CHARLESTON, S.C., Jan. 24, 2018 (GLOBE NEWSWIRE) -- Carolina Financial Corporation (the “Company”) (NASDAQ:CARO) today announced financial results for the fourth quarter of 2017.

Operational highlights at and for the three months ended December 31, 2017, include:

  • On November 1, 2017, the Company closed its previously announced acquisition of First South Bancorp, Inc., the holding company for First South Bank, (“First South”) with the operational conversion expected to be completed in the first quarter of 2018. Excluding purchase accounting adjustments, total assets of First South were $1.1 billion, total loans receivable were $774.3 million and total deposits were $952.6 million as of the closing date.

Financial highlights at and for the three months ended December 31, 2017, include:

  • Effective November 1, 2017, the Company completed the previously announced merger of First South Bancorp, Inc. (“First South”).
  • Net income for the fourth quarter 2017 increased 22.9% to $6.3 million, or $0.33 per diluted share, from $5.2 million, or $0.41 per diluted share for the fourth quarter of 2016. Included in earnings are pretax merger-related expenses of $4.1 million for the fourth quarter of 2017 compared to $260,000 for the fourth quarter of 2016.
  • Operating earnings for the fourth quarter of 2017, which exclude certain non-operating income and expenses, increased 93.0% to $11.1 million, or $0.57 per diluted share, from $5.8 million, or $0.46 per diluted share, from the fourth quarter of 2016.
  •  Operating earnings for Q4 2017 have been adjusted to eliminate the following significant items:

                  o    Pretax merger-related expenses of $4.1 million.

                  o    The fair value gain on interest rate swaps of $419,000.

                  o    The loss on sale of securities of $242,000.

                  o    The effect of an increase in income tax expense of $2.3 million related to application of the Tax Cuts and Jobs Act of 2017 (the “2017 Tax Act).

  • Performance ratios Q4 2017 compared to Q4 2016:

                  o    Return on average assets was 0.83% compared to 1.25%.

                  o    Operating return on average assets was 1.46% compared to 1.40%.

                  o    Return on average tangible equity was 8.78% compared to 13.46%.

                  o    Operating return on average tangible equity was 15.44% compared to 15.06%.

  • Loans receivable, excluding acquired loans, grew $187.5 million, or at an annualized rate of 15.9%, since December 31, 2016.
  • Asset quality continues to improve as nonperforming assets to total assets were 0.20% at December 31, 2017 compared to 0.40% at December 31, 2016.
  • Total deposits, excluding acquired deposits, increased $78.3 million since December 31, 2016. Core deposits, excluding core deposits acquired, increased $34.6 million since December 31, 2016.
  • The 2017 Tax Act was signed into law by the President on Friday, December 22, 2017. The changes that most affect businesses include the reduction in the corporate tax rate, change in business deductions, and many international provisions. Generally accepted accounting principles require the effect of a change in tax law or rates be recognized as of the date of enactment. The Company’s net income for the quarter and year ended December 31 2017 was reduced by approximately $2.3 million, primarily due to a lower valuation of deferred income taxes.

“We continue to see the impact of solid organic growth and acquisitions on earnings. Overall operating results for the fourth quarter of 2017 continued to improve with an increase in operating net income of 93.0% compared to the fourth quarter of 2016. We believe we have partnered with a great franchise with the First South acquisition, and are actively working on integration. We expect the systems conversion to occur late in the first quarter of 2018,” stated Jerry Rexroad, the Company’s Chief Executive Officer.

Acquisition of First South Bancorp, Inc.

Effective November 1, 2017, the Company completed its previously announced acquisition of First South. At closing, the holding companies were merged with the Company as the surviving corporation, and First South Bank also merged with and into CresCom Bank, with CresCom Bank surviving the merger.

Under the terms of the merger, First South shareholders received 0.5064 shares of the Company’s common stock. Fractional shares were paid in cash.

The acquisition of First South was accounted for under the acquisition method of accounting. The assets and liabilities of First South have been recorded at their estimated fair values and added to those of the Company as of the merger date. Included in the December 31, 2017 consolidated balance sheet were approximately $728.7 million of acquired loans, net of related purchase accounting adjustments and $939.6 million of deposits. The Company may continue to refine its valuations of acquired assets and liabilities for up to one year following the merger date.

