Capital Bank Financial Corp. Reports First-Quarter Net Income of $0.10 and Core Net Income of $0.17 Per Diluted Share

CORAL GABLES, Fla., April 19, 2013 (GLOBE NEWSWIRE) -- Capital Bank Financial Corp. (Nasdaq:CBF) today reported first quarter 2013 net income of $5.6 million, or $0.10 per diluted share compared with net income of $5.3 million or $0.10 per diluted share, for the fourth quarter of 2012 and net income of $6.2 million, or $0.12 per diluted share, for the first quarter of 2012. Results for the first quarter of 2013 included $2.6 million of contingent value right ("CVR") expense, $1.6 million of non-cash equity compensation associated with original founder awards, $0.3 million of loss on extinguishment of debt related to $34.5 million in prepayments of trust preferred securities and $0.1 million of merger related costs. Excluding these items, core net income, a non-GAAP measure, for the first quarter of 2013 was $9.4 million or $0.17 per diluted share as compared to core net income of $9.3 million, or $0.17 per diluted share for the fourth quarter of 2012. The reconciliation of non-GAAP measures (including core net income, tangible book value and tangible book value per share), which the Company believes facilitate the assessment of its banking operations and peer comparability, is included in tabular form at the end of this release.

Gene Taylor, Chairman and Chief Executive Officer of Capital Bank, commented, "During the first quarter, we saw a continuation of the strong asset generation we experienced in the fourth quarter, along with improvement in our operating, OREO, and deposit expenses. We regard a low-cost, stable deposit base as the foundation for a strong bank. We've also had considerable success recruiting highly experienced lenders for our Tennessee commercial team, which we expect will contribute to strong performance in that market throughout the remainder of the year."

Operating and financial highlights for the first quarter include the following:

  • Originated $251.4 million of new loans for the quarter, demonstrating continued execution of the Company's organic growth strategies.
  • Cost of deposits declined 3 basis points during the quarter to 0.46%.
  • Provision expense of $6.9 million included a $7.8 million charge related to deterioration in a $9.2 million commercial credit.
  • Capital Bank Financial Corp. ended the first quarter with a tier 1 leverage ratio of 13.2% and held $86.9 million in cash and cash equivalents.
  • Completed the first quarter with tangible book value of $17.89 per share, an increase of $0.15.

Chris Marshall, Chief Financial Officer of the Company, commented, "We had continued improvement in revenue, margin and efficiency in the quarter that was right in line with our expectations, but credit costs are still higher than we would hope. We expect to see more of our core performance translate into improved net income during the balance of the year."

Financial Discussion

The Company's banking operations began with the acquisitions of three banks from the FDIC on July 16, 2010 and subsequently included the acquisitions of TIB Financial Corp. on September 30, 2010, Capital Bank Corporation on January 28, 2011, Green Bankshares, Inc. on September 7, 2011 and Southern Community Financial Corporation on October 1, 2012. Accordingly, operating results for the three months ended March 31, 2013 and 2012 are not generally comparable.

For the acquisition of Southern Community, estimated fair values of assets acquired and liabilities assumed are based on the information that is available and the Company believes this information provides a reasonable basis for estimating these fair values. If additional information or evidence is obtained during the measurement period, this may result in changes to the estimated fair value amounts.

Loan Portfolio Growth and Composition

During the first quarter, the loan portfolio decreased by $88.6 million, or 2%, to $4.6 billion from $4.7 billion at December 31, 2012, as originations of $251.4 million were offset by $67.9 million of resolutions of problem loans and strategic paydowns and $272.1 million of principal repayments.

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

March 31,
2013
December 31,
2012
March 31,
2012
Commercial real estate 31% 31% 34%
Commercial 37% 37% 34%
Consumer 30% 30% 30%
Other 2% 2% 2%
Total 100% 100% 100%

At March 31, 2013, commercial real estate loans and commercial loans remained consistent with the prior quarter.

