CHARLESTON, S.C., Oct. 19, 2017 (GLOBE NEWSWIRE) -- Carolina Financial Corporation (the ”Company”) (NASDAQ:CARO) today announced financial results for the third quarter of 2017. 

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

  • Net income for the third quarter 2017 increased 34.5% to $8.0 million, or $0.49 per diluted share, from $5.9 million, or $0.47 per diluted share for the third quarter of 2016.  Included in earnings are pretax merger-related expenses of $0.3 million for the third quarter of 2017. There were no merger-related expenses in the third quarter of 2016.
  • Operating earnings for the third quarter of 2017, which exclude certain non-operating income and expenses, increased 34.3% to $7.9 million, or $0.49 per diluted share, from $5.9 million, or $0.47 per diluted share, from the third quarter of 2016.
  • Performance ratios Q3 2017 compared to Q3 2016:
    - Return on average assets was 1.43% compared to 1.46%.
    - Operating return on average assets was 1.42% compared to 1.45%.
    - Return on average tangible equity was 13.24% compared to 15.93%.
    - Operating return on average tangible equity was 13.08% compared to 15.76%.
    - Average stockholders' equity to average assets increased to 12.85% compared to 9.67%.
  • Loans receivable, excluding Greer loans acquired in March 2017, grew $111.5 million, or at an annualized rate of 12.6%, since December 31, 2016.
  • Nonperforming assets to total assets were 0.29% at September 30, 2017 compared to 0.40% at December 31, 2016.
  • Total deposits, excluding Greer deposits acquired in March 2017, increased $138.3 million since December 31, 2016. Core deposits, excluding Greer core deposits acquired, increased $78.0 million since December 31, 2016.

“We continue to see the impact of solid organic growth and prior acquisitions on earnings.  Overall operating results for the third quarter of 2017 continued to improve with an increase in net income of 34.5% compared to the third quarter of 2016.  In addition, we look forward to completion of the First South Bancorp, Inc. by the end of the fourth quarter,” stated Jerry Rexroad, Chief Executive Officer.

Financial Results

Carolina Financial Corporation

  • The Company reported an increase in net income for the three months ended September 30, 2017 to $8.0 million, or $0.49 per diluted share, as compared to $5.9 million, or $0.47 per diluted share, for the three months ended September 30, 2016. Included in net income for the three months ended September 30, 2017 were pretax merger-related expenses of $0.3 million.  The Company reported increased net income for the nine months ended September 30, 2017 to $22.2 million, or $1.47 per diluted share, as compared to $12.4 million, or $1.02 per diluted share, for the nine months ended September 30, 2016. Included in net income for the nine months ended September 30, 2017 and 2016 were pretax merger-related expenses of $1.9 million and $3.0 million, respectively. 
  • Operating earnings for the third quarter of 2017, which excludes certain non-operating income and expenses, increased 34.3% to $7.9 million, or $0.49 per diluted share, from $5.9 million, or $0.47 per diluted share, from the third quarter of 2016. Operating earnings for the nine months ended September 30, 2017, which excludes certain non-operating income and expenses, increased 57.75% to $22.8 million, or $1.50 per diluted share, from $14.5 million, or $1.18 per diluted share, from the same period of 2016.
  • The Company’s net interest margin-tax equivalent increased to 3.94% for the third quarter of 2017 compared to 3.75% for the third quarter of 2016.
  • The Company reported book value per common share of $18.07 and $13.23 as of September 30, 2017 and December 31, 2016, respectively.  Tangible book value per common share was $15.27 and $12.59 as of September 30, 2017 and December 31, 2016, respectively.
  • At September 30, 2017, the Company’s regulatory capital ratios exceeded the minimum levels currently required.  Stockholders’ equity totaled $290.2 million as of September 30, 2017 compared to $163.2 million at December 31, 2016. Tangible equity to tangible assets at September 30, 2017 was 11.09% compared to 9.3% at December 31, 2016.

