Carolina Financial Corporation Reports Results for Second Quarter of 2017


CHARLESTON, S.C., July 20, 2017 (GLOBE NEWSWIRE) -- Carolina Financial Corporation (NASDAQ:CARO) today announced financial results for the second quarter of 2017. 

Operational highlights for the three months ended June 30, 2017 include:

  • Carolina Financial Corporation (the “Company” or “Carolina Financial”) announced the execution of an Agreement and Plan of Merger and Reorganization, dated June 9, 2017, by and between the Company and First South Bancorp, Inc. (“First South”), pursuant to which, subject to the terms and conditions set forth therein, First South will merge with and into the Company (the “Merger”), with the Company as the surviving corporation in the Merger.  The Merger Agreement provides that immediately following the Merger, First South’s wholly-owned bank subsidiary, First South Bank, a North Carolina-chartered bank, will merge with and into the Company’s wholly-owned bank subsidiary, CresCom Bank, a South Carolina-chartered bank (the “Bank Merger”), with CresCom Bank as the surviving entity in the Bank Merger. 
  • In April 2017, the Company completed the operational conversion of its acquisition of Greer Bancshares Incorporated (“Greer”).

Financial highlights at and for the three months ended June 30, 2017, include:

  • Net income for the second quarter 2017 increased 229.3% to $9.3 million, or $0.58 per diluted share, from $2.8 million, or $0.23 per diluted share for the second quarter of 2016.  Included in earnings are pretax merger-related expenses of $0.3 million and $2.8 million for the second quarter of 2017 and 2016, respectively.
  • Operating earnings for the second quarter of 2017, which exclude certain non-operating income and expenses, increased 78.8% to $9.1 million, or $0.56 per diluted share, from $5.1 million, or $0.42 per diluted share, from the second quarter of 2016.
  • Included in operating earnings for the second quarter of 2017 and 2016 are tax benefits of $1.2 million ($0.07 per diluted share), and $0.4 million ($0.03 per diluted share), respectively, related to excess stock-based compensation.
  • Performance ratios Q2 2017 compared to Q2 2016:
    - Return on average assets improved to 1.72% compared to 0.76%.
    - Operating return on average assets improved to 1.69% compared to 1.38%.
    - Return on average tangible equity was 16.02% compared to 7.96%.
    - Operating return on average tangible equity improved to 15.65% compared to 14.32%.
  • Loans receivable, excluding Greer loans acquired in March 2017, grew $62.5 million, or at an annualized rate of 10.6%, since December 31, 2016.
  • Nonperforming assets to total assets were 0.31% at June 30, 2017 compared to 0.40% at December 31, 2016.
  • Total deposits, excluding Greer deposits acquired in March 2017, increased $94.4 million since December 31, 2016. Core deposits, excluding Greer core deposits acquired, increased $67.4 million since December 31, 2016.

“We are very pleased to announce the signing of a merger agreement with First South. We view this relationship as strategic to our stated objective to be acquisitive, while maximizing shareholder value.  This transaction gives us access to a number of high growth markets, including Raleigh and Durham, North Carolina, and provides a strong core deposit franchise.  In addition, our overall operating results for the second quarter of 2017 continued to improve with an increase in operating earnings of 78.8% compared to the second quarter of 2016,” stated Jerry Rexroad, Chief Executive Officer.             

Financial Results

Carolina Financial Corporation

  • The Company reported an increase in net income for the three months ended June 30, 2017 of $9.3 million, or $0.58 per diluted share, as compared to $2.8 million, or $0.23 per diluted share, for the three months ended June 30, 2016. Included in net income for the three months ended June 30, 2017 and 2016 were pretax merger related expenses of $0.3 million and $2.8 million, respectively.  The Company reported increased net income for the six months ended June 30, 2017 of $14.2 million, or $0.94 per diluted share, as compared to $6.5 million, or $0.54 per diluted share, for the six months ended June 30, 2016. Included in net income for the six months ended June 30, 2017 and 2016 were pretax merger related expenses of $1.6 million and $3.0 million, respectively. 
  • Operating earnings for the second quarter of 2017, which excludes certain non-operating income and expenses, increased 78.8% to $9.1 million, or $0.56 per diluted share, from $5.1 million, or $0.42 per diluted share, from the second quarter of 2016. Operating earnings for the six months ended June 30, 2017, which excludes certain non-operating income and expenses, increased 72.5% to $14.9 million, or $0.99 per diluted share, from $8.7 million, or $0.72 per diluted share, from the same period of 2016.
  • The Company’s net interest margin-tax equivalent increased to 4.03% for the second quarter of 2017 compared to 3.64% for the second quarter of 2016.
  • The Company reported book value per common share of $17.55 and $13.23 as of June 30, 2017 and December 31, 2016, respectively.  Tangible book value per common share was $14.74 and $12.59 as of June 30, 2017 and December 31, 2016, respectively.
  • At June 30, 2017, the Company’s regulatory capital ratios exceeded the minimum levels currently required.  Stockholders’ equity totaled $281.8 million as of June 30, 2017 compared to $163.2 million at December 31, 2016. Tangible equity to tangible assets at June 30, 2017 was 11.0% compared to 9.3% at December 31, 2016.
  • Included in operating earnings for the second quarter of 2017 and 2016 are tax benefits of $1.2 million ($0.07 per diluted share), and $0.4 million ($0.03 per diluted share), respectively, related to excess stock-based compensation. Included in operating earnings for six months ended June 30, 2017 and 2016 are tax benefits of $1.4 million ($0.09 per diluted share), and $0.4 million ($0.03 per diluted share), respectively, related to excess stock-based compensation.

