Crescent Financial Bancshares, Inc. Announces Financial Results for Fourth Quarter and Full Year 2011

CARY, N.C., March 6, 2012 (GLOBE NEWSWIRE) -- Crescent Financial Bancshares, Inc. (Nasdaq:CRFN), the parent company of Crescent State Bank, today reported financial results for the fourth quarter and full year of 2011. Highlights include the following:

  • Piedmont Community Bank Holdings, Inc. ("Piedmont") completed its investment of $75.0 million in Crescent Financial Bancshares, Inc. (the "Company") through the purchase of 18,750,000 shares of the Company's common stock on November 18, 2011 (the "Piedmont Investment");
  • Piedmont purchased approximately 6.1 million additional shares of the Company's common stock at $4.75 per share through a tender offer to the Company's legacy shareholders which closed on December 21, 2011 ("Tender Offer"), increasing its ownership of the Company to approximately 88% of the common shares outstanding;
  • As a result of the Piedmont Investment, the Company's Tier 1 leverage ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio increased to 10.68%, 14.26% and 15.27%, respectively, as of December 31, 2011;
  • The Company's asset quality improved as total nonperforming assets decreased from $56.8 million, or 6.20% of total assets, as of September 30, 2011 to $32.3 million, or 3.87% of total assets, as of December 31, 2011;
  • The Company's balance sheet was repositioned to reduce non-core funding;
  • The Company's net interest margin improved to 3.24% in the successor period of November 19 to December 31, 2011 from 3.03% in the predecessor fourth quarter of 2010 and from 3.09% in the predecessor period of October 1 to November 18, 2011; and
  • Net loss attributable to common shareholders for the successor period of November 19 to December 31, 2011 totaled $330 thousand, or ($0.01) per share, and net loss attributable to common shareholders for the predecessor period of October 1 to November 18, 2011 totaled $260 thousand, or ($0.00) per share.

"With the investment from Piedmont, Crescent State Bank is one of the most strongly capitalized banks in the Southeast and has the financial resources to provide services to businesses, business owners, and professionals throughout its markets," stated Scott Custer, CEO of the Company and Piedmont. Mr. Custer continued, "With our investment in Crescent and the other banks Piedmont has acquired, we are building a sustainable model for community banking that will provide first-class service to our customers and improve the Company's profitability to levels expected of a stable, high performing community bank. In the short period of time since Piedmont's investment, Crescent has already experienced improved capital ratios, asset quality, liquidity, and net interest margin."

Piedmont Investment

On November 18, 2011, the Company completed the issuance and sale of 18,750,000 shares of its common stock to Piedmont for $75.0 million in cash. On December 21, 2011, Piedmont purchased approximately 6.1 million additional shares of the Company's common stock at $4.75 per share through a tender offer to the Company's legacy shareholders. As a result of the Piedmont Investment and the Tender Offer, Piedmont currently owns approximately 88% of the Company's common stock.

Financial results for the fourth quarter of 2011 were significantly impacted by the controlling investment in the Company by Piedmont. Because of the level of Piedmont's ownership and control, the Company has applied push-down accounting to reflect the nature of the Piedmont transactions. Accordingly, the Company's assets and liabilities were adjusted to estimated fair value at the acquisition date, and the allowance for loan losses was eliminated. The Company is currently within the one-year measurement period with respect to the acquisition date, and thus, future material adjustments to these purchase accounting fair value adjustments are possible. Balances and activity in the Company's consolidated financial statements prior to the Piedmont Investment have been labeled with "Predecessor Company" while balances and activity subsequent to the Piedmont Investment have been labeled with "Successor Company."

Net Interest Income

Net interest income for the period of November 19 to December 31, 2011 ("Successor Period") totaled $3.4 million while net interest income for the predecessor period of October 1, 2011 to November 18, 2011 and the predecessor quarter ended December 31, 2010 totaled $3.3 million and $6.6 million, respectively. Net interest margin increased from 3.03% in the quarter ended December 31, 2010 and from 3.09% in the predecessor period of October 1, 2011 to November 18, 2011 to 3.24% in the Successor Period. This margin improvement was primarily due to a decline in funding costs as the average rate on total interest-bearing liabilities fell from 2.46% in the quarter ended December 31, 2010 and 2.04% in the predecessor period of October 1 to November 18, 2011 to 1.41% in the Successor Period. Although the Company's net interest margin improved in the Successor Period, its elevated balance of low-yielding, interest-bearing cash weighed on net interest margin as the Company's investment portfolio restructuring was in process during this period.

