Attached files

file filename
8-K - FORM 8-K - Park Sterling Corpc24042e8vk.htm
EX-99.2 - EX-99.2 - Park Sterling Corpc24042exv99w2.htm
Exhibit 99.1
(PARK STERLING CORPORATION LOGO)
Park Sterling Corporation Announces
Third Quarter 2011 Results
Charlotte, NC — November 2, 2011 — Park Sterling Corporation (NASDAQ: PSTB), the holding company for Park Sterling Bank and CapitalBank, today released unaudited results of operations and other financial information for the third quarter of 2011. Highlights for the quarter, as shown below, do not include results from the November 1, 2011 acquisition of CapitalBank:
Third Quarter Highlights:
   
Nonperforming loans decreased $6.1 million, or 22%, compared to the second quarter of 2011 to $21.4 million, or 5.84% of total loans
   
Nonperforming assets decreased $3.9 million, or 12%, compared to the second quarter of 2011 to $28.7 million, or 4.93% of total assets
   
Provision for loan losses decreased $2.7 million, or 82%, to $568,000 compared to the second quarter of 2011
   
Net charge-offs decreased $1.7 million, or 46%, to $2.0 million, or 2.19% of average loans (annualized), compared to $3.7 million, or 3.87% of average loans (annualized), in the second quarter of 2011
   
Net interest income increased slightly to $3.9 million compared to $3.8 million in the second quarter of 2011
   
Net loss of $1.4 million, or $0.05 per diluted share, compared to a net loss of $3.1 million, or $0.11 per diluted share, in the second quarter of 2011 and a net loss of $3.7 million, or $0.23 per diluted share, in the third quarter of 2010
   
Excluding pre-tax, merger-related expenses of $496,000 in the third quarter of 2011 and $632,000 in the second quarter of 2011, the net loss narrowed to $1.1 million, or approximately $0.04 per diluted share, compared to $2.7 million, or approximately $0.10 per diluted share in the second quarter of 2011
   
Capital levels remain strong as tangible common equity as a percentage of tangible assets increased to 29.98% from 28.43% in the second quarter of 2011
Business Highlights:
   
Consummated merger with Community Capital Corporation (“Community Capital”) on November 1, 2011
   
Received regulatory approval for de novo branches in Raleigh, North Carolina and Greenville, South Carolina, with conversion from loan production office to branch offices expected during the fourth quarter of 2011
“Park Sterling’s third quarter was marked by significant progress in reducing problem assets and their attendant drag on earnings,” said Jim Cherry, Chief Executive Officer. “As expected, during the quarter, we began to realize the benefits of our organic growth initiatives with attractive new loan production reported in each of our markets. Combined with our ongoing progress in reducing construction and development exposures, this new loan production contributed to achieving a more balanced loan mix. In addition, Park Sterling’s credit quality continued to improve as nonperforming assets, provision expense, and net charge-offs each decreased, as anticipated.

 

 


 

During the quarter, significant time was devoted to ensuring the successful consummation of our merger with Community Capital. With that merger now complete, we are laser focused on ensuring that we provide customers and communities across our combined footprint with superior products and services. We expect, subject to regulatory approval, to merge our two operating banks, CapitalBank and Park Sterling Bank, into a single charter by year-end, which will allow us to more efficiently and effectively deliver an exceptional customer experience across the new Park Sterling franchise.
On the mergers and acquisitions front, we believe there are a growing number of prospects across Virginia and the Carolinas that will be attracted to a partnership with Park Sterling. They are driven in part by the continuing uncertain regulatory and economic environment, and we remain active in seeking attractive partnership opportunities for Park Sterling.”
Third Quarter 2011 Financial Highlights
Asset Quality
Asset quality continued to improve during the third quarter of 2011. Nonperforming loans, which included $2.0 million in performing troubled debt restructurings (TDRs), decreased $6.1 million, or 22%, to $21.4 million, or 5.84% of total loans, compared to $27.6 million, or 7.25% of total loans, as of June 30, 2011. Nonperforming assets, which included $1.6 million in nonperforming loans held for sale, decreased $3.9 million, or 12%, to $28.7 million, or 4.93% of total assets, down from $32.6 million, or 5.34% of total assets, as of June 30, 2011.
The provision for loan losses decreased $2.7 million, or 82%, to $568,000, compared to the second quarter of 2011. Net charge-offs decreased $1.7 million, or 46%, to $2.0 million, representing 2.19% of average loans on an annualized basis, compared to $3.7 million, or 3.87% of average loans (annualized) in the prior quarter. The allowance for loan losses was $9.8 million, or 2.68% of total loans at September 30, 2011, a decrease of $1.4 million from $11.3 million, or 2.96% of total loans, at June 30, 2011. This decrease in the allowance resulted both from positive trends in credit quality in the loan portfolio and from the recognition of losses on previously identified impaired loans and a related reduction in specific reserves. The allowance represented 45.84% of nonperforming loans (including TDRs) at September 30, 2011 up from 40.91% at June 30, 2011.
Compared to the third quarter of 2010, nonperforming loans increased 61% from $13.4 million, or 3.36% of total loans. Nonperforming assets increased 94% from $14.8 million, or 2.34% of total assets. The provision for loan losses decreased 91% from $6.1 million. Net charge-offs increased 2% from $2.0 million, or 1.97% of average loans (annualized).
Net Interest Income and Net Interest Margin
Net interest income increased slightly to $3.9 million compared to $3.8 million in the second quarter of 2011, and the net interest margin increased 9 basis points during the same time period to 2.69%. The increase in the net interest margin related primarily to a $230,000 decrease in interest expense during the third quarter of 2011, due in large part to improved deposit mix and pricing. Average earning assets decreased $13.4 million, or 2%, compared to the second quarter of 2011, due to an $18.8 million, or 5%, decrease in average loan balances, resulting in part from the resolution of problem credits and a managed decrease in construction and development (C&D) exposure to improve the loan mix.