Financial Results

Carolina Financial Corporation

  • The Company reported an increase in net income for the three months ended December 31, 2017 to $6.3 million, or $0.33 per diluted share, as compared to $5.2 million, or $0.41 per diluted share, for the three months ended December 31, 2016. Included in net income for the three months ended December 31, 2017 were pretax merger-related expenses of $4.1 million, compared to $260,000 for the three months ended December 31, 2016.
  • The Company reported an increase in net income for the year ended December 31, 2017 to $28.6 million, or $1.73 per diluted share, as compared to $17.6 million, or $1.42 per diluted share, for the year ended December 31, 2016. Included in net income for the years ended December 31, 2017 and 2016 were pretax merger-related expenses of $6.0 million and $3.2 million, respectively.
  • Operating earnings for the fourth quarter of 2017, which excludes certain non-operating income and expenses, increased 93.0% to $11.1 million, or $0.57 per diluted share, from $5.8 million, or $0.46 per diluted share, from the fourth quarter of 2016.
  • Operating earnings for the year ended December 31, 2017, which excludes certain non-operating income and expenses, increased 67.3% to $33.8 million, or $2.04 per diluted share, from $20.2 million, or $1.64 per diluted share, from the same period of 2016.
  • The Company’s net interest margin-tax equivalent increased to 4.19% for the fourth quarter of 2017 compared to 3.87% for the fourth quarter of 2016.
  • The Company reported book value per common share of $22.76 and $13.23 as of December 31, 2017 and December 31, 2016, respectively. Tangible book value per common share was $15.14 and $12.59 as of December 31, 2017 and December 31, 2016, respectively.
  • At December 31, 2017, the Company’s regulatory capital ratios exceeded the minimum levels currently required. Stockholders’ equity totaled $475.4 million as of December 31, 2017 compared to $163.2 million at December 31, 2016. Tangible equity to tangible assets at December 31, 2017 was 9.7% compared to 9.3% at December 31, 2016.
  • As a result of the 2017 Tax Act, the Company’s net income for the quarter and year ended December 31 2017 was reduced by approximately $2.3 million, primarily from a lower valuation of deferred income taxes.

Community Banking

  • Community banking segment net income increased 32.6% to $6.1 million for the three months ended December 31, 2017 compared to $4.6 million for the three months ended December 31, 2016. Included in net income for the three months ended December 31, 2017 were pretax merger-related expenses of $4.1 million compared to $254,000 for the three months ended December 31, 2016.

  • The community banking segment net income increased 80.4% to $26.8 million for the year ended December 31, 2017 compared to $14.9 million for the year ended December 31, 2016. Included in net income for the year ended December 31, 2017 and 2016 were pretax merger-related expenses of $6.0 million and $3.1 million, respectively.

  • Community banking segment operating earnings increased 115.8% to $11.2 million for the three months ended December 31, 2017 compared to $5.2 million for the three months ended December 31, 2016. Included in earnings for the three months ended December 31, 2017 and 2016 were pretax merger-related expenses of $4.1 million and $254,000, respectively. The community banking segment operating earnings increased 86.7% to $32.6 million for the year ended December 31, 2017 compared to $17.5 million for the year ended December 31, 2016. Included in earnings for the year ended December 31, 2017 and 2016 were pretax merger-related expenses of $6.0 million and $3.1 million, respectively.

  • Provision for loan loss during the three months ended December 31, 2017 was $779,000. There was no provision for loan loss during the three months ended December 31, 2016. Asset quality and historical loss experience continue to remain favorable. The provision for loan loss was primarily driven by the organic loan growth.

  • Non-performing assets were 0.20% and 0.40% of total assets at December 31, 2017 and December 31, 2016, respectively.

  • Loans receivable, gross increased to $2.3 billion at December 31, 2017 compared to $1.2 billion at December 31, 2016. Excluding loans acquired, organic loans increased $187.5 million, or 15.9% over December 31, 2016.

  • The number of checking accounts increased at an annualized rate of 8.7%, excluding First South and Greer checking accounts acquired, since December 31, 2016. Total deposits, excluding acquired deposits, increased $78.3 million since December 31, 2016. As of December 31, 2017 and December 31, 2016, core deposits, defined as checking, savings and money market, comprised approximately 66.8% and 60.6%, respectively, of total deposits.

  • As a result of the Tax Act, the community banking segment’s net income for the quarter and year ended December 31 2017 was reduced by approximately $2.5 million, primarily from a lower valuation of deferred income taxes.

Wholesale Mortgage Banking

  • Net income for the wholesale mortgage banking segment was $117,000 for the three months ended December 31, 2017 compared to $806,000 for the three months ended December 31, 2016.

  • Net income was $2.5 million for the year ended December 31, 2017 compared to $3.5 million for the year ended December 31, 2016.

  • Operating earnings for the wholesale mortgage banking segment were $444,000 for the three months ended December 31, 2017 compared to $806,000 for the three months ended December 31, 2016.

