Carolina Financial Corporation Reports Results for First Quarter of 2018


CHARLESTON, S.C., April 30, 2018 (GLOBE NEWSWIRE) -- Carolina Financial Corporation (the “Company”) (NASDAQ:CARO) today announced financial results for the first quarter of 2018. 

Financial highlights at and for the three months ended March 31, 2018, include:

  • Net income for the first quarter 2018 was $4.1 million, or $0.19 per diluted share, down from $4.9 million, or $0.35 per diluted share for the first quarter of 2017.  Included in net income are pretax merger-related expenses of $14.7 million for the first quarter of 2018 compared to $1.3 million for the first quarter of 2017.
  • Operating earnings for the first quarter of 2018, which exclude certain non-operating income and expenses, increased 160.0% to $14.9 million, or $0.71 per diluted share, from $5.8 million, or $0.41 per diluted share, from the first quarter of 2017.
  • Operating earnings for Q1 2018 have been adjusted to eliminate the following significant items: 
    -- Pretax merger-related expenses of $14.7 million.
    -- The fair value gain on interest rate swaps of $803,000.
    -- The loss on sale of securities of $697,000.
  • Performance ratios Q1 2018 compared to Q1 2017:
    -- Return on average assets was 0.46% compared to 1.11%.
    -- Operating return on average assets was 1.70% compared to 1.30%.
    -- Return on average tangible equity was 4.90% compared to 9.98%.
    -- Operating return on average tangible equity was 18.06% compared to 11.70%.
  • Loans receivable, gross grew $60.5 million, or at an annualized rate of 10.4%, since December 31, 2017.
  • Nonperforming assets to total assets were 0.30% at March 31, 2018 compared to 0.20% at December 31, 2017.
  • Total deposits increased $72.0 million since December 31, 2017. Core deposits increased $39.8 million since December 31, 2017.
  • The Company completed the operational integration of the First South acquisition during Q1 2018.
  • As a result of the Tax Cuts and Jobs Act of 2017, income taxes reflect the effects of the corporate Federal tax rate reduction to 21% in Q1 2018 compared to 35% in Q1 2017.

“We continue to see the impact of solid organic growth and strategic acquisitions on earnings.  Overall operating results for the first quarter of 2018 continued to improve with an increase in operating earnings of 160.0% compared to the first quarter of 2017. We also completed the integration of the First South acquisition,” stated Jerry Rexroad, the Company’s Chief Executive Officer.

Financial Results

Carolina Financial Corporation

  • The Company reported net income for the three months ended March 31, 2018 of $4.1 million, or $0.19 per diluted share, as compared to $4.9 million, or $0.35 per diluted share, for the three months ended March 31, 2017.  Included in net income for the three months ended March 31, 2018 were pretax merger-related expenses of $14.7 million, primarily related to vendor contract termination charges, compared to $1.3 million for the three months ended March 31, 2017. 
  • Operating earnings for the first quarter of 2018, which exclude certain non-operating income and expenses, increased 160.0% to $14.9 million, or $0.71 per diluted share, from $5.7 million, or $0.41 per diluted share, from the first quarter of 2017.
  • The Company’s net interest margin-tax equivalent increased to 4.20% for the first quarter of 2018 compared to 3.93% for the first quarter of 2017 and 4.19% for the fourth quarter of 2017.
  • The Company reported book value per common share of $22.71 and $22.76 as of March 31, 2018 and December 31, 2017, respectively.  Tangible book value per common share was $15.71 as of March 31, 2018 and December 31, 2017.
  • At March 31, 2018, the Company’s regulatory capital ratios exceeded the minimum levels currently required.  Stockholders’ equity totaled $475.0 million as of March 31, 2018 compared to $475.4 million at December 31, 2017. Tangible equity to tangible assets at March 31, 2018 and December 31, 2017 was 9.7%.

