EX-99.1 2 v343788_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

NEWS RELEASE
FOR IMMEDIATE RELEASE:   FOR MORE INFORMATION, CONTACT:
May 2, 2013   David D. Brown
    (276) 326-9000

 

First Community Bancshares, Inc. Announces First Quarter 2013 Results

and Quarterly Dividend

 

Bluefield, Virginia – First Community Bancshares, Inc. (NASDAQ: FCBC) (www.fcbinc.com) (the “Company”) today reported net income for the quarter ended March 31, 2013, of $7.14 million. Net income available to common shareholders totaled $6.88 million, or $0.33 per diluted common share, for the quarter ended March 31, 2013. Excluding nonrecurring income and expense items, core earnings for the quarter ended March 31, 2013, totaled $6.98 million.

 

On April 30, 2013, the Company’s board of directors declared a quarterly cash dividend to common shareholders of twelve cents ($0.12) per common share. The quarterly dividend is payable to common shareholders of record on May 17, 2013, and is expected to be paid on or about May 31, 2013. The current dividend represents an increase of approximately 9% over the dividend paid during the same quarter of 2012. The current year marks the 28th consecutive year of cash dividends to shareholders.

 

First Quarter 2013 Highlights –

 

·Core earnings were $6.98 million for the first quarter of 2013, an increase of $910 thousand, or 14.99%, compared with the first quarter of 2012.
·Annualized core return on average assets was 1.05% and core return on average tangible common equity was 12.03% for the first quarter of 2013.
·Loans held for investment increased $302.77 million, or 21.84%, compared with the first quarter of 2012.
·The tax equivalent net interest margin increased 24 basis points to 4.15% for the first quarter of 2013 compared with the first quarter of 2012.
·Net interest income was $23.36 million, an increase of $5.39 million, or 29.95%, compared with the first quarter of 2012.

 

Net Interest Income

 

Net interest income increased $5.39 million, or 29.95%, to $23.36 million for the first quarter of 2013 compared with the first quarter of 2012. The tax equivalent net interest margin increased 24 basis points to 4.15% for the first quarter of 2013 compared with 3.91% for the first quarter of 2012. Total interest income increased $5.32 million, or 23.46%, to $28.00 million for the first quarter of 2013 compared with the first quarter of 2012. The increase reflects the addition of loan portfolios from the Peoples Bank of Virginia (“Peoples”) and Waccamaw Bank (“Waccamaw”) acquisitions that occurred during the second quarter of 2012. The tax equivalent yield on loans increased 32 basis points to 5.92% while the average loan balance increased $312.05 million, or 22.38%, to $1.71 billion for the first quarter of 2013 compared with the first quarter of 2012. Interest on loans for the first quarter of 2013 also includes accretion related to the Peoples and Waccamaw acquisitions of $831 thousand and $3.01 million, respectively.

 

Total interest expense decreased $63 thousand, or 1.34%, to $4.64 million for the first quarter of 2013 compared with the first quarter of 2012. Deposit costs decreased $43 thousand, or 1.79%, to $2.36 million for the first quarter of 2013 compared with the first quarter of 2012, which was primarily due to a 17 basis point decrease in the average rate paid on interest-bearing deposits. Borrowing costs decreased $21 thousand, or 0.91%, to $2.28 million for the first quarter of 2013 compared with the first quarter of 2012. The average rate paid on interest-bearing liabilities decreased 23 basis points to 0.95% for the first quarter of 2013 compared with the first quarter of 2012. The average balance of interest-bearing liabilities increased $382.11 million, or 23.84%, to $1.98 billion for the first quarter of 2013 compared with the first quarter of 2012, which included a $362.79 million increase in average interest-bearing deposits and a $19.32 million increase in average total borrowings. The increases were primarily the result of the Peoples and Waccamaw acquisitions.

