Carolina Financial Corporation Reports Results for Third Quarter of 2018


CHARLESTON, S.C., Oct. 24, 2018 (GLOBE NEWSWIRE) -- Carolina Financial Corporation (the “Company”) (NASDAQ: CARO) today announced financial results for the third quarter of 2018. 

Financial highlights at and for the periods ended September 30, 2018, include:

  • Net income for the third quarter 2018 increased 90.2% to $15.2 million, or $0.66 per diluted share, from $8.0 million, or $0.49 per diluted share for the third quarter of 2017.
  • Operating earnings for the third quarter of 2018, which exclude certain non-operating income and expenses, increased 94.7% to $15.4 million, or $0.67 per diluted share, from $7.9 million, or $0.49 per diluted share, for the third quarter of 2017.
  • Operating earnings for Q3 2018 have been adjusted to eliminate the following significant items:
    • The fair value gain on interest rate swaps of $628,000.
    • The loss on sale of securities of $849,000.
  • Performance ratios for Q3 2018 compared to Q3 2017:
    • Return on average assets was 1.66% compared to 1.43%.
    • Operating return on average assets was 1.68% compared to 1.42%.
    • Return on average tangible equity was 14.68% compared to 13.24%.
    • Operating return on average tangible equity was 14.85% compared to 13.08%.
  • Loans receivable, gross grew $137.9 million, or at an annualized rate of 7.9% since December 31, 2017.
  • Nonperforming assets to total assets were 0.32% at September 30, 2018 compared to 0.20% at December 31, 2017.
  • Total deposits increased $154.7 million since December 31, 2017. Core deposits increased $49.0 million since December 31, 2017.

“Despite the impacts of Hurricane Florence on our markets in the third quarter, we continued to see the impact of solid organic growth and prior acquisitions on earnings. Overall, results for the third quarter of 2018 continued to improve with an increase of 90.2% in net income to $15.2 million compared to the third quarter of 2017,” stated Jerry Rexroad, Chief Executive Officer.

Hurricane Florence Update

On September 14, 2018, Hurricane Florence made landfall near Wilmington, NC. As a result of Florence, our markets’ business activities were significantly impacted along the Eastern and Coastal regions of the Carolinas. The impact of Florence on our third quarter results is difficult to quantify. However, we believe the hurricane adversely impacted our operating earnings in the following areas:

  • Limited mortgage banking activities in Eastern and Coastal markets during most of September 2018.
  • Delayed closings on mortgage loans, in which we provided free extensions to customers, reducing margin.
  • Costs related to relocating employees, repairs of facilities, compensation costs and contributions to relief efforts.
  • Refunds of foreign ATM fees to customers affected by the storm.
  • Delayed closings on commercial loans and limited business activity for most of September in the impacted areas.
  • Increased provision for loan losses for unknown impacts of Florence.

The aggregate financial effects of these items was a reduction in income and an increase in expense of approximately $500,000 to $600,000 pretax for the quarter. We are continuing to assess the impact of Florence on the economic prospects of our markets affected by it in future periods.

Financial Results

Carolina Financial Corporation

  • The Company reported net income for the three months ended September 30, 2018 of $15.2 million, or $0.66 per diluted share, as compared to $8.0 million, or $0.49 per diluted share, for the three months ended September 30, 2017. The Company reported net income for the nine months ended September 30, 2018 of $34.2 million or $1.57 per diluted share, as compared to $22.2 million, or $1.47 per diluted share, for the nine months ended September 30, 2017. Included in net income for the nine months ended September 30, 2018 and 2017 were pretax merger-related expenses of $15.2 million and $1.9 million, respectively. 
  • Operating earnings for the third quarter of 2018, which excludes certain non-operating income and expenses, increased 94.7% to $15.4 million, or $0.67 per diluted share, from $7.9 million, or $0.49 per diluted share, for the third quarter of 2017. Operating earnings for the nine months ended September 30, 2018, which excludes certain non-operating income and expenses, increased 101.4% to $45.9 million, or $2.10 per diluted share, from $22.8 million, or $1.50 per diluted share, for the same period of 2017.
  • The Company’s net interest margin-tax equivalent increased to 4.15% for the third quarter of 2018 compared to 3.94% for the third quarter of 2017.
  • The Company reported common book value per share of $25.14 and $22.76 as of September 30, 2018 and December 31, 2017, respectively. Tangible common book value per share was $18.69 and $15.71 as of September 30, 2018 and December 31, 2017, respectively.
  • At September 30, 2018, the Company’s regulatory capital ratios exceeded the minimum levels currently required. Stockholders’ equity totaled $564.0 million as of September 30, 2018 compared to $475.4 million at December 31, 2017. Tangible equity to tangible assets at September 30, 2018 was 11.7% compared to 9.7% at December 31, 2017.