Community Banking

  • Community banking segment net income was $4.0 million for the three months ended March 31, 2018 compared to $4.5 million for the three months ended March 31, 2017. Included in net income for the three months ended March 31, 2018 were pretax merger-related expenses of $14.7 million, compared to $1.3 million for the three months ended March 31, 2017. 
  • Community banking segment operating earnings increased 178.8% to $14.9 million for the three months ended March 31, 2018 compared to $5.3 million for the three months ended March 31, 2017.
  • There was no provision for loan loss during the three months ended March 31, 2018 and 2017.   Asset quality and historical loss experience continue to remain favorable.  In addition, the Company had net recoveries of loans previously charged off of $1.2 million and $27,000 during the three months ended March 31, 2018 and 2017, respectively.
  • Non-performing assets were 0.30% and 0.20% of total assets at March 31, 2018 and December 31, 2017, respectively.
  • Loans receivable, gross increased to $2.4 billion at March 31, 2018 compared to $2.3 billion at December 31, 2017.  Loans increased $60.5 million, or 10.4% annualized over December 31, 2017.
  • Total deposits increased $72.0 million since December 31, 2017. As of March 31, 2018 and December 31, 2017, core deposits, defined as checking, savings and money market, comprised approximately 66.6% and 66.9%, respectively, of total deposits.

Wholesale Mortgage Banking

  • Net income for the wholesale mortgage banking segment was $562,000 for the three months ended March 31, 2018 compared to $645,000 for the three months ended March 31, 2017.
  • Net margin was 1.74% for the three months ended March 31, 2018 compared to 1.80% for the three months ended March 31, 2017. Originations for the three months ended March 31, 2018 and 2017 were $180.5 million and $180.8 million, respectively.

Dividend Declared

On April 25, 2018, the Company declared a $0.06 dividend per common share, payable on July 6, 2018, to stockholders of record on June 15, 2018.

Conference Call

A conference call will be held at 10:00 a.m., Eastern Time on May 1, 2018. The conference call can be accessed by dialing (866) 464-9448 or (213) 660-0874 and requesting the Carolina Financial Corporation first quarter earnings call. The conference ID number is 4788606. 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 4788606.

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 March 31, 2018, Carolina Financial Corporation had approximately $3.6 billion in total assets and Crescent Mortgage Company was licensed to originate loans in 47 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, fourth-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, the Tax Cuts and Jobs Act of 2017 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
             
          March 31, 2018 December 31, 2017
          (Unaudited) (Audited)
                
          (Dollars in thousands)
 ASSETS        
  Cash and due from banks    $25,761   25,254 
  Interest-bearing cash     35,603   55,998 
   Cash and cash equivalents     61,364   81,252 
  Securities available-for-sale     753,363   743,239 
  Federal Home Loan Bank stock, at cost    17,913   19,065 
  Other investments     3,432   3,446 
  Derivative assets      4,913   2,803 
  Loans held for sale     24,618   35,292 
  Loans receivable, gross     2,380,018   2,319,528 
  Allowance for loan losses     (12,708) (11,478)
   Loans receivable, net     2,367,310   2,308,050 
             
  Premises and equipment, net     62,593   61,407 
  Accrued interest receivable     11,502   11,992 
  Real estate acquired through foreclosure, net   1,963   3,106 
  Deferred tax assets, net     4,952   2,436 
  Mortgage servicing rights     21,719   21,003 
  Cash value life insurance     57,604   57,195 
  Core deposit intangible     18,795   19,601 
  Goodwill      127,592   127,592 
  Other assets      13,443   21,538 
   Total assets     $3,553,076   3,519,017 
             
 LIABILITIES AND STOCKHOLDERS' EQUITY     
 Liabilities:        
  Noninterest-bearing deposits    $547,744   525,615 
  Interest-bearing deposits     2,129,225   2,079,314 
   Total deposits      2,676,969   2,604,929 
  Short-term borrowed funds     308,500   340,500 
  Long-term debt      67,303   72,259 
  Derivative liabilities     164   156 
  Drafts outstanding     10,133   7,324 
  Advances from borrowers for insurance and taxes   3,302   3,005 
  Accrued interest payable     1,288   1,126 
  Reserve for mortgage repurchase losses    1,742   1,892 
  Dividends payable to stockholders    1,053   1,051 
  Accrued expenses and other liabilities    7,576   11,394 
   Total liabilities     3,078,030   3,043,636 
 Commitments and contingencies       
 Stockholders' equity:       
  Preferred stock      -   - 
  Common stock      210   210 
  Additional paid-in capital     348,622   348,037 
  Retained earnings     126,262   123,537 
  Accumulated other comprehensive (loss) income, net of tax   (48) 3,597 
   Total stockholders' equity     475,046   475,381 
  Total liabilities and stockholders' equity   $3,553,076   3,519,017 
             


            
  CAROLINA FINANCIAL CORPORATION
  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
  (Unaudited)
            