 

1
 

 

 

Noninterest Income

 

Noninterest income decreased $130 thousand, or 1.63%, to $7.86 million for the first quarter of 2013 compared with the first quarter of 2012. Wealth management revenues decreased $48 thousand, or 5.37%, for the first quarter of 2013 compared with the first quarter of 2012. The Trust and Wealth Management Divisions reported $906 million in assets under management as of March 31, 2013. Service charges on deposit accounts increased $155 thousand, or 5.14%, and other service charges and fees increased $201 thousand, or 12.68%, for the first quarter of 2013 compared with the first quarter of 2012. Insurance commissions increased $90 thousand, or 5.71%, to $1.67 million for the first quarter of 2013 compared with the same quarter of 2012. The Company realized a $117 thousand net gain on sale of securities for the first quarter of 2013, which was an increase of $66 thousand compared to the first quarter of 2012. The change in the FDIC indemnification asset during the first quarter of 2013 included negative accretion of $1.57 million resulting from improvements in actual and expected cash flows on covered assets. Other operating income included a net gain on debt prepayments of $296 thousand for the first quarter of 2013. The Company incurred no other-than-temporary impairment charges during the first quarters of 2013 or 2012.

 

Noninterest Expense

 

Noninterest expense increased $3.35 million, or 20.69%, to $19.54 million for the first quarter of 2013 compared with the first quarter of 2012, due largely to the Peoples and Waccamaw acquisitions. Salaries and employee benefits increased $1.89 million, or 22.96%, to $10.11 million for the first quarter of 2013 compared with the first quarter of 2012. The Peoples and Waccamaw acquisitions accounted for an increase in salaries and employee benefits of $1.25 million during the first quarter of 2013. Occupancy, furniture, and equipment expense increased $861 thousand, or 36.84%, to $3.20 million for the first quarter of 2013 compared with the first quarter of 2012. Other operating expense increased $620 thousand, or 12.61%, to $5.54 million for the first quarter of 2013 compared with the first quarter of 2012. Other operating expense included a net loss on sales and expenses associated with other real estate owned of $625 thousand for the first quarter of 2013 compared to $821 thousand for the first quarter of 2012. The efficiency ratio for the first quarter of 2013 was 59.55% compared to 57.18% for the first quarter of 2012.

 

Provision for Loan Losses and Asset Quality

 

The provision for loan losses for the first quarter of 2013 increased $220 thousand, or 23.86%, to $1.14 million, compared with the same period of the prior year.

 

Non-covered loans and other real estate owned are those assets not covered by the loss share agreement between the FDIC and the Bank in relation to the acquisition of Waccamaw. The allowance for loan losses decreased to $24.85 million at March 31, 2013, compared with $25.77 million at December 31, 2012, and $25.80 million at March 31, 2012. The allowance for loan losses as a percentage of non-covered loans was 1.66% at March 31, 2013, compared with 1.71% at December 31, 2012, and 1.86% at March 31, 2011. The decrease in the ratio of allowance for loan losses as a percentage of non-covered loans for the first quarter of 2013, compared to the first quarter of 2012, was impacted by loans marked to fair value as part of the Peoples’ acquisition. For the first quarter of 2013, net charge-offs increased $777 thousand, or 60.47%, compared with the fourth quarter of 2012, and $735 thousand, or 55.39%, compared with the first quarter of 2012. Annualized net charge-offs were 0.56% for the first quarter of 2013, which represents an increase compared with 0.38% for the first quarter of 2012.

 

Non-covered delinquent loans, comprised of loans 30 days or more past due and nonaccrual loans, as a percentage of total non-covered loans measured 2.83% at March 31, 2013, compared to 2.69% for the same period of the prior year. Non-covered nonaccrual loans increased to $30.08 million at March 31, 2013, compared with $23.93 million at December 31, 2012, and $24.62 million at March 31, 2012. The increase in non-covered nonaccrual loans during the first quarter of 2013 was primarily due to one commercial loan relationship totaling $6.40 million. At quarter end, the Company’s non-covered nonperforming loans as a percentage of total non-covered loans were 2.12% and non-covered nonperforming assets as a percentage of total non-covered assets were 1.43%.

 

Total nonperforming assets, including covered and non-covered loan portfolios, consisted of $34.64 million in nonaccrual loans, $1.60 million in unseasoned, accruing troubled debt restructurings, and $11.35 million in other real estate owned at March 31, 2013.