Community Banking

  • Community banking segment net income increased 65.6% to $7.8 million for the three months ended September 30, 2017 compared to $4.7 million for the three months ended September 30, 2016. Included in net income for the three months ended September 30, 2017 were pretax merger-related expenses of $0.3 million.  The community banking segment net income increased 101.7% to $20.8 million for the nine months ended September 30, 2017 compared to $10.3 million for the nine months ended September 30, 2016. Included in net income for the nine months ended September 30, 2017 and 2016 were pretax merger-related expenses of $1.9 million and $3.0 million, respectively. 
  • Community banking segment operating earnings increased 65.7% to $7.7 million for the three months ended September 30, 2017 compared to $4.7 million for the three months ended September 30, 2016. Included in earnings for the three months ended September 30, 2017 were pretax merger-related expenses of $0.3 million.  The community banking segment operating earnings increased 80.7% to $22.2 million for the nine months ended September 30, 2017 compared to $12.3 million for the nine months ended September 30, 2016. Included in earnings for the nine months ended September 30, 2017 and 2016 were pretax merger-related expenses of $1.9 million and $3.0 million, respectively. 
  • No provision for loan loss was recorded during the three months ended September 30, 2017 or 2016.   This was primarily due to continued excellent asset quality, historical loss experience, and the risk characteristics of our loan portfolio.
  • Non-performing assets were 0.29% and 0.40% of total assets at September 30, 2017 and December 31, 2016, respectively.
  • Loans receivable, gross increased to $1.5 billion at September 30, 2017 compared to $1.2 billion at December 31, 2016.
  • The number of checking accounts increased at an annualized rate of 8.9%, excluding Greer checking accounts acquired, since December 31, 2016.  Total deposits, excluding acquired deposits from the Greer acquisition, increased $138.3 million since December 31, 2016. As of September 30, 2017 and December 31, 2016, core deposits, defined as checking, savings and money market, comprised approximately 63.8% and 60.6%, respectively, of total deposits.

Wholesale Mortgage Banking

  • Net income for the wholesale mortgage banking segment was $0.4 million for the three months ended September 30, 2017 compared to $1.4 million for the three months ended September 30, 2016. Net income was $2.3 million for the nine months ended September 30, 2017 compared to $2.7 million for the nine months ended September 30, 2016.
  • Net margin was 1.44% for the three months ended September 30, 2017 compared to 1.94% for the three months ended September 30, 2016. Originations for the three months ended September 30, 2017 and 2016 were $217.0 million and $253.5 million, respectively. Net margin was 1.65% for the nine months ended September 30, 2017 compared to 1.76% for the nine months ended September 30, 2016. Originations for the nine months ended September 30, 2017 and 2016 were $611.6 million and $645.4 million, respectively.
  • Net interest income for the wholesale mortgage banking segment was $0.4 million for the three months ended September 30, 2017 compared to $0.4 million for the three months ended September 30, 2016.  Net interest income for the wholesale mortgage banking segment was $1.2 million for the nine months ended September 30, 2017 compared to $1.1 million for the nine months ended September 30, 2016.
  • Mortgage loan servicing income, net of amortization of mortgage servicing rights and subservicing expense, for the wholesale mortgage banking segment was $0.4 million and $0.4 million for the three months ended September 30, 2017 and September 30, 2016, respectively.  Mortgage loan servicing income, net of amortization of mortgage servicing rights and subservicing expense, for the wholesale mortgage banking segment was $1.3 million and $1.2 million for the nine months ended September 30, 2017 and September 30, 2016, respectively.  At September 30, 2017, loans serviced for third parties totaled $2.5 billion.

Dividend Declared

On October 18, 2017 the Company declared a $0.05 dividend per common share, payable on January 5, 2018, to stockholders of record on December 14, 2017.

Conference Call

A conference call will be held at 11:00 a.m., Eastern Time on October 20, 2017. The conference call can be accessed by dialing (866) 464-9448 or (213) 660-0874 and requesting the Carolina Financial Corporation earnings call. The conference ID number is 99743248. 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 99743248.

