Close

Carolina Financial Corporation Reports Results for Fourth Quarter of 2016

January 18, 2017 4:05 PM EST

CHARLESTON, S.C., Jan. 18, 2017 /PRNewswire/ -- Carolina Financial Corporation (NASDAQ: CARO) today announced financial results for the fourth quarter of 2016. Highlights at and for the three months ended December 31, 2016, include:

  • Net income for the fourth quarter 2016 increased 42.7% to $5.2 million, or $0.41 per diluted share from $3.6 million, or $0.36 per diluted share for the fourth quarter of 2015.
  • Operating earnings for the fourth quarter of 2016, which excludes certain non-operating income and expenses, increased 63.9% to $5.8 million, or $0.46 per diluted share, from $3.5 million, or $0.35 per diluted share, from the fourth quarter of 2015. Non-operating income and expenses for the quarter ended December 31, 2016 include:
    • $1.7 million loss on extinguishment of debt related to the prepayment of a $20.0 million advance with a 4% fixed interest rate and a remaining term of 4.1 years
    • $1.0 million fair value adjustment gain on interest rate swaps marked to market
    • $260,000 in merger related costs
    • $65,000 gain on sale of securities
  • Loans receivable, excluding acquired loans, grew at an annualized rate of 20.2% or $185.9 million since December 31, 2015 and 15.9% or $45.0 million since September 30, 2016.
  • Nonperforming assets to total assets of 0.40% as of December 31, 2016 compared to 0.47% at December 31, 2015.
  • Total deposits, excluding acquired deposits, increased $143.5 million since December 31, 2015. Core deposits, excluding acquired deposits, increased $114.0 million since December 31, 2015.
  • In November 2016, Carolina Financial Corporation announced the acquisition of Greer Bancshares Incorporated, a $381 million bank holding company that operates four banking locations in the Greenville-Anderson-Mauldin, South Carolina MSA.
  • In December 2016, the Company opened its second branch in the Wilmington Market.

"We are pleased to report increases in net income of 42.7% and operating earnings of 63.9% for the fourth quarter of 2016 over the comparable prior year quarter. These strong results are attributable to excellent earnings of CresCom Bank with improved performance of Crescent Mortgage Company.  During 2016, we continued to experience exceptional organic loan and deposit growth, completed our Congaree Bancshares, Inc. merger, announced our Greer Bancshares, Inc. merger, and opened our second branch in Wilmington, NC." stated Jerry Rexroad, Chief Executive Officer.             

Financial Results

Carolina Financial Corporation

  • The Company reported net income for the three months ended December 31, 2016 of $5.2 million, or $0.41 per diluted share, as compared to $3.6 million, or $0.36 per diluted share, for the three months ended December 31, 2015. Net income for the year ended December 31, 2016 totaled $17.6 million, or $1.42 per diluted share, compared to net income of $14.4 million, or $1.48 per diluted share for year ended December 31, 2015. Included in net income for the year ended December 31, 2016 were pretax merger related expense of $3.2 million. 
  • Operating earnings for the fourth quarter of 2016 increased 63.9% to $5.8 million, or $0.46 per diluted share, from $3.5 million, or $0.35 per diluted share, from the fourth quarter of 2015.  Operating earnings for the year ended December 31, 2016 increased 34.7% to $20.2 million, or $1.64 per diluted share, from $15.0 million, or $1.54 per diluted share, for the year ended December 31, 2015.
  • During the fourth quarter of 2016, the Company paid off a $20.0 million borrowing with a 4.0% fixed interest rate and a remaining term of approximately 4.1 years, incurring a $1.7 million loss on extinguishment of debt. In addition, the Company recognized a $1.0 million gain on fair value adjustments related to interest rate swaps that are marked to market.
  • The Company's net interest margin-tax equivalent increased to 3.87% for the fourth quarter of 2016 compared to 3.59% for the fourth quarter of 2015.
  • The Company reported book value per common share of $13.23 and $11.92 as of December 31, 2016 and December 31, 2015, respectively. Tangible book value per common share was $12.59 and $11.66 as of December 31, 2016 and December 31, 2015, respectively.
  • At December 31, 2016, the Company's regulatory capital ratios exceeded the minimum levels currently required. Stockholders' equity totaled $163.2 million as of December 31, 2016 compared to $139.9 million at December 31, 2015.