For the first quarter of 2013, the loan portfolio yield increased to 6.37% from 6.04% for the fourth quarter of 2012, reflecting the increased yields of acquired impaired loans. This increase resulted from overall improvement in our most recent estimates of cash flows, substantially related to the Company's legacy Green Bankshares portfolio, with smaller positive and negative adjustments in its other markets. Accordingly, the average yield for acquired impaired loans increased from 6.52% as of the end of the fourth quarter to 7.13% at the end of the first quarter.

Deposit Growth, Composition, and Yields

During the first quarter, total deposits decreased to $5.7 billion from $5.9 billion at December 31, 2012. The $174.2 million decrease was primarily a result of continued planned shrinkage in high-cost legacy time deposits. Core deposits now make up 66.3% of total deposits as compared to 64.7% in the fourth quarter of 2012.

The cost of deposits declined during the quarter to 0.46% from 0.49% for the fourth quarter of 2012 due to the greater proportion and a higher average balance of low-cost core deposits during the first quarter, as well as a decline in average rate on all deposit types, led by a 10 basis point decline in money market rates. The cost of core deposits declined from 0.22% to 0.15%.

Net Interest Income and Net Interest Margin

Net interest income for the first quarter of 2013 increased by approximately $1.8 million, or 2.7%, to $67.8 million, from $66.0 million for the fourth quarter of 2012 and increased $4.0 million, or 6.2%, from the first quarter of 2012. The main driver of the increase in net interest income for the quarter was additional accretion from legacy loan portfolios.

The net interest margin for the quarter was 4.41%, an increase of 30 basis points, which was also largely driven by additional accretion from legacy loan portfolios. Also contributing to the increased margin were increased securities yields, as the Company redeployed certain short-duration securities acquired in the Southern Community acquisition during prior quarter into moderate duration securities consistent with its low-risk liquidity strategy, as well as the decline in rates across all deposit types led by money market accounts and the reduction in high coupon trust preferred debt as it pre-paid $34.5 million during the first quarter. New originations, which were booked at an average yield of 4.38%, partially offset the loan yield increase and funding cost savings.

Non-Interest Income

Non-interest income decreased $4.5 million to $10.9 million for the first quarter of 2013 from $15.4 million for the fourth quarter of 2012 and decreased $3.9 million from $14.8 million for the first quarter of 2012. The decrease in the first quarter was driven by a quarter over quarter decrease in FDIC indemnification asset income of $2.5 million as result of improvements in our expectations for future cash flows for acquired impaired loans, mortgage fees declined $0.8 million from the fourth quarter due to reduced volumes of sold mortgage loans and lower gain on sale margins and the absence of $0.8 million of prior quarter other income settlement.

During the first quarter, a larger percentage of mortgage loan production was retained in our portfolio as product type and pricing met our balance sheet objectives. The Company typically sells longer duration fixed rate products and retains shorter duration ARM and variable rate products it originates.

Provision for Loan Losses and Credit Quality

The provision for loan losses of $6.9 million recorded for the first quarter of 2013 includes approximately a $10.0 million provision for newly originated loans (including the impact of net charge-offs of $5.5 million and specific reserves of $3.7 million) partially offset by $3.1 million in impairment reversals due to improvements in our expectations for future cash flows for acquired impaired loans.

The provision for loan losses included a charge of $7.8 million for a single commercial credit relationship that has had a sudden and unusual deterioration associated with suspected fraud. For that reason the Company cannot depend on borrower supplied financial statements and therefore valuation of collateral associated with this credit is uncertain. In determining the amount of the charge, the Company has assumed no collateral value, except for verified cash balances being held in escrow of $1.4 million.

The provision for originated loans served to increase the allowance to 1.24% of $1.6 billion in originated loans outstanding.

During the first quarter, non-performing loans remained consistent with fourth quarter 2012 at 7.8% of total loans. Acquired impaired loans greater than 90 days past due and still accruing decreased by $11.4 million or 3.1% to $341.3 million at the end of the quarter. Nonaccrual loans and loans greater than 90 days past due and still accruing decreased by $7.0 million to $359.6 million during the period.