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, 2017, Carolina Financial Corporation had approximately $2.3 billion in total assets and Crescent Mortgage Company was licensed to originate loans in 48 states partnering with community banks, credit unions and mortgage brokers.  On June 11, 2016, Carolina Financial completed its acquisition of Congaree Bancshares Inc.  On January 5, 2017, the Company closed a public offering of approximately 1.8 million shares of its common stock with net proceeds of approximately $47.7 million, net of related expenses. On March 18, 2017, Carolina Financial completed its acquisition of Greer Bancshares Incorporated.   On June 9, 2017, Carolina Financial Corporation announced the execution of an Agreement and Plan of Merger and Reorganization by and between the Company and First South Bancorp, Inc. (“First South”), pursuant to which, subject to the terms and conditions set forth therein, First South will merge with and into the Company, with the Company as the surviving corporation.

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

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

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

Forward-Looking Statements

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

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

        
        
CAROLINA FINANCIAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
        
     September 30, 2017 December 31, 2016
     (Unaudited) (Audited)
     (Dollars in thousands)
ASSETS    
 Cash and due from banks $   14,046   9,761 
 Interest-bearing cash    31,198   14,591 
  Cash and cash equivalents    45,244   24,352 
 Securities available-for-sale    523,744   335,352 
 Federal Home Loan Bank stock, at cost    10,970   11,072 
 Other investments    2,139   1,768 
 Derivative assets    2,332   2,219 
 Loans held for sale    26,786   31,569 
 Loans receivable, gross    1,484,461   1,178,266 
 Allowance for loan losses    (10,662) (10,688)
  Loans receivable, net    1,473,799   1,167,578 
        
 Premises and equipment, net    46,430     37,054 
 Accrued interest receivable    7,320     5,373 
 Real estate acquired through foreclosure, net    1,640     1,179 
 Deferred tax assets, net    7,668     8,341 
 Mortgage servicing rights, net    17,444     15,032 
 Cash value life insurance    38,317     28,984 
 Core deposit intangible    7,666     3,658 
 Goodwill    37,287     4,266 
 Other assets    7,953     5,939 
  Total assets $   2,256,739     1,683,736 
        
LIABILITIES AND STOCKHOLDERS' EQUITY    
Liabilities:    
 Noninterest-bearing deposits $   333,267     229,905 
 Interest-bearing deposits    1,374,387     1,028,355 
  Total deposits    1,707,654     1,258,260 
 Short-term borrowed funds    180,000     203,000 
 Long-term debt    54,351     38,465 
 Derivative liabilities    201     342 
 Drafts outstanding    5,630     6,223 
 Advances from borrowers for insurance and taxes    3,163     1,058 
 Accrued interest payable    1,053     327 
 Reserve for mortgage repurchase losses    2,129     2,880 
 Dividends payable to stockholders    646     502 
 Accrued expenses and other liabilities    11,688     9,489 
  Total liabilities    1,966,515     1,520,546 
Commitments and contingencies    
Stockholders' equity:    
 Preferred stock    -     - 
 Common stock    162     125 
 Additional paid-in capital    168,919     66,156 
 Retained earnings    117,488     98,451 
 Accumulated other comprehensive income (loss), net of tax     3,655     (1,542)
  Total stockholders' equity    290,224     163,190 
 Total liabilities and stockholders' equity $   2,256,739     1,683,736 
        


            
CAROLINA FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
            
     For the Three Months For the Nine Months
     Ended September 30, Ended September 30,
      2017   2016   2017   2016 
  (In thousands, except share data)
   