 

Balance Sheet and Capital

 

Consolidated assets totaled $2.72 billion as of March 31, 2013, a decrease of $8.58 million, or 0.31%, compared with $2.73 billion at December 31, 2012. Consolidated liabilities totaled $2.36 billion as of March 31, 2013, a decrease of $10.92 million, or 0.46%, compared with $2.37 billion at December 31, 2012. Total stockholders’ equity increased to $358.67 million as of March 31, 2013, compared with $356.32 million at December 31, 2012. Book value per as-converted common share increased to $16.93 for the quarter ended March 31, 2013, compared with $16.76 for the quarter ended December 31, 2012. Tangible book value per common share increased $0.17 to $11.83 compared with the first quarter of 2012. During the first quarter of 2013, the Company paid a cash dividend of $0.12 per common share.

 

2
 

 

The Company significantly exceeds regulatory “well capitalized” targets as of March 31, 2013, with a total risk-based capital ratio of 17.7%, Tier 1 risk-based capital ratio of 16.4%, and a Tier 1 leverage ratio of 10.4%.

 

Non-GAAP Financial Measures

 

The Company prepares its financial statements in accordance with generally accepted accounting principles in the United States (“GAAP”). This press release also refers to certain non-GAAP financial measures that the Company believes provide investors with important information, when used in conjunction with results presented in accordance with GAAP, regarding our operational performance.

 

Core earnings are a non-GAAP financial measure that excludes certain items from net income. Excluded items include gains, losses, and impairment losses on securities; goodwill and intangible impairment; amortization of intangibles; taxes; and other nonrecurring income and expense items. Management believes that core earnings provide the Company and investors a valuable tool to evaluate the Company’s financial results.

 

The efficiency ratio is a non-GAAP financial measure that is computed by dividing adjusted noninterest expense by the sum of tax equivalent net interest income and adjusted noninterest income. Management believes this measure provides investors with important information about the Company’s operating expense control and efficiency of operations. Management also believes this ratio focuses attention on the core operating performance of the Company over time and is highly useful in comparing period-to-period operating performance of core business operations. The efficiency ratio used by the Company may not be comparable to efficiency ratios reported by other financial institutions.

 

Tangible book value per common share is a non-GAAP financial measure that is defined as stockholders’ equity less goodwill and other intangibles, divided by as-converted common shares outstanding. Average tangible common equity is a non-GAAP financial measure that is defined as average stockholders’ equity less average goodwill, other intangibles, and the preferred liquidation preference.

 

Investor Relations

 

The Company will host an investor and media teleconference and webcast on Friday, May 3, 2013, at 9:00 a.m. To access the teleconference, the toll-free number is (877) 407-8031. Individuals may listen to the live or archived webcast of the conference call. To listen to the webcast, visit www.fcbinc.com and follow the link under the Investor Relations section. The Company’s press release and financial summary will be available in this section, as well. Copies of the Company’s first quarter 2013 earnings press release and financial summary will be made available upon request via fax, email, or postal service mail. To request a copy, contact David D. Brown, Chief Financial Officer, at (276) 326-9000.

 

About First Community Bancshares, Inc.

 

First Community Bancshares, Inc., headquartered in Bluefield, Virginia, is a $2.72 billion financial holding company and the parent company of First Community Bank. First Community Bank operates seventy-two banking locations throughout Virginia, West Virginia, North Carolina, South Carolina, and Tennessee. First Community Bank offers wealth management and investment services through its Trust Division and First Community Wealth Management, a registered investment advisory firm. The Trust Division and First Community Wealth Management managed assets with a market value of $906 million as of March 31, 2013. The Company is also the parent company of Greenpoint Insurance Group, Inc., a full-service insurance agency headquartered in High Point, North Carolina, that operates five insurance offices throughout Virginia, West Virginia, and North Carolina. The Company’s common stock is traded on the NASDAQ Global Select Market under the symbol, “FCBC.” Additional investor information can be found on the Company’s website at www.fcbinc.com.