Net amortization of purchase accounting fair value adjustments on interest-bearing liabilities increased net interest income by $452 thousand in the Successor Period and lowered funding costs by 0.50%. The remaining 0.13% decline in funding costs from the predecessor period of October 1 to November 18, 2011 was due to re-pricing of deposits. Average earning assets totaled $865.7 million in the Successor Period compared with $908.4 million in the quarter ended December 31, 2010 and $857.3 million in the predecessor period of October 1, 2011 to November 18, 2011.

On a year-to-date basis, net interest income for the Successor Period totaled $3.4 million while net interest income for the predecessor period of January 1 to November 18, 2011 and the predecessor year ended December 31, 2010 totaled $22.4 million and $28.5 million, respectively. Net interest margin increased from 3.18% in 2010 and 2.87% for the predecessor period of January 1 to November 18, 2011 to 3.24% in the Successor Period. Average earning assets decreased from $931.2 million in 2010 and from $921.6 million in the predecessor period of January 1 to November 18, 2011 to $865.7 million in the Successor Period. Average earning asset levels in the Successor Period were affected by the Piedmont Investment and the Company's balance sheet repositioning which reduced non-core funding.

Provision for Loan Losses and Asset Quality

Provision for loan losses for the Successor Period totaled $227 thousand while provision for loan losses for the predecessor period of October 1, 2011 to November 18, 2011 and the predecessor quarter ended December 31, 2010 totaled $2.2 million and $5.2 million, respectively. In addition, provision for loan losses for the predecessor period of January 1 to November 18, 2011 and the predecessor year ended December 31, 2010 totaled $16.7 million and $20.3 million, respectively. The loan loss provision in the Successor Period reflects estimated losses inherent in loans originated subsequent to the Piedmont Investment. The purchased loan portfolio was adjusted to fair value at acquisition and no additional impairment on purchased loans was evident during the Successor Period.

Nonperforming loans as a percentage of total loans held for investment totaled 4.14% as of December 31, 2011, which was a decline from 7.00% as of September 30, 2011 and 4.52% as of December 31, 2010. Total nonperforming assets, which include nonaccrual loans, loans past due 90 days or more and still accruing, other real estate owned and repossessed loan collateral, as a percentage of total assets as of December 31, 2011 totaled 3.87%, which was a decline from 6.20% as of September 30, 2011 and 4.74% as of December 31, 2010.

As part of an ongoing, focused effort to reduce its problem asset levels, the Company has completed various note sales to investors subsequent to December 31, 2011. The note sales included loans with carrying values totaling $11.8 million as of December 31, 2011, of which $5.3 million were classified as nonperforming.

Noninterest Income

Noninterest income for the Successor Period totaled $484 thousand while noninterest income for the predecessor period of October 1, 2011 to November 18, 2011 and the predecessor quarter ended December 31, 2010 totaled $4.5 million and $1.5 million, respectively. Prior to the Piedmont Investment, the Company began the process of restructuring its investment portfolio and recognized a $3.7 million gain on sale of securities in the predecessor period of October 1 to November 18, 2011. The securities gain in this period contrasts with a loss on sale of securities of $55 thousand in the Successor Period and a gain on sale of securities of $25 thousand in the predecessor quarter ended December 31, 2010.

On a year-to-date basis, noninterest income for the Successor Period totaled $484 thousand while noninterest income for the predecessor period of January 1 to November 18, 2011 and the predecessor year ended December 31, 2010 totaled $8.1 million and $4.9 million, respectively. Noninterest income in the predecessor period of January 1 to November 18, 2011 was significantly benefited by $4.2 million in gains on the sale of securities, primarily due to the portfolio restructuring. The Company also recorded impairment of $227 thousand on equity investments, which partially offset higher income in the same period.

Noninterest Expense

Noninterest expense for the Successor Period totaled $4.3 million while noninterest expense for the predecessor period of October 1, 2011 to November 18, 2011 and the predecessor quarter ended December 31, 2010 totaled $5.6 million and $7.0 million, respectively. Expenses in the fourth quarter of 2011, both in the predecessor and successor periods, were impacted by various non-recurring items related to the Piedmont Investment, including restructuring of the Company's management team and business lines. Severance and contract termination payments to former members of the Company's staff and executive management increased salaries and employee benefits expense by $735 thousand in the Successor Period and increased expense in the predecessor period of October 1 to November 18, 2011 by $1.6 million. Non-recurring professional expenses related to the Piedmont Investment totaled $95 thousand in the Successor Period and $298 thousand in the predecessor period of October 1 to November 18, 2011.