Community Banking

  • Community banking segment net income increased 290.5% to $8.4 million for the three months ended June 30, 2017 compared to $2.2 million for the three months ended June 30, 2016. Included in net income for the three months ended June 30, 2017 and 2016 were pretax merger related expenses of $0.3 million and $2.7 million, respectively.  The community banking segment net income increased 132.3% to $13.0 million for the six months ended June 30, 2017 compared to $5.6 million for the six months ended June 30, 2016. Included in net income for the six months ended June 30, 2017 and 2016 were pretax merger related expenses of $1.6 million and $2.9 million, respectively. 
  • Community banking segment operating earnings increased 88.2% to $8.2 million for the three months ended June 30, 2017 compared to $4.4 million for the three months ended June 30, 2016. Included in earnings for the three months ended June 30, 2017 and 2016 were pretax merger related expenses of $0.3 million and $2.7 million, respectively.  The community banking segment operating earnings increased 73.4% to $13.6 million for the six months ended June 30, 2017 compared to $7.8 million for the six months ended June 30, 2016. Included in earnings for the six months ended June 30, 2017 and 2016 were pretax merger related expenses of $1.6 million and $2.9 million, respectively. 
  • No provision for loan loss was recorded during the three months ended June 30, 2017 or 2016.   This was primarily due to continued excellent asset quality, as well as net recoveries to average loans receivable of (0.01%) and (0.03%) for the three months ended June 30, 2017 and 2016, respectively.
  • Non-performing assets were 0.31% and 0.40% of total assets at June 30, 2017 and December 31, 2016, respectively.
  • Loans receivable, gross increased to $1.4 billion at June 30, 2017 compared to $1.2 billion at December 31, 2016.
  • The number of checking accounts increased at an annualized rate of 11.0%, excluding Greer checking accounts acquired, since December 31, 2016.  Total deposits, excluding acquired deposits from the Greer acquisition, increased $94.4 million since December 31, 2016. As of June 30, 2017 and December 31, 2016, core deposits, defined as checking, savings and money market, comprised approximately 64.9% and 60.6%, respectively, of total deposits.

Wholesale Mortgage Banking

  • Net income for the wholesale mortgage banking segment was $1.2 million for the three months ended June 30, 2017 compared to $919,000 for the three months ended June 30, 2016. Net income was $1.9 million for the six months ended June 30, 2017 compared to $1.3 million for the six months ended June 30, 2016.
  • Net margin was 1.69% for the three months ended June 30, 2017 compared to 1.74% for the three months ended June 30, 2016. Originations for the three months ended June 30, 2017 and 2016 were $219.8 million and $200.2 million, respectively. Net margin was 1.74% for the six months ended June 30, 2017 compared to 1.66% for the six months ended June 30, 2016. Originations for the six months ended June 30, 2017 and 2016 were $400.6 million and $387.0 million, respectively.
  • Net interest income for the wholesale mortgage banking segment was $0.4 million for the three months ended June 30, 2017 compared to $0.3 million for the three months ended June 30, 2016.  Net interest income for the wholesale mortgage banking segment was $0.8 million for the six months ended June 30, 2017 compared to $0.7 million for the six months ended June 30, 2016.
  • Mortgage loan servicing income, net of amortization of mortgage servicing rights and subservicing expense, for the wholesale mortgage banking segment was $0.4 million for the three months ended June 30, 2017 and June 30, 2016, respectively.  Mortgage loan servicing income, net of amortization of mortgage servicing rights and subservicing expense, for the wholesale mortgage banking segment was $0.8 million for the six months ended June 30, 2017 and June 30, 2016, respectively.  At June 30, 2017, loans serviced for third parties totaled $2.4 billion, compared to $2.3 billion at December 31, 2016.