 Loans  $   18,960      13,826     52,207      36,791 
 Investment securities    3,761      2,264     9,975      6,835 
 Dividends from Federal Home Loan Bank stock   135      83     351      288 
 Federal funds sold    -       3     7      5 
 Other interest income    70      32     178      92 
  Total interest income    22,926      16,208     62,718      44,011 
Interest expense        
 Deposits    2,422      1,570     6,212      4,449 
 Short-term borrowed funds    441      124     1,225      320 
 Long-term debt    514      558     1,364      1,743 
  Total interest expense    3,377      2,252     8,801      6,512 
Net interest income    19,549      13,956     53,917      37,499 
Provision for loan losses    -       -      -       -  
 Net interest income after provision for loan losses   19,549      13,956     53,917      37,499 
Noninterest income        
 Mortgage banking income    3,625    5,605     11,522    12,967 
 Deposit service charges    1,072    953     2,928    2,712 
 Net loss on extinguishment of debt   -     (118)    -     (174)
 Net gain on sale of securities    368    111     1,174    641 
 Fair value adjustments on interest rate swaps   90    99     (37)  (408)
 Net increase in cash value life insurance   267    226     759    684 
 Mortgage loan servicing income    1,652    1,437     4,822    4,238 
 Other     801    560     2,742    1,728 
  Total noninterest income    7,875    8,873     23,910    22,388 
Noninterest expense        
 Salaries and employee benefits    8,623    8,481     26,487    23,306 
 Occupancy and equipment    2,508    2,067     7,129    5,836 
 Marketing and public relations    385    374     1,182    1,144 
 FDIC insurance    205    180     380    527 
 Provision for (recovery of) mortgage loan repurchase losses   (225)  (250)    (675)  (750)
 Legal expense    157    80     373    185 
 Other real estate (income) expense, net   (5)  (96)    40    (37)
 Mortgage subservicing expense    494    462     1,485    1,353 
 Amortization of mortgage servicing rights   748    586     2,083    1,659 
 Merger related expenses    311    -     1,910    2,985 
 Other     2,255    2,006     6,538    5,759 
  Total noninterest expense    15,456    13,890     46,932    41,967 
Income before income taxes    11,968      8,939     30,895      17,920 
Income tax expense    3,975      2,998     8,659      5,500 
 Net income $   7,993      5,941     22,236      12,420 
            
Earnings per common share:        
 Basic  $   0.50   $  0.48  $   1.48   $  1.04 
 Diluted $   0.49   $  0.47  $   1.47   $  1.02 
Weighted average common shares outstanding:       
 Basic     16,029,332      12,327,921     14,980,349      11,995,477 
 Diluted    16,187,869      12,535,551     15,146,972      12,201,721 
            
            


CAROLINA FINANCIAL CORPORATION 
(Unaudited) 
(Dollars in thousands) 
  
  At or for the Three Months Ended 
Selected Financial Data: September 30, 
2017
 June 30, 
2017
 March 31, 
2017
 December 31, 
2016
 September 30, 
2016
 
            
Selected Average Balances:           
Total assets $   2,230,586   $  2,166,803    1,768,323    1,651,653    1,626,717  
Investment securities and FHLB stock    521,569      510,706    373,551    326,485    345,385  
Loans receivable, net    1,463,771      1,412,940    1,214,777    1,138,120    1,093,669  
Loans held for sale    27,282      22,412    17,827    32,951    32,196  
Deposits    1,710,263      1,633,285    1,330,805    1,288,665    1,291,567  
Stockholders' equity    286,524      277,708    210,071    160,991    157,311  
            