    CresCom Bank

    • The Bank's net income (excluding Crescent Mortgage Company) increased 40.1% to $4.6 million for the three months ended December 31, 2016 compared to $3.3 million for the three months ended December 31, 2015. Net income for the year ended December 31, 2016 increased 30.5% to $14.9 million compared to net income of $11.4 million for the year ended December 31, 2015. Included in net income for the year ended December 31, 2016 were pretax merger related expense of $3.1 million. 
    • No provision for loan loss was recorded during the three and twelve month periods ended December 31, 2016 or 2015. This was primarily due to continued excellent asset quality as well as net recoveries of $547,000 and $1.1 million for the year ended December 31, 2016 and 2015, respectively.
    • The Bank's non-performing assets were 0.40% and 0.47% of total assets at December 31, 2016 and December 31, 2015, respectively.
    • Loans receivable increased to $1.2 billion at December 31, 2016 compared to $922.7 million at December 31, 2015. The increase in loans receivable primarily relates to the completed acquisition of Congaree State Bank ("Congaree") as well as the Bank's continuing focus on commercial lending and residential mortgage lending.
    • The number of checking accounts increased at an annualized rate of 9.2%, excluding Congaree checking accounts acquired, since December 31, 2015. Total deposits, excluding acquired deposits from the Congaree acquisition, increased $143.5 million since December 31, 2015. As of December 31, 2016 and December 31, 2015, core deposits, defined as checking, savings and money market, comprised approximately 60.6% and 56.7%, respectively, of total deposits.
    • The Bank's retail mortgage conforming loan originations increased to $29.1 million for the three months ended December 31, 2016 compared to $23.2 million for the three months ended December 31, 2015. For the year ended December 31, 2016, retail mortgage conforming loan originations increased to $97.1 million compared to $73.6 million for the year ended December 31, 2015. As a result of the increased originations, retail mortgage banking noninterest income increased to $476,000 and $2.1 million for the three months and year ended December 31, 2016, respectively, compared to $424,000 and $1.7 million for the three months and year ended December 31, 2015, respectively. Mortgage banking income consists primarily of gain on sale of loans and related fees as well as fair value changes in mortgage banking derivatives.

    Crescent Mortgage Company

    • Net income for Crescent Mortgage Company, a wholly-owned subsidiary of the Bank, was $806,000 for the three months ended December 31, 2016 compared to $525,000 for the three months ended December 31, 2015. Net income for the year ended December 31, 2016 was $3.5 million compared to $3.8 million for the year ended December 31, 2015.
    • The increase in net income of Crescent Mortgage Company during fourth quarter of 2016 is primarily attributable to an increase in margin during the period. Originations for the three months ended December 31, 2016 and 2015 were $234.9 million and $217.0 million, respectively. Originations for the year ended December 31, 2016 and 2015 were $875.4 million and $986.7 million, respectively. The percentage of originations attributable to refinances were 37.5% for 2016 compared to 34.3% for 2015.

    Conference Call

    A conference call will be held at 2:00 p.m., Eastern Time on January 19, 2017. The conference call can be accessed by dialing (855) 218-6998 or (615) 247-5963 and requesting the Carolina Financial Corporation earnings call. The conference ID number is 42947387. 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" shortly following the call. A replay of the conference call can be accessed approximately three hours after the call by dialing (855) 859-2056 or (404) 537-3406 and requesting conference number 42947387.

    About Carolina Financial Corporation

    Carolina Financial Corporation ("Carolina Financial" or the "Company") is the holding company of CresCom Bank, which also owns and operates Atlanta-based Crescent Mortgage Company.  Carolina Financial trades on NASDAQ under the symbol CARO. As of December 31, 2016, Carolina Financial had approximately $1.7 billion in total assets and Crescent Mortgage Company originated loans in 45 states and partners with community banks, credit unions and mortgage brokers. In June 2016, Carolina Financial completed its previously announced acquisition of Congaree Bancshares, Inc. and its wholly-owned subsidiary, Congaree State Bank. In November 2016, Carolina Financial announced its entry into an agreement to acquire Greer Bancshares Incorporated, a $381 million bank holding company that operates four banking locations in the Greenville-Anderson-Mauldin, South Carolina MSA.

