Attached files

file filename
8-K - FORM 8-K - FIRST FINANCIAL HOLDINGS INC /DE/f8k_043012.htm
Exhibit 99.1
 
FIRST FINANCIAL HOLDINGS, INC.


FIRST FINANCIAL HOLDINGS, INC. ANNOUNCES FIRST QUARTER FINANCIAL RESULTS
AND DECLARES CASH DIVIDENDS


CHARLESTON, SOUTH CAROLINA, April 30, 2012 – First Financial Holdings, Inc. (“First Financial,” NASDAQ: FFCH), the holding company for First Federal Bank (“First Federal”), announced today net income of $1.7 million for the three months ended March 31, 2012, compared with $15.6 million for the three months ended December 31, 2011 and a net loss of $(430) thousand for the three months ended March 31, 2011.  The quarter ended March 31, 2012 included a $2.1 million write-down of the state deferred tax asset due to First Federal’s conversion to a state-chartered commercial bank and the quarter ended December 31, 2011 included a $20.8 million pre-tax gain ($12.7 million after-tax) from a bulk loan sale.  After the effect of the preferred stock dividend and related accretion, First Financial reported net income (loss) available to common shareholders of $770 thousand for the three months ended March 31, 2012, compared with $14.6 million for the three months ended December 31, 2011 and $(1.4) million for the three months ended March 31, 2011.  Diluted net income (loss) per common share was $0.05 for the quarter ended March 31, 2012, compared with $0.88 for the prior quarter and $(0.08) for the same quarter last year.

“We are pleased to announce the third consecutive quarter of net income,” said R. Wayne Hall, president and chief executive officer of First Financial and First Federal.  “This has been yet another eventful and strategically successful quarter for First Financial.  Most notably, we announced this past Friday the acquisition of Plantation Federal Bank in an FDIC-assisted transaction following our completion of the Liberty Savings Bank branch acquisition the previous weekend.  We are excited about our expansion into Greenville, South Carolina and our enhanced presence in the Grand Strand and Hilton Head markets through these transactions.  We believe First Financial is well positioned to produce continuing improved results and returns to our shareholders.”


Highlights for the Quarter

·  
Net interest margin remained strong for the quarter ended March 31, 2012 at 3.84%, a decrease of seven basis points from the quarter ended December 31, 2011.
·  
Credit metrics remain strong with non-covered nonperforming assets to total assets of 1.42% at March 31, 2012, compared with 1.37% at December 31, 2011.
·  
Net charge-offs totaled $9.5 million for the quarter ended March 31, 2012, compared with $8.3 million for the linked quarter, while the provision for loan losses was $6.7 million and $7.4 million for the quarters ended March 31, 2012 and December 31, 2011, respectively.
·  
First Financial’s tangible common equity to tangible common assets ratio increased to 6.70% at March 31, 2012, compared with 6.67% at December 31, 2011.  First Financial’s preliminary total risk-based capital ratio was 16.08% at March 31, 2012, and this represents the first quarter that regulatory capital ratios have been required for First Financial.
·  
On February 22, 2012, First Financial announced that First Federal converted from a federal savings and loan association to a South Carolina-chartered commercial bank and a became a member of the Federal Reserve System.  In connection with First Federal’s conversion, First Financial registered with the Federal Reserve as a bank holding company.
·  
On March 29, 2012, the U.S. Treasury announced the sale of its $65 million preferred stock investment in First Financial to private investors through a registered public offering.
·  
On April 20, 2012, First Financial consummated its acquisition of five branches from Liberty Savings Bank, FSB in the Hilton Head, South Carolina market.
·  
On April 27, 2012, First Financial announced that First Federal assumed the deposits and purchased substantially all of the assets of Plantation Federal Bank (“Plantation”) through a purchase and assumption agreement with the Federal Deposit Insurance Corporation (“FDIC”).  The agreement includes loss share coverage on all commercial loans and foreclosed real estate.


Balance Sheet

Total assets at March 31, 2012 were $3.1 billion, essentially unchanged from December 31, 2011 and a decrease of $156.5 million or 4.7% from March 31, 2011.  The decline was primarily the result of the bulk loan sale, as well as the sales of First Southeast Insurance Services Inc. and Kimbrell Insurance Group, Inc. during 2011, partially offset by an increase in total investment securities and loans held for sale.

Investment securities at March 31, 2012 totaled $500.3 million, an increase of $42.6 million or 9.3% over December 31, 2011 and an increase of $53.9 million or 12.1% over March 31, 2011.  The increases were primarily the result of purchasing mortgage-backed agency securities and Federal Reserve stock, partially offset by normal cash flows and prepayments received during the quarter.
 
 
 

First Financial Holdings, Inc.                                                                                                                                                                                                                                                                                                                                                                                                                          
March 31, 2012 Earnings Release
Page 2
 
The following table summarizes the loan portfolio by major categories.
 

                               
LOANS
(in thousands)
 
March 31,
2012
   
December 31,
2011
   
September 30,
2011
   
June 30,
2011
   
March 31,
2011
 
Residential loans
                             
  Residential 1-4 family
  $ 972,881     $ 975,405     $ 909,907     $ 895,650     $ 916,146  
  Residential construction
    15,501       15,117       16,431       19,603       20,311  
  Residential land
    40,794       41,612       40,725       42,763       48,955  
     Total residential loans
    1,029,176       1,032,134       967,063       958,016       985,412  
                                         
Commercial loans
                                       
  Commercial business
    88,054       83,814       80,871       80,566       91,005  
  Commercial real estate
    447,339       456,541       471,296       482,315       570,300  
  Commercial construction
    16,289       16,477       15,051       16,037       22,269  
  Commercial land
    54,786       61,238       67,432       70,562       119,326  
Total commercial loans
    606,468       618,070       634,650       649,480       802,900  
                                         
Consumer loans
                                       
  Home equity
    347,825       357,270       369,213       379,122       387,957  
  Manufactured housing
    275,845       275,275       276,047       274,192       270,694  
  Marine
    50,458       52,590       55,243       57,406       59,428  
  Other consumer
    45,795       50,118       53,064       53,853       53,454  
Total consumer loans
    719,923       735,253       753,567       764,573       771,533  
Total loans
    2,355,567       2,385,457       2,355,280       2,372,069       2,559,845  
Less: Allowance for loan losses
    50,776       53,524       54,333       55,491       85,138  
Net loans
  $ 2,304,791     $ 2,331,933     $ 2,300,947     $ 2,316,578     $ 2,474,707  
                                         
 
Total loans at March 31, 2012 decreased $29.9 million or 1.3% from December 31, 2011 and decreased $204.3 million or 8.0% from March 31, 2011.  The decrease from December 31, 2011 was primarily the result of declines in the commercial real estate and home equity loan portfolios.  The decrease from March 31, 2011 was primarily the result of the bulk loan sale, partially offset by retaining 15-year fixed rate residential loan originations during late 2011.  For both comparative periods, continued lower loan demand from creditworthy borrowers, charge-offs, transfers of nonperforming loans to other real estate owned (“OREO”), and paydowns due to normal borrower activity also contributed to the overall reduction in loans.