Community Banking

  • Community banking segment net income increased 94.8% to $15.3 million for the three months ended September 30, 2018 compared to $7.8 million for the three months ended September 30, 2017. The community banking segment net income increased 64.4% to $34.2 million for the nine months ended September 30, 2018 compared to $20.8 million for the nine months ended September 30, 2017. Included in net income for the nine months ended September 30, 2018 and 2017 were pretax merger-related expenses of $15.2 million and $1.9 million, respectively. And, as noted above, community banking net income during the third quarter of 2018 was adversely affected by Hurricane Florence.
  • Community banking segment operating earnings increased 99.4% to $15.4 million for the three months ended September 30, 2018 compared to $7.7 million for the three months ended September 30, 2017. The community banking segment operating earnings increased 115.3% to $45.9 million for the nine months ended September 30, 2018 compared to $21.3 million for the nine months ended September 30, 2017. Provision for loan loss during the three months ended September 30, 2018 was $750,000. There was no provision for loan loss during the three months ended September 30, 2017. Asset quality and historical loss experience continue to remain favorable. The provision for loan loss was primarily driven by organic loan growth and unknown potential storm related impacts.
  • Non-performing assets were 0.32% and 0.20% of total assets at September 30, 2018 and December 31, 2017, respectively.
  • Loans receivable, gross increased to $2.5 billion at September 30, 2018 compared to $2.3 billion at December 31, 2017. Loans increased $137.9 million for the nine months ended September 30, 2018, or at an annualized rate of 7.9% over December 31, 2017.
  • Total deposits increased $154.7 million since December 31, 2017. As of September 30, 2018 and December 31, 2017, core deposits, defined as demand deposits, savings accounts and money market accounts, comprised approximately 64.9% and 66.9% respectively, of total deposits.

Wholesale Mortgage Banking

  • Net income for the wholesale mortgage banking segment was $555,000 for the three months ended September 30, 2018 compared to $449,000 for the three months ended September 30, 2017. The increase in the three months ended September 30, 2018 was primarily due to higher mortgage servicing income on higher average servicing balances, partially offset by the impact of Hurricane Florence on origination activity and closings. Net income was $1.7 million for the nine months ended September 30, 2018 compared to $2.3 million for the nine months ended September 30, 2017. The decrease in the nine months ended September 30, 2018 was primarily due to a decrease in mortgage banking income, early lease termination costs, and loss on sale of other real estate expense incurred in second quarter 2018, and the impact of Hurricane Florence in the third quarter. Additionally, income taxes in 2017 were reduced due to tax benefits related to the vesting of employee stock-based compensation.
  • Net margin was 1.65% for the three months ended September 30, 2018 compared to 1.44% for the three months ended September 30, 2017. Originations for the three months ended September 30, 2018 and 2017 were $190.1 million and $217.0 million, respectively. Originations during September 2018 were affected by storm related interruptions. Net margin was 1.71% for the nine months ended September 30, 2018 compared to 1.65% for the nine months ended September 30, 2017. Originations for the nine months ended September 30, 2018 and 2017 were $576.2 million and $611.6 million, respectively.

Dividend Declared

On October 17, 2018, the Company declared a $0.07 dividend per common share, payable on January 4, 2019, to stockholders of record on December 14, 2018.

Conference Call

A conference call will be held at 10:00 a.m., Eastern Time on October 25, 2018. 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 7386054. 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 7386054.

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 September 30, 2018, Carolina Financial Corporation had approximately $3.7 billion in total assets and Crescent Mortgage Company was approved to originate loans in 48 states partnering with community banks, credit unions and mortgage brokers. 