 

This news release may include forward-looking statements. These forward-looking statements are based on current expectations that involve risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may differ materially. These risks include: changes in business or other market conditions; the timely development, production and acceptance of new products and services; the challenge of managing asset/liability levels; the management of credit risk and interest rate risk; the difficulty of keeping expense growth at modest levels while increasing revenues; and other risks detailed from time to time in the Company’s Securities and Exchange Commission reports including, but not limited to, the Annual Report on Form 10-K for the most recent year ended. Pursuant to the Private Securities Litigation Reform Act of 1995, the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

 

 

 

3
 

 

 

FIRST COMMUNITY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

  

   Three Months Ended
March 31,
 
(Amounts in thousands, except share and per share data)  2013   2012 
         
Interest income          
Interest and fees on loans held for investment  $24,844   $19,368 
Interest on securities -- taxable   1,886    2,079 
Interest on securities -- nontaxable   1,208    1,196 
Interest on deposits in banks   66    39 
Total interest income   28,004    22,682 
Interest expense          
Interest on deposits   2,362    2,405 
Interest on short-term borrowings   590    595 
Interest on long-term borrowings   1,690    1,705 
Total interest expense   4,642    4,705 
Net interest income   23,362    17,977 
Provision for loan losses   1,142    922 
Net interest income after provision for loan losses   22,220    17,055 
Noninterest income          
Wealth management income   846    894 
Service charges on deposit accounts   3,168    3,013 
Other service charges and fees   1,786    1,585 
Insurance commissions   1,666    1,576 
Net gain on sale of securities   117    51 
Change in indemnification asset   (1,539)   - 
Other operating income   1,817    872 
Total noninterest income   7,861    7,991 
Noninterest expense          
Salaries and employee benefits   10,110    8,222 
Occupancy expense of bank premises   1,855    1,526 
Furniture and equipment   1,343    811 
Amortization of intangible assets   179    233 
FDIC premiums and assessments   472    322 
Merger related expense   49    163 
Other operating expense   5,536    4,916 
Total noninterest expense   19,544    16,193 
Income before income taxes   10,537    8,853 
Income tax expense   3,396    2,852 
Net income   7,141    6,001 
Dividends on preferred stock   258    283 
Net income available to common shareholders  $6,883   $5,718 
           
Basic earnings per common share  $0.34   $0.32 
Diluted earnings per common share  $0.33   $0.31 
Cash dividends per common share  $0.12   $0.10 
           
Weighted average basic shares outstanding   20,032,694    17,849,376 
Weighted average diluted shares outstanding   21,394,066    19,189,923 
           
Return on average assets   1.03%   1.06%
Return on average common equity   8.11%   7.88%

 

 

4
 

 

FIRST COMMUNITY BANCSHARES, INC.
CONDENSED QUARTERLY STATEMENTS OF INCOME (Unaudited)

 

 

  