On a year-to-date basis, noninterest expense for the Successor Period totaled $4.3 million while predecessor period of January 1 to November 18, 2011 and the predecessor year ended December 31, 2010 totaled $27.3 million and $27.0 million, respectively. Severance and contract termination payments to former members of the Company's staff and executive management increased salaries and employee benefits expense by $735 thousand in the Successor Period and increased expense in the predecessor period of January 1 to November 18, 2011 by $1.6 million. Non-recurring professional expenses related to the Piedmont Investment totaled $95 thousand in the Successor Period and $1.0 million in the predecessor period of January 1 to November 18, 2011. Additionally, data processing costs in the predecessor period of January 1 to November 18, 2011 were impacted by $108 thousand of system conversion costs.

Income Taxes

The Company did not record any tax benefit associated with the pre-tax loss for the predecessor period of January 1 to November 18, 2011. The valuation allowance on deferred tax assets was increased by $5.4 million during the period, which represented a full reserve on the tax benefit generated by current period losses. Because of the improvement in the Company's earnings prospects following the Piedmont Investment, the Company determined that there was sufficient positive evidence to indicate that it would likely realize the full value of its deferred tax assets over time and therefore established no valuation allowance on its deferred tax assets in purchase accounting. Thus, in the Successor Period, the Company recorded a tax benefit of $520 thousand, which was based on the pre-tax loss in that period adjusted for non-taxable investment and earnings on life insurance as well as non-deductible merger costs.

Crescent State Bank is a state chartered bank operating fifteen banking offices in Cary (2), Apex, Clayton, Holly Springs, Southern Pines, Pinehurst, Sanford, Garner, Raleigh (3), Wilmington (2) and Knightdale, North Carolina. Crescent Financial Bancshares, Inc. stock can be found on the NASDAQ Global Market trading under the symbol CRFN. Investors can access additional corporate information, product descriptions and online services through the Bank's website at http://www.crescentstatebank.com.

Forward-looking Statements

Information in this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties that could cause actual results to differ materially, including without limitation, risks associated with the ownership by Piedmont of a majority of the company's voting power, including interests of Piedmont differing from other stockholders or any change in management, strategic direction, business plan, or operations, the Company's new management's ability to successfully integrate into the Company's business and execute its business plan, local economic conditions affecting retail and commercial real estate, disruptions in the credit markets, changes in interest rates, adverse developments in the real estate market affecting the value and marketability of collateral securing loans made by the Bank, the failure of assumptions underlying loan loss and other reserves, competition and the risk of new and changing regulation. Additional factors that could cause actual results to differ materially are discussed in the Company's filings with the Securities and Exchange Commission, including without limitation its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and its Current Reports on Form 8-K. The forward-looking statements in this press release speak only as of the date of the press release, and the Company does not assume any obligation to update such forward-looking statements.