    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, such as 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

    December 31, 2016

    December 31, 2015

    (Unaudited)

    (Audited)

    (Dollars in thousands)

    ASSETS

    Cash and due from banks

    $                      9,761

    10,206

    Interest-bearing cash

    14,591

    16,421

    Cash and cash equivalents

    24,352

    26,627

    Securities available-for-sale

    335,352

    306,474

    Securities held-to-maturity 

    -

    17,053

    Federal Home Loan Bank stock, at cost

    11,072

    9,919

    Other investments

    1,768

    1,760

    Derivative assets

    2,219

    1,945

    Loans held for sale

    31,569

    41,774

    Loans receivable, gross

    1,178,266

    922,723

    Allowance for loan losses

    (10,688)

    (10,141)

    Loans receivable, net

    1,167,578

    912,582

    Premises and equipment, net

    37,054

    32,562

    Accrued interest receivable

    5,373

    4,333

    Real estate acquired through foreclosure, net

    1,179

    2,374

    Deferred tax assets, net

    8,782

    5,273

    Mortgage servicing rights

    15,032

    11,433

    Cash value life insurance

    28,984

    28,082

    Core deposit intangible

    3,658

    2,961

    Goodwill

    4,266

    -

    Other assets

    5,939

    4,517

    Total assets

    $               1,684,177

    1,409,669

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Liabilities:

    Noninterest-bearing deposits

    $                  229,905

    163,054

    Interest-bearing deposits

    1,028,355

    868,474

    Total deposits

    1,258,260

    1,031,528

    Short-term borrowed funds

    203,000

    120,000

    Long-term debt

    38,465

    103,465

    Derivative liabilities

    342

    306

    Drafts outstanding

    6,223

    2,154

    Advances from borrowers for insurance and taxes

    1,058

    641

    Accrued interest payable

    327

    333

    Reserve for mortgage repurchase losses

    2,880

    3,876

    Dividends payable to stockholders

    502

    361

    Accrued expenses and other liabilities

    9,930

    7,146

    Total liabilities

    1,520,987

    1,269,810

    Commitments and contingencies

    Stockholders' equity:

    Preferred stock

    -

    -

    Common stock

    125

    120

    Additional paid-in capital

    66,156

    56,418

    Retained earnings

    98,451

    82,859

    Accumulated other comprehensive (loss) income, net of tax 

    (1,542)

    462

    Total stockholders' equity

    163,190

    139,859

    Total liabilities and stockholders' equity

    $               1,684,177

    1,409,669

     

    CAROLINA FINANCIAL CORPORATION

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (Unaudited)

    For the Three Months

    For the Twelve Months

    Ended December 31,

    Ended December 31,

    2016

    2015

    2016

    2015*

    (In thousands, except share data)

    Interest income

    Loans

    $               14,346

    10,747

    51,137

    41,020

    Investment securities

    2,439

    2,145

    9,274

    8,176

    Dividends from Federal Home Loan Bank stock

    86

    90

    374

    328

    Federal funds sold

    -

    -

    5

    -

    Other interest income

    32

    20

    124

    80

    Total interest income

    16,903

    13,002

    60,914

    49,604

    Interest expense

    Deposits

    1,523

    1,273

    5,972

    4,367

    Short-term borrowed funds

    189

    114

    509

    331

    Long-term debt

    529

    515

    2,272

    1,906

    Total interest expense

    2,241

    1,902

    8,753

    6,604

    Net interest income

    14,662

    11,100

    52,161

    43,000

    Provision for loan losses

    -

    -

    -

    -

    Net interest income after provision for loan losses

    14,662

    11,100

    52,161

    43,000

    Noninterest income

    Mortgage banking income

    4,259

    3,543

    17,226

    17,417

    Deposit service charges

    976

    858

    3,688

    3,496

    Net loss on extinguishment of debt

    (1,694)

    (36)

    (1,868)

    (1,251)

    Net gain on sale of securities

    65

    34

    706

    1,493

    Fair value adjustments on interest rate swaps

    998

    142

    590

    (1,111)

    Net increase in cash value life insurance

    219

    196

    903

    726

    Mortgage loan servicing income

    1,510

    1,357

    5,748

    5,313

    Other 

    576

    409

    2,304

    1,596

    Total noninterest income

    6,909

    6,503

    29,297

    27,679

    Noninterest expense

    Salaries and employee benefits

    8,169

    7,176

    31,475

    28,629

    Occupancy and equipment

    2,106

    1,896

    7,942

    7,228

    Marketing and public relations

    284

    287

    1,428

    1,434

    FDIC insurance

    175

    158

    702

    698

    Provision for mortgage loan repurchase losses

    (250)

    (250)

    (1,000)