The allowance for loan losses was $50.8 million at March 31, 2012 or 2.16% of total loans, compared with $53.5 million or 2.24% of total loans at December 31, 2011 and $85.1 million or 3.33% of total loans at March 31, 2011.  The decreases were primarily the result of the continued improvement in historical loss factors and stable credit metrics since the bulk loan sale in October 2011.  The allowance for loan losses at March 31, 2012 was 2.28% of loans excluding loans covered under a purchase and assumption loss share agreement (“covered loans”) with the FDIC, and represented 1.48 times coverage of the non-covered nonperforming loans.

At March 31, 2012, loans held for sale totaled $52.3 million, an increase of $4.0 million or 8.4% over December 31, 2011 and an increase of $32.9 million over March 31, 2011.  The increases in residential mortgage loans to be sold in the secondary market over both prior periods were primarily the result of higher borrower demand due to recent reductions in market interest rates.  These loans generally settle in 45 to 60 days.

The FDIC indemnification asset, net at March 31, 2012 was $46.3 million, a decrease of $4.7 million or 9.3% from December 31, 2011 and a decrease of $14.9 million or 24.3% from March 31, 2011.  The decreases were primarily the result of receiving claims reimbursement from the FDIC, partially offset by the normal accretion recorded to the indemnification asset.

Other assets totaled $95.7 million at March 31, 2012, a decrease of $3.2 million or 3.2% from December 31, 2011 and a decrease of $13.2 million or 12.1% from March 31, 2011.  The decrease from December 31, 2011 was primarily the result of current tax adjustments as well as a $2.1 million write-down of the state deferred tax asset after First Federal’s conversion to a state-chartered commercial bank due to a difference in South Carolina tax laws for banks versus thrifts.  The decrease from March 31, 2011 was primarily the result of the above mentioned factors as well as federal tax refunds received during the twelve month period and reductions in OREO levels.

Core deposits, which include checking, savings, and money market accounts, totaled $1.3 billion at March 31, 2012, an increase of $74.7 million or 6.1% over December 31, 2011 and an increase of $134.2 million or 11.4% over March 31, 2011.  The increase over December 31, 2011 was primarily the result of a seasonal fluctuation due to customers receiving
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 3
 
income tax refunds.  The increase over March 31, 2011 was primarily the result of new retail deposit products introduced during 2011 as well as several marketing initiatives during the last twelve months to attract and retain core deposits.  Time deposits at March 31, 2012 totaled $958.1 million, a decrease of $49.4 million or 4.9% from December 31, 2011 and a decrease of $214.5 million or 18.3% from March 31, 2011.  The decreases were primarily the result of a planned reduction in maturing high rate retail and wholesale time deposits and lower funding needs relative to asset growth during the last twelve months.

Advances from the Federal Home Loan Bank (“FHLB”) at March 31, 2012 totaled $533.0 million, a decrease of $28.0 million or 5.0% from December 31, 2011 and a decrease of $28.5 million or 5.1% from March 31, 2011.  The decreases were primarily the result of a shift in funding mix due to the growth of core deposits.

Shareholders’ equity at March 31, 2012 was $278.0 million, essentially unchanged from December 31, 2011 and a decrease of $33.5 million or 10.7% from March 31, 2011.  The decrease was primarily the result of net operating results during the last twelve months combined with a reduction in accumulated other comprehensive income during the period related to investment securities valuations.  First Financial and First Federal’s regulatory capital ratios are in excess of “well-capitalized” minimums, as presented in the following table.

                                     
                                     
         
For the Quarters Ended
 
         
March 31,
2012
   
December 31,
2011
   
September 30,
2011
   
June 30,
2011
   
March 31,
2011
 
First Financial
                                   
Equity to assets
          8.84 %     8.81 %     8.37 %     8.27 %     9.43 %
Tangible common equity to tangible assets (non-GAAP)
      6.70       6.67       6.27       6.08       6.40  
Book value per common share
        $ 12.89     $ 12.84     $ 12.31     $ 12.20     $ 14.92  
Tangible book value per common share (non-GAAP)
      12.75       12.69       12.16       11.83       12.65  
Dividends paid per common share, authorized
      0.05       0.05       0.05       0.05       0.05  
Common shares outstanding, end of period (000s)
      16,527       16,527       16,527       16,527       16,527  
                                               
    Regulatory
Minimum for
"Well-Capitalized"
                                         
Tier 1 leverage capital ratio1
    5.00 %     10.22 %                                
Tier 1 risk-based capital ratio1
    6.00       14.81                                  
Total risk-based capital ratio1
    10.00       16.08                                  
                                                 
First Federal2
                                               
Leverage capital ratio
    5.00 %     9.00 %     8.92 %     8.26 %     7.48 %     8.58 %
Tier 1 risk-based capital ratio
    6.00       13.05       12.35       11.26       10.07       11.51  
Total risk-based capital ratio
    10.00       14.32       13.61       12.53       11.33       12.78  
                                                 
1 The quarter ended March 31, 2012 represents the first period holding company ratios for First Financial are required to be filed with the Federal Reserve Bank included within FR Y-9C, Consolidated Financial Statements for Bank Holding Companies. The capital ratios presented above for
 the holding company are considered preliminary until the regulatory report is filed with the Federal Reserve Bank.
 
2 Capital ratios for the quarter ended March 31, 2012 for First Federal Bank are based on reporting requirements for financial institutions filing FFIEC 041, FDIC Consolidated Reports of Condition and Income (the "Call Report"). Prior period ratios are reported based on superseded regulatory
 requirements previously issued by the Office of Thrift Supervision.
 