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; (9) disruption from acquisitions may make it more difficult to maintain relationships with clients, associates, or suppliers; and (10) the impact of recent and future hurricanes and other natural disasters on our loan portfolio and the economic prospects of our coastal markets. 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
            
         September 30, 2018 December 31, 2017
         (Unaudited) (Audited)
            
         (Dollars in thousands)
ASSETS        
 Cash and due from banks    $   37,930   25,254 
 Interest-bearing cash       38,017   55,998 
  Cash and cash equivalents       75,947   81,252 
 Securities available-for-sale       817,745   743,239 
 Federal Home Loan Bank stock, at cost      17,446   19,065 
 Other investments       3,428   3,446 
 Derivative assets        6,151   2,803 
 Loans held for sale       25,356   35,292 
 Loans receivable, gross       2,457,464   2,319,528 
 Allowance for loan losses       (13,615) (11,478)
  Loans receivable, net       2,443,849   2,308,050 
            
 Premises and equipment, net       61,702   61,407 
 Accrued interest receivable       13,390   11,992 
 Real estate acquired through foreclosure, net     1,601   3,106 
 Deferred tax assets, net       6,746   2,436 
 Mortgage servicing rights       32,995   21,003 
 Cash value life insurance       58,354   57,195 
 Core deposit intangible       17,225   19,601 
 Goodwill        127,592   127,592 
 Other assets        11,958   21,538 
  Total assets     $   3,721,485   3,519,017 
            
LIABILITIES AND STOCKHOLDERS' EQUITY     
Liabilities:        
 Noninterest-bearing deposits    $   567,394   525,615 
 Interest-bearing deposits       2,192,229   2,079,314 
  Total deposits        2,759,623   2,604,929 
 Short-term borrowed funds       320,500   340,500 
 Long-term debt        44,391   72,259 
 Derivative liabilities       -    156 
 Drafts outstanding       8,593   7,324 
 Advances from borrowers for insurance and taxes     5,435   3,005 
 Accrued interest payable       1,793   1,126 
 Reserve for mortgage repurchase losses      1,442   1,892 
 Dividends payable to stockholders      1,580   1,051 
 Accrued expenses and other liabilities      14,101   11,394 
  Total liabilities       3,157,458   3,043,636 
Stockholders' equity:       
 Preferred stock        -   - 
 Common stock        226   210 
 Additional paid-in capital       412,990   348,037 
 Retained earnings       153,371   123,537 
 Accumulated other comprehensive (loss) income, net of tax     (2,560) 3,597 
  Total stockholders' equity       564,027   475,381 
 Total liabilities and stockholders' equity   $   3,721,485   3,519,017 
            


            
CAROLINA FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
            
      For the Three Months For the Nine Months
      Ended September 30, Ended September 30,
        
       2018  2017  2018  2017 
                  
      (In thousands, except share data)
Interest income        
 Loans   $   33,623     18,960    98,037     52,207 
 Investment securities    6,912     3,761    18,979     9,975 
 Dividends from Federal Home Loan Bank stock   313     135    751     351 
 Other interest income    137     70    371     185 
  Total interest income    40,985     22,926    118,138     62,718 
Interest expense          
 Deposits     5,029     2,422    12,919     6,212 
 Short-term borrowed funds    1,529     441    4,488     1,225 
 Long-term debt     544     514    1,813     1,364 
  Total interest expense    7,102     3,377    19,220     8,801 
Net interest income     33,883     19,549    98,918     53,917 
Provision for loan losses    750     -     1,309     -  
 Net interest income after provision for loan losses   33,133     19,549    97,609     53,917 
Noninterest income          
 Mortgage banking income    3,685     3,625    11,701     11,522 
 Deposit service charges    2,084     1,072    6,096     2,928 
 Net (loss) gain on sale of securities   (849)   368    (2,292)   1,174 
 Fair value adjustments on interest rate swaps   628     90    1,883     (37)
 Net increase in cash value life insurance   378     267    1,153     759 
 Mortgage loan servicing income    2,313     1,652    6,428     4,822 
 Other       2,061     801    6,408     2,742 
  Total noninterest income    10,300     7,875    31,377     23,910 
Noninterest expense          
 Salaries and employee benefits    13,451     8,623    40,660     26,487 
 Occupancy and equipment    4,113     2,508    11,860     7,129 
 Marketing and public relations    312     385    1,011     1,182 
 FDIC insurance     285     205    805     380 
 Recovery of mortgage loan repurchase losses   (150)   (225)   (450)   (675)
 Legal expense     94     157    327     373 
 Other real estate (income) expense, net   (13)   (5)   (2)   40 
 Mortgage subservicing expense    640     494    1,772     1,485 
 Amortization of mortgage servicing rights   1,099     748    2,967     2,083 
 Merger-related expenses    -      311    15,216     1,910 
 Other      4,171     2,255    11,806     6,538 
  Total noninterest expense    24,002     15,456    85,972     46,932 
Income before income taxes    19,431     11,968    43,014     30,895 
Income tax expense     4,227     3,975    8,788     8,659 
 Net income  $   15,204     7,993    34,226     22,236 
              