  • Operating earnings for the wholesale mortgage banking segment were $2.8 million for the year ended December 31, 2017 compared to $3.5 million for the year ended December 31, 2016.

  • Net margin was 1.43% for the three months ended December 31, 2017 compared to 1.61% for the three months ended December 31, 2016. Originations for the three months ended December 31, 2017 and 2016 were $239.8 million and $234.9 million, respectively.

  •  Net margin was 1.59% for the year ended December 31, 2017 compared to 1.73% for the year ended December 31, 2016. Originations for the year ended December 31, 2017 and 2016 were $911.0 million and $875.4 million, respectively.

  • Net interest income for the wholesale mortgage banking segment was $388,000 for the three months ended December 31, 2017 compared to $407,000 for the three months ended December 31, 2016. Net interest income for the wholesale mortgage banking segment was $1.6 million for the year ended December 31, 2017 compared to $1.5 million for the year ended December 31, 2016.

  • Mortgage loan servicing income, net of amortization of mortgage servicing rights and subservicing expense, for the wholesale mortgage banking segment was $400,000 and $400,000 for the three months ended December 31, 2017 and December 31, 2016, respectively. Mortgage loan servicing income, net of amortization of mortgage servicing rights and subservicing expense, for the wholesale mortgage banking segment was $1.6 million and $1.6 million for the year ended December 31, 2017 and December 31, 2016, respectively. At December 31, 2017, loans serviced for third parties totaled $2.6 billion.

  • As a result of the Tax Act, the wholesale mortgage banking segment’s net income for the quarter and year ended December 31, 2017 was reduced by approximately $327,000, primarily from a lower valuation of deferred income taxes.

Dividend Declared

On January 24, 2018 the Company declared a $0.05 dividend per common share, payable on April 6, 2018, to stockholders of record on March 6, 2018.

Conference Call

A conference call will be held at 11:00 a.m., Eastern Time on January 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 4095667. 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 4095667.

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 December 31, 2017, Carolina Financial Corporation had approximately $3.5 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
 
  December 31, 2017 December 31, 2016
  (Unaudited) (Audited)
  (Dollars in thousands)
ASSETS        
Cash and due from banks $25,254   9,761 
Interest-bearing cash  51,298   14,591 
Cash and cash equivalents  76,552   24,352 
Securities available-for-sale  743,239   335,352 
Federal Home Loan Bank stock, at cost  19,065   11,072 
Other investments  3,446   1,768 
Derivative assets  2,803   2,219 
Loans held for sale  35,292   31,569 
Loans receivable, gross  2,319,529   1,178,266 
Allowance for loan losses  (11,479)  (10,688)
Loans receivable, net  2,308,050   1,167,578 
         
Premises and equipment, net  61,406   37,054 
Accrued interest receivable  11,992   5,373 
Real estate acquired through foreclosure, net  3,106   1,179 
Deferred tax assets, net  5,872   8,782 
Mortgage servicing rights  21,003   15,032 
Cash value life insurance  57,195   28,984 
Core deposit intangible  19,601   3,658 
Goodwill  139,617   4,266 
Other assets  9,221   5,939 
Total assets $3,517,460   1,684,177 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Liabilities:        
Noninterest-bearing deposits $520,914   229,905 
Interest-bearing deposits  2,079,315   1,028,355 
Total deposits  2,600,229   1,258,260 
Short-term borrowed funds  338,000   203,000 
Long-term debt  74,759   38,465 
Derivative liabilities  156   342 
Drafts outstanding  7,324   6,223 
Advances from borrowers for insurance and taxes  3,005   1,058 
Accrued interest payable  1,126   327 
Reserve for mortgage repurchase losses  1,892   2,880 
Dividends payable to stockholders  1,051   502 
Accrued expenses and other liabilities  14,537   9,930 
Total liabilities  3,042,079   1,520,987 
Commitments and contingencies        
Stockholders’ equity:        
Preferred stock  —    —  
Common stock  210   125 
Additional paid-in capital  348,037   66,156 
Retained earnings  122,705   98,451 
Accumulated other comprehensive (loss) income, net of tax  4,429   (1,542)
Total stockholders’ equity  475,381   163,190 
Total liabilities and stockholders’ equity $3,517,460   1,684,177 
         