    (1,000)

    Legal expense

    121

    60

    306

    407

    Other real estate expense, net

    17

    24

    (20)

    138

    Mortgage subservicing expense

    504

    398

    1,857

    1,634

    Amortization of mortgage servicing rights

    653

    526

    2,312

    1,986

    Merger related expenses

    260

    -

    3,245

    -

    Other

    2,034

    1,961

    7,793

    8,045

    Total noninterest expense

    14,073

    12,236

    56,040

    49,199

    Income before income taxes

    7,498

    5,367

    25,418

    21,480

    Income tax expense

    2,348

    1,758

    7,848

    7,060

    Net income

    $                 5,150

    3,609

    17,570

    14,420

    Earnings per common share:

    Basic

    $                   0.42

    0.37

    1.45

    1.51

    Diluted

    $                   0.41

    0.36

    1.42

    1.48

    Weighted average common shares outstanding:

    Basic

    12,336,420

    9,888,030

    12,080,128

    9,537,358

    Diluted

    12,585,518

    10,103,966

    12,352,246

    9,718,356

    * Derived from audited financial statements.

     

    CAROLINA FINANCIAL CORPORATION

    (Unaudited)

    (Dollars in thousands)

    At or for the Three Months Ended

    Selected Financial Data:

    December 31,2016

    September 30,2016

    June 30,2016

    March 31,2016

    December 31,2015

    Selected Average Balances:

    Total assets

    $     1,651,653

    1,626,717

    1,482,963

    1,412,778

    1,364,772

    Investment securities

    326,485

    345,385

    335,105

    335,929

    330,364

    Loans receivable, net

    1,138,120

    1,093,669

    978,337

    935,438

    876,445

    Loans held for sale

    32,951

    32,196

    24,467

    25,454

    31,212

    Deposits

    1,288,665

    1,291,567

    1,170,860

    1,069,451

    1,052,192

    Stockholders' equity

    160,991

    157,311

    145,656

    141,311

    111,189

    Performance Ratios (annualized):

    Return on average stockholders' equity 

    12.80%

    15.11%

    7.79%

    10.31%

    12.98%

    Return on average assets 

    1.25%

    1.46%

    0.76%

    1.03%

    1.06%

    Average earning assets to average total assets

    93.21%

    92.94%

    93.44%

    93.08%

    92.23%

    Average loans receivable to average deposits

    88.32%

    84.68%

    83.56%

    87.47%

    83.30%

    Average stockholders' equity to average assets

    9.75%

    9.67%

    9.82%

    10.00%

    8.15%

    Net interest margin-tax equivalent (1)

    3.87%

    3.75%

    3.64%

    3.53%

    3.59%

    Net charge-offs  (recovery) to average loans

    receivable

    (0.12)%

    (0.02)%

    (0.03)%

    (0.04)%

    (0.11)%

    Nonperforming assets to period end loans

    receivable

    0.58%

    0.62%

    0.67%

    0.59%

    0.72%

    Nonperforming assets to total assets

    0.40%

    0.42%

    0.45%

    0.39%

    0.47%

    Nonperforming loans to total loans

    0.48%

    0.37%

    0.37%

    0.48%

    0.47%

    Allowance for loan losses as a percentage of

    gross loans receivable (end of period) (2)

    0.91%

    0.91%

    0.96%

    1.06%

    1.10%

    Allowance for loan losses as a percentage

    of nonperforming loans (2)

    190.01%

    247.72%

    262.68%

    223.38%

    235.67%

    Nonperforming Assets:

    Loans 90 days or more past due and still

    accruing

    $                 -

    -

    -

    -

    -

    Nonaccrual loans

    5,625

    4,174

    3,920

    4,581

    4,303

    Total nonperforming loans

    5,625

    4,174

    3,920

    4,581

    4,303

    Real estate acquired through foreclosure, net (3)

    1,179

    2,843

    3,272

    1,091

    2,374

    Total nonperforming assets

    $            6,804

    7,017

    7,192

    5,672

    6,677

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

    (2) Acquired loans represent 10.5%, 11.4%, 12.2%, 6.4%, and 7.0% of gross loans receivable at December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016, and December 31, 2015, respectively.  

    (3)  Real estate acquired through foreclosure, net at December 31, 2016 includes $941,000 related to the Congaree merger.