 

Page 2 of 12


 

Compared to the third quarter of 2010, net interest income increased 6% to $3.9 million from $3.6 million, and the net interest margin increased 2 basis points during the same time period. Average interest-earning assets increased $29.0 million, or 5%, resulting from the utilization of net proceeds of $140.2 million from the common stock offering completed during the third quarter of 2010.
Noninterest Income
Noninterest income increased $67,000 compared to the second quarter of 2011 and increased $85,000 compared to the third quarter of 2010. The increase in noninterest income in both periods included $52,000 in incremental other income associated with a new $8 million investment in bank-owned life insurance purchased during the third quarter of 2011. The increase in noninterest income from the third quarter of 2010 was also due in part to higher NSF fees and deposit service charges.
Noninterest Expense
Noninterest expense decreased $258,000 to $5.2 million compared to $5.5 million in the second quarter of 2011. This decrease in noninterest expense primarily reflected $484,000 in lower legal and professional fees, partially offset by an $81,000 increase in other expenses, $76,000 increase in salaries and employee benefits, and $71,000 increase loan and collection expenses. Noninterest expense included $496,000 of merger-related expense during the third quarter of 2011 compared to $632,000 during the second quarter of 2011, primarily in legal and professional fees.
Compared to the third quarter of 2010, noninterest expense increased $2.2 million, primarily due to increased salaries and employee benefits related to the management expansion that occurred during the second half of 2010 and the addition of new employees during 2011. Also impacting the increase in noninterest expense were higher costs related to being a newly public company, merger related expenses resulting from the Community Capital acquisition, and an increase in OREO-related and loan and collection expenses due to the addition of nonperforming assets resulting from a deterioration in the loan portfolio during the second half of 2010.
Balance Sheet and Capital
Total assets decreased $28.3 million, or 5%, compared to the second quarter of 2011. Loans decreased $13.0 million, or 3%, in the third quarter of 2011 resulting in part from the resolution of problem credits and a managed decrease in C&D exposure to improve the loan mix. Cash, interest earning balances, Federal funds sold and investment securities together decreased $26.5 million, or 12%, compared to the second quarter of 2011. The decrease resulted in part from an $8 million investment in bank-owned life insurance that is included in other assets. The decrease also reflected management’s decision to reduce certain lower yielding interest-earning assets by allowing higher priced time deposits to mature without renewal.
Loan mix continued to improve during the third quarter of 2011. Construction and development related exposures decreased 20% compared to the second quarter of 2011. C&D loans represented 15.3% of total loans at September 30, 2011, compared to 18.6% at June 30, 2011 and 27.4% at September 30, 2010. Commercial and industrial loans and owner-occupied commercial real estate loans together increased 5% compared to the second quarter of 2011. C&I and owner-occupied loans represented 30.4% of total loans at September 30, 2011, compared to 28.1% at June 30, 2011 and 24.9% at September 30, 2011. Non-owner-occupied commercial real estate loans and 1-4 family loans remained fairly steady compared to the second quarter of 2011 at 29.5% and 5.4% of total loans, respectively. Home equity lines of credit increased slightly from 14.8% to 15.4% of total loans on a linked-quarter basis.