Conference Call

A conference call will be held at 11:00 a.m., Eastern Time on July 21, 2017. The conference call can be accessed by dialing (866) 464-9448 or (213) 660-0874 and requesting the Carolina Financial Corporation earnings call. The conference ID number is 52128528. Listeners should dial in 10 minutes prior to the start of the call.  The live webcast and presentation slides will be available on www.haveanicebank.com under Investor Relations, “Investor Presentations.”

A replay of the webcast will be available on www.haveanicebank.com under Investor Relations, “Investor Presentations” approximately three hours after the call and can be accessed by dialing (855) 859-2056 or (404) 537-3406 and requesting conference number 52128528.

About Carolina Financial Corporation

Carolina Financial Corporation (NASDAQ:CARO) is the holding company of CresCom Bank, which also owns and operates Atlanta-based Crescent Mortgage Company.  As of June 30, 2017, Carolina Financial Corporation had approximately $2.2 billion in total assets and Crescent Mortgage Company was licensed to originate loans in 48 states partnering with community banks, credit unions and mortgage brokers.  On June 11, 2016, Carolina Financial completed its acquisition of Congaree Bancshares Inc.  On January 5, 2017, the Company closed a public offering of approximately 1.8 million shares of its common stock with net proceeds of approximately $47.7 million, net of related expenses. On March 18, 2017, Carolina Financial completed its acquisition of Greer Bancshares Incorporated.   On June 9, 2017, Carolina Financial Corporation announced the execution of an Agreement and Plan of Merger and Reorganization by and between the Company and First South Bancorp, Inc. (“First South”), pursuant to which, subject to the terms and conditions set forth therein, First South will merge with and into the Company, with the Company as the surviving corporation.

Addendum to News Release – Use of Certain Non-GAAP Financial Measures and Forward-Looking Statements

This news release contains financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”).  Such statements should be read along with the accompanying tables, which provide a reconciliation of non-GAAP measures to GAAP measures.  This news release and the accompanying tables discuss financial measures, including but not limited to, core deposits, tangible book value, operating earnings and net income related to segments of the Company, which are non-GAAP measures.  We believe that such non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare the Company’s operating results from period to period in a meaningful manner.  Non-GAAP measures should not be considered as an alternative to any measure of performance as promulgated under GAAP.  Investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company.  Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.

Please refer to the Non-GAAP reconciliation tables later in this release for additional information.

Forward-Looking Statements

Certain statements in this news release contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future plans and expectations, and are thus prospective.  Such forward-looking statements include but are not limited to statements with respect to our plans, objectives, expectations and intentions and other statements that are not historical facts, and other statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” and “projects,” as well as similar expressions.  Such statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.  Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate.  Therefore, we can give no assurance that the results contemplated in the forward-looking statements will be realized.  The inclusion of this forward-looking information should not be construed as a representation by the Company or any person that the future events, plans, or expectations contemplated by the Company will be achieved.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: (1) competitive pressures among depository and other financial institutions may increase significantly and have an effect on pricing, spending, third-party relationships and revenues; (2) the strength of the United States economy in general and the strength of the local economies in which we conduct operations may be different than expected resulting in, among other things, a deterioration in the credit quality or a reduced demand for credit, including the resultant effect on the Company’s loan portfolio and allowance for loan losses; (3) the rate of delinquencies and amounts of charge-offs, the level of allowance for loan loss, the rates of loan growth, or adverse changes in asset quality in our loan portfolio, which may result in increased credit risk-related losses and expenses; (4) the risk that the preliminary financial information reported herein and our current preliminary analysis will be different when our review is finalized; (5) changes in the U.S. legal and regulatory framework including, but not limited to, the Dodd-Frank Act and regulations adopted thereunder; (6) adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) could have a negative impact on the Company; (7) the business related to acquisitions may not be integrated successfully or such integration may take longer to accomplish than expected; (8) the expected cost savings and any revenue synergies from acquisitions may not be fully realized within expected timeframes; and (9) disruption from acquisitions may make it more difficult to maintain relationships with clients, associates, or suppliers.  Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found in our reports (such as our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K) filed with the SEC and available at the SEC’s Internet site (http://www.sec.gov).  All subsequent written and oral forward-looking statements concerning the Company or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above.  We do not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.