Non-Interest Expense

Non-interest expense decreased to $61.0 million for the first quarter of 2013 from $68.4 million for the fourth quarter of 2012 and decreased from $63.2 for the first quarter of 2012. The main driver of the decrease for the quarter was a decline of $6.0 million in salary related expense and stock based compensation, and $2.4 million decrease in foreclosed asset related expense, which were offset in part by a $2.6 million expense associated with the CVR as a result of improvements in our legacy Green Bankshares portfolio.

Stock based compensation declined $2.2 million due to lower non-cash amortization associated with founders' grants of $1.6 million compared to $3.8 million during the fourth quarter of 2012. The remaining decline in non-interest expense was primarily attributable to cost savings subsequent to the fourth quarter 2012 Southern Community acquisition and the associated reduction in salary and operational related expenses.

Income Tax Expense

During the first quarter, the expense associated with the valuation adjustment for the CVR issued in connection with the acquisition of Green Bankshares in 2011 resulted in an income tax rate for the quarter of 48.5%, since any payout would not be a deductible expense for income tax purposes. Excluding the non-deductible impact of the valuation adjustment for the CVR, the Company's tax rate for the period was 37.8%.

Financial Position

Total assets decreased by $0.2 billion to $7.1 billion as of March 31, 2013 from $7.3 billion as of December 31, 2012, due mainly to a $0.2 billion reduction in time deposits and its associated effect on cash.

Cash and cash equivalents decreased to $510.5 million at the end of the first quarter from $734.9 million as of December 31, 2012, due to the prepayment of $34.5 million of a high cost trust preferred security issuance and the $0.2 billion decline in deposits. The Company's investment securities increased by $125.2 million as excess liquidity was invested in high quality securities increasing the available for sale portfolio to $1.1 billion at March 31, 2013.

Total shareholders' equity increased by $5.3 million during the quarter to $1.2 billion at March 31, 2013. Tangible book value per share was $17.89 as of March 31, 2013. During the period the Company's Board of Directors authorized a $50.0 million stock repurchase program, and the Company repurchased approximately 143,000 shares of its common stock at an average price of $17.13 per share.

The Company's national bank subsidiary, Capital Bank N.A., reported Tier 1, Tier 1 Risk-Based and Total Risk-Based capital ratios of 12.1%, 17.4% and 18.7%, respectively, as of March 31, 2013.

Conference Call

The Company will host a conference call today at 10:30 a.m. Eastern Time. The number to call for this interactive teleconference is (719) 325-2361, and the confirmation pass code is 9178556. Please dial in 10 minutes prior to the beginning of the call. A live broadcast of the conference call will be available online at the Company's web site at www.capitalbank-us.com, by following the link to Investor Relations. A telephonic replay of the conference call will be available through April 26, 2013, by dialing (719) 457-0820 and entering pass code 9178556. An on-line replay of the call will be available at the same site for 90 days.

Forward Looking Statements

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

About Capital Bank Financial Corp.

Capital Bank Financial Corp. is a national bank holding company, formed in 2009 to create a premier regional banking franchise in the southeastern United States. CBF is the parent of Capital Bank N.A., a national banking association with approximately $7.1 billion in total assets as of March 31, 2013 and 164 full-service banking offices throughout Florida, North Carolina, South Carolina, Tennessee and Virginia. To learn more about Capital Bank, N.A., please visit www.capitalbank-us.com.

