| Income Statement for SCBT Financial Corp. (SCBT) | | | | | | | Income | in Thousands of Dollars | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | Total Interest Income | 149,199 | 131,647 | 94,293 | 67,908 | 64,854 | | Total Interest Expense | (68,522) | (54,281) | (28,710) | (14,643) | (14,622) | | Net Interest Income | 80,677 | 77,366 | 65,583 | 53,265 | 50,232 | | Loan Loss Provision | (4,384) | (5,268) | (4,907) | (4,332) | (2,345) | | Net Interest Income After Loan Loss Provision | 76,293 | 72,098 | 60,676 | 48,933 | 47,887 | | Non-Interest Income | 29,759 | 26,709 | 23,855 | 22,651 | 22,915 | | Non-Interest Expense | (72,991) | (68,718) | (60,053) | (51,131) | (48,715) | | Special Income/Charges | (811) | - | - | - | - | | Net Income Before Taxes | 32,250 | 30,089 | 24,478 | 20,453 | 22,087 | | Premium Tax (Credit) | - | - | - | - | - | | Minority Interest | - | - | - | - | - | | Income Taxes | (10,685) | (10,284) | (7,823) | (6,437) | (7,301) | | Net Income from Continuing Operations | 21,565 | 19,805 | 16,655 | 14,016 | 14,786 | | Net Income from Discontinued Operations | - | - | - | - | - | | Net Income from Total Operations | 21,565 | 19,805 | 16,655 | 14,016 | 14,786 | | Extraordinary Income/Loss | - | - | - | - | - | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | 21,565 | 19,805 | 16,655 | 14,016 | 14,786 | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Dividends Paid Per Share | 0.67 | 0.68 | 0.65 | 0.62 | 0.60 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | 2.33 | 2.17 | 1.95 | 1.66 | 1.75 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | 2.33 | 2.17 | 1.95 | 1.66 | 1.75 | | Basic EPS from Extraordinary Inc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Cum. Effect of Acct Chg | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Other Gains(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS, Total | 2.33 | 2.17 | 1.95 | 1.66 | 1.75 | | | Basic Normalized Net Income/Share | 2.42 | 2.17 | 1.95 | 1.66 | 1.75 | | | Diluted EPS from Continuing Operations | 2.32 | 2.15 | 1.93 | 1.64 | 1.73 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | 2.32 | 2.15 | 1.93 | 1.64 | 1.73 | | Diluted EPS from Extraordinary Inc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Cum. Effect of Acct Chg | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Tax Loss Carryforward | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Other Gains(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS, Total | 2.32 | 2.15 | 1.93 | 1.64 | 1.73 | | | Diluted Normalized Net Income/Share | 2.41 | 2.15 | 1.93 | 1.64 | 1.73 | | | |