Earnings per common share:         
 Basic   $   0.67     0.50     1.58     1.48  
 Diluted  $   0.66     0.49     1.57     1.47  
Dividends Per Common Share $   0.07     0.04     0.18     0.12  
Weighted average common shares outstanding:        
 Basic      22,678,681     16,029,332    21,616,485     14,980,349 
 Diluted     22,898,983     16,187,869    21,842,769     15,146,972 
              


 
CAROLINA FINANCIAL CORPORATION
(Unaudited)
(Dollars in thousands)
 
               
      At or for the Three Months Ended
Selected Financial Data:  September 30, 
2018
 June 30,
2018
 March 31,
2018
 December 31,
2017
 September 30,
2017
               
Selected Average Balances:           
Total assets   $   3,663,915   3,627,402  3,522,407  3,048,214  2,230,586 
Investment securities and FHLB stock    831,793   809,625  770,161  647,276  521,569 
Loans receivable, net      2,402,075   2,401,075  2,322,203  2,003,429  1,463,771 
Loans held for sale      23,692   23,137  21,645  25,001  27,282 
Deposits       2,735,346   2,677,401  2,616,640  2,352,303  1,710,263 
Stockholders' equity      559,401   497,694  477,830  380,529  286,524 
               
Performance Ratios (annualized):           
Return on average stockholders' equity  10.87% 12.03% 3.40% 6.65% 11.16%
Retun on average tangible equity (Non-GAAP)  14.68% 17.02% 4.90% 8.78% 13.24%
Return on average assets   1.66% 1.65% 0.46% 0.83% 1.43%
Operating return on average stockholders' equity (Non-GAAP)  10.99% 12.54% 12.51% 11.69% 11.02%
Operating return on average tangible equity (Non-GAAP)  14.85% 17.74% 18.06% 15.44% 13.08%
Operating return on average assets (Non-GAAP)  1.68% 1.72% 1.70% 1.46% 1.42%
Average earning assets to average total assets  89.59% 89.82% 89.28% 89.25% 91.09%
Average loans receivable to average deposits  87.82% 89.68% 88.75% 85.17% 85.59%
Average stockholders' equity to average assets  15.27% 13.72% 13.57% 12.48% 12.85%
Net interest margin-tax equivalent (1)  4.15% 4.11% 4.20% 4.19% 3.94%
Net charge-offs  (recoveries) to average loans          
 receivable    0.02% 0.04% (0.21)% 0.02% 0.02%
Nonperforming assets to period end loans          
 receivable    0.49% 0.42% 0.45% 0.30% 0.44%
Nonperforming assets to total assets  0.32% 0.28% 0.30% 0.20% 0.29%
Nonperforming loans to total loans   0.43% 0.35% 0.36% 0.17% 0.33%
Allowance for loan losses as a percentage of          
 gross loans receivable (end of period) (2)  0.55% 0.54% 0.53% 0.49% 0.72%
Allowance for loan losses as a percentage of gross          
 non-acquired loans receivable (Non-GAAP)  0.80% 0.80% 0.85% 0.84% 0.87%
Allowance for loan losses as a percentage          
 of nonperforming loans (2)   129.26% 153.84% 146.93% 291.81% 216.53%
               
Nonperforming Assets:            
Nonacquired loans 90 days or more past due          
 and still accruing   $   32   19  -  -  - 
Nonacquired nonaccrual loans     10,501   8,423  8,649  3,934  4,924 
 Total nonperforming loans     10,533   8,442  8,649  3,934  4,924 
Real estate acquired through foreclosure, net    1,601   1,726  1,963  3,106  1,640 
 Total nonperforming assets  $   12,134   10,168  10,612  7,040  6,564 
               
               
               
(1) Net interest margin-tax equivalent reflects tax-exempt income on a tax-equivalent basis.
(2) Acquired loans represent 30.5%, 33.5%, 36.8%, 41.1%, and 17.3%,  of gross loans receivable at September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017, respectively.
               