Performance Ratios (annualized):           
Return on average equity  11.16%  13.45% 9.34% 12.80% 15.11% 
Return on average tangible equity (Non-GAAP)  13.24%  16.02% 9.98% 13.46% 15.93% 
Return on average assets  1.43%  1.72% 1.11% 1.25% 1.46% 
Operating return on average equity (Non-GAAP)  11.02%  13.15% 10.95% 14.32% 14.95% 
Operating return on average tangible equity (Non-GAAP)  13.08%  15.65% 11.70% 15.06% 15.76% 
Operating return on average assets (Non-GAAP)  1.42%  1.69% 1.30% 1.40% 1.45% 
Average earning assets to average total assets  91.09%  90.68% 91.99% 93.21% 92.94% 
Average loans receivable to average deposits  85.59%  86.51% 91.28% 88.32% 84.68% 
Average stockholders' equity to average assets  12.85%  12.82% 11.88% 9.75% 9.67% 
Net interest margin-tax equivalent (1)  3.94%  4.03% 3.93% 3.87% 3.75% 
Net charge-offs  (recoveries) to average loans receivable  0.00%  (0.01)% (0.01)% (0.12)% (0.02)% 
Nonperforming assets to period end loans receivable  0.44%  0.48% 0.52% 0.58% 0.62% 
Nonperforming assets to total assets  0.29%  0.31% 0.34% 0.40% 0.42% 
Nonperforming loans to total loans  0.33%  0.38% 0.42% 0.48% 0.37% 
Allowance for loan losses as a percentage of loans receivable (end           
of period)  0.72%  0.75% 0.76% 0.91% 0.91% 
Allowance for loan losses as a percentage of non-acquired loans           
receivable (Non-GAAP)  0.87%  0.93% 0.96% 1.01% 1.03% 
Allowance for loan losses as a percentage of nonperforming loans  216.53%  196.85% 180.66% 190.01% 247.72% 
            
Nonperforming Assets:           
Loans 90 days or more past due and still accruing $   -    $-  -  -  -  
Nonaccrual loans    4,924    5,461  5,931  5,625  4,174  
Total nonperforming loans    4,924    5,461  5,931  5,625  4,174  
Real estate acquired through foreclosure, net    1,640    1,417  1,479  1,179  2,843  
Total nonperforming assets $   6,564   $6,878  7,410  6,804  7,017  
            
(1) Net interest margin-tax equivalent reflects tax-exempt income on a tax-equivalent basis. 
  
  


Carolina Financial Corporation             
Segment Information             
(Unaudited)             
(Dollars in thousands)     
              
  For the Three Months For the Nine Months Increase (Decrease) 
  Ended September 30, Ended September 30, Three Nine 
   2017  2016  2017  2016  Months Months 
Segment net income:             
Community banking $   7,837   4,734    20,788   10,309  3,103  10,479  
Wholesale mortgage banking    449     1,402    2,333     2,722    (953)   (389) 
Other     (320)   (228)   (910)   (669)   (92)   (241) 
Eliminations    27     33    25     58    (6)   (33) 
Total net income $   7,993     5,941    22,236     12,420    2,052    9,816  
              
  For the Three Months Ended   
  September 30,
  2017
 June 30,
  2017
 March 31,
2017
 December 31, 
  2016
 September 30, 
  2016
   
Segment net income:             
Community banking  $   7,837     8,443    4,509    4,565    4,734    
Wholesale mortgage banking    449     1,238    645    806    1,402    
Other     (320)   (346)   (244)   (232)   (228)   
Eliminations    27     5    (6)   11    33    
Total net income $   7,993     9,340    4,904    5,150    5,941    
              
  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 (recovery of) 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    
              
  For the Three Months Ended September 30, 2016   
   Community   Mortgage          
   Banking   Banking   Other   Eliminations  Total   
Interest income $  15,760    435    4    9    16,208    
Interest expense    2,102    33    151    (34)   2,252    
Net interest income (expense)    13,658    402    (147)   43    13,956    
Provision for (recovery of) loan losses    (12)   12    -     -     -     
Noninterest income from external customers    2,512    6,361    -     -     8,873    
Intersegment noninterest income    242    (9)   -     (233)   -     
Noninterest expense    9,448    4,254    188    -     13,890    
Intersegment noninterest expense    -     240    2    (242)   -     
Income (loss) before income taxes    6,976    2,248    (337)   52    8,939    
Income tax expense (benefit)    2,242    846    (109)   19    2,998    
Net income (loss) $  4,734    1,402    (228)   33    5,941    
              
              
Carolina Financial Corporation             
Segment Information, Continued             
(Unaudited)             
(Dollars in thousands)     
              