(Amounts in thousands except share and per share data and prior quarters' information may have been reclassified)
INCOME STATEMENTS (unaudited)
Successor
Company
Predecessor
Company
For the Period of For the Period of
November 19 October 1
through  through  For the Three Month Period Ended
December 31, November 18, September 30, June 30, March 31, December 31,
2011 2011 2011 2011 2011 2010
INTEREST INCOME
Loans  $ 4,252  $ 4,439  $ 9,030  $ 9,022  $ 9,078  $ 10,020
Investment securities available for sale  313  874  1,836  1,825  1,663  1,689
Fed funds sold and other interest-earning deposits  45  7  18  28  29  9
Total Interest Income  4,610  5,320  10,884  10,875  10,770  11,718
INTEREST EXPENSE
Deposits  616  1,315  2,719  3,131  3,349  3,627
Short-term borrowings  19  21  21  21  15  31
Long-term debt  624  718  1,387  1,377  1,371  1,412
Total Interest Expense  1,259  2,054  4,127  4,529  4,735  5,070
Net Interest Income  3,351  3,266  6,757  6,346  6,035  6,648
Provision for loan losses  227  2,207  4,452  3,035  7,024  5,209
Net interest income (loss) after provision for loan losses  3,124  1,059  2,305  3,311  (989)  1,439
Non-interest income
Mortgage loan origination income  23  38  83  57  75  107
Service charges and fees on deposit accounts  217  242  470  457  447  464
Earnings on life insurance  103  112  215  216  213  223
Gain on sale of available for sale securities  (55)  3,691  236  189  101  25
Loss on impairment of nonmarketable equity securities  --  --  (48)  (179)  --  --
Gain on sale of loans  146  303  392  202  91  490
Other   50  125  96  134  115  154
Total non-interest income  484  4,511  1,444  1,076  1,042  1,463
Non-interest expense
Salaries and employee benefits  2,399  3,163  3,140  3,137  3,347  3,361
Occupancy and equipment  436  529  968  980  1,012  1,039
Data processing   241  241  447  449  420  414
FDIC deposit insurance premium  141  191  292  377  449  500
Net loss (gain) on foreclosed assets  5  64  291  1,187  159  (68)
Other loan related expense  47  235  378  460  333  492
Other  1,007  1,174  1,237  1,242  1,380  2,238
Total non-interest expense  4,276  5,597  6,753  7,832  7,100  6,992
Income (loss) before income taxes  (668)  (27)  (3,004)  (3,445)  (7,047)  (4,090)
Income taxes  (520)  --  --  --  --  433
Net income (loss)  (148)  (27)  (3,004)  (3,445)  (7,047)  (4,523)
Effective dividend on preferred stock  182  233  442  437  427  425
Net income (loss) attributable common shareholders  $ (330)  $ (260)  $ (3,446)  $ (3,882)  $ (7,474)  $ (4,948)
NET INCOME (LOSS) PER COMMON SHARE
Basic  $ (0.01)  $ (0.00)  $ (0.36)  $ (0.40)  $ (0.78)  $ (0.52)
Diluted  $ (0.01)  $ (0.00)  $ (0.36)  $ (0.40)  $ (0.78)  $ (0.52)
COMMON SHARE DATA
Book value per common share  $ 4.18  $ 4.16  $ 4.48  $ 4.74  $ 4.98  $ 5.76
Tangible book value per common share  $ 3.39  $ 4.10  $ 4.41  $ 4.67  $ 4.92  $ 5.69
Ending shares outstanding  28,412,059 9,662,059 9,662,059 9,664,059 9,664,059 9,664,059
Weighted average common shares outstanding - basic 28,353,053 9,587,324 9,587,324 9,586,390 9,581,390 9,581,390
Weighted average common shares outstanding - diluted 28,353,053 9,587,324 9,587,324 9,586,390 9,581,390 9,581,390
PERFORMANCE RATIOS (annualized)
Return on average assets -0.13% -0.02% -1.32% -1.47% -2.96% -1.85%
Return on average equity -0.85% -0.31% -17.59% -19.21% -36.52% -21.13%
Tax equivalent yield on earning assets 4.45% 4.95% 5.05% 4.97% 4.93% 5.24%
Cost of interest-bearing liabilities 1.41% 2.04% 2.10% 2.24% 2.33% 2.46%
Tax equivalent net interest margin 3.24% 3.09% 3.17% 2.95% 2.82% 3.03%
Efficiency ratio 111.51% 71.97% 82.34% 105.52% 100.33% 86.21%
Net loan charge-offs 0.00% 2.74% 2.64% 2.62% 2.57% 1.45%
(Amounts in thousands except share and per share data and prior years' information may have been reclassified)
INCOME STATEMENTS (unaudited)
Successor
Company
Predecessor
Company
For the Period of
November 19
through