                
Carolina Financial Corporation 
Segment Information               
(Unaudited)
(Dollars in thousands)     
                
    For the Three Months For the Nine Months Increase (Decrease)
    September 30,  Ended September 30, Three  Nine
     2018  2017  2018  2017  Months  Months
Segment net income:             
Community banking $   15,263     7,837    34,175     20,788    7,426     13,387 
Wholesale mortgage banking    555     449    1,716     2,333    106     (617)
Other      (606)   (320)   (1,672)   (910)   (286)    (762)
Eliminations    (8)   27    7     25    (35)    (18)
Total net income $   15,204     7,993    34,226     22,236    7,211     11,990 
                
    For the Three Months Ended   
    September 30, 
  2018
 June 30, 
  2018
 March 31, 
  2018
 December 31, 
  2017
 September 30, 
  2017
   
Segment net income:             
Community banking  $   15,263     14,928    3,984    6,050    7,837    
Wholesale mortgage banking    555     598    562    118    449    
Other      (606)   (568)   (497)   124    (320)   
Eliminations    (8)   8    7    36    27    
Total net income $   15,204     14,966    4,056    6,328    7,993    
                
    For the Three Months Ended September 30, 2018   
     Community   Mortgage          
     Banking   Banking   Other   Eliminations  Total   
Interest income $  40,588    472    14    (89)   40,985    
Interest expense    6,582    113    520    (113)   7,102    
Net interest income (expense)     34,006    359    (506)   24    33,883    
Provision for loan losses     750    -     -     -     750    
Noninterest income from external customers    5,060    5,240    -     -     10,300    
Intersegment noninterest income     242    36    -     (278)   -     
Noninterest expense    19,041    4,674    287      24,002    
Intersegment noninterest expense    -     242    -     (242)   -     
Income (loss) before income taxes    19,517    719    (793)   (12)   19,431    
Income tax expense (benefit)    4,254    164    (187)   (4)   4,227    
Net income (loss) $  15,263    555    (606)   (8)   15,204    
                
    For the Three Months Ended September 30, 2017   
     Community   Mortgage          
     Banking   Banking   Other   Eliminations  Total   
Interest income $  22,460    480    8    (22)   22,926    
Interest expense    3,086    65    291    (65)   3,377    
Net interest income (expense)    19,374    415    (283)   43    19,549    
Provision for loan losses    -     -     -     -     -     
Noninterest income from external customers    3,097    4,778    -     -     7,875    
Intersegment noninterest income    242    -     -     (242)   -     
Noninterest expense    10,999    4,234    223    -     15,456    
Intersegment noninterest expense    -     240    2    (242)   -     
Income (loss) before income taxes    11,714    719    (508)   43    11,968    
Income tax expense (benefit)    3,877    270    (188)   16    3,975    
Net income (loss) $  7,837    449    (320)   27    7,993    
                
                
                
                
Carolina Financial Corporation    
Segment Information, Continued    
(Unaudited)   
(Dollars in thousands)     
                
    For the Nine Months Ended September 30, 2018   
     Community   Mortgage          
     Banking   Banking   Other   Eliminations  Total   
Interest income $  116,905    1,361    41    (169)   118,138    
Interest expense    17,732    244    1,488    (244)   19,220    
Net interest income (expense)    99,173    1,117    (1,447)   75    98,918    
Provision for loan losses    1,284    25    -     -     1,309    
Noninterest income from external customers    15,690    15,599    88    -     31,377    
Intersegment noninterest income    724    64    -     (788)   -     
Noninterest expense    71,318    13,809    845    -     85,972    
Intersegment noninterest expense    -     725    -     (725)   -     
Income (loss) before income taxes    42,985    2,221    (2,204)   12    43,014    
Income tax expense (benefit)    8,810    505    (532)   5    8,788    
Net income (loss) $  34,175    1,716    (1,672)   7    34,226    
                