Asset Quality

The following tables illustrate certain trends in credit quality and risk inherent in the loan portfolio.
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 4

                                                             
                                                             
DELINQUENT LOANS
 
March 31, 2012
   
December 31, 2011
   
September 30, 2011
   
June 30, 2011
   
March 31, 2011
 
(30-89 days past due)
(dollars in thousands)
  $      
% of
Portfolio
    $      
% of
Portfolio
    $      
% of
Portfolio
    $      
% of
Portfolio
    $      
% of
Portfolio
 
Residential loans
                                                                     
  Residential 1-4 family
  $ 1,889       0.19 %   $ 2,986       0.31 %   $ 1,722       0.19 %   $ 1,404       0.16 %   $ 3,050       0.33 %
  Residential construction
    ---       ---       ---       ---       ---       ---       ---       ---       ---       ---  
  Residential land
    123       0.30       561       1.35       65       0.16       325       0.76       1,398       2.86  
     Total residential loans
    2,012       0.20       3,547       0.34       1,787       0.18       1,729       0.18       4,448       0.45  
                                                                                 
Commercial loans
                                                                               
  Commercial business
    1,677       1.90       908       1.08       868       1.07       2,387       2.96       1,618       1.78  
  Commercial real estate
    3,065       0.69       3,514       0.77       3,394       0.72       2,703       0.56       9,322       1.63  
  Commercial construction
    ---       ---       ---       ---       595       3.95       ---       ---       ---       ---  
  Commercial land
    2,271       4.15       1,185       1.94       537       0.80       821       1.16       4,220       3.54  
Total commercial loans
    7,013       1.16       5,607       0.91       5,394       0.85       5,911       0.91       15,160       1.89  
                                                                                 
Consumer loans
                                                                               
  Home equity
    3,315       0.95       4,525       1.27       3,408       0.92       3,266       0.86       3,550       0.92  
  Manufactured housing
    1,502       0.54       3,267       1.19       2,600       0.94       2,298       0.84       2,491       0.92  
  Marine
    358       0.71       597       1.14       980       1.77       264       0.46       296       0.50  
  Other consumer
    445       0.97       831       1.66       629       1.19       589       1.09       592       1.11  
Total consumer  loans
    5,620       0.78       9,220       1.25       7,617       1.01       6,417       0.84       6,929       0.90  
Total delinquent loans
  $ 14,645       0.62 %   $ 18,374       0.77 %   $ 14,798       0.63 %   $ 14,057       0.59 %   $ 26,537       1.04 %
                                                                                 
Total delinquent loans at March 31, 2012 decreased $3.7 million or 20.3% from December 31, 2011.  The decreases in delinquent residential and consumer loans were primarily the result of a seasonal increase normally experienced in the fourth calendar quarter each year.  The increase in delinquent commercial loans was primarily the result of two loans, both of which are in the process of resolution.  Total delinquent loans at March 31, 2012 included $3.1 million in covered loans, as compared with $2.3 million at December 31, 2011.

                                                             
   
March 31, 2012
   
December 31, 2011
   
September 30, 2011
   
June 30, 2011
   
March 31, 2011
 
NONPERFORMING ASSETS
(dollars in thousands)
  $      
% of
Portfolio
    $      
% of
Portfolio
    $      
% of
Portfolio
    $      
% of
Portfolio
    $      
% of
Portfolio
 
Residential loans
                                                                     
  Residential 1-4 family
  $ 6,649       0.68 %   $ 4,977       0.51 %   $ 1,595       0.18 %   $ 1,242       0.14 %   $ 23,663       2.58 %
  Residential construction
    ---       ---       ---       ---       ---       ---       ---       ---       ---       ---  
  Residential land
    1,398       3.43       1,448       3.48       1,140       2.80       451       1.05       3,604       7.36  
     Total residential loans
    8,047       0.78       6,425       0.62       2,735       0.28       1,693       0.18       27,267       2.77  
                                                                                 
Commercial loans
                                                                               
  Commercial business
    1,931       2.19       3,665       4.37       4,322       5.34       3,664       4.55       9,151       10.06  
  Commercial real estate
    18,474       4.13       17,160       3.76       18,400       3.90       16,396       3.40       60,256       10.57  
  Commercial construction
    261       1.60       573       3.48       266       1.77       1,451       9.05       4,074       18.29  
  Commercial land
    5,240       9.56       5,232       8.54       6,310       9.36       5,411       7.67       40,740       34.14  
Total commercial loans
    25,906       4.27       26,630       4.31       29,298       4.62       26,922       4.15       114,221       14.23  
                                                                                 
Consumer loans
                                                                               
  Home equity
    9,779       2.81       8,192       2.29       6,871       1.86       9,165       2.42       9,379       2.42  
  Manufactured housing
    2,648       0.96       3,461       1.26       2,922       1.06       2,953       1.08       3,517       1.30  
  Marine
    63       0.12       246       0.47       47       0.09       94       0.16       42       0.07  
  Other consumer
    131       0.29       224       0.45       127       0.24       129       0.24       181       0.34  
Total consumer  loans
    12,621       1.75       12,123       1.65       9,967       1.32       12,341       1.61       13,119       1.70  
    Total nonaccrual loans
    46,574       1.98       45,178       1.89       42,000       1.78       40,956       1.73       154,607       6.04  
Loans 90+ days still accruing
    51               121               171               76               109          
Restructured Loans, still accruing
    3,276               2,411               734               1,535               1,550          
Total nonperforming loans
    49,901       2.12 %     47,710       2.00 %     42,905       1.82 %     42,567       1.79 %     156,266       6.10 %
Nonperforming loans held for sale
    ---               ---               39,412               42,656               ---          
Other repossessed assets acquired
    21,818               20,487               26,212               27,812               25,986          
Total nonperfoming assets
  $ 71,719             $ 68,197             $ 108,529             $ 113,035             $ 182,252          
                                                                                 
Total nonperforming assets at March 31, 2012 increased $3.5 million or 5.2% over December 31, 2011.  The increase was primarily the result of higher nonperforming residential loans due to five accounts totaling $1.8 million.  While total nonperforming commercial loans decreased from the linked quarter, nonperforming commercial real estate loans increased due to two accounts totaling $3.4 million.  Total nonperforming consumer loans were essentially unchanged from the prior quarter as the increase in nonperforming home equity loans due to six impaired loans totaling $1.7 million was more than offset by decreases in the other consumer categories.  Covered nonperforming loans decreased $1.9 million from December 31, 2011 to $15.6 million at March 31, 2012.  Covered OREO totaled $11.4 million at March 31, 2012, an increase of $3.8 million over December 31, 2011.