  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 (recovery of) 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 Nine Months Ended September 30, 2016   
   Community   Mortgage          
   Banking   Banking   Other   Eliminations  Total   
Interest income $42,790  1,133  13  75  44,011    
Interest expense  6,066  42  447  (43) 6,512    
Net interest income (expense)  36,724  1,091  (434) 118  37,499    
Provision for (recovery of) loan losses  (12) 12  -  -  -    
Noninterest income from external customers  6,773  15,615  -  -  22,388    
Intersegment noninterest income  727  25  -  (752) -    
Noninterest expense  29,523  11,825  619  -  41,967    
Intersegment noninterest expense  -  721  6  (727) -    
Income (loss) before income taxes  14,713  4,173  (1,059) 93  17,920    
Income tax expense (benefit)  4,404  1,451  (390) 35  5,500    
Net income (loss) $10,309  2,722  (669) 58  12,420    
              
  For the Three Months Ended September 30, 
  Loan Originations Mortgage Banking
Income
 Margin 
   2017  2016  2017  2016  2017  2016  
Additional segment information:             
Community banking $   20,342   25,633    500   680  2.46% 2.65% 
Wholesale mortgage banking    217,014   253,485    3,125   4,925  1.44% 1.94% 
Total  $   237,356   279,118    3,625   5,605  1.53% 2.01% 
              
  For the Nine Months Ended September 30, 
  Loan Originations Mortgage Banking
Income
 Margin 
   2017  2016  2017  2016  2017  2016  
Additional segment information:             
Community banking $   59,511   68,263    1,441   1,586  2.42% 2.32% 
Wholesale mortgage banking    611,597   645,412    10,081   11,381  1.65% 1.76% 
Total  $   671,108     713,675    11,522     12,967  1.72% 1.82% 
              
              


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,    
    2017   2017  2017  2016  2016     
                
Core deposits:              
Noninterest-bearing demand accounts $   333,267   $  330,641    298,365    229,905    267,892     
Interest-bearing demand accounts    309,241      298,123    309,961    191,851    195,792     
Savings accounts    69,552      70,336    66,506    48,648    47,035     
Money market accounts    377,754      380,108    363,600    292,639    299,960     
 Total core deposits (Non-GAAP)    1,089,814      1,079,208    1,038,432    763,043    810,679     
                
Certificates of deposit:              
Less than $250,000    567,483      539,177    524,836    467,937    476,744     
$250,000 or more    50,357      45,344    44,452    27,280    24,853     
 Total certificates of deposit    617,840      584,521    569,288    495,217    501,597     
Total deposits $   1,707,654   $  1,663,729    1,607,720    1,258,260    1,312,276     
                
                
   At the Month Ended    
   September 30, June 30, March 31,  December 31,   September 30,     
    2017   2017  2017  2016  2016     
                
Tangible book value per share:               
Total stockholders' equity $   290,224      281,818    271,454    163,190    160,331     
Less intangible assets    (44,953)    (45,123)   (45,292)   (7,924)   (8,037)    
Tangible common equity (Non-GAAP) $   245,271      236,695    226,162    155,266    152,294     
                
Issued and outstanding shares    16,159,309      16,156,943    16,185,408    12,548,328    12,546,220     
Less nonvested restricted stock awards    (99,639)    (101,489)   (227,439)   (211,908)   (216,828)    
Period end dilutive shares     16,059,670      16,055,454    15,957,969    12,336,420    12,329,392     
                
Total stockholders equity $   290,224      281,818    271,454    163,190    160,331     
Divided by period end dilutive shares     16,059,670      16,055,454    15,957,969    12,336,420    12,329,392     
Common book value per share  $   18.07      17.55    17.01    13.23    13.00     
                
Tangible common equity (Non-GAAP) $   245,271      236,695    226,162    155,266    152,294     
Divided by period end dilutive shares    16,059,670      16,055,454    15,957,969    12,336,420    12,329,392     
Tangible common book value per share (Non-GAAP)$   15.27      14.74    14.17    12.59    12.35     
                