As of and for the Quarter Ended

 
   March 31,   December 31,   September 30,   June 30,   March 31, 
(Amounts in thousands, except share and per share data)  2013   2012   2012   2012   2012 
Interest Income                         
Interest and fees on loans held for investment  $24,844   $28,188   $28,275   $20,853   $19,368 
Interest on securities -- taxable   1,886    1,770    1,980    2,001    2,079 
Interest on securities -- nontaxable   1,208    1,216    1,215    1,256    1,196 
Interest on deposits in banks   66    82    66    72    39 
Total interest income   28,004    31,256    31,536    24,182    22,682 
Interest Expense                         
Interest on deposits   2,362    2,604    2,603    2,360    2,405 
Interest on short-term borrowings   590    656    675    589    595 
Interest on long-term borrowings   1,690    1,860    1,799    1,749    1,705 
Total interest expense   4,642    5,120    5,077    4,698    4,705 
Net interest income   23,362    26,136    26,459    19,484    17,977 
Provision for loan losses   1,142    1,220    1,916    1,620    922 
Net interest income after provision for loan losses   22,220    24,916    24,543    17,864    17,055 
Noninterest Income                         
Wealth management income   846    862    1,005    940    894 
Service charges on deposit accounts   3,168    3,826    3,895    3,329    3,013 
Other service charges and fees   1,786    1,682    1,631    1,564    1,585 
Insurance commissions   1,666    1,215    1,616    1,336    1,576 
Net impairment losses recognized in earnings   -    -    (942)   -    - 
Net gain (loss) on sale of securities   117    213    228    (9)   51 
Change in indemnification asset   (1,539)   -    -    -    - 
Other operating income   1,817    437    3,730    1,183    872 
Total noninterest income   7,861    8,235    11,163    8,343    7,991 
Noninterest Expense                         
Salaries and employee benefits   10,110    10,693    10,860    8,892    8,222 
Occupancy expense of bank premises   1,855    1,938    1,754    1,654    1,526 
Furniture and equipment   1,343    1,404    955    975    811 
Amortization of intangible assets   179    191    191    189    233 
FDIC premiums and assessments   472    313    611    290    322 
Merger related expense   49    866    645    3,419    163 
Other operating expense   5,536    5,350    5,309    4,713    4,916 
Total noninterest expense   19,544    20,755    20,325    20,132    16,193 
Income before income taxes   10,537    12,396    15,381    6,075    8,853 
Income tax expense   3,396    3,957    5,322    1,997    2,852 
Net income   7,141    8,439    10,059    4,078    6,001 
Dividends on preferred stock   258    272    220    283    283 
Net income available to common shareholders  $6,883   $8,167   $9,839   $3,795   $5,718 
                          
Basic earnings per common share  $0.34   $0.41   $0.49   $0.20   $0.32 
Diluted earnings per common share  $0.33   $0.39   $0.47   $0.20   $0.31 
Cash dividends per common share  $0.12   $0.11   $0.11   $0.11   $0.10 
                          
Weighted average basic shares outstanding   20,032,694    20,063,873    20,013,264    18,561,714    17,849,376 
Weighted average diluted shares outstanding   21,394,066    21,452,984    21,476,497    19,909,242    19,189,923 

 

 

5
 

 

FIRST COMMUNITY BANCSHARES, INC.
RECONCILIATION OF GAAP NET INCOME TO CORE EARNINGS (Unaudited)

 

 

   Three Months Ended
March 31,
 
  2013   2012 
         
(Amounts in thousands, except per share data)          
Net income, GAAP  $7,141   $6,001 
Non-GAAP adjustments:          
Net impairment losses recognized in earnings   -    - 
Net gain on sale of securities   (117)   (51)
Net gain on debt prepayment   (296)   - 
Merger related expense   49    163 
Other noncore, nonrecurring items   108    - 
Total adjustments to core earnings   (256)   112 
Tax effect   (96)   42 
Core earnings, non-GAAP  $6,981   $6,071 
           
Core return on average assets   1.05%   1.12%
Core return on average common equity   8.23%   8.37%
Core return on average tangible common equity   12.03%   11.93%
Core diluted earnings per common share  $0.33   $0.32 

 

 

 

FIRST COMMUNITY BANCSHARES, INC.
EFFICIENCY RATIO CALCULATION (Unaudited)

 

 

   Three Months Ended
March 31,
 
  2013   2012 
(Amounts in thousands)          
Noninterest expense, GAAP  $19,544   $16,193 
Non-GAAP adjustments:          
Merger related expenses   (49)   (163)
OREO expense and net loss   (625)   (821)
Other noncore, nonrecurring items   (108)   - 
Adjusted noninterest expense   18,762    15,209 
           
Net interest income, GAAP   23,362    17,977 
Noninterest income, GAAP   7,861    7,991 
Non-GAAP adjustments:          
Tax equivalency adjustment   695    683 
Net impairment losses recognized in earnings   -    - 
Net gain on sale of securities   (117)   (51)
Net gain on debt prepayment   (296)   - 
Other noncore, nonrecurring items   -    - 
Adjusted net interest and noninterest income   31,505    26,600 
           
Non-GAAP efficiency ratio   59.55%   57.18%

 

 

 

6
 

 

 