 
CAROLINA FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
  For the Three Months For the Twelve Months
  Ended December 31, Ended December 31,
  2017 2016 2017 2016*
  (In thousands, except share data)
Interest income                
Loans $27,094   14,346   79,300   51,137 
Investment securities  4,966   2,439   14,941   9,274 
Dividends from Federal Home Loan Bank stock  145   86   496   374 
Federal funds sold  —    —    7   5 
Other interest income  164   32   343   124 
Total interest income  32,369   16,903   95,087   60,914 
Interest expense                
Deposits  3,175   1,523   9,386   5,972 
Short-term borrowed funds  663   189   1,888   509 
Long-term debt  614   529   1,978   2,272 
Total interest expense  4,452   2,241   13,252   8,753 
Net interest income  27,917   14,662   81,835   52,161 
Provision for loan losses  779   —    779   —  
Net interest income after provision for loan losses  27,138   14,662   81,056   52,161 
Noninterest income                
Mortgage banking income  3,619   4,259   15,140   17,226 
Deposit service charges  1,715   976   4,643   3,688 
Net loss on extinguishment of debt  —    (1,694)  —    (1,868)
Net gain (loss) on sale of securities  (242)  65   933   706 
Fair value adjustments on interest rate swaps  419   998   382   590 
Net increase in cash value life insurance  357   219   1,116   903 
Mortgage loan servicing income  1,968   1,510   6,790   5,748 
Other  1,743   576   4,912   2,304 
Total noninterest income  9,579   6,909   33,916   29,297 
Noninterest expense                
Salaries and employee benefits  11,341   8,169   37,827   31,475 
Occupancy and equipment  3,218   2,106   10,347   7,942 
Marketing and public relations  235   284   1,417   1,428 
FDIC insurance  341   175   721   702 
Recovery of mortgage loan repurchase losses  (225)  (250)  (900)  (1,000)
Legal expense  134   121   507   306 
Other real estate (income) expense, net  14   17   54   (20)
Mortgage subservicing expense  501   504   1,986   1,857 
Amortization of mortgage servicing rights  883   653   2,966   2,312 
Merger related expenses  4,091   260   6,001   3,245 
Other  3,254   2,034   10,220   7,793 
Total noninterest expense  23,787   14,073   71,146   56,040 
Income before income taxes  12,930   7,498   43,826   25,418 
Income tax expense  6,602   2,348   15,261   7,848 
Net income $6,328   5,150   28,565   17,570 
                 
Earnings per common share:                
Basic $0.33   0.42   1.75   1.45 
Diluted $0.33   0.41   1.73   1.42 
Weighted average common shares outstanding:                
Basic  19,207,307   12,336,420   16,317,501   12,080,128 
Diluted  19,443,353   12,585,518   16,550,357   12,352,246 
                 

* Derived from audited financial statements.


 
CAROLINA FINANCIAL CORPORATION
(Unaudited)
(Dollars in thousands)
 
  At or for the Three Months Ended
Selected Financial Data: December 31,
2017
 September 30,
2017
 June 30,
2017
 March 31,
2017
 December 31,
2016
           
Selected Average Balances:                    
Total assets $3,048,214   2,230,586   2,166,803   1,768,323   1,651,653 
Investment securities and FHLB stock  647,276   521,569   510,706   373,551   326,485 
Loans receivable, net  2,003,429   1,463,771   1,412,940   1,214,777   1,138,120 
Loans held for sale  25,001   27,282   22,412   17,827   32,951 
Deposits  2,352,303   1,710,263   1,633,285   1,330,805   1,288,665 
Stockholders’ equity  380,529   286,524   277,708   210,071   160,991 
                     
Performance Ratios (annualized):                    
Return on average stockholders’ equity  6.65%  11.16%  13.45%  9.34%  12.80%
Return on average tangible equity (Non-GAAP)  8.78%  13.24%  16.02%  9.98%  13.46%
Return on average assets  0.83%  1.43%  1.72%  1.11%  1.25%
Operating return on average equity (Non-GAAP)  11.69%  11.02%  13.15%  10.95%  14.32%
Operating return on average tangible equity (Non-GAAP)  15.44%  13.08%  15.65%  11.70%  15.06%
Operating return on average assets (Non-GAAP)  1.46%  1.42%  1.69%  1.30%  1.40%
Average earning assets to average total assets  89.25%  91.09%  90.68%  91.99%  93.21%
Average loans receivable to average deposits  85.17%  85.59%  86.51%  91.28%  88.32%
Average stockholders’ equity to average assets  12.48%  12.85%  12.82%  11.88%  9.75%
Net interest margin-tax equivalent (1)  4.19%  3.94%  4.03%  3.93%  3.87%
Net charge-offs (recovery) to average loans receivable  0.02%  0.02%  (0.01)%  (0.01)%  (0.12)%
Nonperforming assets to period end loans receivable  0.30%  0.44%  0.48%  0.52%  0.58%
Nonperforming assets to total assets  0.20%  0.29%  0.31%  0.34%  0.40%
Nonperforming loans to total loans  0.17%  0.33%  0.38%  0.42%  0.48%
Allowance for loan losses as a percentage of gross loans receivable (end of period) (2)  0.49%  0.72%  0.75%  0.76%  0.91%
Allowance for loan losses as a percentage of non-acquired loans receivable (Non-GAAP)  0.80%  0.87%  0.93%  0.96%  1.01%
Allowance for loan losses as a percentage of nonperforming loans (2)  291.79%  216.53%  196.85%  180.66%  190.01%
                     