 

Page 3 of 12


 

Total deposits decreased $28.9 million, or 7%, compared to the second quarter of 2011. This decrease in deposits was primarily due to a managed 15% decrease in time deposits, as management both allowed higher-priced special rates to mature without renewal and reduced brokered deposits. The decrease was offset by an 8% increase in money market, NOW and savings deposits, and a 2% increase in demand deposits. Compared to the third quarter of 2010, total deposits decreased $42.4 million, or 10%, resulting from a 32% decrease in time deposits, offset by a 65% increase in money market, NOW and savings deposits, and a 41% increase in demand deposits. Core deposits, which excludes brokered deposits, as a percentage of total deposits were 77%, compared to 76% in the first quarter of 2011 and 72% in the third quarter of 2010.
Shareholders’ equity increased $1.0 million to $174.6 million compared to $173.6 million at June 30, 2011, as an increase in accumulated other comprehensive income offset the third quarter 2011 net loss of $1.4 million. Shareholders’ equity decreased $9.2 million compared to the third quarter of 2010 as a result of $11.9 million in accumulated net losses. Tangible common equity as a percentage of tangible assets was 29.98%, an increase from 28.43% at June 30, 2011 and from 29.06% at September 30, 2010. Tier 1 leverage ratio was 27.13%, compared to 27.07% at June 30, 2011 and 32.80% at September 30, 2010.
During the first quarter of 2011, and as contemplated in the 2010 equity offering, 568,260 shares of restricted stock were issued but will not vest until the Company’s share price achieves certain performance thresholds above the equity offering price (these restricted stock awards vest one-third each at $8.125, $9.10 and $10.40 per share, respectively). Accordingly, these additional shares have been excluded from earnings and tangible book value per share calculations.
* * * * * * *
Conference Call
A conference call will be held at 8:30 a.m., ET this morning (November 2, 2011). The conference call can be accessed by dialing (877) 317-6789 and requesting the Park Sterling Corporation earnings call. Listeners should dial in 10 minutes prior to the start of the call. The live webcast and presentation slides will be available on www.parksterlingbank.com under Investor Relations, “Investor Presentations.”
A replay of the webcast will be available on www.parksterlingbank.com under Investor Relations, “Investor Presentations” shortly following the call. A replay of the conference call can be accessed one hour after the call by dialing (877) 344-7529, conference number 10005537.
About Park Sterling Corporation
Park Sterling Corporation is the holding company for Park Sterling Bank, headquartered in Charlotte, North Carolina, and for CapitalBank, headquartered in Greenwood, South Carolina. Park Sterling’s primary focus is to provide financial services to small and mid-sized businesses, owner-occupied and income producing real estate owners, professionals and consumers doing business or residing within its target markets. Park Sterling offers a full array of banking services, including a diverse wealth management group. Park Sterling is committed to building a banking franchise across the Carolinas and Virginia that is noted for sound risk management, superior customer service and exceptional client relationships. For more information, visit www.parksterlingbank.com. Park Sterling’s shares are traded on NASDAQ under the symbol PSTB.
Non-GAAP Measures
Tangible assets, tangible common equity, tangible book value, earnings (loss) excluding merger-related expenses and related ratios and EPS measures, as used throughout this release, are non-GAAP financial measures. Management uses tangible assets, tangible common equity and tangible book value and related ratios to evaluate the adequacy of shareholders’ equity and to facilitate comparisons with peers. Management uses earnings (loss) excluding merger-related expenses and related EPS measures to evaluate core earnings (loss). For additional information, see “Reconciliation of Non-GAAP Measures” in the accompanying tables.

 

Page 4 of 12


 

Cautionary Statement Regarding Forward Looking Statements
This news release contains, and Park Sterling and its management may make, certain statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts and often use words such as “may,” “plan,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “will,” “goal,” “target” and similar expressions. These forward-looking statements express management’s current expectations, plans or forecasts of future events, results and condition, including financial and other estimates and expectations regarding the merger with Community Capital Corporation, the general business strategy of engaging in bank mergers, organic growth including branch openings and anticipated asset size, expansion of product capabilities, anticipated loan growth, refinement of the loan loss allowance methodology, recruiting of key leadership positions, decreases in construction and development loans and other changes in loan mix, changes in deposit mix, capital and liquidity levels, emerging regulatory expectations and measures, net interest income, credit trends and conditions, including loan losses, allowance, charge-offs, delinquency trends and nonperforming loan and asset levels, residential sales activity and other similar matters. These statements are not guarantees of future results or performance and by their nature involve certain risks and uncertainties that are based on management’s beliefs and assumptions and on the information available to management at the time that these disclosures were prepared. Actual outcomes and results may differ materially from those expressed in, or implied by, any of these forward-looking statements.
You should not place undue reliance on any forward-looking statement and should consider all of the following uncertainties and risks, as well as those more fully discussed in any of Park Sterling’s filings with the SEC: failure to realize synergies and other financial benefits from the merger with Community Capital within the expected time frame; increases in expected costs or difficulties related to integration of the Community Capital merger; inability to identify and successfully negotiate and complete additional combinations with potential merger partners or to successfully integrate such businesses into Park Sterling, including the company’s ability to realize the benefits and cost savings from and limit any unexpected liabilities acquired as a result of any such business combination; the effects of negative economic conditions, including stress in the commercial real estate markets or delay or failure of recovery in the residential real estate markets; changes in consumer and investor confidence and the related impact on financial markets and institutions; changes in interest rates; failure of assumptions underlying the establishment of our allowance; deterioration in the credit quality of our loan portfolios or in the value of the collateral securing those loans or in the value of guarantor support for those loans, where applicable; deterioration in the value of securities held in our investment securities portfolio; failure of assumptions underlying the utilization of our deferred tax assets; legal and regulatory developments; increased competition from both banks and nonbanks; changes in accounting standards, rules and interpretations, inaccurate estimates or assumptions in accounting and the impact on Park Sterling’s financial statements; Park Sterling’s ability to attract new employees; and management’s ability to effectively manage credit risk, market risk, operational risk, legal risk, and regulatory and compliance risk.
Forward-looking statements speak only as of the date they are made, and Park Sterling undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made.
###
For additional information contact:
David Gaines
Chief Financial Officer
(704) 716-2134
dgaines@parksterlingbank.com