CAPITAL BANK FINANCIAL CORP.
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
(Unaudited)
For the Quarter Ended
March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
Interest and dividend income $ 76,814 $ 76,122 $ 69,438 $ 72,893 $ 74,141
Interest expense 8,992 10,115 9,104 9,548 10,289
Net Interest Income 67,822 66,007 60,334 63,345 63,852
Provision for loan losses 6,904 4,370 5,771 6,608 5,376
Non-Interest Income
Service charges on deposit accounts 6,342 6,630 5,058 6,332 5,991
Debit card income 2,836 2,724 2,442 2,589 2,761
Fees on mortgage loans sold 1,241 2,074 1,612 1,205 1,103
Investment advisory and trust fees 96 156 85 142 152
FDIC indemnification asset accretion (expense) (2,169) 317 850 (164) 322
Investment securities gains, net -- 9 4,918 933 2,759
Other-than-temporary impairment losses on investments:
Gross impairment loss -- -- -- (38) (6)
Less: Impairments recognized in other comprehensive income -- -- -- -- --
Net impairment losses recognized in earnings -- -- -- (38) (6)
Other income 2,563 3,528 5,303 1,180 1,741
Total non-interest income 10,909 15,438 20,268 12,179 14,823
Non-Interest Expense
Salaries & employee benefits 20,819 24,661 21,295 21,654 24,002
Non-cash equity compensation 1,577 3,753 4,242 4,212 6,473
Net occupancy expense 10,730 11,031 9,355 9,584 9,290
Foreclosed asset related expense 6,822 9,222 9,649 5,150 4,207
Loan workout expenses 2,064 1,753 2,308 1,830 1,615
Conversion and merger related expenses 113 604 3,894 1,757 1,288
Professional fees 2,648 3,426 2,761 3,025 3,727
Loss on extinguishment of debt 308 -- 2,946 -- 321
Legal settlement expense -- -- 1,755 97 900
Impairment of intangible asset -- 202 -- -- --
Other expenses 15,959 13,796 11,166 11,325 11,410
Total non-interest expense 61,040 68,448 69,371 58,634 63,233
Income before income taxes 10,787 8,627 5,460 10,282 10,066
Income tax expense (benefit) 5,234 3,295 (32,385) 3,909 3,903
Net Income Before Attribution of Noncontrolling Interest 5,553 5,332 37,845 6,373 6,163
Net income attributable to non-controlling interests -- -- 2,762 862 910
Net income attributable to Capital Bank Financial Corp. $ 5,553 $ 5,332 $ 35,083 $ 5,511 $ 5,253
Basic Earnings Per Common Share $ 0.10 $ 0.10 $ 0.76 $ 0.12 $ 0.12
Diluted Earnings Per Common Share $ 0.10 $ 0.10 $ 0.75 $ 0.12 $ 0.12
CAPITAL BANK FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS
(Dollars and shares in thousands, except per share data)
(Unaudited)
March 31, 2013 December 31, 2012 March 31, 2012
Assets
Cash and due from banks $ 93,251 $ 142,361 $ 87,637
Interest-bearing deposits with banks 417,206 592,375 611,137
Federal funds sold -- 138 11,189
Total cash and cash equivalents 510,457 734,874 709,963
Trading securities -- -- 637
Investment securities available for sale 1,131,957 1,006,744 826,274
Loans held for sale 12,588 11,276 20,746
Loans, net of deferred loan costs and fees 4,589,382 4,679,290 4,281,717
Less: Allowance for loan losses 56,307 54,896 34,749
Loans, net 4,533,075 4,624,394 4,246,968
Other real estate owned 151,788 154,267 168,781
Indemnification asset 44,261 49,417 66,282
Receivable from FDIC 7,277 8,486 13,315