        For the Three Months 
        Ended March 31, 
         2018  2017  
               
        (In thousands, except share data) 
  Interest income      
   Loans   $31,663   14,968  
   Investment securities  5,707   2,553  
   Dividends from Federal Home Loan Bank stock 175   101  
   Other interest income  131   48  
    Total interest income  37,676   17,670  
  Interest expense      
   Deposits   3,642   1,692  
   Short-term borrowed funds  1,253   355  
   Long-term debt   650   353  
    Total interest expense  5,545   2,400  
  Net interest income   32,131   15,270  
  Provision for loan losses    -  
   Net interest income after provision for loan losses 32,131   15,270  
  Noninterest income      
   Mortgage banking income  3,801   3,608  
   Deposit service charges  2,024   858  
   Net gain (loss) on sale of securities (697) 185  
   Fair value adjustments on interest rate swaps 803   (58) 
   Net increase in cash value life insurance 390   211  
   Mortgage loan servicing income  2,025   1,566  
   Other    1,702   861  
    Total noninterest income  10,048   7,231  
  Noninterest expense      
   Salaries and employee benefits  13,668   8,609  
   Occupancy and equipment  3,652   2,182  
   Marketing and public relations  376   381  
   FDIC insurance   255   100  
   Recovery of mortgage loan repurchase losses (150) (225) 
   Legal expense   76   65  
   Other real estate (income) expense, net (94) 20  
   Mortgage subservicing expense  565   486  
   Amortization of mortgage servicing rights 979   669  
   Merger related expenses  14,710   1,319  
   Other    3,561   1,980  
    Total noninterest expense  37,598   15,586  
  Income before income taxes  4,581   6,915  
  Income tax expense   525   2,011  
   Net income  $4,056   4,904  
            
  Earnings per common share:     
   Basic   $0.19   0.35  
   Diluted  $0.19   0.35  
  Weighted average common shares outstanding:    
   Basic    20,908,225   13,919,711  
   Diluted   21,119,316   14,139,241  
            


CAROLINA FINANCIAL CORPORATION
(Unaudited)
(Dollars in thousands)
               
      At or for the Three Months Ended
Selected Financial Data:  March 31,
2018
 December 31,
2017
 September 30,
2017
 June 30,
2017
 March 31,
2017
               
Selected Average Balances:           
Total assets   $3,522,407  3,048,214  2,230,586  2,166,803  1,768,323 
Investment securities and FHLB stock  770,161  647,276  521,569  510,706  373,551 
Loans receivable, net    2,322,203  2,003,429  1,463,771  1,412,940  1,214,777 
Loans held for sale    21,645  25,001  27,282  22,412  17,827 
Deposits     2,616,640  2,352,303  1,710,263  1,633,285  1,330,805 
Stockholders' equity    477,830  380,529  286,524  277,708  210,071 
               
Performance Ratios (annualized):           
Return on average stockholders' equity  3.40% 6.65% 11.16% 13.45% 9.34%
Retun on average tangible equity (Non-GAAP)  4.90% 8.78% 13.24% 16.02% 9.98%
Return on average assets   0.46% 0.83% 1.43% 1.72% 1.11%
Operating return on average stockholders' equity (Non-GAAP)  12.51% 11.69% 11.02% 13.15% 10.95%
Operating return on average tangible equity (Non-GAAP)  18.06% 15.44% 13.08% 15.65% 11.70%
Operating return on average assets (Non-GAAP)  1.70% 1.46% 1.42% 1.69% 1.30%
Average earning assets to average total assets  89.28% 89.25% 91.09% 90.68% 91.99%
Average loans receivable to average deposits  88.75% 85.17% 85.59% 86.51% 91.28%
Average stockholders' equity to average assets  13.57% 12.48% 12.85% 12.82% 11.88%
Net interest margin-tax equivalent (1)  4.20% 4.19% 3.94% 4.03% 3.93%
Net charge-offs  (recovery) to average loans          
 receivable    (0.21)% 0.02% 0.02% (0.01)% (0.01)%
Nonperforming assets to period end loans          
 receivable    0.45% 0.30% 0.44% 0.48% 0.52%
Nonperforming assets to total assets  0.30% 0.20% 0.29% 0.31% 0.34%
Nonperforming loans to total loans   0.36% 0.17% 0.33% 0.38% 0.42%
Allowance for loan losses as a percentage of          
 gross loans receivable (end of period) (2)  0.53% 0.49% 0.72% 0.75% 0.76%
Allowance for loan losses as a percentage of          
 non-acquired loans receivable (Non-GAAP)  0.85% 0.80% 0.87% 0.93% 0.96%
Allowance for loan losses as a percentage          
 of nonperforming loans (2)   146.93% 291.81% 216.53% 196.85% 180.66%
               