FIRST COMMUNITY BANCSHARES, INC.
CONDENSED QUARTERLY BALANCE SHEETS (Unaudited)

 

 

 

 

   For the Quarter Ended  
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2013   2012   2012   2012   2012 
(Amounts in thousands)                    
Cash and due from banks  $41,467   $50,405   $44,865   $54,494   $36,555 
Federal funds sold   110,544    66,509    93,005    64,815    61,328 
Interest-bearing deposits in banks   15,030    27,933    27,359    36,856    11,729 
Total cash and cash equivalents   167,041    144,847    165,229    156,165    109,612 
Securities available-for-sale   537,507    534,358    517,161    526,607    478,352 
Securities held-to-maturity   816    816    816    1,295    2,874 
Loans held for sale   2,794    6,672    4,446    1,179    3,522 
Loans held for investment, net of unearned income:                         
Covered under loss share agreements   195,060    219,055    221,977    238,777    - 
Not covered under loss share agreements   1,494,232    1,505,598    1,541,633    1,568,312    1,386,525 
Less allowance for loan losses   (24,850)   (25,770)   (25,835)   (26,171)   (25,800)
Loans, net   1,667,236    1,705,555    1,742,221    1,782,097    1,364,247 
FDIC indemnification asset   45,393    48,073    49,477    52,067    - 
Property, plant, and equipment, net   64,812    64,868    62,191    60,829    54,616 
Other real estate owned:                         
Covered under loss share agreements   6,911    3,255    3,553    5,325    - 
Not covered under loss share agreements   4,439    5,749    5,957    4,938    3,829 
Interest receivable   8,166    7,842    6,038    8,396    5,886 
Goodwill   104,689    104,866    104,022    99,402    83,056 
Intangible assets   3,344    3,522    3,713    3,903    4,093 
Other assets   109,937    105,116    109,272    109,297    96,704 
Total assets  $2,720,291   $2,728,867   $2,769,650   $2,810,321   $2,203,269 
                          
Deposits:                         
Noninterest-bearing  $355,918   $343,352   $335,100   $340,895   $253,352 
Interest-bearing   377,445    353,321    360,061    335,686    307,136 
Savings   513,322    500,276    496,740    494,516    397,850 
Time   800,812    833,226    872,059    934,110    621,412 
Total deposits   2,047,497    2,030,175    2,063,960    2,105,207    1,579,750 
Interest, taxes, and other liabilities   26,740    28,816    29,538    22,465    23,203 
Securities sold under agreements to repurchase   121,506    136,118    146,904    148,367    124,266 
FHLB borrowings   150,000    161,558    161,558    176,653    150,000 
Other borrowings   15,877    15,877    15,877    15,918    15,925 
Total liabilities   2,361,620    2,372,544    2,417,837    2,468,610    1,893,144 
Preferred stock   17,421    17,421    17,921    18,921    18,921 
Common stock   20,343    20,343    20,309    20,240    18,083 
Additional paid-in capital   213,855    213,829    213,320    212,510    188,149 
Retained earnings   117,489    113,013    107,055    99,418    97,588 
Treasury stock, at cost   (7,517)   (6,458)   (5,446)   (5,672)   (5,721)
Accumulated other comprehensive loss   (2,920)   (1,825)   (1,346)   (3,706)   (6,895)
Total stockholders' equity   358,671    356,323    351,813    341,711    310,125 
Total liabilities and stockholders' equity  $2,720,291   $2,728,867   $2,769,650   $2,810,321   $2,203,269 
                          
Shares outstanding at period end   19,985,212    20,053,466    20,086,404    20,008,181    17,849,376 
Book value per common share at period end (1)  $16.93   $16.76   $16.50   $16.03   $16.19 
                          
Tangible book value per common share  at period end (2)  $11.83   $11.66   $11.45   $11.19   $11.64 

 

 

(1) Book value per common share is defined as stockholders' equity divided by as-converted common shares outstanding.
(2) Tangible book value per common share is defined as stockholders' equity less goodwill and other intangibles divided by as-converted common shares outstanding.