 

Page 5 of 12


 

PARK STERLING CORPORATION
CONDENSED INCOME STATEMENT
THREE MONTH RESULTS

($ in thousands, except per share amounts)
                                         
    September 30,     June 30,     March 31,           September 30,  
    2011     2011     2011     December 31,     2010  
    (Unaudited)     (Unaudited)     (Unaudited)     2010 *     (Unaudited)  
Interest income
                                       
Loans, including fees
  $ 4,283     $ 4,450     $ 4,758     $ 4,984     $ 4,963  
Federal funds sold
    22       33       30       46       42  
Taxable investment securities
    681       684       681       587       370  
Tax-exempt investment securities
    181       181       171       160       161  
Interest on deposits at banks
    44       11       14       16       23  
 
                             
Total interest income
    5,211       5,359       5,654       5,793       5,559  
 
                             
Interest expense
                                       
Money market, NOW and savings deposits
    158       176       141       132       104  
Time deposits
    868       1,080       1,226       1,435       1,490  
Short-term borrowings
    1       1             1       1  
Long-term borrowings
    140       141       141       140       144  
Subordinated debt
    190       189       190       188       190  
 
                             
Total interest expense
    1,357       1,587       1,698       1,896       1,929  
 
                             
Net interest income
    3,854       3,772       3,956       3,897       3,630  
Provision for loan losses
    568       3,245       4,462       8,237       6,143  
 
                             
Net interest income (loss) after provision
    3,286       527       (506 )     (4,340 )     (2,513 )
Total noninterest income
    111       44       72       43       26  
Noninterest expenses
                                       
Salaries and employee benefits
    3,051       2,975       2,507       2,114       1,777  
Occupancy and equipment
    369       301       256       250       236  
Advertising and promotion
    115       87       38       50       84  
Legal and professional fees
    721       1,205       307       208       78  
Deposit charges and FDIC insurance
    134       196       287       185       184  
Data processing and outside service fees
    142       128       123       109       109  
Directors fees
    45       45       41       182       164  
Net cost of operation of other real estate
    101       93       235       16       120  
Loan and collection expense
    180       109       86       63       82  
Shareholder reporting expense
    36       94       64       15       8  
Other noninterest expense
    322       241       290       356       148  
 
                             
Total noninterest expenses
    5,216       5,474       4,234       3,548       2,990  
 
                             
Income (loss) before income taxes
    (1,819 )     (4,903 )     (4,668 )     (7,845 )     (5,477 )
Income tax expense (benefit)
    (443 )     (1,789 )     (1,781 )     (3,324 )     (1,809 )
 
                             
Net income (loss)
  $ (1,376 )   $ (3,114 )   $ (2,887 )   $ (4,521 )   $ (3,668 )
 
                             
 
                                       
Earnings (loss) per share, fully diluted
  $ (0.05 )   $ (0.11 )   $ (0.10 )   $ (0.16 )   $ (0.23 )
Weighted average diluted shares
    28,051,098       28,051,098       28,051,098       28,051,098       15,998,924  
*  
Derived from audited financial statements.

 

Page 6 of 12


 

PARK STERLING CORPORATION
CONDENSED INCOME STATEMENT
NINE MONTH RESULTS

($ in thousands, expect per share amounts)
                 
    September 30,     September 30,  
    2011     2010  
    (Unaudited)     (Unaudited)  
Interest income
               
Loans, including fees
  $ 13,491     $ 15,275  
Federal funds sold
    85       60  
Taxable investment securities
    2,046       981  
Tax-exempt investment securities
    533       481  
Interest on deposits at banks
    69       51  
 
           
Total interest income
    16,224       16,848  
 
           
Interest expense
               
Money market, NOW and savings deposits
    475       276  
Time deposits
    3,174       4,434  
Short-term borrowings
    2       9  
FHLB advances
    422       423  
Subordinated debt
    569       569  
 
           
Total interest expense
    4,642       5,711  
 
           
Net interest income
    11,582       11,137  
Provision for loan losses
    8,275       8,768  
 