CAROLINA FINANCIAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
       
    June 30, 2017 December 31, 2016
    (Unaudited) (Audited)
       
     (Dollars in thousands)
ASSETS  
 Cash and due from banks $   14,965     9,761 
 Interest-bearing cash    30,064     14,591 
  Cash and cash equivalents    45,029     24,352 
 Securities available-for-sale    500,310     335,352 
 Federal Home Loan Bank stock, at cost    10,545     11,072 
 Other investments    2,130     1,768 
 Derivative assets    2,583     2,219 
 Loans held for sale    36,232     31,569 
 Loans receivable, gross    1,435,420     1,178,266 
 Allowance for loan losses    (10,750)   (10,688)
  Loans receivable, net    1,424,670     1,167,578 
       
 Premises and equipment, net    46,872     37,054 
 Accrued interest receivable    7,124     5,373 
 Real estate acquired through foreclosure, net    1,417     1,179 
 Deferred tax assets, net    8,057     8,341 
 Mortgage servicing rights, net    16,692     15,032 
 Cash value life insurance    38,057     28,984 
 Core deposit intangible    7,836     3,658 
 Goodwill    37,287     4,266 
 Other assets    7,070     5,939 
  Total assets $   2,191,911     1,683,736 
       
LIABILITIES AND STOCKHOLDERS' EQUITY    
Liabilities:    
 Noninterest-bearing deposits $   330,641     229,905 
 Interest-bearing deposits    1,333,088     1,028,355 
  Total deposits    1,663,729     1,258,260 
 Short-term borrowed funds    149,000     203,000 
 Long-term debt    75,327     38,465 
 Derivative liabilities    249     342 
 Drafts outstanding    3,869     6,223 
 Advances from borrowers for insurance and taxes    2,684     1,058 
 Accrued interest payable    755     327 
 Reserve for mortgage repurchase losses    2,354     2,880 
 Dividends payable to stockholders    646     502 
 Accrued expenses and other liabilities    11,480     9,489 
  Total liabilities    1,910,093     1,520,546 
Stockholders' equity:    
 Preferred stock    -     - 
 Common stock    162     125 
 Additional paid-in capital    168,509     66,156 
 Retained earnings    110,166     98,451 
 Accumulated other comprehensive income (loss), net of tax     2,981     (1,542)
  Total stockholders' equity    281,818     163,190 
 Total liabilities and stockholders' equity $   2,191,911     1,683,736 
 

 

CAROLINA FINANCIAL CORPORATION 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
(Unaudited) 
          
  For the Three Months For the Six Months 
  Ended June 30, Ended June 30, 
   2017   2016   2017   2016  
                  
  (In thousands, except share data) 
Interest income         
Loans $   18,280      11,880     33,247      22,965  
Investment securities    3,661      2,470     6,214      4,622  
Dividends from Federal Home Loan Bank stock   115      108     216      205  
Federal funds sold    4      2     7      2  
Other interest income    63      33     108      59  
Total interest income    22,123      14,493     39,792      27,853  
Interest expense         
Deposits    2,098      1,512     3,790      2,879  
Short-term borrowed funds    429      91     784      196  
Long-term debt    498      570     850      1,185  
Total interest expense    3,025      2,173     5,424      4,260  
Net interest income    19,098      12,320     34,368      23,593  
Provision for loan losses    -       -      -       -   
Net interest income after provision for loan losses         19,098      12,320     34,368      23,593  
Noninterest income         
Mortgage banking income    4,289      4,187     7,897      7,362  
Deposit service charges    998      897     1,856      1,759  
Net loss on extinguishment of debt   -       (47)    -       (56) 
Net gain on sale of securities    621      113     806      530  
Fair value adjustments on interest rate swaps   (69)    (226)    (127)    (507) 
Net increase in cash value life insurance   281      229     492      458  
Mortgage loan servicing income    1,604      1,413     3,170      2,801  
Other     1,081      623     1,941      1,118  
Total noninterest income    8,805      7,189     16,035      13,465  
Noninterest expense         
Salaries and employee benefits    9,255      7,675     17,864      14,825  
Occupancy and equipment    2,439      1,927     4,621      3,769  
Marketing and public relations    416      385     797      770  
FDIC insurance    75      179     175      347  
Provision for mortgage loan repurchase losses   (225)    (250)    (450)    (500) 
Legal expense    151      56     216      105  
Other real estate expense, net    26      39     45      59  
Mortgage subservicing expense    505      468     991      891  
Amortization of mortgage servicing rights   665      541     1,335      1,073  
Merger related expenses    279      2,799     1,599      2,985  
Other    2,304      1,990     4,283      3,753  
Total noninterest expense    15,890      15,809     31,476      28,077  
Income before income taxes    12,013      3,700     18,927      8,981  
Income tax expense    2,673      864     4,684      2,502  
Net income $   9,340      2,836     14,243      6,479  
          
Earnings per common share:         
Basic $   0.58   $  0.24  $   0.95   $  0.55  
Diluted $   0.58   $  0.23  $   0.94   $  0.54  
Weighted average common shares outstanding:        
Basic    16,029,332      11,908,282     14,980,349      11,827,428  
Diluted    16,180,171      12,076,878     15,144,796      12,001,862  
          

 

CAROLINA FINANCIAL CORPORATION
(Unaudited)
(Dollars in thousands)
            
   At or for the Three Months Ended
Selected Financial Data: June 30, 
2017
 March 31,
2017
 December 31,
2016
 September 30,
2016
 June 30,
2016
            
