Weighted average number of shares outstanding

          

Basic

     18,041,174        16,130,529        16,129,640        16,129,640        16,129,640   

Diluted

     18,041,174        16,130,529        16,129,640        16,129,640        16,129,640   

 

(a) Derived from audited consolidated financial statements

 

Page 8 of 10


Yadkin Valley Financial Corporation

(unaudited)

 

September 30, September 30, September 30, September 30, September 30,
     At or For the Three Months Ended  
     June 30,
2011
    March 31,
2011
    December 31,
2010
    September 30,
2010
    June 30,
2010
 

Per Share Data:

          

Basic Earnings (Loss) per Share

   $ (1.16   $ (0.10   $ 0.00      $ (0.18   $ (0.03

Diluted Earnings (Loss) per Share

     (1.16     (0.10     0.00        (0.18     (0.03

Book Value per Share

     4.45        6.11        6.24        6.44        6.58   

Selected Performance Ratios:

          

Return on Average Assets (annualized)

     -3.87     -0.28     0.00     -0.51     -0.09

Return on Average Equity (annualized)

     -55.25     -4.27     -0.02     -7.37     -1.26

Net Interest Margin (annualized)

     3.30     3.07     2.97     3.12     3.12

Net Interest Spread (annualized)

     3.11     2.88     2.77     2.91     2.84

Non-interest Income as a % of Revenue(6)

     36.19     30.69     43.10     39.80     34.76

Non-interest Income as a % of Average Assets

     0.16     0.21     0.32     0.25     0.25

Non-interest Expense as a % of Average Assets

     1.13     0.75     0.73     0.77     0.67

Asset Quality:

          

Loans 30-89 days past due (000’s) (4)

   $ 24,368      $ 23,756      $ 25,353      $ 37,682      $ 16,163   

Loans over 90 days past due still accruing (000’s)

     —          —          —          —          —     

Nonperforming Loans (000’s)

     68,898        71,368        65,400        63,094        50,853   

Other Real Estate Owned (000’s)

     22,046        27,461        25,582        22,480        18,195   

Nonperforming Assets (000’s)

     90,944        98,829        90,983        85,574        69,048   

Troubled debt restructurings (000’s) (5)

     12,932        14,998        17,153        14,733        8,184   

Nonperforming Loans to Total Loans

     4.50     4.50     3.96     3.67     3.00

Nonperforming Assets to Total Assets

     4.37     4.43     3.95     3.77     3.08

Allowance for Loan Losses to Total Loans

     2.33     2.26     2.29     2.60     2.61

Allowance for Loan Losses to Total Loans Held for Investment

     2.37     2.31     2.36     2.73     2.69

Allowance for Loan Losses to Nonperforming Loans

     51.75     50.25     57.72     70.90     87.12

Net Charge-offs/Recoveries to Average Loans (annualized)

     2.73     1.71     3.08     1.75     1.64

Capital Ratios:

          

Equity to Total Assets

     6.44     6.57     6.41     6.63     6.82

Tier 1 leverage ratio(1)

     7.14     7.07     7.04     7.40     7.53

Tier 1 risk-based ratio(1)

     9.43     9.39     9.23     9.10     9.39

Total risk-based capital ratio(1)

     10.70     10.65     10.49     10.36     10.65

Non-GAAP disclosures(2):

          

Tangible Book Value per Share

   $ 4.23      $ 5.53      $ 5.63      $ 5.82      $ 5.93   

Return on Tangible Equity (annualized) (3)

     -58.92     -4.57     -0.02     -7.89     -1.36

Tangible Equity to Tangible Assets (3)

     6.25     6.17     6.01     6.22     6.38

Efficiency Ratio

     121.07     79.86     70.63     76.96     68.75

Notes:

 