           
Net interest income (loss) after provision
    3,307       2,369  
Total noninterest income
    227       88  
Noninterest expenses
               
Salaries and employee benefits
    8,533       4,328  
Occupancy and equipment
    926       666  
Advertising and promotion
    240       237  
Legal and professional fees
    2,233       237  
Deposit charges and FDIC insurance
    617       543  
Data processing and outside service fees
    393       302  
Directors fees
    131       211  
Net cost of operation of other real estate
    429       395  
Loan and collection expense
    375       161  
Shareholder reporting expense
    194       24  
Other noninterest expense
    853       406  
 
           
Total noninterest expenses
    14,924       7,510  
 
           
Income (loss) before income taxes
    (11,390 )     (5,053 )
Income tax expense (benefit)
    (4,013 )     (1,714 )
 
           
Net income (loss)
  $ (7,377 )   $ (3,339 )
 
           
 
               
Earnings (loss) per share, fully diluted
  $ (0.26 )   $ (0.38 )
Weighted average diluted shares
    28,051,098       8,674,175  
*  
Derived from audited financial statements.

 

Page 7 of 12


 

PARK STERLING CORPORATION
CONDENSED BALANCE SHEETS

($ in thousands)
                                         
    September 30,     June 30,     March 31,           September 30,  
    2011     2011     2011     December 31,     2010  
    (Unaudited)     (Unaudited)     (Unaudited)     2010 *     (Unaudited)  
ASSETS
                                       
Cash and due from banks
  $ 14,962     $ 14,349     $ 54,192     $ 2,433     $ 11,591  
Interest earning balances at banks
    36,311       8,571       3,796       5,040       5,859  
Investment securities available-for-sale
    130,667       146,734       112,273       140,590       115,357  
Federal funds sold
    5,295       44,060       57,525       57,905       96,560  
Loans held for sale
    1,559       1,600                    
Loans
    367,412       380,365       388,187       399,829       397,658  
Allowance for loan losses
    (9,833 )     (11,277 )     (11,768 )     (12,424 )     (13,150 )
 
                             
Net loans
    357,579       369,088       376,419       387,405       384,508  
 
                             
 
                                       
Other real estate owned
    5,691       3,470       1,565       1,246       1,441  
Bank owned life insurance
    8,052                          
Other assets
    22,267       22,796       22,646       21,489       17,314  
 
                             
 
                                       
Total assets
  $ 582,383     $ 610,668     $ 628,416     $ 616,108     $ 632,630  
 
                             
 
                                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                       
 
                                       
Deposits:
                                       
Demand noninterest-bearing
  $ 42,890     $ 42,156     $ 37,098     $ 36,333     $ 30,468  
Money market, NOW and savings
    120,017       110,874       107,186       71,666       72,639  
Time deposits
    212,085       250,876       277,228       299,821       314,042  
 
                             
Total deposits
    374,992       403,906       421,512       407,820       417,149  
 
                                       
Short-term borrowings
    1,083       1,661       1,213       874       1,100  
FHLB advances
    20,000       20,000       20,000       20,000       20,000  
Subordinated debt
    6,895       6,895       6,895       6,895       6,895  
Accrued expenses and other liabilities
    4,796       4,622       4,026       3,418       3,639  
 
                             
Total liabilities
    407,766       437,084       453,646       439,007       448,783  
 
                                       
Shareholders’ equity:
                                       
Common stock
    28,619       28,619       28,619       130,438       130,438  
Additional paid-in capital
    160,368       159,890       159,367       57,102       56,778  
Accumulated deficit
    (16,878 )     (15,502 )     (12,388 )     (9,501 )     (4,981 )
Accumulated other comprehensive income (loss)
    2,508       577       (828 )     (938 )     1,612  
 
                             
Total shareholders’ equity
    174,617       173,584       174,770       177,101       183,847  
 
                             
 
                                       
Total liabilities and shareholders’ equity
  $ 582,383     $ 610,668     $ 628,416     $ 616,108     $ 632,630  
 
                             
 
                                       
Common shares issued and outstanding
    28,619,358       28,619,358       28,619,358       28,051,098       28,051,098  
*  
Derived from audited financial statements.
PARK STERLING CORPORATION
SUMMARY OF LOAN PORTFOLIO

($ in thousands)
                                         
    September 30,     June 30,     March 31,           September 30,  
    2011     2011     2011     December 31,     2010  
    (Unaudited)     (Unaudited)     (Unaudited)     2010 *     (Unaudited)  
Commercial:
                                       
Commercial and industrial
  $ 44,939     $ 45,056     $ 48,107     $ 48,401     $ 47,166  
Commercial real estate — owner-occupied
    66,979       61,878       52,764       55,089       51,779  
Commercial real estate — investor income producing
    108,558       111,349       113,612       110,407       101,359  
Acquisition, construction and development
    51,522       64,662       75,977       87,846       100,522  
Other commercial
    7,763       6,840       5,232       3,225       2,866  
 