 

7
 

 

FIRST COMMUNITY BANCSHARES, INC.
SELECTED CREDIT QUALITY INFORMATION (Unaudited)

 

 

  

As of and for the Quarter Ended

 
   March 31,   December 31,   September 30,   June 30,   March 31, 
(Amounts in thousands)   2013   2012   2012   2012   2012 
                     
Allowance for Loan Losses                         
Beginning balance  $25,770   $25,835   $26,171   $25,800   $26,205 
Provision for loan losses   1,142    1,220    1,916    1,620    922 
Charge-offs   (2,759)   (1,717)   (2,613)   (1,613)   (1,562)
Recoveries   697    432    361    364    235 
Net charge-offs   (2,062)   (1,285)   (2,252)   (1,249)   (1,327)
Ending balance  $24,850   $25,770   $25,835   $26,171   $25,800 
                          
Summary of Asset Quality                         
Non-covered loans                         
Nonaccrual loans  $30,076   $23,931   $26,514   $27,947   $24,617 
Accruing loans past due 90 days or more   -    -    -    -    - 
Troubled debt restructurings ("TDRs") (1)   1,596    6,009    121    469    2,668 
Total non-covered nonperforming loans   31,672    29,940    26,635    28,416    27,285 
Other real estate owned ("OREO") not covered
under FDIC loss share agreements
   4,439    5,749    5,957    4,938    3,829 
Total non-covered nonperforming assets  $36,111   $35,689   $32,592   $33,354   $31,114 
Covered Loans                         
Nonaccrual loans  $4,567   $4,323   $2,849   $-   $- 
Accruing loans past due 90 days or more   -    -    -    -    - 
Total covered nonperforming loans   4,567    4,323    2,849    -    - 
OREO covered under FDIC loss share agreements   6,911    3,255    3,553    5,325    - 
Total covered nonperforming assets   11,478    7,578    6,402    5,325    - 
Total nonperforming assets  $47,589   $43,267   $38,994   $38,679   $31,114 
                          
Performing TDRs (2)  $10,272   $6,038   $6,742   $6,995   $7,052 
Total TDRs (3)  $11,868   $12,047   $6,863   $7,464   $9,720 
                          
Asset Quality Ratios                         
Excluding covered assets                         
Nonperforming loans to total loans   2.12%   1.99%   1.73%   1.81%   1.97%
Nonperforming assets to total assets   1.43%   1.42%   1.28%   1.30%   1.41%
Allowance for loan losses to nonperforming loans   78.46%   86.07%   97.00%   92.10%   94.56%
Allowance for loan losses to non-covered total loans   1.66%   1.71%   1.68%   1.67%   1.86%
Annualized net charge-offs to average loans   0.56%   0.34%   0.58%   0.35%   0.38%
Including covered assets                         
Nonperforming loans to total loans   2.15%   1.99%   1.67%   1.57%   1.97%
Nonperforming assets to total assets   1.75%   1.59%   1.41%   1.38%   1.41%
Allowance for loan losses to nonperforming loans   68.57%   75.21%   87.62%   92.10%   94.56%
Allowance for loan losses to total loans   1.47%   1.49%   1.46%   1.45%   1.86%

 

 

(1) Accruing TDRs restructured within the past six months
(2) Accruing TDRs with six months or more of satisfactory payment performance
(3) Accruing nonperforming and performing TDRs 

 

8
 

 

FIRST COMMUNITY BANCSHARES, INC.
SELECTED FINANCIAL INFORMATION (Unaudited)

 

 

   As of and for the Quarter Ended 
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2013   2012   2012   2012   2012 
Selected Ratios                         
Return on average assets   1.03%   1.19%   1.41%   0.65%   1.06%
Return on average common equity   8.11%   9.59%   11.91%   5.00%   7.88%
Net interest margin   4.15%   4.49%   4.48%   3.93%   3.91%
Non-GAAP efficiency ratio quarter-to-date   59.55%   57.43%   52.40%   57.58%   57.18%
Non-GAAP efficiency ratio year-to-date   59.55%   55.96%   55.39%   57.38%   57.18%
Total equity to total assets   13.19%   13.06%   12.70%   12.16%   14.08%
Average earning assets to average assets   86.96%   86.87%   87.02%   87.68%   88.24%
Average loans to average deposits   84.98%   85.71%   87.88%   88.57%   89.85%
                          