Premises and equipment, net 197,171 198,457 159,730
Goodwill 147,863 147,863 115,960
Intangible assets, net 27,315 28,636 26,692
Deferred income tax asset, net 194,548 198,424 140,047
Accrued interest receivable and other assets 125,580 132,875 90,985
Total Assets $ 7,083,880 $ 7,295,713 $ 6,586,380
Liabilities and Shareholders' Equity
Liabilities
Deposits:
Noninterest-bearing demand $ 901,191 $ 895,274 $ 683,258
Negotiable order of withdrawal accounts 1,274,185 1,288,742 1,087,760
Money market 1,095,240 1,125,967 868,375
Savings 508,992 492,187 296,355
Time deposits 1,919,091 2,070,698 2,189,436
Total deposits 5,698,699 5,872,868 5,125,184
Federal Home Loan Bank advances 1,415 1,460 221,018
Short-term borrowings 29,980 41,508 54,533
Long-term borrowings 146,490 180,430 140,101
Accrued interest payable and other liabilities 45,953 43,416 54,634
Total liabilities 5,922,537 6,139,682 5,595,470
Shareholders' equity
Preferred stock $0.01 par value: 50,000 shares authorized, 0 shares issued
Common stock—Class A $0.01 par value: 200,000 shares authorized, 33,048, 33,025 and 20,028 shares issued and outstanding, respectively 330 330 200
Common stock—Class B $0.01 par value: 200,000 shares authorized, 22,798, 22,821 and 26,122 shares issued and outstanding, respectively 228 228 261
Additional paid in capital 1,078,372 1,076,798 890,627
Retained earnings 74,882 69,328 18,150
Accumulated other comprehensive income 9,986 9,347 7,167
Treasury stock, at cost, 143 shares (2,455) -- --
Noncontrolling interest -- -- 74,505
Total shareholders' equity 1,161,343 1,156,031 990,910
Total Liabilities and Shareholders' Equity $ 7,083,880 $ 7,295,713 $ 6,586,380
CAPITAL BANK FINANCIAL CORP.
(In thousands)
(Unaudited)
As of As of As of
Loans March 31, 2013 December 31, 2012 December 31, 2011
Non-owner occupied commercial real estate $ 879,864 $ 895,187 $ 903,914
Other commercial construction and land 400,708 405,481 423,932
Multifamily commercial real estate 76,158 85,020 98,207
1-4 family residential construction and land 79,647 82,124 85,978
Total commercial real estate 1,436,377 1,467,812 1,512,031
Owner occupied commercial real estate 1,042,648 1,059,469 902,816
Commercial and industrial loans 640,299 658,328 467,047
Total commercial 1,682,947 1,717,797 1,369,863
1-4 family residential 825,978 836,112 818,547
Home equity loans 417,843 430,667 383,768
Other consumer loans 137,658 137,157 123,121
Total consumer 1,381,479 1,403,936 1,325,436
Other 101,167 101,021 95,133
Total loans $ 4,601,970 $ 4,690,566 $ 4,302,463
Deposits
Noninterest-bearing demand $ 901,191 $ 895,274 $ 683,258
Negotiable order of withdrawal accounts 1,274,185 1,288,742 1,087,760
Money market 1,095,240 1,125,967 868,375
Savings 508,992 492,187 296,355
Time deposits 1,919,091 2,070,698 2,189,436
Total deposits $ 5,698,699 $ 5,872,868 $ 5,125,184
CAPITAL BANK FINANCIAL CORP.
(Dollars and shares in thousands, except per share data)
(Unaudited)
As of or for the Quarter Ended
March 31, December 31, September 30, June 30, March 31,
2013 2012 2012 2012 2012
Net loan charge-offs (recoveries) $ 5,493 $ 1,060 $ (344) $ 1,744 $ (483)