    For the Nine Months Ended September 30, 2017   
     Community   Mortgage          
     Banking   Banking   Other   Eliminations  Total   
Interest income $  61,409    1,302    21    (14)   62,718    
Interest expense    8,051    119    750    (119)   8,801    
Net interest income (expense)    53,358    1,183    (729)   105    53,917    
Provision for loan losses    -     -     -     -     -     
Noninterest income from external customers    9,011    14,899    -     -     23,910    
Intersegment noninterest income    725    64    -     (789)   -     
Noninterest expense    33,773    12,448    711    -     46,932    
Intersegment noninterest expense    -     720    5    (725)   -     
Income (loss) before income taxes    29,321    2,978    (1,445)   41    30,895    
Income tax expense (benefit)    8,533    645    (535)   16    8,659    
Net income (loss) $  20,788    2,333    (910)   25    22,236    
                
                
                
                
                
    For the Three Months Ended September 30,
    Loan Originations Mortgage Banking Income Margin
     2018  2017  2018  2017  2018   2017 
Additional segment information:             
Community banking $   27,563     20,342    541     500  1.96%  2.46%
Wholesale mortgage banking    190,142     217,014    3,144     3,125  1.65%  1.44%
Total   $   217,705     237,356    3,685     3,625  1.69%  1.53%
                
                
    For the Nine Months Ended September 30,
    Loan Originations Mortgage Banking Income Margin
     2018  2017  2018  2017  2018   2017 
Additional segment information:             
Community banking $   91,786     59,511    1,843     1,441  2.01%  2.42%
Wholesale mortgage banking    576,205     611,597    9,858     10,081  1.71%  1.65%
Total   $   667,991     671,108    11,701     11,522  1.75%  1.72%
                


              
Carolina Financial Corporation
Reconciliation of Non-GAAP Financial Measures - Consolidated
(Unaudited)
(In thousands, except share data)  
     At the Month Ended
     September 30, June 30, March 31, December 31, September 30,
      2018   2018   2018   2017   2017 
              
Core deposits:           
Noninterest-bearing demand accounts$   567,394    577,568   547,744   525,615   333,267 
Interest-bearing demand accounts   579,522    584,719   558,942   551,308   309,241 
Savings accounts     190,946    198,571   212,249   213,142   69,552 
Money market accounts   453,957    458,558   463,676   452,734   377,754 
 Total core deposits (Non-GAAP)   1,791,819    1,819,416   1,782,611   1,742,799   1,089,814 
              
Certificates of deposit:           
Less than $250,000     863,290    788,693   791,789   755,887   567,483 
$250,000 or more     104,514    100,689   102,569   106,243   50,357 
 Total certificates of deposit    967,804    889,382   894,358   862,130   617,840 
Total deposits  $   2,759,623    2,708,798   2,676,969   2,604,929   1,707,654 
              
     At the Month Ended
     September 30, June 30, March 31, December 31, September 30,
      2018   2018   2018   2017   2017 
              
Tangible book value per share:          
Total stockholders' equity$   564,027    551,784   475,046   475,381   290,224 
Less intangible assets     (144,817)  (145,595)  (146,387)  (147,193)  (44,953)
Tangible common equity (Non-GAAP)$   419,210    406,189   328,659   328,188   245,271 
              
Issued and outstanding shares   22,570,445    22,570,182   21,057,539   21,022,202   16,159,309 
Less nonvested restricted stock awards   (135,045)  (137,345)  (136,395)  (134,302)  (99,639)
Period end dilutive shares   22,435,400    22,432,837   20,921,144   20,887,900   16,059,670 
              
Total stockholders' equity$   564,027   $551,784  $475,046  $475,381  $290,224 
Divided by period end dilutive shares   22,435,400    22,432,837   20,921,144   20,887,900   16,059,670 
Common book value per share$   25.14   $24.60  $22.71  $22.76  $18.07 
              
Tangible common equity (Non-GAAP)$   419,210   $406,189  $328,659  $328,188  $245,271 
Divided by period end dilutive shares   22,435,400    22,432,837   20,921,144   20,887,900   16,059,670 
Tangible common book value per share (Non-GAAP)$   18.69   $18.11  $15.71  $15.71  $15.27 
              
     At the Month Ended
     September 30, June 30, March 31, December 31, September 30,
      2018   2018   2018   2017   2017 
Acquired and non-acquired loans:         
Acquired loans receivable$   749,442    813,688   877,012   952,220   257,461 
Non-acquired gross loans receivable   1,708,022    1,613,533   1,503,006   1,367,308   1,227,000 
Total gross loans receivable$   2,457,464    2,427,221   2,380,018   2,319,528   1,484,461 
% Acquired   30.50%  33.52%  36.85%  41.05%  17.34%
              