December 31,
2011
For the Period of
January 1,
through
November 18,
2011
For the year ended
December 31,
2010
INTEREST INCOME
Loans  $ 4,252  $ 31,569  $ 43,420
Investment securities available for sale  313  6,198  7,326
Fed funds sold and other interest-earning deposits  45  82  34
Total Interest Income  4,610  37,849  50,780
INTEREST EXPENSE
Deposits  616  10,514  16,185
Short-term borrowings  19  78  418
Long-term debt  624  4,853  5,719
Total Interest Expense  1,259  15,445  22,322
Net Interest Income  3,351  22,404  28,458
Provision for loan losses  227  16,718  20,347
Net interest income after provision for loan losses  3,124  5,686  8,111
Non-interest income
Mortgage loan origination income  23  253  479
Service charges and fees on deposit accounts  217  1,616  1,834
Earnings on life insurance  103  756  884
Gain on sale of available for sale securities  (55)  4,217  25
Loss on impairment of nonmarketable investment  --  (227)  --
Gain on sale of loans  146  988  1,092
Other   50  470  599
Total non-interest income  484  8,073  4,913
Non-interest expense
Salaries and employee benefits  2,399  12,787  12,763
Occupancy and equipment  436  3,489  3,989
Data processing   241  1,558  1,582
FDIC deposit insurance premium  141  1,308  1,513
Net loss on foreclosed assets  5  1,701  881
Other loan related expense  47  1,406  1,704
Other  1,007  5,033  4,536
Total non-interest expense  4,276  27,282  26,968
Income (loss) before income taxes  (668)  (13,523)  (13,944)
Income taxes  (520)  --  (4,070)
Net income (loss)  (148)  (13,523)  (9,874)
Effective dividend on preferred stock  182  1,539  1,689
Net income (loss) attributable to common shareholders  $ (330)  $ (15,062)  $ (11,563)
NET INCOME (LOSS) PER COMMON SHARE
Basic  $ (0.01)  $ (1.57)  $ (1.21)
Diluted  $ (0.01)  $ (1.57)  $ (1.21)
Weighted average common shares outstanding - basic 28,353,053 9,586,167 9,579,633
Weighted average common shares outstanding - diluted 28,353,053 9,586,167 9,579,633
PERFORMANCE RATIOS (annualized)
Return on average assets -0.13% -1.57% -1.00%
Return on average equity -0.85% -20.51% -11.18%
Tax equivalent yield on earning assets 4.45% 4.78% 5.59%
Cost of interest-bearing liabilities 1.41% 2.12% 2.67%
Tax equivalent net interest margin 3.24% 2.87% 3.18%
Efficiency ratio 111.51% 89.52% 80.81%
Net loan charge-offs 0.00% 2.53% 2.38%
(Amounts in thousands)
CONSOLIDATED BALANCE SHEETS (unaudited)
Successor
Company
Predecessor
Company
December 31,
2011
September 30,
2011
June 30,
2011
March 31,
2011
December 31,
2010 (a)
ASSETS
Cash and due from banks  $ 8,844  $ 9,551  $ 8,594  $ 7,986  $ 8,373
Interest earning deposits with banks   1,773  1,187  1,143  1,837  2,663
Federal funds sold  14,745  20,780  41,415  56,560  38,070
Investment securities available for sale at fair value  143,504  216,932  200,922  187,996  181,916
Loans held for sale  3,841  2,821  1,949  805  5,690
Loans  552,877  615,980  636,408  652,783  676,803
Allowance for loan losses  (227)  (22,601)  (22,319)  (23,485)  (20,702)
Net Loans  552,650  593,379  614,089  629,298  656,101
Accrued interest receivable  2,802  3,284  3,655  3,385  3,995
Federal Home Loan Bank stock  8,669  9,156  9,606  10,522  10,522
Bank premises and equipment  10,286  10,988  11,208  11,394  11,586
Investment in life insurance  19,261  19,068  18,873  18,677  18,483
Goodwill  20,015  --  --  --  --
Other intangibles  2,230  593  626  660  693
Deferred tax asset  30,191  4,121  5,729  7,942  7,733
Foreclosed assets  9,422  13,643  13,491  14,113  15,524
Other assets  6,270  10,458  15,616  8,383  11,669
Total Assets  $ 834,503  $ 915,961  $ 946,916  $ 959,558  $ 973,018
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits
Demand  $ 91,215  $ 70,739  $ 67,616  $ 59,261  $ 62,044
Savings  46,840  50,130  55,038  57,277  64,773
Money market and NOW  226,584  226,868  228,102  230,432  220,749
Time  309,780  338,437  363,818  378,235  376,817