Nonperforming Assets:            
Nonacquired loans 90 days or more past due          
 and still accruing   $-  -  -  -  - 
Nonacquired nonaccrual loans   8,649  3,934  4,924  5,461  5,931 
 Total nonperforming loans   8,649  3,934  4,924  5,461  5,931 
Real estate acquired through foreclosure, net  1,963  3,106  1,640  1,417  1,479 
 Total nonperforming assets  $10,612  7,040  6,564  6,878  7,410 
               
               
               
(1) Net interest margin-tax equivalent reflects tax-exempt income on a tax-equivalent basis.
(2) Acquired loans represent 36.8%, 41.1%, 17.3%, 19.4%, and 21.4% of gross loans receivable at March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017, respectively.
               


                  
Carolina Financial Corporation              
Segment Information               
(Unaudited)               
(Dollars in thousands)     
                  
      For the Three Months Ended   
      March 31, 
  2018
 December 31, 
  2017
 September 30, 
  2017
 June 30, 
  2017
 March 31, 
  2017
   
Segment net income:               
Community banking   $3,984   6,050 7,837  8,443  4,509    
Wholesale mortgage banking   562   118 449  1,238  645    
Other     (497) 124 (320) (346) (244)   
Eliminations    7   36 27  5  (6)   
Total net income   $4,056   6,328 7,993  9,340  4,904    
                  
      For the Three Months Ended March 31, 2018   
       Community   Mortgage          
       Banking   Banking   Other   Eliminations  Total   
Interest income   $37,257  431 13  (25) 37,676    
Interest expense    5,084  53 461  (53) 5,545    
Net interest income (expense)   32,173  378 (448) 28  32,131    
Provision for (recovery of) loan losses  -  - -  -  -    
Noninterest income from external customers  5,059  4,924 65  -  10,048    
Intersegment noninterest income   242  17 -  (259) -    
Noninterest expense    32,929  4,389 280  -  37,598    
Intersegment noninterest expense   -  240 2  (242) -    
Income (loss) before income taxes   4,545  690 (665) 11  4,581    
Income tax expense (benefit)   561  128 (168) 4  525    
Net income (loss)   $3,984  562 (497) 7  4,056    
                  
      For the Three Months Ended March 31, 2017   
       Community   Mortgage          
       Banking   Banking   Other   Eliminations  Total   
Interest income   $17,257  395 6  12  17,670    
Interest expense    2,218  12 182  (12) 2,400    
Net interest income (expense)   15,039  383 (176) 24  15,270    
Provision for (recovery of) loan losses  -  - -  -  -    
Noninterest income from external customers  2,419  4,812 -  -  7,231    
Intersegment noninterest income   242  34 -  (276) -    
Noninterest expense    11,324  4,053 209  -  15,586    
Intersegment noninterest expense   -  240 2  (242) -    
Income (loss) before income taxes   6,376  936 (387) (10) 6,915    
Income tax expense (benefit)   1,867  291 (143) (4) 2,011    
Net income (loss)   $4,509  645 (244) (6) 4,904    
                  
      For the Three Months Ended March 31,
      Loan Originations Mortgage Banking Income Margin
       2018  2017 2018  2017  2018   2017 
Additional segment information:              
Community banking   $31,427   14,753 653   358  2.08%  2.43%
Wholesale mortgage banking   180,494   180,830 3,148   3,250  1.74%  1.80%
Total    $211,921   195,583 3,801   3,608  1.79%  1.84%
                  


               
Carolina Financial Corporation           
Reconciliation of Non-GAAP Financial Measures - Consolidated        
(Unaudited)            
(In thousands, except share data)  
      At the Month Ended
      March 31, December 31, September 30, June 30, March 31,
      2018
 2017
 2017
 2017
 2017
               