(Amounts in thousands)                         
Average Balances                         
Loans  $1,706,296   $1,745,584   $1,790,489   $1,512,451   $1,394,246 
Investment securities   545,497    519,798    528,126    490,219    481,595 
Earning assets   2,350,686    2,376,805    2,408,442    2,069,799    1,918,366 
Total assets   2,703,029    2,736,037    2,767,790    2,360,567    2,174,004 
Total deposits   2,007,840    2,036,697    2,037,467    1,707,613    1,551,728 
Interest-bearing deposits   1,675,654    1,699,991    1,733,987    1,437,548    1,312,865 
Borrowings   309,333    314,645    329,958    303,474    290,015 
Interest-bearing liabilities   1,984,987    2,014,636    2,063,945    1,741,022    1,602,880 
Stockholders' equity   361,549    356,812    347,637    323,994    310,795 
Tax equivalent net interest income   24,057    26,832    27,139    20,206    18,660 

 

 

9
 

 

 

FIRST COMMUNITY BANCSHARES, INC.
AVERAGE BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS (Unaudited)

 

 

  

Three Months Ended March 31,

 
   2013   2012 
(Amounts in thousands)  Average
Balance
  

Interest (1)

  

Average Yield/

Rate (1)

  

Average

Balance

  

Interest (1)

  

Average Yield/

Rate (1)

 
Assets                              
Earning assets                              
Loans (2)  $1,706,296   $24,887    5.92%  $1,394,246   $19,407    5.60%
Securities available-for-sale   544,681    3,728    2.78%   478,358    3,857    3.24%
Securities held-to-maturity   816    17    8.45%   3,237    62    7.70%
Interest-bearing deposits   98,893    66    0.27%   42,525    39    0.37%
Total earning assets   2,350,686    28,698    4.95%   1,918,366    23,365    4.90%
Other assets   352,343              255,638           
Total assets  $2,703,029             $2,174,004           
                               
Liabilities                              
Interest-bearing deposits                              
Demand deposits  $353,677   $56    0.06%  $282,887   $31    0.04%
Savings deposits   505,917    155    0.12%   395,588    110    0.11%
Time deposits   816,060    2,151    1.07%   634,390    2,264    1.44%
Total interest-bearing deposits   1,675,654    2,362    0.57%   1,312,865    2,405    0.74%
Borrowings                              
Federal funds purchased   -    -    -    1,970    2    0.00%
Retail repurchase agreements   75,751    105    0.56%   72,171    115    0.64%
Wholesale repurchase agreements   57,645    475    3.34%   50,000    468    3.76%
FHLB advances and other borrowings   175,937    1,699    3.92%   165,874    1,715    4.16%
Total borrowings   309,333    2,279    2.99%   290,015    2,300    3.19%
Total interest-bearing liabilities   1,984,987    4,641    0.95%   1,602,880    4,705    1.18%
Noninterest-bearing demand deposits   332,186              238,863           
Other liabilities   24,307              21,466           
Total liabilities   2,341,480              1,863,209           
Stockholders' equity   361,549              310,795           
Total liabilities and stockholders' equity  $2,703,029             $2,174,004           
Net interest income, tax equivalent       $24,057             $18,660      
Net interest rate spread (3)             4.00%             3.72%
Net interest margin (4)             4.15%             3.91%

 

 

 

(1) Fully taxable equivalent at the rate of 35% ("FTE"). The FTE basis adjusts for the tax benefits of income on certain tax exempt loans and investments using the federal statutory rate of 35% for each period presented. The Company believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and nontaxable amounts.
(2) Nonaccrual loans are included in average balances outstanding, but with no related interest income during the period of nonaccrual.
(3) Represents the difference between the yield on earning assets and cost of funds.
(4) Represents tax equivalent net interest income divided by average earning assets.

 

 

 

10