(1) Tier 1 leverage, Tier 1 risk-based, and Total risk-based ratios are ratios for the bank, Yadkin Valley Bank and Trust Company as reported on Consolidated Reports of Condition and Income for a Bank With Domestic Offices Only - FFIEC 041
(2) Management uses these non-GAAP financial measures because it believes it is useful for evaluating our operations and performance over periods of time, as well as in managing and evaluating our business and in discussions about our operations and performance. Management believes these non-GAAP financial measures provides users of our financial information with a meaningful measure for assessing our financial results and credit trends, as well as comparison to financial results for prior periods. These non-GAAP financial measures should not be considered as a substitute for operating results determined in accordance with GAAP and may not be comparable to other similarly titled financial measures used by other companies.
(3) Tangible Equity is the difference of shareholders’ equity less the sum of goodwill and core deposit intangible

Tangible Assets are the difference of total assets less the sum of goodwill and core deposit intangible

(4) Past due numbers exclude loans classified as nonperforming.
(5) Troubled debt restructured loans exclude loans classified as nonperforming.
(6) Ratio is calculated by taking non-interest income as a percentage of net interest income after provision for loan losses plus total non-interest income.

 

Page 9 of 10


Yadkin Valley Financial Corporation

Average Balance Sheets and Net Interest Income Analysis (Unaudited)

 

     Three Months Ended June 30,  
     2011     2010  
     (Dollars in Thousands)  
     Average
Balance
     Interest      Yield/
Rate
    Average
Balance
     Interest      Yield/
Rate
 

INTEREST EARNING ASSETS

                

Total loans (1,2)

   $ 1,560,011       $ 20,808         5.35   $ 1,687,811       $ 22,501         5.35

Federal funds sold

     15,564         9         0.24     2,896         2         0.28

Investment securities

     311,000         2,502         3.23     180,909         1,883         4.18

Interest-bearing deposits

     133,214         90         0.27     210,307         126         0.24
                                        

Total average earning assets (1)

     2,019,789         23,409         4.65 % (6)      2,081,923         24,512         4.72
                            

Noninterest earning assets

     143,915              137,781         
                            

Total average assets

   $ 2,163,704            $ 2,219,704         
                            

INTEREST BEARING LIABILITIES

                

Time deposits

   $ 1,057,510       $ 5,349         2.03   $ 1,261,674       $ 7,197         2.29

Other deposits

     612,221         923         0.60     458,344         858         0.75

Borrowed funds

     103,991         540         2.08     121,950         595         1.96
                                        

Total interest bearing liabilities

     1,773,722         6,812         1.54 % (7)      1,841,968         8,650         1.88

Noninterest bearing deposits

     223,318              206,328         

Other liabilities

     15,036              17,070         
                            

Total average liabilities

     2,012,076              2,065,366         
                            

Shareholders’ equity

     151,628              154,338         
                            

Total average liabilities and shareholders’ equity

   $ 2,163,704            $ 2,219,704         
                                        

NET INTEREST INCOME/YIELD (3,4)

      $ 16,597         3.30      $ 15,862         3.06
                            

INTEREST SPREAD (5)

           3.11           2.84

 

(1) Yields related to securities and loans exempt from Federal income taxes are stated on a fully tax-equivalent basis, assuming a Federal income tax rate of 35%, reduced by the nondeductible portion of interest expense.
(2) The loan average includes loans on which accrual of interest has been discontinued.
(3) Net interest income is the difference between income from earning assets and interest expense.
(4) Net interest yield is net interest income divided by total average earning assets.
(5) Interest spread is the difference between the average interest rate received on earning assets and the average rate paid on interest bearing liabilities.
(6) Interest income for 2011 and 2010 includes $176,000 and $571,000, respectively, of accretion for purchase accounting adjustments related to loans acquired in the merger with American Community.
(7) Interest expense for 2011 and 2010 includes $116,000 and $405,000, respectively, of accretion for purchase accounting adjustments related to deposits and borrowings acquired in the merger with American Community.

 

Page 10 of 10