Core deposits:            
Noninterest-bearing demand accounts $547,744  525,615  333,267  330,641  298,365 
Interest-bearing demand accounts   558,942  551,308  309,241  298,123  309,961 
Savings accounts    212,249  213,142  69,552  70,336  66,506 
Money market accounts   463,676  452,734  377,754  380,108  363,600 
 Total core deposits (Non-GAAP)  1,782,611  1,742,799  1,089,814  1,079,208  1,038,432 
               
Certificates of deposit:            
Less than $250,000    791,789  755,887  567,483  539,177  524,836 
$250,000 or more    102,569  106,243  50,357  45,344  44,452 
 Total certificates of deposit   894,358  862,130  617,840  584,521  569,288 
Total deposits   $2,676,969  2,604,929  1,707,654  1,663,729  1,607,720 
               
      At the Month Ended
      March 31, December 31, September 30, June 30, March 31,
      2018
 2017
 2017
 2017
 2017
               
Tangible book value per share:            
Total stockholders' equity  $475,046  475,381  290,224  281,818  271,454 
Less intangible assets    (146,387) (147,193) (44,953) (45,123) (45,292)
Tangible common equity (Non-GAAP) $328,659  328,188  245,271  236,695  226,162 
               
Issued and outstanding shares   21,057,539  21,022,202  16,159,309  16,156,943  16,185,408 
Less nonvested restricted stock awards  (136,395) (134,302) (99,639) (101,489) (227,439)
Period end dilutive shares   20,921,144  20,887,900  16,059,670  16,055,454  15,957,969 
               
Total stockholders' equity  $475,046  475,381  290,224  281,818  271,454 
Divided by period end dilutive shares  20,921,144  20,887,900  16,059,670  16,055,454  15,957,969 
Common book value per share  $22.71  22.76  18.07  17.55  17.01 
               
Tangible common equity (Non-GAAP) $328,659  328,188  245,271  236,695  226,162 
Divided by period end dilutive shares  20,921,144  20,887,900  16,059,670  16,055,454  15,957,969 
Tangible common book value per share (Non-GAAP)$15.71  15.71  15.27  14.74  14.17 
               
      At the Month Ended
      March 31, December 31, September 30, June 30, March 31,
      2018
 2017
 2017
 2017
 2017
Acquired and non-acquired loans:           
Acquired loans receivable  $877,012  952,220  257,461  278,275  303,244 
Non-acquired loans receivable   1,503,006  1,367,308  1,227,000  1,157,145  1,113,766 
Total loans receivable   $2,380,018  2,319,528  1,484,461  1,435,420  1,417,010 
% Acquired    36.85% 41.05% 17.34% 19.39% 21.40%
               
Non-acquired loans   $1,503,006  1,367,308  1,227,000  1,157,145  1,113,766 
Allowance for loan losses   12,708  11,478  10,662  10,750  10,715 
Allowance for loan losses to non-acquired loans (Non-GAAP) 0.85% 0.84% 0.87% 0.93% 0.96%
               
Total loans receivable   $2,380,018  2,319,528  1,484,461  1,435,420  1,417,010 
Allowance for loan losses   12,708  11,478  10,662  10,750  10,715 
Allowance for loan losses to total loans receivable  0.53% 0.49% 0.72% 0.75% 0.76%
               
               
Carolina Financial Corporation           
Reconciliation of Non-GAAP Financial Measures  - Consolidated        
(Unaudited)            
(In thousands, except share data)  
               
      For the Three Months Ended
      March 31, 
  2018
 December 31, 
  2017
 September 30, 
  2017
 June 30, 
  2017
 March 31, 
  2017
As Reported:            
Income before income taxes  $4,581  10,630  11,968  12,013  6,915 
Tax expense    525  4,302  3,975  2,673  2,011 
Net Income   $4,056  6,328  7,993  9,340  4,904 
               
Average equity   $477,830  380,529  286,524  277,708  210,071 
Average tangible equity (Non-GAAP) $331,047  288,156  241,489  233,256  196,561 
Average assets   $3,522,407  3,048,214  2,230,586  2,166,803  1,768,323 
               
Return on average assets   0.46% 0.83% 1.43% 1.72% 1.11%
Return on average equity   3.40% 6.65% 11.16% 13.45% 9.34%
Return on average tangible equity (Non-GAAP)  4.90% 8.78% 13.24% 16.02% 9.98%
               
Weighted average common shares outstanding:          
 Basic     20,908,225  19,207,307  16,029,332  16,029,332  13,919,711 
 Diluted    21,119,316  19,443,353  16,187,869  16,180,171  14,139,241 
Earnings per common share:           
 Basic    $0.19  0.33  0.50  0.58  0.35 
 Diluted   $0.19  0.33  0.49  0.58  0.35 
               