                
   At the Month Ended    
   September 30, June 30, March 31, December 31,   September 30,     
    2017   2017  2017  2016  2016     
Acquired and non-acquired loans:              
Acquired loans receivable $   257,461   $  278,275    303,244    119,422    129,505     
Non-acquired loans receivable    1,227,000      1,157,145    1,113,766    1,058,844    1,003,724     
Total loans receivable $   1,484,461   $  1,435,420    1,417,010    1,178,266    1,133,229     
% Acquired  17.34%  19.39% 21.40% 10.14% 11.43%    
                
Non-acquired loans $   1,227,000   $  1,157,145    1,113,766    1,058,844    1,003,724     
Allowance for loan losses    10,662      10,750    10,715    10,688    10,340     
Allowance for loan losses to non-acquired loans (Non-GAAP)  0.87%  0.93% 0.96% 1.01% 1.03%    
                
Total loans receivable  $   1,484,461   $  1,435,420    1,417,010    1,178,266    1,133,229     
Allowance for loan losses    10,662      10,750    10,715    10,688    10,340     
Allowance for loan losses to total loans receivable  0.72%  0.75% 0.76% 0.91% 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 Nine Months Ended
Operating Earnings and Performance Ratios: September 30, 
  2017
 June 30,
2017
 March 31, 
2017
 December 31, 
2016
 September 30, 
2016
 September 30, 
2017
 September 30,
2016
Income before income taxes $   11,968      12,013    6,915    7,498    8,939    30,895     17,920 
Gain on sale of securities    (368)    (621)   (185)   (65)   (111)   (1,174)   (641)
Net loss on extinguishment of debt    -       -     -     1,694    118    -      174 
Fair value adjustments on interest rate swaps    (90)    69    58    (998)   (99)   37     408 
Merger related expenses    311      279    1,319    260    -     1,910     2,985 
Operating earnings before income taxes    11,821      11,740    8,107    8,389    8,847    31,668     20,846 
Tax expense (1)    3,926      2,612    2,358    2,627    2,967    8,876     6,398 
Operating earnings (Non-GAAP) $   7,895      9,128    5,749    5,762    5,880    22,792     14,448 
                
Average equity $   286,524      277,708    210,071    160,991    157,311    258,101     148,134 
Average assets $   2,230,586      2,166,803    1,768,323    1,651,653    1,626,717    2,055,237     1,500,819 
                
Average Equity $   286,524      277,708    210,071    160,991    157,311     
Less average intangible assets    (45,035)    (44,452)   (13,510)   (7,979)   (8,092)    
Average tangible common equity (Non-GAAP) $   241,489      233,256    196,561    153,012    149,219     
                
Operating return on average assets (Non-GAAP)  1.42%  1.69% 1.30% 1.40% 1.45% 1.48% 1.28%
Operating return on average equity (Non-GAAP)  11.02%  13.15% 10.95% 14.32% 14.95% 11.77% 13.00%
Operating return on average tangible equity (Non-GAAP) 13.08%  15.65% 11.70% 15.06% 15.76%    
                
Weighted average common shares outstanding:              
 Basic    16,029,332      16,029,332    13,919,711    12,336,420    12,327,921    14,980,349     11,995,477 
 Diluted    16,187,869      16,180,171    14,139,241    12,585,518    12,535,551    15,146,972     12,201,721 
Operating earnings per common share:              
 Basic (Non-GAAP) $   0.49      0.57    0.41    0.47    0.48    1.52     1.20 
 Diluted (Non-GAAP) $   0.49      0.56    0.41    0.46    0.47    1.50     1.18 
                
                
As Reported:              
Income before income taxes $   11,968      12,013    6,915    7,498    8,939    30,895     17,920 
Tax expense    3,975      2,673    2,011    2,348    2,998    8,659     5,500 
Net Income $   7,993      9,340    4,904    5,150    5,941    22,236     12,420 
                