Classified loans at March 31, 2012 totaled $114.4 million, essentially unchanged from December 31, 2011.  Covered classified loans at March 31, 2012 decreased $3.8 million or 11.3% from December 31, 2011 to $29.7 million.  Non-
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 5
 
covered classified assets to Tier 1 capital and the allowance for loan losses totaled 25.53% at March 31, 2012, compared with 25.15% at December 31, 2011.
 
                                                             
   
March 31, 2012
   
December 31, 2011
   
September 30, 2011
   
June 30, 2011
   
March 31, 2011
 
NET CHARGE-OFFS
(dollars in thousands)
  $      
% of
Portfolio*
    $      
% of
Portfolio*
    $      
% of
Portfolio*
    $      
% of
Portfolio*
    $      
% of
Portfolio*
 
Residential loans
                                                                     
  Residential 1-4 family
  $ 507       0.21 %   $ 391       0.16 %   $ 414       0.18 %   $ 12,177       5.28 %   $ 976       0.43 %
  Residential construction
    ---       ---       ---       ---       ---       ---       ---       ---       ---       ---  
  Residential land
    701       6.75       532       5.31       165       1.58       4,099       34.79       620       4.83  
     Total residential loans
    1,208       0.47       923       0.37       579       0.24       16,276       6.59       1,596       0.65  
                                                                                 
Commercial loans
                                                                               
  Commercial business
    825       3.60       640       3.22       136       0.69       6,826       30.60       1,829       8.00  
  Commercial real estate
    1,462       1.30       1,417       1.22       433       0.36       41,022       29.15       2,195       1.51  
  Commercial construction
    (2 )     (0.05 )     (3 )     (0.07 )     635       16.12       3,067       53.06       (3 )     (0.05 )
  Commercial land
    1,439       9.87       804       4.94       2,052       12.15       33,995       118.23       4,824       14.94  
Total commercial loans
    3,724       2.41       2,858       1.83       3,256       2.04       84,910       42.98       8,845       4.28  
                                                                                 
Consumer loans
                                                                               
  Home equity
    2,264       2.57       2,955       3.26       4,910       5.28       4,725       4.91       3,368       3.43  
  Manufactured housing
    1,467       2.13       845       1.23       978       1.42       1,049       1.54       1,172       1.74  
  Marine
    361       2.83       142       1.05       158       1.12       44       0.30       258       1.69  
  Other consumer
    469       3.90       531       4.09       217       1.61       446       3.28       647       4.66  
Total consumer  loans
    4,561       2.51       4,473       2.41       6,263       3.31       6,264       3.26       5,445       2.80  
Total net charge-offs
  $ 9,493       1.60 %   $ 8,254       1.39 %   $ 10,098       1.71 %   $ 107,450       16.87 %   $ 15,886       2.45 %
                                                                                 
    *Represents an annualized rate
 
The increase in net charge-offs for the quarter ended March 31, 2012 as compared with the prior quarter was the result of the higher residential and commercial charge-offs related to covered loans.
 
Quarterly Results of Operations

First Financial reported net income (loss) from continuing operations of $1.7 million for the three months ended March 31, 2012, compared with $15.6 million for the three months ended December 31, 2011 and $(1.4) million for the three months ended March 31, 2011.  The quarter ended March 31, 2012 included a $2.1 million write-down of the state deferred tax asset due to First Federal’s conversion to a state-chartered commercial bank and the quarter ended December 31, 2011 included a $20.8 million pre-tax gain ($12.7 million after-tax) from the bulk loan sale.  The changes in the key components of net income from continuing operations are discussed below.

Net interest income

Net interest margin, on a fully tax-equivalent basis, was 3.84% for the quarter ended March 31, 2012, compared with 3.91% for the quarter ended December 31, 2011 and 3.83% for the quarter ended March 31, 2011.  The decrease from the linked quarter was primarily the result of the decrease in yield on earning assets exceeding the decrease in yield on interest-bearing liabilities as higher-priced loans and securities are replaced with new originations at much lower yields.  This effect was partially offset as First Financial continues to grow core deposits, especially noninterest-bearing deposits.  The increase over the prior year was primarily the result of the decrease in the yield on interest-bearing liabilities exceeding the decrease in the yield on earning assets due to the growth in core deposits.

Net interest income for the quarter ended March 31, 2012 was $28.3 million, essentially unchanged from the prior quarter and a decrease of $1.0 million or 3.5% from the same quarter last year.  The decrease was primarily the result of a decline in average earning assets due to the bulk loan sale, combined with the decline in net loans due to the generally lower loan demand from creditworthy borrowers and loan charge-offs.  The decline in loans was partially offset by an increase in investment securities.

Provision for loan losses

After determining what First Financial believes is an adequate allowance for loan losses based on the estimated risk inherent in the loan portfolio, the provision for loan losses is calculated based on the net effect of the change in the allowance for loan losses and net charge-offs.  The provision for loan losses was $6.7 million for the quarter ended March 31, 2012, compared with $7.4 million for the linked quarter and $12.7 million for the same quarter last year.  The decreases from both prior periods were primarily the result of the continued stabilization in historical loss trends and credit metrics through March 31, 2012.

Noninterest income
 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 6
 
Noninterest income totaled $13.2 million for the quarter ended March 31, 2012, a decrease of $19.6 million from the prior quarter and an increase of $1.9 million or 17.1% over the same quarter last year.  The decrease from the linked quarter was primarily the result of a $20.8 million pre-tax gain from the bulk loan sale recorded in the quarter ended December 31, 2011, partially offset by an increase in mortgage and other loan income ($754 thousand) due to selling a higher volume of residential loans during the current quarter.

The increase over the same quarter last year was primarily the result of higher service charges on deposit accounts ($921 thousand) due to higher transaction-related revenue from increases in both volume and fees as well as higher mortgage and other loan income ($2.3 million) due to higher residential mortgage origination levels related to the continued low interest rate environment and the addition of correspondent lenders, partially offset by a $1.4 million gain on the sale of one security during the March 31, 2011 quarter.