               
Operating Earnings and Performance Ratios:          
Income before income taxes  $4,581  10,630  11,968  12,013  6,915 
Gain/(Loss) on sale of securities   697  242  (368) (621) (185)
Fair value adjustments on interest rate swaps  (803) (419) (90) 69  58 
Merger related expenses   14,710  6,391  311  279  1,319 
Operating earnings before income taxes  19,185  16,844  11,821  11,740  8,107 
Tax expense (1)    4,242  5,721  3,926  2,612  2,358 
Operating earnings (Non-GAAP)  $14,943  11,123  7,895  9,128  5,749 
               
Average equity   $477,830  380,529  286,524  277,708  210,071 
Less average intangible assets   (146,783) (92,373) (45,035) (44,452) (13,510)
Average tangible common equity (Non-GAAP) $331,047  288,156  241,489  233,256  196,561 
               
Average assets   $3,522,407  3,048,214  2,230,586  2,166,803  1,768,323 
Less average intangible assets   (146,783) (92,373) (45,035) (44,452) (13,510)
Average tangible assets (Non-GAAP) $3,375,624  2,955,841  2,185,551  2,122,351  1,754,813 
               
Operating return on average assets (Non-GAAP)  1.70% 1.46% 1.42% 1.69% 1.30%
Operating return on average equity (Non-GAAP)  12.51% 11.69% 11.02% 13.15% 10.95%
Operating return on average tangible assets (Non-GAAP) 1.77% 1.51% 1.44% 1.72% 1.31%
Operating return on average tangible equity (Non-GAAP) 18.06% 15.44% 13.08% 15.65% 11.70%
               
Weighted average common shares outstanding:          
 Basic     20,908,225  19,207,307  16,029,332  16,029,332  13,919,711 
 Diluted    21,119,316  19,443,353  16,187,869  16,180,171  14,139,241 
Operating earnings per common share:          
 Basic (Non-GAAP)  $0.71  0.58  0.49  0.57  0.41 
 Diluted (Non-GAAP)  $0.71  0.57  0.49  0.56  0.41 
               
(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
      March 31, 
  2018
 December 31, 
  2017
 September 30, 
  2017
 June 30, 
  2017
 March 31, 
  2017
Segment net income:            
Community banking   $3,984  6,052  7,837  8,443  4,509 
Wholesale mortgage banking   562  117  449  1,238  645 
Other     (497) 124  (320) (346) (244)
Eliminations    7  35  27  5  (6)
Total net income   $4,056  6,328  7,993  9,340  4,904 
               
Community banking segment operating earnings:          
Income before income taxes  $4,545  10,447  11,714  11,232  6,375 
Tax expense (1)    561  4,397  3,877  2,789  1,866 
Bank segment net income  $3,984  6,050  7,837  8,443  4,509 
                  
Weighted average common shares outstanding:          
 Basic     20,908,225  19,207,307  16,029,332  16,029,332  13,919,711 
 Diluted    21,119,316  19,443,353  16,187,869  16,180,171  14,139,241 
               
Bank segment earnings per common share:          
 Basic    $0.19  0.31  0.49  0.53  0.32 
 Diluted   $0.19  0.31  0.48  0.52  0.32 
               
Bank segment income before taxes  $4,545  10,447  11,714  11,232  6,375 
Gain on sale of securities   692  541  (368) (621) (185)
Fair value adjustments on interest rate swaps  (755) (419) (90) 69  58 
Merger related expenses   14,710  6,391  311  279  1,311 
Operating earnings before income taxes  19,192  16,960  11,567  10,959  7,559 
Tax expense (1)    4,288  5,778  3,828  2,721  2,213 
Operating bank segment earnings (Non-GAAP) $14,904  11,182  7,739  8,238  5,346 
               
               
Operating bank segment earnings per common share:          
 Basic (Non-GAAP)  $0.71   0.58  0.48  0.51  0.38 
 Diluted (Non-GAAP)  $0.71   0.58  0.48  0.51  0.38 
               
(1)  Tax expense is determined using the effective tax rate adjusted to eliminate the impact of the non-operating items.
               

For More Information, Contact: 
William A. Gehman III, EVP and CFO, 843.723.7700