Allowance for loan losses $ 56,307 $ 54,896 $ 51,587 $ 45,472 $ 40,608
Allowance for loan losses/ total loans 1.23% 1.17% 1.27% 1.08% 0.96%
Non-accrual loans $ 18,353 $ 13,980 $ 11,192 $ 12,544 $ 7,021
Acquired impaired loans >90 days past due and still accruing $ 341,290 $ 352,700 $ 326,453 $ 337,692 $ 348,185
Annualized net charge-offs/average loans 0.47% 0.09% N/A 0.17% N/A
Total interest-earning assets $ 6,187,189 $ 6,328,902 $ 5,459,668 $ 5,520,236 $ 5,637,008
Other real estate owned $ 151,788 $ 154,267 $ 144,621 $ 158,235 $ 169,433
Goodwill and intangibles, net of accumulated amortization $ 175,178 $ 176,499 $ 139,330 $ 140,367 $ 141,551
Tax equivalent net interest margin 4.41% 4.11% 4.45% 4.60% 4.50%
Efficiency ratio 77.53% 84.04% 86.07% 77.64% 80.37%
Average diluted common shares outstanding 55,493 55,401 46,738 45,632 45,478
End of quarter common shares outstanding (net of treasury stock) 55,703 55,846 55,844 46,457 46,457
Total equity $ 1,161,343 $ 1,156,031 $ 1,150,131 $ 1,017,683 $ 1,001,135
Book value per common share $ 20.85 $ 20.70 $ 20.60 $ 20.26 $ 19.93
Tangible book value per common share $ 17.89 $ 17.74 $ 18.26 $ 17.69 $ 17.35
Tier 1 capital to average assets - Capital Bank, N.A. 12.1% 11.7% 12.0% 11.4% 10.8%
Tier 1 capital to risk weighted assets – Capital Bank, N.A. 17.4% 17.1% 17.5% 16.4% 16.1%
Total capital to risk weighted assets – Capital Bank, N.A. 18.7% 18.3% 18.8% 17.6% 17.2%
Total assets $ 7,083,880 $ 7,295,713 $ 6,237,178 $ 6,303,884 $ 6,453,216
CAPITAL BANK FINANCIAL CORP.
QUARTERLY AVERAGE BALANCES AND YIELDS
(Dollars in thousands)
(Unaudited)
Quarter Ended Quarter Ended
March 31, 2013 December 31, 2012
Average Average
Balances Interest* Yield* Balances Interest* Yield*
Loans $ 4,628,838 $ 72,664 6.37% $ 4,742,452 $ 72,004 6.04%
Investments 1,006,647 3,549 1.43% 1,074,700 3,470 1.28%
Interest bearing deposits 586,345 371 0.26% 562,937 371 0.26%
Federal Home Loan Bank stock 38,866 490 5.11% 41,204 537 5.18%
Total interest earning assets 6,260,696 77,074 4.99% 6,421,293 76,382 4.73%
Non-interest earning assets 921,348 930,396
Total assets $ 7,182,044 $ 7,351,689
Interest bearing liabilities:
Time $ 1,986,343 $ 5,035 1.03% $ 2,199,407 $ 5,281 0.96%
Money market 1,113,841 629 0.23% 1,104,390 913 0.33%
NOW 1,275,914 555 0.18% 1,246,897 791 0.25%
Savings 503,714 258 0.21% 467,009 343 0.29%
Total interest-bearing deposits 4,879,812 6,477 0.54% 5,017,703 7,328 0.58%
Short-term borrowings and FHLB advances 43,250 14 0.13% 45,971 16 0.14%
Long-term borrowings 170,912 2,499 5.93% 179,282 2,771 6.15%
Total interest bearing liabilities 5,093,974 8,990 0.72% 5,242,956 10,115 0.77%
Non-interest bearing deposits 888,834 892,615
Other liabilities 33,536 63,010
Shareholders' equity 1,165,700 1,153,108
Total liabilities and shareholders' equity $ 7,182,044 $ 7,351,689
Net interest income and spread $ 68,084 4.28% $ 66,267 3.97%
Net interest margin 4.41% 4.11%
* Presented on a fully tax equivalent basis
CAPITAL BANK FINANCIAL CORP.
QUARTERLY AVERAGE BALANCES AND YIELDS
(Dollars in thousands)
(Unaudited)
Quarter Ended Quarter Ended
March 31, 2013 March 31, 2012
Average Average