Noninterest expense

Noninterest expense totaled $28.7 million for the quarter ended March 31, 2012, essentially unchanged from the linked quarter and a decrease of $1.4 million or 4.8% from the same quarter last year.  While the March 31, 2012 quarter was essentially unchanged from the linked quarter, decreases in OREO expenses, net ($1.0 million) and other expense ($599 thousand) were substantially offset by increases in salaries and employee benefits ($631 thousand), professional services ($412 thousand), and other loan expense ($308 thousand).  The decrease in OREO expenses, net was primarily the result of fewer valuation adjustments on properties held as well as higher gains recognized on properties sold in the current quarter.  The decrease in other expense was primarily the result of lower loss reserves for the reinsurance subsidiary and lower operational losses related to uncollectible foreclosure expenses.  The increase in salaries and employee benefits was primarily the result of higher payroll taxes typically experienced in the first calendar quarter of the year as well as higher other benefit costs.  The increase in professional services was primarily the result of expenses incurred due to the U.S. Treasury’s sale of its preferred stock.  The increase in other loan expense was primarily the result of higher foreclosure related expenses.

The decrease in noninterest expense from the same quarter of the prior year was primarily the result of lower salaries and employee benefits ($2.3 million), and FDIC insurance and regulatory fees ($498 thousand), partially offset by higher OREO expenses, net ($663 thousand), other loan expense ($426 thousand), and other expense ($408 thousand).  The decrease in salaries and employee benefits was primarily the result of compensation agreements entered into during the prior year quarter.  The decrease in FDIC insurance and regulatory fees was primarily the result of the new assessment methodology implemented by the FDIC during 2011.  The increase in OREO expenses, net was primarily the result of reclassifying $1.3 million of OREO valuation adjustments and expense reimbursements on foreclosed properties during the prior year quarter as they were eligible for claims to the FDIC through the loss share agreement, partially offset by lower valuation adjustments on properties held in the current quarter.  The increase in other loan expense was primarily the result of higher foreclosure related expenses.  The increase in other expense was primarily the result of higher processing fees related to a new reward program for deposit customers.

Income Taxes

The income tax expense for the three months ended March 31, 2012 totaled $4.2 million, a decrease of $5.5 million from the linked quarter and an increase of $5.2 million over the prior year quarter.  The quarter ended March 31, 2012 included a $2.1 million write-down of the state deferred tax asset after First Federal’s conversion to a state-chartered commercial bank due to a difference in South Carolina tax laws for banks versus thrifts.  In addition to the impact from this write-down, the variances from both prior periods were the result of the change in pre-tax income.


Cash Dividends Declared

On April 30, 2012, First Financial declared a quarterly cash dividend of $12.50 per share on its Fixed Rate Cumulative Perpetual Preferred Stock, Series A, payable on May 15, 2012 to preferred shareholders of record as of May 5, 2012.  First Financial also declared a quarterly cash dividend of $0.05 per common share, payable on May 29, 2012 to common shareholders of record as of May 14, 2012.


Conference Call

R. Wayne Hall, president and CEO; Blaise B. Bettendorf, EVP and CFO; and Joseph W. Amy, EVP and CCO; will review the quarter’s results and discuss the Plantation transaction in a conference call at 2:00 pm (ET), April 30, 2012.  The live audio webcast is available on First Financial’s website at www.firstfinancialholdings.com and will be available for 90 days.
 
About First Financial
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 7
 
First Financial Holdings, Inc. (“First Financial”, NASDAQ: FFCH) is a Charleston, South Carolina financial services provider with $3.1 billion in total assets as of March 31, 2012.  First Financial offers integrated financial solutions, including personal, business, and wealth management services.  First Federal Bank (“First Federal”), which was founded in 1934 and is the primary subsidiary, serves individuals and businesses throughout coastal South Carolina, Florence, South Carolina, Greenville, South Carolina and Wilmington, North Carolina.  First Financial subsidiaries include: First Federal; First Southeast Investor Services, Inc., a registered broker-dealer; and First Southeast 401(k) Fiduciaries, Inc., a registered investment advisor.  First Federal is the largest financial institution headquartered in the Charleston, South Carolina metropolitan area and the third largest financial institution headquartered in South Carolina, based on asset size.  Additional information about First Financial is available at www.firstfinancialholdings.com.


Discontinued Operations Financial Statement Presentation

As a result of First Financial’s sales of its insurance agency subsidiary, First Southeast Insurance Services, Inc., which was completed on June 1, 2011, and its managing general insurance agency subsidiary, Kimbrell Insurance Group, Inc., which was completed on September 30, 2011, the financial condition, operating results, and the gain or loss on the sales, net of transaction costs and taxes, for these subsidiaries have been segregated from the financial condition and operating results of First Financial’s continuing operations throughout this release and, as such, are presented as discontinued operations.  While all prior periods have been revised retrospectively to align with this treatment, these changes do not affect First Financial’s reported consolidated financial condition or operating results for any of the prior periods.


Non-GAAP Financial Information

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

In accordance with industry standards, certain designated net interest income amounts are presented on a taxable equivalent basis, including the calculation used in the efficiency ratio.

First Financial believes the exclusion of goodwill and other intangible assets facilitates the comparison of results for ongoing business operations.  The tangible common equity (“TCE”) ratio and tangible common book value per share (“TBV”) have become a focus of some investors, analysts and banking regulators.  Management believes these measures may assist in analyzing First Financial’s capital position absent the effects of intangible assets and preferred stock.  Because TCE and TBV are not formally defined by GAAP or codified in federal banking regulations, these measures are considered to be non-GAAP financial measures.  However, analysts and banking regulators may assess First Financial’s capital adequacy using TCE or TBV, therefore, management believes that it is useful to provide investors the ability to assess its capital adequacy on the same basis.

First Financial believes that pre-tax, pre-provision earnings are a useful measure in assessing its core operating performance, particularly during times of economic stress.  This measurement, as defined by management, represents total revenue (net interest income plus noninterest income) less noninterest expense.  As recent results for the banking industry demonstrate, credit write-downs, loan charge-offs, and related provisions for loan losses can vary significantly from period to period, making a measure that helps isolate the impact of credit costs on profitability important to investors.