Nonperforming Assets:                    
Loans 90 days or more past due and still accruing $—    —    —    —    —  
Nonaccrual loans  3,934   4,924   5,461   5,931   5,625 
Total nonperforming loans  3,934   4,924   5,461   5,931   5,625 
Real estate acquired through foreclosure, net  3,106   1,640   1,417   1,479   1,179 
Total nonperforming assets $7,040  $6,564  $6,878  $7,410  $6,804 
                     

(1) Net interest margin-tax equivalent reflects tax-exempt income on a tax-equivalent basis.

(2) Acquired loans represent 37.8%, 17.3%, 19.4%, 21.4%, and 10.1% of gross loans receivable at December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017, and December 31, 2016, respectively.


Carolina Financial Corporation
Segment Information
(Unaudited)
(Dollars in thousands)

       
  For the Three Months For the Twelve Months Increase (Decrease)
  Ended December 31, Ended December 31, Three Twelve
  2017 2016 2017 2016 Months Months
Segment net income:                        
Community banking $6,052   4,565   26,840   14,874   1,487   11,966 
Wholesale mortgage banking  117   806   2,450   3,528   (689)  (1,078)
Other  124   (232)  (786)  (901)  356   115 
Eliminations  35   11   61   69   24   (8)
Total net income $6,328   5,150   28,565   17,570   1,178   10,995 


  For the Three Months Ended
  December 31,
2017
 September 30,
2017
 June 30,
2017
 March 31,
2017
 December 31,
2016
Segment net income:                    
Community banking $6,052   7,837   8,443   4,509   4,565 
Wholesale mortgage banking  117   449   1,238   645   806 
Other  124   (320)  (346)  (244)  (232)
Eliminations  35   27   5   (6)  11 
Total net income $6,328   7,993   9,340   4,904   5,150 


  For the Three Months Ended December 31, 2017
  Community Mortgage      
  Banking Banking Other Eliminations Total
Interest income $31,911   441   10   7   32,369 
Interest expense  4,050   53   402   (53)  4,452 
Net interest income (expense)  27,861   388   (392)  60   27,917 
Provision for (recovery of) loan losses  779   —    —    —    779 
Noninterest income from external customers  4,821   4,758   —        9,579 
Intersegment noninterest income  244   —    —    (244)    
Noninterest expense  19,399   4,171   217       23,787 
Intersegment noninterest expense  —    241       (241)  —  
Income (loss) before income taxes  12,748   734   (609)  57   12,930 
Income tax expense (benefit)  6,696   617   (733)  22   6,602 
Net income (loss) $6,052   117   124   35   6,328 


  For the Three Months Ended December 31, 2016
  Community Mortgage      
  Banking Banking Other Eliminations Total
Interest income $16,453   458   4   (12)  16,903 
Interest expense  2,084   51   155   (49)  2,241 
Net interest income (expense)  14,369   407   (151)  37   14,662 
Provision for (recovery of) loan losses  (24)  24   —    —    —  
Noninterest income from external customers  1,597   5,312   —    —    6,909 
Intersegment noninterest income  261   —    —    (261)  —  
Noninterest expense  9,706   4,151   216   —    14,073 
Intersegment noninterest expense  —    242   —    (242)  —  
Income (loss) before income taxes  6,545   1,302   (367)  18   7,498 
Income tax expense (benefit)  1,980   496   (135)  7   2,348 
Net income (loss) $4,565   806   (232)  11   5,150 
 



Carolina Financial Corporation
Segment Information, Continued
(Unaudited)
(Dollars in thousands)

  For the Twelve Months Ended December 31, 2017
  Community Mortgage      
  Banking Banking Other Eliminations Total
Interest income $93,319   1,743   31   (6)  95,087 
Interest expense  12,100   172   1,152   (172)  13,252 
Net interest income (expense)  81,219   1,571   (1,121)  166   81,835 
Provision for (recovery of) loan losses  779   —    —    —    779 
Noninterest income from external customers  14,195   19,721   —    —    33,916 
Intersegment noninterest income  1,034       —    (1,034)  —  
Noninterest expense  53,600   16,620   926       71,146 
Intersegment noninterest expense  —    960   6   (966)  —  
Income (loss) before income taxes  42,069   3,712   (2,053)  98   43,826 
Income tax expense (benefit)  15,229   1,262   (1,267)  37   15,261 
Net income (loss) $26,840   2,450   (786)  61   28,565 