Balances Interest* Yield* Balances Interest* Yield*
Loans $ 4,628,838 $ 72,664 6.37% $ 4,253,444 $ 68,445 6.47%
Investments 1,006,647 3,549 1.43% 1,040,689 5,628 2.18%
Interest bearing deposits 586,345 371 0.26% 418,452 229 0.22%
Federal Home Loan Bank stock 38,866 490 5.11% 38,725 345 3.58%
Total interest earning assets 6,260,696 77,074 4.99% 5,751,310 74,647 5.22%
Non-interest earning assets 921,348 802,083
Total assets $ 7,182,044 $ 6,553,393
Interest bearing liabilities:
Time $ 1,986,343 $ 5,035 1.03% $ 2,118,417 $ 5,463 1.04%
Money market 1,113,841 629 0.23% 897,119 1,299 0.58%
NOW 1,275,914 555 0.18% 1,081,588 825 0.31%
Savings 503,714 258 0.21% 308,681 267 0.35%
Total interest-bearing deposits 4,879,812 6,477 0.54% 4,405,805 7,854 0.72%
Short-term borrowings and FHLB advances 43,250 14 0.13% 217,480 490 0.91%
Long-term borrowings 170,912 2,499 5.93% 125,650 1,944 6.22%
Total interest bearing liabilities 5,093,974 8,990 0.72% 4,748,935 10,288 0.87%
Non-interest bearing deposits 888,834 750,822
Other liabilities 33,536 50,639
Shareholders' equity 1,165,700 1,002,997
Total liabilities and shareholders' equity $ 7,182,044 $ 6,553,393
Net interest income and spread $ 68,084 4.28% $ 64,359 4.35%
Net interest margin 4.41% 4.50%
* Presented on a fully tax equivalent basis
CAPITAL BANK FINANCIAL CORP.
RECONCILIATION OF NON-GAAP MEASURES
CORE NET INCOME
(Dollars in millions)
Quarter
Ended
Quarter
Ended
Quarter
Ended
Quarter
Ended
March 31,
2013
March 31,
2013
December 31,
2012
December 31,
2012
Net income $ 5.6 $ 5.6 $ 5.3 $ 5.3
Pre-Tax After-Tax Pre-Tax After-Tax
Adjustments
Non-Interest Income
-- -- -- --
Non-Interest Expense
Non-cash equity compensation* 1.6 0.9 3.8 2.3
CVR Valuation (other expense) 2.6 2.6 -- --
Conversion and severance expense*(conversion and merger expense and salaries and employee benefits) -- -- 2.4 1.5
Legal and Merger fees (professional fees) 0.1 0.1 0.1 0.1
Loss on extinguishment of debt* 0.3 0.2 -- --
Impairment of intangible* -- -- 0.2 0.1
Taxes
Tax effect of adjustments* (0.8) N/A (2.5) N/A
Core Net Income $ 9.4 $ 9.4 $ 9.3 $ 9.3
*Tax effected at an income tax rate of 39%
TANGIBLE BOOK VALUE
(In thousands, except per share data)
March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012
Total shareholders' equity $ 1,161,343 $ 1,156,031 $ 1,150,131 $ 1,017,683 $ 1,001,135
Less: Noncontrolling interest -- -- -- (76,610) (75,134)
Less: CBF proportional share of goodwill, core deposit intangibles, net of taxes** (164,548) (165,354) (130,234) (119,097) (119,753)
Tangible book value $ 996,795 $ 990,677 $ 1,019,897 $ 821,976 $ 806,248
Common shares outstanding 55,703 55,846 55,844 46,457 46,457
Tangible book value per share*** $ 17.89 $ 17.74 $ 18.26 $ 17.69 $ 17.35
**Proportional share is calculated based upon our ownership percentage of TIB Financial, Capital Bank Corp. and Green Bankshares at each respective period.
***Tangible book value is equal to book value less goodwill and core deposit intangibles, net of related deferred tax liabilities.

CONTACT: Kenneth A. Posner Chief of Investment Analytics Phone: (704) 554-5901 E-mail: Kposner@cbfcorp.comSource:Capital Bank Financial Corp.