Non-acquired loans  $   1,708,022    1,613,533   1,503,006   1,367,308   1,227,000 
Allowance for loan losses   13,615    12,987   12,708   11,478   10,662 
Allowance for loan losses to non-acquired loans (Non-GAAP) 0.80%  0.80%  0.85%  0.84%  0.87%
              
Total gross loans receivable$   2,457,464    2,427,221   2,380,018   2,319,528   1,484,461 
Allowance for loan losses   13,615    12,987   12,708   11,478   10,662 
Allowance for loan losses to total gross loans receivable 0.55%  0.54%  0.53%  0.49%  0.72%
              
              


                   
Carolina Financial Corporation 
Reconciliation of Non-GAAP Financial Measures  - Consolidated 
(Unaudited)                
(In thousands, except share data)      
                   
      For the Three Months Ended For the Nine Months Ended
      September 30, 
  2018
 June 30, 
  2018
 March 31, 
  2018
 December 31, 
  2017
 September 30, 
  2017
 September 30, 
  2018
 September 30, 
  2017
As Reported:                
Income before income taxes  $   19,431      19,002     4,581     10,630     11,968     43,014      30,895 
Tax expense      4,227      4,036     525     4,302     3,975     8,788      8,659 
Net Income   $   15,204      14,966     4,056     6,328     7,993     34,226      22,236 
                   
Average equity   $   559,401   $  497,694  $  477,830  $  380,529  $  286,524  $   512,268   $  258,101 
Average tangible equity (Non-GAAP) $   414,205   $  351,703  $  331,047  $  288,156  $  241,489  $   366,284   $  213,122 
Average assets   $   3,663,915   $  3,627,401  $  3,522,407  $  3,048,214  $  2,230,586  $   3,605,432   $  2,055,237 
                   
Return on average assets   1.66%  1.65%  0.46%  0.83%  1.43%  1.27%  1.44%
Return on average equity   10.87%  12.03%  3.40%  6.65%  11.16%  8.91%  11.49%
Return on average tangible equity (Non-GAAP)  14.68%  17.02%  4.90%  8.78%  13.24%  12.46%  13.91%
Tangible equity to tangible assets    11.72%  11.45%  9.65%  9.73%  11.09%  11.72%  11.09%
                   
Weighted average common shares outstanding:              
 Basic       22,678,681      21,243,094     20,908,225     19,207,307     16,029,332     21,616,485      14,980,349 
 Diluted      22,898,983      21,454,039     21,119,316     19,443,353     16,187,869     21,842,769      15,146,972 
Earnings per common share:               
 Basic    $   0.67   $  0.70  $  0.19  $  0.33  $  0.50  $   1.58   $  1.48 
 Diluted   $   0.66   $  0.70  $  0.19  $  0.33  $  0.49  $   1.57   $  1.47 
                   
                   
Operating Earnings and Performance Ratios:              
Income before income taxes  $   19,431      19,002     4,581     10,630     11,968     43,014      30,895 
(Gain)/loss on sale of securities     849      746     697     242     (368)    2,292      (1,174)
Fair value adjustments on interest rate swaps    (628)    (451)    (803)    (419)    (90)    (1,883)    37 
Merger related expenses     -       506     14,710     6,391     311     15,216      1,910 
Operating earnings before income taxes    19,652      19,803     19,185     16,844     11,821     58,639      31,668 
Tax expense (1)      4,279      4,205     4,242     5,721     3,926     12,726      8,876 
Operating earnings (Non-GAAP)  $   15,373      15,598     14,943     11,123     7,895     45,913      22,792 
                   
Average equity   $   559,401      497,694     477,830     380,529     286,524     512,268      258,101 
Less average intangible assets     (145,196)    (145,991)    (146,783)    (92,373)    (45,035)    (145,984)    (44,979)
Average tangible common equity (Non-GAAP) $   414,205      351,703     331,047     288,156     241,489     366,284      213,122 
                   
Average assets   $   3,663,915      3,627,401     3,522,407     3,048,214     2,230,586     3,605,432      2,055,237 
Less average intangible assets     (145,196)    (145,991)    (146,783)    (92,373)    (45,035)    (145,984)    (44,979)
Average tangible assets (Non-GAAP) $   3,518,719      3,481,410     3,375,624     2,955,841     2,185,551     3,459,448      2,010,258 
                   