Selected Average Balances:          
Total assets $   2,166,803     1,768,323    1,651,653    1,626,717    1,482,963 
Investment securities and FHLB stock    510,706     373,551    326,485    345,385    335,105 
Loans receivable, net    1,412,940     1,214,777    1,138,120    1,093,669    978,337 
Loans held for sale    22,412     17,827    32,951    32,196    24,467 
Deposits    1,633,285     1,330,805    1,288,665    1,291,567    1,170,860 
Stockholders' equity    277,708     210,071    160,991    157,311    145,656 
            
Performance Ratios (annualized):          
Return on average equity   13.45% 9.34% 12.80% 15.11% 7.79%
Return on average tangible equity (Non-GAAP)  16.02% 9.98% 13.46% 15.93% 7.96%
Return on average assets   1.72% 1.11% 1.25% 1.46% 0.76%
Operating return on average equity (Non-GAAP)  13.15% 10.95% 14.32% 14.95% 14.02%
Operating return on average tangible equity (Non-GAAP)         15.65% 11.70% 15.06% 15.76% 14.32%
Operating return on average assets (Non-GAAP)  1.69% 1.30% 1.40% 1.45% 1.38%
Average earning assets to average total assets  90.68% 91.99% 93.21% 92.94% 93.44%
Average loans receivable to average deposits  86.51% 91.28% 88.32% 84.68% 83.56%
Average stockholders' equity to average assets  12.82% 11.88% 9.75% 9.67% 9.82%
Net interest margin-tax equivalent (1)  4.03% 3.93% 3.87% 3.75% 3.64%
Net charge-offs  (recovery) to average loans receivable  (0.01)% (0.01)% (0.12)% (0.02)% (0.03)%
Nonperforming assets to period end loans receivable  0.48% 0.52% 0.58% 0.62% 0.67%
Nonperforming assets to total assets  0.31% 0.34% 0.40% 0.42% 0.45%
Nonperforming loans to total loans  0.38% 0.42% 0.48% 0.37% 0.37%
Allowance for loan losses as a percentage of loans receivable (end of period)  0.75% 0.76% 0.91% 0.91% 0.96%
Allowance for loan losses as a percentage of non-acquired loans receivable (Non-GAAP)  0.93% 0.96% 1.01% 1.03% 1.10%
Allowance for loan losses as a percentage of nonperforming loans  196.85% 180.66% 190.01% 247.72% 262.68%
            
Nonperforming Assets:          
Loans 90 days or more past due and still accruing $   -      -     -     -     -  
Nonaccrual loans    5,461     5,931    5,625    4,174    3,920 
 Total nonperforming loans    5,461     5,931    5,625    4,174    3,920 
Real estate acquired through foreclosure, net    1,417     1,479    1,179    2,843    3,272 
 Total nonperforming assets $   6,878     7,410    6,804    7,017    7,192 
            
(1) Net interest margin-tax equivalent reflects tax-exempt income on a tax-equivalent basis.
            

 

Carolina Financial Corporation             
Segment Information             
(Unaudited)             
(Dollars in thousands)     
               
   For the Three Months For the Six Months Increase (Decrease) 
   Ended June 30, Ended June 30, Three Six 
    2017  2016  2017  2016  Months Months 
Segment net income:             
Community banking $   8,443     2,162    12,951     5,575    6,281    7,376  
Wholesale mortgage banking    1,238     919    1,884     1,320    319    564  
Other     (346)   (253)   (591)   (441)   (93)   (150) 
Eliminations    5     8    (1)   25    (3)   (26) 
Total net income $   9,340     2,836    14,243     6,479    6,504    7,764  
               
   For the Three Months Ended   
   June 30,
2017
 March 31,
2017
 December 31, 
2016
 September 30, 
2016
 June 30, 
2016
   
Segment net income:             
Community banking  $   8,443     4,509    4,565    4,734    2,162    
Wholesale mortgage banking    1,238     645    806    1,402    919    
Other     (346)   (244)   (232)   (228)   (253)   
Eliminations    5     (6)   11    33    8    
Total net income $   9,340     4,904    5,150    5,941    2,836    
               
   For the Three Months Ended June 30, 2017   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Interest income $  21,691    427    8    (3)   22,123    
Interest expense    2,747    42    278    (42)   3,025    
Net interest income (expense)    18,944    385    (270)   39    19,098    
Provision for loan losses    -     -     -     -     -     
Noninterest income from external customers    3,494    5,311    -     -     8,805    
Intersegment noninterest income    242    31    -     (273)   -     
Noninterest expense    11,448    4,164    278    -     15,890    
Intersegment noninterest expense    -     240    2    (242)   -     
Income (loss) before income taxes    11,232    1,323    (550)   8    12,013    
Income tax expense (benefit)    2,789    85    (204)   3    2,673    
Net income (loss) $  8,443    1,238    (346)   5    9,340    
               