  For the Twelve Months Ended December 31, 2016
  Community Mortgage      
  Banking Banking Other Eliminations Total
Interest income $59,241   1,591   18   64   60,914 
Interest expense  8,148   93   603   (91)  8,753 
Net interest income (expense)  51,093   1,498   (585)  155   52,161 
Provision for (recovery of) loan losses  (36)  36   —    —    —  
Noninterest income from external customers  8,389   20,953   —    (45)  29,297 
Intersegment noninterest income  966   —    —    (966)  —  
Noninterest expense  39,226   15,972   842   —    56,040 
Intersegment noninterest expense  —    967   —    (967)  —  
Income (loss) before income taxes  21,258   5,476   (1,427)  111   25,418 
Income tax expense (benefit)  6,384   1,948   (526)  42   7,848 
Net income (loss) $14,874   3,528   (901)  69   17,570 

Impact of the Tax Cuts and Jobs Act on Income Tax Expense for the Three and Twelve Months Ended December 31, 2017:

  Community Mortgage      
  Banking Banking Other Eliminations Total
Increase (decrease) to tax expense $2,504   327   (511)  —    2,320 


  For the Three Months Ended December 31,
  Loan Originations Mortgage Banking Income Margin
  2017 2016 2017 2016 2017 2016
Additional segment information:                        
Community banking $27,221  $29,121   569   476   2.09%  1.63%
Wholesale mortgage banking  212,585   234,915   3,050   3,783   1.43%  1.61%
Total $239,806   264,036   3,619   4,259   1.51%  1.61%


  For the Twelve Months Ended December 31,
  Loan Originations Mortgage Banking Income Margin
  2017 2016 2017 2016 2017 2016
Additional segment information:                        
Community banking $86,732  $97,062   2,010   2,063   2.32%  2.13%
Wholesale mortgage banking  824,282   875,360   13,130   15,163   1.59%  1.73%
Total $911,014   972,422   15,140   17,226   1.66%  1.77%
                         


Carolina Financial Corporation
Reconciliation of Non-GAAP Financial Measures - Consolidated
(Unaudited)
(In thousands, except share data)

  At the Month Ended
  December 31, September 30, June 30, March 31, December 31,
  2017 2017 2017 2017 2016
           
Core deposits:                    
Noninterest-bearing demand accounts $520,914   333,267   330,641   298,365   229,905 
Interest-bearing demand accounts  551,308   309,241   298,123   309,961   191,851 
Savings accounts  213,141   69,552   70,336   66,506   48,648 
Money market accounts  452,734   377,754   380,108   363,600   292,639 
Total core deposits (Non-GAAP)  1,738,097   1,089,814   1,079,208   1,038,432   763,043 
                     
Certificates of deposit:                    
Less than $250,000  754,137   567,483   539,177   524,836   467,937 
$250,000 or more  107,995   50,357   45,344   44,452   27,280 
Total certificates of deposit  862,132   617,840   584,521   569,288   495,217 
Total deposits $2,600,229   1,707,654   1,663,729   1,607,720   1,258,260 


  At the Month Ended
  December 31, September 30, June 30, March 31, December 31,
  2017 2017 2017 2017 2016
           
Tangible book value per share:                    
Total stockholders’ equity $475,381   290,224   281,818   271,454   163,190 
Less intangible assets  (159,218)  (44,953)  (45,123)  (45,292)  (7,924)
Tangible common equity (Non-GAAP) $316,163   245,271   236,695   226,162   155,266 
                     
Issued and outstanding shares  21,022,202   16,159,309   16,156,943   16,185,408   12,548,328 
Less nonvested restricted stock awards  (134,302)  (99,639)  (101,489)  (227,439)  (211,908)
Period end dilutive shares  20,887,900   16,059,670   16,055,454   15,957,969   12,336,420 
                     
Total stockholders equity $475,381   290,224   281,818   271,454   163,190 
Divided by period end dilutive shares  20,887,900   16,059,670   16,055,454   15,957,969   12,336,420 
Common book value per share $22.76   18   17.55   17.01   13.23 
                     
Tangible common equity (Non-GAAP) $316,163   245,271   236,695   226,162   155,266 
Divided by period end dilutive shares  20,887,900   16,059,670   16,055,454   15,957,969   12,336,420 
Tangible common book value per share (Non-GAAP) $15.14   15.27   14.74   14.17   12.59 
                     