Average equity $   286,524      277,708    210,071    160,991    157,311    258,101     148,134 
Average tangible equity (Non-GAAP) $   241,489      233,256    196,561    153,012    149,219     
Average assets $   2,230,586      2,166,803    1,768,323    1,651,653    1,626,717    2,055,237     1,500,819 
Return on average assets  1.43%  1.72% 1.11% 1.25% 1.46% 1.44% 1.10%
Return on average equity  11.16%  13.45% 9.34% 12.80% 15.11% 11.49% 11.18%
Return on average tangible equity (Non-GAAP)  13.24%  16.02% 9.98% 13.46% 15.93%    
                
Weighted average common shares outstanding:              
 Basic    16,029,332      16,029,332    13,919,711    12,336,420    12,327,921    14,980,349     11,995,477 
 Diluted    16,187,869      16,180,171    14,139,241    12,585,518    12,535,551    15,146,972     12,201,721 
Earnings per common share:              
 Basic $   0.50      0.58    0.35    0.42    0.48    1.48     1.04 
 Diluted $   0.49      0.58    0.35    0.41    0.47    1.47     1.02 
                
                
(1)  Tax expense is determined using the effective tax rate reflected in the accompanying income statement for the applicable reporting period.
 
 


Carolina Financial Corporation              
Reconciliation of Non-GAAP Financial Measures - Community Banking Segment          
(Unaudited)              
(In thousands, except share data)      
                
   For the Three Months Ended For the Nine Months Ended
   September 30, 
  2017
 June 30, 
2017
 March 31, 
2017
 December 31, 
2016
 September 30, 
2016
 September 30, 
2017
 September 30, 
2016
Segment net income:              
Community banking $   7,837    8,443   4,509   4,565   4,734  $   20,788    10,309 
Wholesale mortgage banking    449    1,238   645   806   1,402     2,333    2,722 
Other    (320)  (346)  (244)  (232)  (228)    (910)  (669)
Eliminations    27    5   (6)  11   33     25    58 
Total net income $   7,993    9,340   4,904   5,150   5,941  $   22,236    12,420 
                
Community banking segment operating earnings:              
Income before income taxes $   11,714    11,232   6,375   6,545   6,975  $   29,321    14,713 
Tax expense (1)    3,877    2,789   1,866   1,980   2,241     8,533    4,404 
Bank segment net income $   7,837    8,443   4,509   4,565   4,734  $   20,788    10,309 
                
Weighted average common shares outstanding:              
 Basic    16,029,332    16,029,332   13,919,711   12,336,420   12,327,921     14,980,349    11,995,477 
 Diluted    16,187,869    16,180,171   14,139,241   12,585,518   12,535,551     15,146,972    12,201,721 
                
Earnings per common share:              
 Basic $   0.50      0.53     0.32     0.37     0.38  $   1.39   $  0.86 
 Diluted $   0.49      0.52     0.32     0.36     0.38  $   1.37   $  0.84 
                
Bank segment income before taxes $   11,714      11,232     6,375     6,545     6,975  $   29,321   $  14,713 
Gain on sale of securities    (368)    (621)    (185)    (65)    (111)    (1,174)    (641)
Net loss on extinguishment of debt    -       -      -      1,693     118     -       174 
Fair value adjustments on interest rate swaps    (90)    69     58     (998)    (99)    37      408 
Merger related expenses (2)    311      279     1,311     254     -      3,137      2,883 
Operating earnings before income taxes    11,567      10,959     7,559     7,429     6,883     31,321      17,537 
Tax expense (1)    3,828      2,721     2,213     2,247     2,211     9,115      5,249 
Operating bank segment earnings (Non-GAAP) $   7,739      8,238     5,346     5,182     4,672  $   22,206   $  12,288 
                
                
Operating bank segment earnings per common share:             
 Basic (Non-GAAP) $   0.48      0.51     0.38     0.42     0.38  $   1.48   $  1.02 
 Diluted (Non-GAAP) $   0.48      0.51     0.38     0.41     0.37  $   1.47   $  1.01 
                
(1)  Tax expense is determined using the effective tax rate computed for the applicable business segment.    
(2)  Remaining merger related costs were incurred within the category "Other" segment earnings.     
  


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

Primary Logo