                             
Total commercial loans
    279,761       289,785       295,692       304,968       303,692  
 
                             
 
                                       
Consumer:
                                       
Residential mortgage
    19,816       21,767       25,034       21,716       20,920  
Home equity lines of credit
    56,787       56,481       53,725       56,968       58,115  
Residential construction
    4,787       6,048       7,018       9,051       8,616  
Other loans to individuals
    6,530       6,494       6,811       7,245       6,413  
 
                             
Total consumer loans
    87,920       90,790       92,588       94,980       94,064  
 
                             
Total loans
    367,681       380,575       388,280       399,948       397,756  
Deferred fees
    (269 )     (210 )     (93 )     (119 )     (98 )
 
                             
Total loans, net of deferred fees
  $ 367,412     $ 380,365     $ 388,187     $ 399,829     $ 397,658  
 
                             
*  
Derived from audited financial statements.

 

Page 8 of 12


 

PARK STERLING CORPORATION
ALLOWANCE FOR LOAN LOSSES
THREE MONTH RESULTS

($ in thousands)
                                         
    September 30,     June 30,     March 31,           September 30,  
    2011     2011     2011     December 31,     2010  
    (Unaudited)     (Unaudited)     (Unaudited)     2010 *     (Unaudited)  
Beginning of period allowance
  $ 11,277     $ 11,768     $ 12,424     $ 13,150     $ 8,974  
Provision for loan losses
    568       3,245       4,462       8,237       6,143  
Loans charged-off
    2,113       4,096       5,581       9,000       1,986  
Recoveries of loans charged-off
    101       360       463       37       19  
 
                             
End of period allowance
    9,833       11,277       11,768       12,424       13,150  
 
                             
 
                                       
Net loans charged-off
  $ 2,012     $ 3,736     $ 5,118     $ 8,963     $ 1,967  
Annualized net charge-offs
    2.19 %     3.87 %     5.16 %     8.86 %     1.97 %
PARK STERLING CORPORATION
AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS
THREE MONTHS
                                                 
    September 30, 2011                     September 30, 2010              
    Average     Income/     Yield/     Average     Income/     Yield/  
    Balance     Expense     Rate     Balance     Expense     Rate  
Assets
                                               
Interest-earning assets:
                                               
Loans with fees (1)
  $ 367,096     $ 4,283       4.63 %   $ 399,580     $ 4,963       4.93 %
Fed funds sold
    36,505       22       0.24 %     70,388       42       0.24 %
Taxable investment securities
    118,445       681       2.30 %     50,216       370       2.95 %
Tax-exempt investment securities
    16,201       181       4.47 %     14,570       161       4.42 %
Other interest-earning assets
    30,496       44       0.57 %     4,971       23       1.84 %
 
                                   
 
                                               
Total interest-earning assets
    568,743       5,211       3.64 %     539,725       5,559       4.09 %
 
                                               
Allowance for loan losses
    (10,698 )                     (9,061 )                
Cash and due from banks
    14,315                       8,061                  
Premises and equipment
    5,087                       4,596                  
Other assets
    29,607                       12,339                  
 
                                           
 
                                               
Total assets
  $ 607,054                     $ 555,660                  
 
                                           
 
                                               
Liabilities and shareholders’ equity
                                               
Interest-bearing liabilities:
                                               
Interest-bearing demand
  $ 12,770     $ 3       0.09 %   $ 9,695     $ 3       0.12 %
Savings and money market
    107,069       155       0.57 %     52,138       101       0.77 %
Time deposits — core
    141,154       487       1.37 %     192,666       909       1.87 %
Time deposits — brokered
    93,906       381       1.61 %     125,007       581       1.84 %
 
                                   
Total interest-bearing deposits
    354,899       1,026       1.15 %     379,506       1,594       1.67 %
Federal Home Loan Bank advances
    20,000       140       2.78 %     20,000       144       2.86 %
Other borrowings
    8,418       191       9.00 %     8,490       191       8.93 %
 
                                   
Total borrowed funds
    28,418       331       4.62 %     28,490       335       4.67 %
 
                                   
 
                                               
Total interest-bearing liabilities
    383,317       1,357       1.40 %     407,996       1,929       1.88 %
 
                                   
 
                                               
Net interest rate spread
            3,854       2.23 %             3,630       2.21 %
 
                                       
 
                                               
Noninterest-bearing demand deposits
    44,130                       30,833                  
Other liabilities
    5,210                       2,168                  
Shareholders’ equity
    174,397                       114,663                  
 
                                           
 
                                               
Total liabilities and shareholders’ equity
  $ 607,054                     $ 555,660                  
 
                                           
 
                                               
Net interest margin
                    2.69 %                     2.67 %
 
                                           
(1)  
Average loan balances include nonaccrual loans.