   
  At the Month Ended
  December 31, September 30, June 30, March 31, December 31,
  2017 2017 2017 2017 2016
Acquired and non-acquired loans:                    
Acquired loans receivable $872,020   257,461   278,275   303,244   119,422 
Non-acquired loans receivable  1,436,030   1,227,000   1,157,145   1,113,766   1,058,844 
Total loans receivable $2,308,050   1,484,461   1,435,420   1,417,010   1,178,266 
% Acquired  37.78%  17.34%  19.39%  21.40%  10.14%
                     
Non-acquired loans $1,436,030   1,227,000   1,157,145   1,113,766   1,058,844 
Allowance for loan losses  11,479   10,662   10,750   10,715   10,688 
Allowance for loan losses to non-acquired loans (Non-GAAP)  0.80%  0.87%  0.93%  0.96%  1.01%
                     
Total loans receivable $2,308,050   1,484,461   1,435,420   1,417,010   1,178,266 
Allowance for loan losses  11,479   10,662   10,750   10,715   10,688 
Allowance for loan losses to total loans receivable  0.50%  0.72%  0.75%  0.76%  0.91%
                     



Carolina Financial Corporation
Reconciliation of Non-GAAP Financial Measures - Consolidated
(Unaudited)
(In thousands, except share data)

  For the Three Months Ended For the Twelve Months Ended
Operating Earnings and Performance Ratios: December 31,
2017
 September 30,
2017
 June 30,
2017
 March 31,
2017
 December 31,
2016
 December 31,
2017
 December 31,
2016
Income before income taxes $12,930   11,968   12,013   6,915   7,498   43,826   25,418 
Gain/Loss on sale of securities  242   (368)  (621)  (185)  (65)  (933)  (706)
Net loss on extinguishment of debt  —    —    —    —    1,694   —    1,868 
Fair value adjustments on interest rate swaps  (419)  (90)  69   58   (998)  (382)  (590)
Merger related expenses  4,091   311   279   1,319   260   6,001   3,245 
Operating earnings before income taxes  16,844   11,821   11,740   8,107   8,389   48,512   29,235 
Tax expense (1)  5,721   3,926   2,612   2,358   2,627   14,706   9,027 
Operating earnings (Non-GAAP) $11,123   7,895   9,128   5,749   5,762   33,806   20,208 
                             
Average equity $380,529   286,524   277,708   210,071   160,991   280,877   151,346 
Less average intangible assets  (92,373)  (45,035)  (44,452)  (13,510)  (7,979)  (49,096)  (5,516)
Average tangible common equity (Non-GAAP) $288,156   241,489   233,256   196,561   153,012   231,781   145,830 
                             
Average assets $3,048,214   2,230,586   2,166,803   1,768,323   1,651,653   2,306,667   1,537,654 
Less average intangible assets  (92,373)  (45,035)  (44,452)  (13,510)  (7,979)  (49,096)  (5,516)
Average tangible assets (Non-GAAP) $2,955,841   2,185,551   2,122,351   1,754,813   1,643,674   2,257,571   1,532,138 
                             
Operating return on average assets (Non-GAAP)  1.46%  1.42%  1.69%  1.30%  1.40%  1.47%  1.31%
Operating return on average equity (Non-GAAP)  11.69%  11.02%  13.15%  10.95%  14.32%  12.04%  13.35%
Operating return on average tangible assets (Non-GAAP)  1.51%  1.44%  1.72%  1.31%  1.40%  1.50%  1.32%
Operating return on average tangible equity (Non-GAAP)  15.44%  13.08%  15.65%  11.70%  15.06%  14.59%  13.86%
                             
Weighted average common shares outstanding:                            
Basic  19,207,307   16,029,332   16,029,332   13,919,711   12,336,420   16,317,501   12,080,128 
Diluted  19,443,353   16,187,869   16,180,171   14,139,241   12,585,518   16,550,357   12,352,246 
Operating earnings per common share:                            
Basic (Non-GAAP) $0.58   0.49   0.57   0.41   0.47   2.07   1.67 
Diluted (Non-GAAP) $0.57   0.49   0.56   0.41   0.46   2.04   1.64 
                             
As Reported:                            
Income before income taxes $12,930   11,968   12,013   6,915   7,498   43,826   25,418 
Tax expense (2)  6,602   3,975   2,673   2,011   2,348   15,261   7,848 
Net Income $6,328   7,993   9,340   4,904   5,150   28,565   17,570 
                             