Operating return on average assets (Non-GAAP)  1.68%  1.72%  1.70%  1.46%  1.42%  1.70%  1.48%
Operating return on average equity (Non-GAAP)  10.99%  12.54%  12.51%  11.69%  11.02%  11.95%  11.77%
Operating return on average tangible assets (Non-GAAP) 1.75%  1.79%  1.77%  1.51%  1.44%  1.77%  1.51%
Operating return on average tangible equity (Non-GAAP) 14.85%  17.74%  18.06%  15.44%  13.08%  16.71%  14.26%
                   
Weighted average common shares outstanding:              
 Basic       22,678,681      21,243,094     20,908,225     19,207,307     16,029,332     21,616,485      14,980,349 
 Diluted      22,898,983      21,454,039     21,119,316     19,443,353     16,187,869     21,842,769      15,146,972 
Operating earnings per common share:              
 Basic (Non-GAAP)  $   0.68   $  0.73  $  0.71  $  0.58  $  0.49  $   2.12   $   1.52  
 Diluted (Non-GAAP)  $   0.67   $  0.73  $  0.71  $  0.57  $  0.49  $   2.10   $   1.50  
                   
(1)  Tax expense is determined using the effective tax rate adjusted to eliminate the impact of the non-operating items.    
                   


                  
Carolina Financial Corporation 
Reconciliation of Non-GAAP Financial Measures - Community Banking Segment 
(Unaudited) 
(In thousands, except share data) 
                  
     For the Three Months Ended For the Nine Months Ended
     September 30, 
  2018
 June 30, 
  2018
 March 31, 
  2018
 December 31, 
  2017
 September 30, 
  2017
 September 30, 
  2018
 September 30, 
  2017
Segment net income:               
Community banking  $   15,263      14,928     3,984     6,052     7,837     34,175      20,788 
Wholesale mortgage banking     555      598     562     117     449     1,716      2,333 
Other      (606)    (568)    (497)    124     (320)    (1,672)    (910)
Eliminations     (8)    8     7     35     27     7      25 
Total net income  $   15,204      14,966     4,056     6,328     7,993     34,226      22,236 
                  
Community banking segment operating earnings:              
Income before income taxes $   19,517      18,924     4,545     10,447     11,714     42,985      29,321 
Tax expense (1)     4,254      3,996     561     4,397     3,877     8,810      8,533 
Bank segment net income $   15,263      14,928     3,984     6,050     7,837     34,175      20,788 
                  
Weighted average common shares outstanding:              
 Basic      22,678,681      21,243,094     20,908,225     19,207,307     16,029,332     21,616,485      14,980,349 
 Diluted     22,898,983      21,454,039     21,119,316     19,443,353     16,187,869     21,842,769      15,146,972 
                  
Bank segment earnings per common share:              
 Basic   $   0.67   $  0.70  $  0.19  $  0.31  $  0.49  $   1.58   $  1.39 
 Diluted  $   0.67   $  0.70  $  0.19  $  0.31  $  0.48  $   1.56   $  1.37 
                  
Bank segment income before taxes $   19,517   $  18,924     4,545     10,447     11,714     42,985      29,321 
(Gain) loss on sale of securities    849      746     692     242     (368)    2,287      (1,174)
Fair value adjustments on interest rate swaps    (628)    (451)    (755)    (419)    (90)    (1,835)    37 
Merger related expenses    -       506     14,710     6,391     311     15,216      1,901 
Operating earnings before income taxes    19,738      19,725     19,192     16,661     11,567     58,653      30,085 
Tax expense (1)     4,306      4,152     4,288     5,778     3,828     12,746      8,762 
Operating bank segment earnings (Non-GAAP) $   15,432   $  15,573     14,904     10,883     7,739     45,907      21,323 
                  
                  
Operating bank segment earnings per common share:              
 Basic (Non-GAAP) $   0.68   $  0.73  $  0.71  $  0.57  $  0.48  $   2.12   $  1.42 
 Diluted (Non-GAAP) $   0.67   $  0.73  $  0.71  $  0.56  $  0.48  $   2.10   $  1.41 
                  
(1)  Tax expense is determined using the effective tax rate adjusted to eliminate the impact of the non-operating items.