 

Page 9 of 12


 

PARK STERLING CORPORATION
SELECTED RATIOS

($ in thousands, except per share amounts)
                                         
    September 30,     June 30,     March 31.         September 30,  
    2011     2011     2011     December 31,     2010  
    Unaudited     Unaudited     Unaudited     2010 *     (Unaudited)  
ASSET QUALITY
                                       
Nonaccrual loans
  $ 19,448     $ 25,565     $ 34,027     $ 40,911     $ 10,043  
Troubled debt restructuring
    2,001       2,002       1,198       1,198       3,314  
Nonperforming loans
    21,449       27,566       35,225       42,109       13,357  
OREO
    5,691       3,470       1,565       1,246       1,441  
Loans held for sale
    1,559       1,600                    
Nonperforming assets
    28,699       32,637       36,790       43,356       14,797  
Past due 30-59 days (and still accruing)
    655             3,469             6,599  
Past due 60-89 days (and still accruing)
    819                         660  
Past due 90 days plus (and still accruing)
                             
 
                                       
Nonperforming loans to total loans
    5.84 %     7.25 %     9.07 %     10.53 %     3.36 %
Nonperforming assets to total assets
    4.93 %     5.34 %     5.85 %     7.04 %     2.34 %
Allowance to total loans
    2.68 %     2.96 %     3.03 %     3.11 %     3.31 %
Allowance to nonperforming loans
    45.84 %     40.91 %     33.41 %     29.50 %     98.45 %
Allowance to nonperforming assets
    34.26 %     34.55 %     31.99 %     28.66 %     88.87 %
 
                                       
CAPITAL
                                       
Book value per share
  $ 6.22     $ 6.19     $ 6.23     $ 6.31     $ 6.55  
Tangible book value per share
  $ 6.22     $ 6.19     $ 6.23     $ 6.31     $ 6.55  
Common shares outstanding
    28,619,358       28,619,358       28,619,358       28,051,098       28,051,098  
Dilutive common shares outstanding
    28,051,098       28,051,098       28,051,098       28,051,098       28,051,098  
 
                                       
Tier 1 capital
  $ 162,207     $ 166,762     $ 170,956     $ 173,395     $ 182,234  
Tier 2 capital
    13,124       12,143       12,035       12,373       12,280  
Total risk based capital
    175,331       178,905       182,991       185,768       194,514  
Risk weighted assets
    439,708       413,846       411,869       431,324       422,956  
Average assets
    596,997       616,034       604,498       637,650       555,655  
 
                                       
Tier 1 ratio
    36.89 %     40.30 %     42.25 %     40.20 %     43.09 %
Total risk based capital ratio
    39.87 %     43.23 %     45.23 %     43.07 %     45.99 %
Tier 1 leverage ratio
    27.17 %     27.07 %     28.36 %     27.39 %     32.80 %
Tangible common equity to tangible assets
    29.98 %     28.43 %     27.81 %     28.75 %     29.06 %
 
                                       
LIQUIDITY
                                       
Net loans to total deposits
    95.36 %     91.38 %     89.30 %     94.99 %     92.18 %
Liquidity ratio
    49.70 %     53.09 %     53.99 %     50.48 %     54.99 %
Equity to Total Assets
    29.98 %     28.43 %     27.81 %     28.75 %     29.06 %
 
                                       
INCOME STATEMENT (THREE MONTH RESULTS; ANNUALIZED)
                                       
Return on Average Assets
    -0.91 %     -2.00 %     -1.93 %     -2.81 %     -2.64 %
Return on Average Equity
    -3.16 %     -7.12 %     -6.60 %     -9.75 %     -12.80 %
Net interest margin (tax equivalent)
    2.69 %     2.60 %     2.76 %     2.52 %     2.74 %
 
                                       
INCOME STATEMENT (ANNUAL RESULTS)
                                       
Return on Average Assets
    n/a       n/a       n/a       -1.46 %     n/a  
Return on Average Equity
    n/a       n/a       n/a       -8.00 %     n/a  
Net interest margin (tax equivalent)
    n/a       n/a       n/a       2.95 %     n/a  
*  
Derived from audited financial statements.