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


Forward-Looking Statements

Statements in this release that are not statements of historical fact, including without limitation, statements that include terms such as “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook,” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” or “could” constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 8
 
 These forward-looking statements regarding First Financial’s future financial and operating results, plans, objectives, expectations and intentions involve risks and uncertainties, many of which are beyond First Financial’s control or are subject to change.  No forward-looking statement is a guarantee of future performance and actual results could differ materially from those anticipated by the forward-looking statements.  Factors that could cause or contribute to such differences include, but are not limited to, the general business environment, general economic conditions nationally and in the States of North and South Carolina; interest rates; the North and South Carolina real estate markets; the demand for mortgage loans; the credit risk of lending activities, including changes in the level and trend of delinquent and nonperforming loans and charge-offs; changes in First Federal’s allowance for loan losses and provision for loan losses that may be affected by deterioration in the housing and real estate markets; results of examinations by banking regulators, including the possibility that any such regulatory authority may, among other things, require First Federal to increase its allowance for loan losses, writedown assets, change First Federal’s regulatory capital position or affect its ability to borrow funds or maintain or increase deposits, which could adversely affect liquidity and earnings; First Financial’s ability to control operating costs and expenses; First Financial’s ability to successfully integrate any assets, liabilities, customers, systems, and management personnel acquired or may in the future acquire into its operations and its ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; competitive conditions between banks and non-bank financial services providers; and regulatory changes including the Dodd-Frank Wall Street Reform and Consumer Protection Act.  Other risks are also detailed in First Financial’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and current reports on Form 8-K filings with the Securities and Exchange Commission (“SEC”), which are available at the SEC’s website www.sec.gov. Other factors not currently anticipated may also materially and adversely affect First Financial’s results of operations, financial position, and cash flows.  There can be no assurance that future results will meet expectations.  While First Financial believes that the forward-looking statements in this release are reasonable, the reader should not place undue reliance on any forward-looking statement.  In addition, these statements speak only as of the date made.  First Financial does not undertake, and expressly disclaims any obligation to update or alter any statements, whether as a result of new information, future events or otherwise, except as required by applicable law.
 
 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 9

                               
FIRST FINANCIAL HOLDINGS, INC.
 
CONSOLIDATED BALANCE SHEETS (Unaudited)
 
                               
(in thousands)
 
March 31,
2012
   
December 31,
2011
   
September 30,
2011
   
June 30,
2011
   
March 31,
2011
 
                               
ASSETS
 
 
   
 
   
 
   
 
   
 
 
Cash and due from banks
  $ 57,645     $ 61,400     $ 54,307     $ 60,905     $ 59,495  
Interest-bearing deposits with banks
    5,879       15,275       31,630       4,094       5,167  
  Total cash and cash equivalents
    63,524       76,675       85,937       64,999       64,662  
Investment securities
                                       
Securities available for sale, at fair value
    442,531       404,550       412,108       418,967       383,229  
Securities held to maturity, at amortized cost
    19,835       20,486       21,671       21,977       21,962  
Nonmarketable securities
    37,965       32,694       35,782       37,626       41,273  
  Total investment securities
    500,331       457,730       469,561       478,570       446,464  
Loans
    2,355,567       2,385,457       2,355,280       2,372,069       2,559,845  
Less:  Allowance for loan losses
    50,776       53,524       54,333       55,491       85,138  
  Net loans
    2,304,791       2,331,933       2,300,947       2,316,578       2,474,707  
Loans held for sale
    52,339       48,303       94,872       84,288       19,467  
FDIC indemnification asset, net
    46,272       51,021       50,465       58,926       61,135  
Premises and equipment, net
    80,237       79,979       80,477       81,001       81,251  
Goodwill
    ---       ---       ---       ---       630  
Other intangible assets, net
    2,310       2,401       2,491       2,571       2,653  
Other assets
    95,734       98,922       121,560       129,332       108,891  
Assets of discontinued operations
    ---       ---       ---       5,279       42,152  
Total assets
  $ 3,145,538     $ 3,146,964     $ 3,206,310     $ 3,221,544     $ 3,302,012  
                                         
LIABILITIES
                                       
Deposits
                                       
Noninterest-bearing checking
  $ 308,007     $ 279,520     $ 279,152     $ 234,478     $ 233,197  
Interest-bearing checking
    435,063       429,697       440,377       437,179       437,113  
    Savings and money market
    563,344       522,496       505,059       506,236       501,924  
    Retail time deposits
    753,481       791,544       824,874       854,202       893,064  
Wholesale time deposits
    204,594       215,941       253,395       283,650       279,482  
  Total deposits
    2,264,489       2,239,198       2,302,857       2,315,745       2,344,780  
Advances from FHLB
    533,000       561,000       558,000       557,500       561,506  
Long-term debt
    47,204       47,204       47,204       47,204       47,204  
Other liabilities
    22,802       22,384       29,743       29,432       30,539  
Liabilities of discontinued operations
    ---       ---       ---       5,099       6,456  
Total liabilities
    2,867,495       2,869,786       2,937,804       2,954,980       2,990,485  
                                         
SHAREHOLDERS' EQUITY
                                       
Preferred stock
    1       1       1       1       1  
Common stock
    215       215       215       215       215  
Additional paid-in capital
    196,204       196,002       195,790       195,597       195,361  
Treasury stock, at cost
    (103,563 )     (103,563 )     (103,563 )     (103,563 )     (103,563 )
Retained earnings
    187,311       187,367       173,587       174,300       219,088  
Accumulated other comprehensive (loss) income
    (2,125 )     (2,844 )     2,476       14       425  
Total shareholders’ equity
    278,043       277,178       268,506       266,564       311,527  
Total liabilities and shareholders' equity
  $ 3,145,538     $ 3,146,964     $ 3,206,310     $ 3,221,544     $ 3,302,012  
                                         
                                         
 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 10
 
                               
                               
FIRST FINANCIAL HOLDINGS, INC.
 
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
 
                               
   
Three Months Ended
 
(in thousands, except per share data)
 
March 31,
2012
 
December 31,
 2011
   
September 30,
 2011
   
June 30,
2011
   
March 31,
2011
 
                               
INTEREST INCOME
                             
Interest and fees on loans
  $ 32,476     $ 33,460     $ 33,828     $ 34,497     $ 34,844  
Interest and dividends on investments
    3,867       3,859       4,390       4,527       4,774  
Other
    16       293       338       448       566  
Total interest income
    36,359       37,612       38,556       39,472       40,184  
INTEREST EXPENSE
                                       
Interest on deposits
    3,951       4,554       5,323       5,929       6,879  
Interest on borrowed money
    4,156       4,159       4,169       4,127       4,018  
Total interest expense
    8,107       8,713       9,492       10,056       10,897  
NET INTEREST INCOME
    28,252       28,899       29,064       29,416       29,287  
Provision for loan losses
    6,745       7,445       8,940       77,803       12,675  
Net interest income (loss)
     after provision for loan losses
    21,507       21,454       20,124       (48,387 )     16,612  
NONINTEREST INCOME
                                       