Average equity $380,529   286,524   277,708   210,071   160,991   280,877   151,346 
Average tangible equity (Non-GAAP) $288,156   241,489   233,256   196,561   153,012   231,780   145,831 
Average assets $3,048,214   2,230,586   2,166,803   1,768,323   1,651,653   2,306,667   1,537,654 
Return on average assets  0.83%  1.43%  1.72%  1.11%  1.25%  1.24%  1.14%
Return on average equity  6.65%  11.16%  13.45%  9.34%  12.80%  10.17%  11.61%
Return on average tangible equity (Non-GAAP)  8.78%  13.24%  16.02%  9.98%  13.46%  12.32%  12.05%
                             
Weighted average common shares outstanding:                            
Basic  19,207,307   16,029,332   16,029,332   13,919,711   12,336,420   16,317,501   12,080,128 
Diluted  19,443,353   16,187,869   16,180,171   14,139,241   12,585,518   16,550,357   12,352,246 
Earnings per common share:                            
Basic $0.33   0.50   0.58   0.35   0.42   1.75   1.45 
Diluted $0.33   0.49   0.58   0.35   0.41   1.73   1.42 
                             

(1) Tax expense is determined using the effective tax rate reflected in the accompanying income statement for the applicable reporting period, adjusted to eliminate the impact of the application of the Tax Cuts and Jobs Act on deferred income tax assets and liabilities.

(2) Income tax expense increased approximately $2.3 million for the quarter and year ended December 31, 2017 due to application of the Tax Cuts and Jobs Act on deferred income tax assets and liabilities.


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 Year Ended
  December 31,
2017
 September 30,
2017
 June 30,
2017
 March 31,
2017
 December 31,
2016
 December 31,
2017
 December 31,
2016
Segment net income:                            
Community banking $6,052   7,837   8,443   4,509   4,565  $26,840   14,874 
Wholesale mortgage banking  117   449   1,238   645   806   2,450   3,528 
Other  124   (320)  (346)  (244)  (232)  (786)  (901)
Eliminations  35   27   5   (6)  11   61   69 
Total net income $6,328   7,993   9,340   4,904   5,150  $28,565   17,570 
                             
Community banking segment operating earnings:                            
Income before income taxes $12,748   11,714   11,232   6,375   6,545  $42,069   21,258 
Tax expense (1) (3)  6,696   3,877   2,789   1,866   1,980   15,228   6,384 
Bank segment net income $6,052   7,837   8,443   4,509   4,565  $26,840   14,874 
                             
Weighted average common shares outstanding:                            
Basic  19,207,307   16,029,332   16,029,332   13,919,711   12,336,420   16,317,501   12,080,128 
Diluted  19,443,353   16,187,869   16,180,171   14,139,241   12,585,518   16,550,357   12,352,246 
                             
Earnings per common share:                            
Basic $0.33   0.50   0.53   0.32   0.37  $1.64  $1.23 
Diluted $0.33   0.49   0.52   0.32   0.36  $1.62  $1.20 
                             
Bank segment income before taxes $12,748   11,714   11,232   6,375   6,545  $42,069  $21,258 
Gain on sale of securities  242   (368)  (621)  (185)  (65)  (932)  (706)
Net loss on extinguishment of debt  —    —    —    —    1,693   —    1,868 
Fair value adjustments on interest rate swaps  (419)  (90)  69   58   (998)  (382)  (590)
Merger related expenses (2)  4,091   311   279   1,311   254   5,992   3,137 
Operating earnings before income taxes  16,662   11,567   10,959   7,559   7,429   46,747   24,967 
Tax expense (1)  5,480   3,828   2,721   2,213   2,247   14,140   7,498 
Operating bank segment earnings (Non-GAAP) $11,182   7,739   8,238   5,346   5,182  $32,607  $17,469 
                             
                             
Operating bank segment earnings per common share:                            
Basic (Non-GAAP) $0.58   0.48   0.51   0.38   0.42  $2.00  $1.45 
Diluted (Non-GAAP) $0.58   0.48   0.51   0.38   0.41  $1.97  $1.41 
                             

(1) Tax expense is determined using the effective tax rate for the applicable reporting segment for the applicable reporting period which includes the impact of the application of the Tax Cuts and Jobs Act on deferred income tax assets and liabilities.

(2) Remaining merger related costs were incurred within the category “Other” segment earnings.

(3) Income tax expense increased approximately $2.5 million in the Banking Segment for the quarter and year ended December 31, 2017 due to application of the Tax Cuts and Jobs Act on deferred tax assets and liabilities.


For More Information, Contact:

William A. Gehman III, EVP and CFO, 843.723.7700

Primary Logo