   For the Three Months Ended June 30, 2016   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Interest income $  14,136    329    4    24    14,493    
Interest expense    2,025    4    148    (4)   2,173    
Net interest income (expense)    12,111    325    (144)   28    12,320    
Provision for loan losses    -     -     -     -     -     
Noninterest income from external customers    2,078    5,111    -     -     7,189    
Intersegment noninterest income    242    15    -     (257)   -     
Noninterest expense    11,646    3,891    272    -     15,809    
Intersegment noninterest expense    -     240    2    (242)   -     
Income (loss) before income taxes    2,785    1,320    (418)   13    3,700    
Income tax expense (benefit)    623    401    (165)   5    864    
Net income (loss) $  2,162    919    (253)   8    2,836    
               
               
Carolina Financial Corporation             
Segment Information, Continued             
(Unaudited)             
(Dollars in thousands)     
               
   For the Six Months Ended June 30, 2017   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Interest income $  38,949    822    13    8    39,792    
Interest expense    4,965    54    459    (54)   5,424    
Net interest income (expense)    33,984    768    (446)   62    34,368    
Provision for loan losses    -     -     -     -     -     
Noninterest income from external customers    5,912    10,123    -     -     16,035    
Intersegment noninterest income    483    64    -     (547)   -     
Noninterest expense    22,772    8,216    488    -     31,476    
Intersegment noninterest expense    -     480    3    (483)   -     
Income (loss) before income taxes    17,607    2,259    (937)   (2)   18,927    
Income tax expense (benefit)    4,656    375    (346)   (1)   4,684    
Net income (loss) $  12,951    1,884    (591)   (1)   14,243    
               
   For the Six Months Ended June 30, 2016   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Interest income $  27,080    698    9    66    27,853    
Interest expense    3,964    9    296    (9)   4,260    
Net interest income (expense)    23,116    689    (287)   75    23,593    
Provision for loan losses    -     -     -     -     -     
Noninterest income from external customers    4,211    9,254    -     -     13,465    
Intersegment noninterest income    485    34    -     (519)   -     
Noninterest expense    20,075    7,571    431    -     28,077    
Intersegment noninterest expense    -     481    4    (485)   -     
Income (loss) before income taxes    7,737    1,925    (722)   41    8,981    
Income tax expense (benefit)    2,162    605    (281)   16    2,502    
Net income (loss) $  5,575    1,320    (441)   25    6,479    
               
   For the Three Months Ended June 30, 
   Loan Originations Mortgage Banking Income Margin 
    2017  2016  2017  2016  2017  2016  
Additional segment information:             
Community banking $   24,416     24,629    582     509  2.38% 2.07% 
Wholesale mortgage banking    219,793     200,161    3,707     3,678  1.69% 1.84% 
Total mortgage banking income $   244,209     224,790    4,289     4,187  1.76% 1.86% 
               
   For the Six Months Ended June 30, 
   Loan Originations Mortgage Banking Income Margin 
    2017  2016  2017  2016  2017  2016  
Additional segment information:             
Community banking $   39,169     42,308    941     929  2.40% 2.20% 
Wholesale mortgage banking    400,623     386,960    6,956     6,433  1.74% 1.66% 
Total mortgage banking income $   439,792     429,268    7,897     7,362  1.80% 1.72% 
               
               
Carolina Financial Corporation             
Segment Information, Continued             
(Unaudited)             
(Dollars in thousands, except per share information)     
               
   For the Three Months Ended June 30, 2017   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Additional segment information (Non-GAAP):            
Income tax benefit from excess stock-based compensation $  801    396    -     -     1,197    
               
Income tax benefit of excess stock-based compensation on diluted earnings per share $  0.05    0.02    -     -     0.07    
               
   For the Three Months Ended June 30, 2016   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Additional segment information (Non-GAAP):            
Income tax benefit from excess stock-based compensation $  343    56    -     -     399    
               
Income tax benefit of excess stock-based compensation on diluted earnings per share $  0.02    0.00    -     -     0.03    
               
               
   For the Six Months Ended June 30, 2017   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Additional segment information (Non-GAAP):            
Income tax benefit from excess stock-based compensation $  1,018    427    -     -     1,445    
               
Income tax benefit of excess stock-based compensation on diluted earnings per share $  0.06    0.03    -     -     0.09    
               
   For the Six Months Ended June 30, 2016   
    Community   Mortgage          
    Banking   Banking   Other   Eliminations  Total   
Additional segment information (Non-GAAP):            
Income tax benefit from excess stock-based compensation $  343    56    -     -     399    
               
Income tax benefit of excess stock-based compensation on diluted earnings per share $  0.02    0.00    -     -     0.03    
               