Service charges on deposit accounts
    7,302       7,099       7,196       6,982       6,381  
Mortgage and other loan income
    3,435       2,681       2,743       2,051       1,124  
Trust and plan administration
    1,081       1,192       1,333       1,116       1,112  
Brokerage fees
    664       532       588       657       666  
Other
    769       650       647       670       675  
Gain on sold loan pool, net
    ---       20,796       1,900       ---       ---  
Net securities (losses) gains
    (69 )     (180 )     (169 )     (54 )     1,297  
Total noninterest income
    13,182       32,770       14,238       11,422       11,255  
NONINTEREST EXPENSE
                                       
Salaries and employee benefits
    15,142       14,511       14,672       15,373       17,396  
Occupancy costs
    2,267       2,144       2,188       2,116       2,208  
Furniture and equipment
    1,809       1,870       1,725       1,769       1,825  
Other real estate owned, net
    530       1,541       3,115       800       (133 )
FDIC insurance and regulatory fees
    986       830       576       850       1,484  
Professional services
    1,431       1,019       1,521       1,094       1,326  
Advertising and marketing
    656       792       868       810       993  
Other loan expense
    1,351       1,043       990       1,099       925  
Goodwill impairment
    ---       ---       ---       630       ---  
Intangible asset amortization
    90       90       79       82       82  
Other expense
    4,447       5,046       3,854       3,976       4,039  
Total noninterest expense
    28,709       28,886       29,588       28,599       30,145  
Income (loss) income from continuing
     operations before taxes
    5,980       25,338       4,774       (65,564 )     (2,278 )
Income tax expense (benefit) from continuing operations
    4,241       9,766       1,893       (25,288 )     (913 )
NET INCOME (LOSS) FROM
     CONTINUING OPERATIONS
    1,739       15,572       2,881       (40,276 )     (1,365 )
 (Loss) income  from discontinued operations, net of tax
    ---       ---       (1,804 )     (2,724 )     935  
NET INCOME (LOSS)
  $ 1,739     $ 15,572     $ 1,077     $ (43,000 )   $ (430 )
Preferred stock dividends
    813       813       813       812       812  
Accretion on preferred stock discount
    156       153       151       149       147  
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
  $ 770     $ 14,606     $ 113     $ (43,961 )   $ (1,389 )
                                         
Net income (loss) per common share from continuing operations
                         
Basic
  $ 0.05     $ 0.88     $ 0.12     $ (2.50 )   $ (0.14 )
Diluted
    0.05       0.88       0.12       (2.50 )     (0.14 )
                                         
Net (loss) income per common share from discontinued operations
                         
Basic
    ---       ---       (0.11 )     (0.16 )     0.06  
Diluted
    ---       ---       (0.11 )     (0.16 )     0.06  
                                         
Net income (loss) per common share
                                       
Basic
    0.05       0.88       0.01       (2.66 )     (0.08 )
Diluted
    0.05       0.88       0.01       (2.66 )     (0.08 )
                                         
Average common shares outstanding
                                       
Basic
    16,527       16,527       16,527       16,527       16,527  
Diluted
    16,528       16,527       16,527       16,527       16,527  
                                         
                                         
 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 11
 
 
                                                       
                                                       
                                                       
FIRST FINANCIAL HOLDINGS, INC.
                                                 
NET INTEREST MARGIN ANALYSIS (Unaudited)
                                           
   
For the Quarters Ended
                   
 
 
March 31, 2012
 
March 31, 2011
 
Change in
 
(dollars in thousands)
 
Average
Balance
 
Interest
   
Average
Rate
 
Average
Balance
 
Interest
   
Average
Rate
 
Average
Balance
 
Interest
   
Basis
Points
Earning assets
                                                     
Interest-bearing deposits with banks
  $ 8,484     $ 1       0.05 %   $ 7,294     $ 2       0.11 %   $ 1,190     $ (1 )     (6 )
Investment securities1
    490,356       3,867       3.31       435,568       4,774       4.52       54,788       (907 )     (121 )
Loans2
    2,420,000       32,476       5.39       2,607,161       34,844       5.42       (187,161 )     (2,368 )     (3 )
FDIC indemnification asset
    48,774       15       0.12       65,686       564       3.48       (16,912 )     (549 )     (336 )
Total earning assets
    2,967,614       36,359       4.94       3,115,709       40,184       5.25       (148,095 )     (3,825 )     (31 )
Interest-bearing liabilities
                                                                       
Deposits
    1,946,317       3,951       0.82       2,172,657       6,879       1.28       (226,340 )     (2,928 )     (46 )
Borrowings
    609,665       4,156       2.73       555,630       4,018       2.93       54,035       138       (20 )
Total interest-bearing liabilities
    2,555,982       8,107       1.28       2,728,287       10,897       1.62       (172,305 )     (2,790 )     (34 )
                                                                         
Net interest income
          $ 28,252                     $ 29,287                     $ (1,035 )        
                                                                         
Net interest margin
                    3.84 %                     3.83 %                     1  
                                                                         
Interest income used in the average rate calculation includes the tax equivalent adjustment of $182 thousand, and $144 thousand for the quarters ended March 31, 2012 and 2011, respectively, calculated based on a federal tax rate of 35%.
2 Average loans include loans held for sale and nonaccrual loans. Loan fees, which are not material for any of the periods, have been included in loan interest income for the rate calculation.
 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 12
 
                               
                               
FIRST FINANCIAL HOLDINGS, INC.
                             
SELECTED FINANCIAL INFORMATION (Unaudited)
 
For the Quarters Ended
 
(dollars in thousands)
 
March 31,
2012
   
December 31,
2011
   
September 30,
2011
   
June 30,
2011
   
March 31,
2011
 
Average for the Quarter
                             
Total assets
  $ 3,151,385     $ 3,153,286     $ 3,201,416     $ 3,294,350     $ 3,310,796  
Investment securities
    490,356       469,925       468,360       464,277       435,568  
Loans
    2,420,000       2,428,743       2,442,071       2,566,827       2,607,161  
Allowance for loan losses
    52,282       54,178       55,503       81,025       88,086  
Deposits
    2,228,613       2,272,035       2,302,518       2,360,572       2,397,801  
Borrowings
    609,665       565,114       595,508       593,103       555,630  
Shareholders' equity
    277,390       279,066       267,404       302,996       313,663  
                                         