 

Page 10 of 12


 

PARK STERLING CORPORATION
RECONCILIATION OF NON-GAAP MEASURES

($ in thousands)
                                         
    September 30,     June 30,     March 31,           September 30,  
    2011     2011     2011     December 31,     2010  
    (Unaudited)     (Unaudited)     (Unaudited)     2010 *     (Unaudited)  
Tangible assets
                                       
Total assets
  $ 582,383     $ 610,668     $ 628,416     $ 616,108     $ 632,630  
Less: intangible assets
                             
 
                             
Tangible assets
  $ 582,383     $ 610,668     $ 628,416     $ 616,108     $ 632,630  
 
                             
 
                                       
Tangible common equity
                                       
Total common equity
  $ 174,617     $ 173,584     $ 174,770     $ 177,101     $ 183,847  
Less: intangible assets
                             
 
                             
Tangible common equity
  $ 174,617     $ 173,584     $ 174,770     $ 177,101     $ 183,847  
 
                             
 
                                       
Tangible book value per share
                                       
Issued and outstanding shares
    28,619,358       28,619,358       28,619,358       28,051,098       28,051,098  
Add: dilutive stock options
                             
Deduct: nondilutive restricted awards
    568,260       568,260       568,260              
 
                             
Period end dilutive shares
    28,051,098       28,051,098       28,051,098       28,051,098       28,051,098  
 
                             
 
                                       
Tangible common equity
  $ 174,617     $ 173,584     $ 174,770     $ 177,101     $ 183,847  
Divided by: period end dilutive shares
    28,051,098       28,051,098       28,051,098       28,051,098       28,051,098  
 
                             
Tangible common book value per share
  $ 6.22     $ 6.19     $ 6.23     $ 6.31     $ 6.55  
 
                             
 
                                       
Earnings per share (excluding merger-related expenses)
                                       
Net income (loss)
  $ (1,376 )   $ (3,114 )   $ (2,887 )   $ (4,521 )   $ (3,668 )
Plus: merger-related expenses
    496       632                    
Less: related income tax expense
    (174 )     (231 )                  
 
                             
Net income (loss) (excluding merger-related expenses)
  $ (1,054 )   $ (2,713 )   $ (2,887 )   $ (4,521 )   $ (3,668 )
 
                             
 
                                       
Divided by: weighted average dilutive shares
    28,051,098       28,051,098       28,051,098       28,051,098       15,998,924  
 
                             
Earnings per share (excluding merger-related expenses)
  $ (0.04 )   $ (0.10 )   $ (0.10 )   $ (0.16 )   $ (0.23 )
 
                             
*  
Derived from audited financial statements.

 

Page 11 of 12


 

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS
NINE MONTHS
                                                 
    September 30, 2011                     September 30, 2010              
    Average     Income/     Yield/     Average     Income/     Yield/  
    Balance     Expense     Rate     Balance     Expense     Rate  
Assets
                                               
Interest-earning assets:
                                               
Loans with fees (1)
  $ 383,242     $ 13,491       4.71 %   $ 398,381     $ 15,275       5.13 %
Fed funds sold
    48,555       85       0.23 %     34,358       60       0.23 %
Taxable investment securities
    119,084       2,046       2.29 %     35,664       981       3.67 %
Tax-exempt investment securities
    15,634       533       4.55 %     14,304       481       4.48 %
Other interest-earning assets
    13,877       69       0.66 %     3,431       51       1.99 %
 
                                   
 
                                               
Total interest-earning assets
    580,392       16,224       3.74 %     486,138       16,848       4.63 %
 
                                               
Allowance for loan losses
    (11,569 )                     (8,408 )                
Cash and due from banks
    17,424                       7,915                  
Premises and equipment
    4,757                       4,619                  
Other assets
    22,674                       12,847                  
 
                                           
 
                                               
Total assets
  $ 613,678                     $ 503,111                  
 
                                           
 
                                               
Liabilities and stockholders’ equity
                                               
Interest-bearing liabilities:
                                               
Interest-bearing demand
  $ 11,737     $ 11       0.13 %   $ 9,440     $ 6       0.08 %
Savings and money market
    90,918       464       0.68 %     46,039       270       0.78 %
Time deposits — core
    164,059       1,870       1.52 %     186,272       2,718       1.95 %
Time deposits — brokered
    98,356       1,304       1.77 %     130,114       1,716       1.76 %
 
                                   
Total interest-bearing deposits
    365,070       3,649       1.34 %     371,865       4,710       1.69 %
Federal Home Loan Bank advances
    20,000       422       2.82 %     22,820       423       2.48 %
Other borrowings
    8,276       571       9.22 %     8,747       578       8.83 %
 
                                   
Total borrowed funds
    28,276       993       4.70 %     31,567       1,001       4.24 %
 
                                   
 
                                               
Total interest-bearing liabilities
    393,346       4,642       1.58 %     403,432       5,711       1.89 %
 
                                   
 
                                               
Net interest rate spread
            11,582       2.16 %             11,137       2.74 %
 
                                       
 
                                               
Noninterest-bearing demand deposits
    40,322                       28,571                  
Other liabilities
    4,527                       1,475                  
Stockholders’ equity
    175,483                       69,633                  
 
                                           
 
                                               
Total liabilities and stockholders’ equity
  $ 613,678                     $ 503,111                  
 
                                           
 
                                               
Net interest margin
                    2.67 %                     3.06 %
 
                                           
(1)  
Average loan balances include nonaccrual loans.

 

Page 12 of 12