 

            
Carolina Financial Corporation          
Reconciliation of Non-GAAP Financial Measures - Consolidated        
(Unaudited)          
(In thousands, except share data)  
   At the Month Ended
   June 30, March 31, December 31,   September 30,  June 30, 
    2017  2017  2016  2016  2016 
            
Core deposits:          
Noninterest-bearing demand accounts $   330,641     298,365    229,905    267,892    246,811 
Interest-bearing demand accounts    298,123     309,961    191,851    195,792    166,843 
Savings accounts    70,336     66,506    48,648    47,035    46,032 
Money market accounts    380,108     363,600    292,639    299,960    296,968 
 Total core deposits (Non-GAAP)    1,079,208     1,038,432    763,043    810,679    756,654 
            
Certificates of deposit:          
Less than $250,000    539,177     524,836    467,937    476,744    480,002 
$250,000 or more    45,344     44,452    27,280    24,853    26,532 
 Total certificates of deposit    584,521     569,288    495,217    501,597    506,534 
Total deposits $   1,663,729     1,607,720    1,258,260    1,312,276    1,263,188 
            
            
   At the Month Ended
   June 30, March 31,  December 31,   September 30,   June 30, 
    2017  2017  2016  2016  2016 
            
Tangible book value per share:           
Total stockholders' equity $   281,818     271,454    163,190    160,331    155,017 
Less intangible assets    (45,123)   (45,292)   (7,924)   (8,037)   (8,150)
Tangible common equity (Non-GAAP) $   236,695     226,162    155,266    152,294    146,867 
            
Issued and outstanding shares    16,156,943     16,185,408    12,548,328    12,546,220    12,545,282 
Less nonvested restricted stock awards    (101,489)   (227,439)   (211,908)   (216,828)   (219,228)
Period end dilutive shares     16,055,454     15,957,969    12,336,420    12,329,392    12,326,054 
            
Total stockholders equity $   281,818     271,454    163,190    160,331    155,017 
Divided by period end dilutive shares     16,055,454     15,957,969    12,336,420    12,329,392    12,326,054 
Common book value per share  $   17.55     17.01    13.23    13.00    12.58 
            
Tangible common equity (Non-GAAP) $   236,695     226,162    155,266    152,294    146,867 
Divided by period end dilutive shares    16,055,454     15,957,969    12,336,420    12,329,392    12,326,054 
Tangible common book value per share (Non-GAAP)$   14.74     14.17    12.59    12.35    11.92 
            
            
   At the Month Ended
   June 30, March 31, December 31,  September 30,  June 30, 
    2017  2017  2016  2016  2016 
Acquired and non-acquired loans:          
Acquired loans receivable $   278,275     303,244    119,422    129,505    130,228 
Non-acquired loans receivable    1,157,145     1,113,766    1,058,844    1,003,724    937,028 
Total loans receivable $   1,435,420     1,417,010    1,178,266    1,133,229    1,067,256 
% Acquired  19.39% 21.40% 10.14% 11.43% 12.20%
            
Non-acquired loans $   1,157,145     1,113,766    1,058,844    1,003,724    937,028 
Allowance for loan losses    10,750     10,715    10,688    10,340    10,297 
Allowance for loan losses to non-acquired loans (Non-GAAP)   0.93% 0.96% 1.01% 1.03% 1.10%
            
Total loans receivable  $   1,435,420     1,417,010    1,178,266    1,133,229    1,067,256 
Allowance for loan losses    10,750     10,715    10,688    10,340    10,297 
Allowance for loan losses to total loans receivable  0.75% 0.76% 0.91% 0.91% 0.96%
            
Carolina Financial Corporation          
Reconciliation of Non-GAAP Financial Measures  - Consolidated        
(Unaudited)          
(In thousands, except share data)  
   For the Three Months Ended
Operating Earnings and Performance Ratios: June 30, 
2017
 March 31, 
2017
 December 31, 
2016
 September 30, 
2016
 June 30, 
2016
Income before income taxes $   12,013     6,915    7,498    8,939    3,700 
Gain on sale of securities    (621)   (185)   (65)   (111)   (113)
Net loss on extinguishment of debt    -      -     1,694    118    47 
Fair value adjustments on interest rate swaps    69     58    (998)   (99)   226 
Merger related expenses    279     1,319    260    -     2,799 
Operating earnings before income taxes    11,740     8,107    8,389    8,847    6,659 
Tax expense (1)    2,612     2,358    2,627    2,967    1,555 
Operating earnings (Non-GAAP) $   9,128     5,749    5,762    5,880    5,104 
            
Average equity $   277,708     210,071    160,991    157,311    145,656 
Average assets $   2,166,803     1,768,323    1,651,653    1,626,717    1,482,963 
            