Performance Metrics from Continuing Operations
                                       
Return on average assets
    0.22 %     1.98 %     0.36 %     (4.89 )%     (0.16 )%
Return on average shareholders' equity
    2.51       22.32       4.31       (53.17 )     (1.74 )
Net interest margin (FTE)1
    3.84       3.91       3.87       3.83       3.83  
Efficiency ratio (non-GAAP)
    68.87       70.12       70.90       69.69       76.53  
Pre-tax pre-provision earnings (non-GAAP)
  $ 12,725     $ 32,783     $ 13,714     $ 12,239     $ 10,397  
                                         
Performance Metrics From Consolidated Operations
                                       
Return on average assets
    0.22 %     1.98 %     0.13 %     (5.22 )%     (0.05 )%
Return on average shareholders' equity
    2.51       22.32       1.61       (56.77 )     (0.55 )
                                         
Asset Quality Metrics
                                       
Allowance for loan losses as a percent of loans
    2.16 %     2.24 %     2.31 %     2.34 %     3.33 %
Allowance for loan losses as a percent of nonperforming loans
    101.75       112.19       126.64       130.36       54.48  
Nonperforming loans as a percent of loans
    2.12       2.00       1.82       1.79       6.10  
Nonperforming assets as a percent of loans and other
  repossessed assets acquired2
    3.02       2.83       4.48       4.63       7.05  
Nonperforming assets as a percent of total assets
    2.28       2.17       3.38       3.51       5.52  
Net loans charged-off as a percent of average loans (annualized)
    1.60       1.39       1.71       16.87       2.45  
Net loans charged-off
  $ 9,493     $ 8,254     $ 10,098     $ 107,450     $ 15,886  
                                         
Asset Quality Metrics Excluding Covered Loans
                                       
Allowance for loan losses as a percent of non-covered loans
    2.28 %     2.39 %     2.47 %     2.51 %     3.57 %
Allowance for loan losses as a percent of non-covered
  nonperforming loans
    148.22       177.35       227.09       216.35       60.79  
Nonperforming loans as a percent of non-covered loans
    1.54       1.34       1.09       1.16       5.87  
Nonperforming assets as a percent of non-covered loans and
  other repossessed assets acquired2
    2.00       1.91       3.58       3.91       6.65  
Nonperforming assets as a percent of total assets
    1.42       1.37       2.52       2.76       4.84  
                                         
1 Net interest margin is presented on an annual basis, includes taxable equivalent adjustments to interest income and is based on a federal tax rate of 35%.
 
2 Nonperforming loans held for sale in the amount of $39,412, and $42,656 thousand is included in loans at September 30, 2011 and June 30, 2011, respectively.
 
 
 
 

First Financial Holdings, Inc.
March 31, 2012 Earnings Release
Page 13

                               
                               
FIRST FINANCIAL HOLDINGS, INC.
                             
NON-GAAP RECONCILIATION (UNAUDITED)
 
For the Quarters Ended
 
(dollars in thousands, except per share data)
 
March 31,
2012
   
December 31,
2011
   
September 30,
2011
   
June 30,
2011
   
March 31,
2011
 
Efficiency Ratio from Continuing Operations
                             
Net interest income (A)
  $ 28,252     $ 28,899     $ 29,064     $ 29,416     $ 29,287  
Taxable equivalent adjustment (B)
    182       145       159       144       144  
Noninterest income (C)
    13,182       32,770       14,238       11,422       11,255  
Gain on sold loan pool, net (D)
    ---       20,796       1,900       ---       ---  
Net securities (losses) gains (E)
    (69 )     (180 )     (169 )     (54 )     1,297  
Noninterest expense (F)
    28,709       28,886       29,588       28,599       30,145  
Efficiency Ratio: F/(A+B+C-D-E) (non-GAAP)
    68.87 %     70.12 %     70.90 %     69.69 %     76.53 %
                                         
Tangible Assets and Tangible Common Equity
                                 
Total assets
  $ 3,145,538     $ 3,146,964     $ 3,206,310     $ 3,221,544     $ 3,302,012  
Goodwill1
    ---       ---       ---       (3,250 )     (28,260 )
Other intangible assets, net2
    (2,310 )     (2,401 )     (2,491 )     (2,776 )     (9,278 )
  Tangible assets (non-GAAP)
  $ 3,143,228     $ 3,144,563     $ 3,203,819     $ 3,215,518     $ 3,264,474  
                                         
Total shareholders' equity
  $ 278,043     $ 277,178     $ 268,506     $ 266,564     $ 311,527  
Preferred stock
    (65,000 )     (65,000 )     (65,000 )     (65,000 )     (65,000 )
Goodwill1
    ---       ---       ---       (3,250 )     (28,260 )
Other intangible assets, net2
    (2,310 )     (2,401 )     (2,491 )     (2,776 )     (9,278 )
  Tangible common equity (non-GAAP)
  $ 210,733     $ 209,777     $ 201,015     $ 195,538     $ 208,989  
                                         
Shares outstanding, end of period (000s)
    16,527       16,527       16,527       16,527       16,527  
                                         
Tangible common equity to tangible assets (non-GAAP)
    6.70 %     6.67 %     6.27 %     6.08 %     6.40 %
Book value per common share
  $ 12.89     $ 12.84     $ 12.31     $ 12.20     $ 14.92  
Tangible book value per common share (non-GAAP)
    12.75       12.69       12.16       11.83       12.65  
                                         
Pre-tax Pre-provision Earnings from
Continuing Operations
                         
Income (loss) before income taxes
  $ 5,980     $ 25,338     $ 4,774     $ (65,564 )   $ (2,278 )
Provision for loan losses
    6,745       7,445       8,940       77,803       12,675  
  Pre-tax pre-provision earnings (non-GAAP)
  $ 12,725     $ 32,783     $ 13,714     $ 12,239     $ 10,397  
                                         
1 Goodwill represents goodwill for Continuing Operations, as shown on the balance sheet, and includes goodwill for Discontinued Operations of $3,250 and $27,630 for the quarters ended June 30, 2011 and March 31, 2011, respectively.
 
2 Intangible assets represents intangible assets for Continuing Operations, as shown on the balance sheet, and includes intangible assets for Discontinued Operations of $205 and $6,625 for the quarters ended June 30, 2011, and March 31, 2011, respectively.
 

Contact
First Financial Holdings, Inc.
Blaise B. Bettendorf
Executive Vice President and Chief Financial Officer
(843) 529-5931 or (843) 529-5456
investorrelations@firstfinancialholdings.com
bbettendorf@firstfinancialholdings.com