Total Deposits  674,419  686,174  714,574  725,205  724,383
Short-term borrowings  --  5,000  5,000  5,000  7,000
Long-term debt  12,216  152,748  152,748  152,748  157,748
Accrued expenses and other liabilities  4,809  5,057  5,175  4,936  4,872
Total Liabilities  691,444  848,979  877,497  887,889  894,003
STOCKHOLDERS' EQUITY
Preferred stock  24,435  23,741  23,614  23,496  23,380
Common stock  28  9,664  9,664  9,664  9,664
Warrant  1,325  2,367  2,367  2,367  2,367
Additional paid-in capital  117,434  74,734  74,700  74,668  74,634
Accumulated deficit  (174)  (46,776)  (43,643)  (40,080)  (32,917)
Accumulated other comprehensive income  11  3,252  2,717  1,553  1,887
Total Stockholders' Equity  143,059  66,982  69,419  71,668  79,015
Total Liabilities and Stockholders' Equity  $ 834,503  $ 915,961  $ 946,916  $ 959,558  $ 973,018
(a) Derived from audited consolidated financial statements.
CAPITAL RATIOS
Tangible equity to tangible assets 14.87% 7.25% 7.27% 7.41% 8.06%
Tangible common equity to tangible assets 11.87% 4.66% 4.80% 4.97% 5.65%
Tier 1 leverage ratio 10.68% 7.25% 7.52% 7.57% 8.35%
Tier 1 risk-based capital ratio 14.26% 9.39% 9.64% 9.74% 10.34%
Total risk-based capital ratio 15.27% 11.71% 11.92% 12.01% 12.57%
ASSET QUALITY RATIOS (in thousands)
Successor
Company
Predecessor
Company
December 31,
2011
September 30,
2011
June 30,
2011
March 31,
2011
December 31, 2010
Non accrual loans (a)  $ --   $ 43,115  $ 39,105  $ 46,670  $ 30,569
Accruing loans > 90 days past due (a)  22,888  --  --  --  --
Total nonperforming loans  22,888  43,115  39,105  46,670  30,569
Other real estate owned & repossessions  9,422  13,643  13,491  14,113  15,524
Total nonperforming assets  $ 32,310  $ 56,758  $ 52,596  $ 60,783  $ 46,093
Allowance for loan losses to loans (b) 0.04% 3.67% 3.51% 3.60% 3.06%
Nonperforming loans to total loans 4.14% 7.00% 6.14% 7.15% 4.52%
Nonperforming assets to total assets 3.87% 6.20% 5.55% 6.33% 4.74%
Restructured not included in categories above  $ --   $ 10,602  $ 7,221  $ 5,755  $ 7,540
Nonperforming Loan Analysis
Successor Company
December 31, 2011
Predecessor Company
December 31, 2010
Nonperforming
Loans
Percentage
of Total
Loans
Nonperforming
Loans
Percentage
of Total
Loans
Construction and A&D  $ 10,710 1.94%  $ 16,835 2.49%
Commercial real estate  6,101 1.10%  7,633 1.13%
Residential mortgage  4,148 0.75%  4,166 0.62%
Home equity lines and loans  1,128 0.20%  1,314 0.19%
Commercial and industrial  798 0.14%  616 0.09%
Consumer  3 0.00%  5 0.00%
Totals  $ 22,888 4.14%  $ 30,569 4.52%
(a) Non accrual loans generally include loans for which full collection of principal and interest is not expected or loans past due greater than 90 days. Due to accounting for purchased impaired loans following the Piedmont Investment, all loans as of December 31, 2011 exhibiting these characteristics were included in an acquired loan pool and were therefore accreting interest based on the applicable pool yield.
(b) The allowance for loan losses to total loans was eliminated in purchase accounting with the Piedmont Investment. All acquired loans were adjusted to fair value at that date, and the allowance for loan losses as of December 31, 2011 only represented estimates of incurred losses on loans originated subsequent to the Piedmont Investment. The allowance for loan losses to loans originated in the successor period totaled 1.74% as of December 31, 2011.
AVERAGE BALANCES, INTEREST AND YIELDS/COSTS (in thousands)
Successor CompanyPredecessor Company
For the Period of
November 19 through December 31, 2011
For the Period of
October 1 through November 18, 2011
For the Three Months Ended December 31, 2010
Average
Balance
Interest Average
Yield/Cost
Average
Balance
Interest Average
Yield/Cost
Average
Balance
Interest Average
Yield/Cost
Interest-earnings assets
Loan portfolio  $ 566,291  $ 4,252 6.23%  $ 614,298  $ 4,439 5.49%  $ 697,045  $ 10,020 5.70%