Average Equity $   277,708     210,071    160,991    157,311    145,656 
Less average intangible assets    (44,452)   (13,510)   (7,979)   (8,092)   (3,076)
Average tangible common equity (Non-GAAP) $   233,256     196,561    153,012    149,219    142,580 
            
Operating return on average assets (Non-GAAP)  1.69% 1.30% 1.40% 1.45% 1.38%
Operating return on average equity (Non-GAAP)  13.15% 10.95% 14.32% 14.95% 14.02%
Operating return on average tangible equity (Non-GAAP) 15.65% 11.70% 15.06% 15.76% 14.32%
            
Weighted average common shares outstanding:          
 Basic    16,029,332     13,919,711    12,336,420    12,327,921    11,908,282 
 Diluted    16,180,171     14,139,241    12,585,518    12,535,551    12,076,878 
Operating earnings per common share:          
 Basic (Non-GAAP) $   0.57     0.41    0.47    0.48    0.43 
 Diluted (Non-GAAP) $   0.56     0.41    0.46    0.47    0.42 
            
            
As Reported:          
Income before income taxes $   12,013     6,915    7,498    8,939    3,700 
Tax expense    2,673     2,011    2,348    2,998    864 
Net Income $   9,340     4,904    5,150    5,941    2,836 
            
Average equity $   277,708     210,071    160,991    157,311    145,656 
Average tangible equity (Non-GAAP) $   233,256     196,561    153,012    149,219    142,580 
Average assets $   2,166,803     1,768,323    1,651,653    1,626,717    1,482,963 
Return on average assets  1.72% 1.11% 1.25% 1.46% 0.76%
Return on average equity  13.45% 9.34% 12.80% 15.11% 7.79%
Return on average tangible equity (Non-GAAP)  16.02% 9.98% 13.46% 15.93% 7.96%
            
Weighted average common shares outstanding:          
 Basic    16,029,332     13,919,711    12,336,420    12,327,921    11,908,282 
 Diluted    16,180,171     14,139,241    12,585,518    12,535,551    12,076,878 
Earnings per common share:          
 Basic $   0.58     0.35    0.42    0.48    0.24 
 Diluted $   0.58     0.35    0.41    0.47    0.23 
            
            
(1)  Tax expense is determined using the effective tax rate reflected in the accompanying income statement for the applicable reporting period.
 

 

Carolina Financial Corporation          
Reconciliation of Non-GAAP Financial Measures - Community Banking Segment      
(Unaudited)          
(In thousands, except share data)  
            
   For the Three Months Ended
   June 30, 
2017
 March 31, 
2017
 December 31, 
2016
 September 30, 
2016
 June 30, 
2016
Segment net income:          
Community banking $   8,443   $  4,509     4,565     4,734     2,162 
Wholesale mortgage banking    1,238      645     806     1,402     919 
Other    (346)    (244)    (232)    (228)    (253)
Eliminations    5      (6)    11     33     8 
Total net income $   9,340   $  4,904     5,150     5,941     2,836 
            
Community banking segment operating earnings:          
Income before income taxes $   11,232   $  6,375     6,545     6,975     2,785 
Tax expense (1)    2,789      1,866     1,980     2,241     623 
Bank segment net income $   8,443   $  4,509     4,565     4,734     2,162 
            
Weighted average common shares outstanding:          
 Basic    16,029,332      13,919,711     12,336,420     12,327,921     11,908,282 
 Diluted    16,180,171      14,139,241     12,585,518     12,535,551     12,076,878 
            
Earnings per common share:          
 Basic $   0.53   $  0.32  $  0.37  $  0.38  $  0.18 
 Diluted $   0.52   $  0.32  $  0.36  $  0.38  $  0.18 
            
Bank segment income before taxes $   11,232   $  6,375     6,545     6,975     2,785 
Gain on sale of securities    (621)    (185)    (65)    (111)    (113)
Net loss on extinguishment of debt    -       -      1,693     118     47 
Fair value adjustments on interest rate swaps    69      58     (998)    (99)    226 
Merger related expenses (2)    279      1,311     254     -      2,697 
Operating earnings before income taxes    10,959      7,559     7,429     6,883     5,642 
Tax expense (1)    2,721      2,213     2,247     2,211     1,262 
Operating bank segment earnings (Non-GAAP) $   8,238   $  5,346     5,182     4,672     4,380 
            
Operating bank segment earnings per common share:          
 Basic (Non-GAAP) $   0.51   $  0.38  $  0.42  $  0.38  $  0.37 
 Diluted (Non-GAAP) $   0.51   $  0.38  $  0.41  $  0.37  $  0.36 
            
(1)  Tax expense is determined using the effective tax rate computed for the applicable business segment.
(2)  Remaining merger related costs were incurred within the category "Other" segment earnings. 

            

Contact Data