Investment securities*   105,784  313 2.61%  217,774  874 3.75%  189,922  1,689 4.28%
Fed funds and other interest-earning   193,594  45 0.19%  25,253  7 0.21%  21,468  9 0.17%
Total interest-earning assets  865,669  4,610 4.45%  857,325  5,320 4.95%  908,435  11,718 5.24%
Noninterest-earning assets  109,677  52,197  61,440
Total Assets  $ 975,346  $ 909,522  $ 969,875
Interest-bearing liabilities
Interest-bearing NOW  $ 147,061  183 1.03%  $ 144,658  221 1.16%  $ 141,015  791 2.23%
Money market and savings  114,529  93 0.67%  126,429  104 0.63%  133,767  354 1.05%
Time deposits  321,316  340 0.88%  335,555  991 2.25%  378,334  2,484 2.60%
Short-term borrowings  12,132  18 1.23%  8,000  20 1.90%  7,000  31 1.76%
Long-term debt  145,280  625 3.57%  149,748  718 3.65%  157,748  1,410 3.55%
Total interest-bearing liabilities  740,318  1,259 1.41%  764,390  2,054 2.04%  817,864  5,070 2.46%
Non-interest bearing deposits  83,687  73,432  62,364
Other liabilities  6,328  5,268  4,679
Total Liabilities  830,333  843,090  884,907
Stockholders' Equity  145,013  66,432  84,968
Total Liabilities & Stockholders' Equity  $ 975,346  $ 909,522  $ 969,875
Net interest income  $ 3,351  $ 3,266  $ 6,648
Interest rate spread 3.04% 2.91% 2.78%
Tax equivalent net interest-margin 3.24% 3.09% 3.03%
Percentage of average interest-earning assets to average interest-bearing liabilities 116.93% 112.16% 111.07%
* Shown as a tax equivalent yield
Successor CompanyPredecessor Company
For the Period of
November 19 through December 31, 2011
For the Period of
January 1 through November 18, 2011
For the Year Ended December 31, 2010
Average
Balance
Interest Average
Yield/Cost
Average
Balance
Interest Average
Yield/Cost
Average
Balance
Interest Average
Yield/Cost
Interest-earnings assets
Loan portfolio  $ 566,291  $ 4,252 6.23%  $ 665,970  $ 31,569 5.39%  $ 722,150  $ 43,420 6.01%
Investment securities*   105,784  313 2.61%  213,542  6,198 3.77%  193,819  7,326 4.37%
Fed funds and other interest-earning   193,594  45 0.19%  42,080  82 0.22%  15,255  34 0.22%
Total interest-earning assets  865,669  4,610 4.45%  921,592  37,849 4.78%  931,224  50,780 5.57%
Noninterest-earning assets  109,677  56,058  56,326
Total Assets  $ 975,346  $ 977,650  $ 987,550
Interest-bearing liabilities
Interest-bearing NOW  $ 147,061  183 1.03%  $ 154,108  2,161 1.59%  $ 121,589  3,061 2.52%
Money market and savings  114,529  93 0.67%  136,606  909 0.76%  132,053  1,503 1.14%
Time deposits  321,316  340 0.88%  374,158  7,444 2.26%  401,338  11,621 2.90%
Short-term borrowings  12,132  18 1.23%  5,592  78 1.59%  28,249  419 1.48%
Long-term debt  145,280  625 3.57%  158,785  4,853 3.48%  152,910  5,718 3.74%
Total interest-bearing liabilities  740,318  1,259 1.41%  829,249  15,445 2.12%  836,139  22,322 2.67%
Non-interest bearing deposits  83,687  68,535  58,889
Other liabilities  6,328  4,896  4,178
Total Liabilities  830,333  902,680  899,206
Stockholders' Equity  145,013  74,970  88,344
Total Liabilities & Stockholders' Equity  $ 975,346  $ 977,650  $ 987,550
Net interest income  $ 3,351  $ 22,404  $ 28,458
Interest rate spread 3.04% 2.66% 2.90%
Tax equivalent net interest-margin 3.24% 2.87% 3.18%
 Percentage of average interest-earning assets to average interest-bearing liabilities 116.93% 111.14% 111.37%
* Shown as a tax equivalent yield
CONTACT: Mr. Terry Earley
         Chief Financial Officer
         Crescent Financial Bancshares, Inc.
         Phone: (919) 659-9015
         Email: tearley@CrescentStateBank.com
Related Stocks:
Stock Market XML and JSON Data API provided by FinancialContent Services, Inc.
Nasdaq quotes delayed at least 15 minutes, all others at least 20 minutes.
Markets are closed on certain holidays. Stock Market Holiday List
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
Press Release Service provided by PRConnect.
Stock quotes supplied by Telekurs USA
Postage Rates Bots go here