     

    Segment Information

    (Unaudited)

    (Dollars in thousands)

    For the Three Months

    For the Twelve Months

    Increase (Decrease)

    Ended December 31,

    Ended December 31,

    Three

    Twelve

    2016

    2015

    2016

    2015

    Months

    Months

    Segment net income:

    Community banking

    $                  4,565

    3,258

    14,874

    11,402

    1,307

    3,472

    Wholesale mortgage banking

    806

    525

    3,529

    3,832

    281

    (303)

    Other 

    (232)

    (207)

    (902)

    (867)

    (25)

    (35)

    Eliminations

    11

    33

    69

    53

    (22)

    16

    Total net income

    $                  5,150

    3,609

    17,570

    14,420

    1,541

    3,150

    For the Three Months Ended

    December 31,2016

    September 30,2016

    June 30,2016

    March 31,2016

    December 31,2015

    Segment net income:

    Community banking 

    $                  4,565

    4,734

    2,162

    3,413

    3,258

    Wholesale mortgage banking

    806

    1,402

    919

    401

    525

    Other 

    (232)

    (228)

    (253)

    (188)

    (207)

    Eliminations

    11

    33

    8

    17

    33

    Total net income

    $                  5,150

    5,941

    2,836

    3,643

    3,609

    For the Three Months Ended December 31,

    Loan Originations

    Mortgage Banking Income

    Margin

    2016

    2015

    2016

    2015

    2016

    2015

    Additional segment information:

    Community banking

    $                29,121

    23,161

    476

    424

    1.63%

    1.83%

    Wholesale mortgage banking

    234,915

    216,971

    3,783

    3,119

    1.61%

    1.44%

    Total mortgage banking income

    $              264,036

    240,132

    4,259

    3,543

    1.61%

    1.48%

    For the Twelve Months Ended December 31,

    Loan Originations

    Mortgage Banking Income

    Margin

    2016

    2015

    2016

    2015

    2016

    2015

    Additional segment information:

    Community banking

    $                97,062

    73,591

    2,063

    1,656

    2.13%

    2.25%

    Wholesale mortgage banking

    875,360

    986,650

    15,163

    15,761

    1.73%

    1.60%

    Total mortgage banking income

    $              972,422

    1,060,241

    17,226

    17,417

    1.77%

    1.64%

     

    Reconciliation of Non-GAAP Financial Measures

    (Unaudited)

    (In thousands, except share data)

    At December 31,

    At December 31, 

    2016

    2015

    Core deposits:

    Noninterest-bearing demand accounts

    $              229,905

    163,054

    Interest-bearing demand accounts

    191,851

    158,581

    Savings accounts

    48,648

    39,147

    Money market accounts

    292,639

    223,906

    Total core deposits (Non-GAAP)

    763,043

    584,688

    Certificates of deposit:

    Less than $250,000

    467,937

    428,067

    $250,000 or more

    27,280

    18,773

    Total certificates of deposit

    495,217

    446,840

    Total deposits

    $           1,258,260

    1,031,528

    At December 31,

    At December 31, 

    2016

    2015

    Tangible book value per share: 

    Total stockholders' equity

    $              163,190

    139,859

    Less intangible assets

    (7,924)

    (2,961)

    Tangible common equity (Non-GAAP)

    $              155,266

    136,898

    Issued and outstanding shares

    12,548,328

    12,023,557

    Less nonvested restricted stock awards

    (211,908)

    (285,805)

    Period end dilutive shares 

    12,336,420

    11,737,752

    Total stockholders equity

    $              163,190

    139,859

    Divided by period end dilutive shares 

    12,336,420

    11,737,752

    Common book value per share 

    $                  13.23

    11.92

    Tangible common equity (Non-GAAP)

    $              155,266

    136,898

    Divided by period end dilutive shares

    12,336,420

    11,737,752

    Tangible common book value per share (Non-GAAP)

    $                  12.59

    11.66

    Reconciliation of Non-GAAP Financial Measures

    (Unaudited)

    (In thousands, except share data)

    For the Three Months Ended

    For the Twelve Months Ended

    Operating Earnings:

    December 312016

    September 30,2016

    June 30,2016

    March 31,2016

    December 31,2015

    December 31,2016

    December 31,    2015

    Income before income taxes

    $                  7,498

    8,939

    3,700

    5,281

    5,367

    25,418

    21,480

    Gain on sale of securities

    (65)

    (111)

    (113)

    (417)

    (34)

    (706)

    (1,493)

    Net loss on extinguishment of debt

    1,694

    118

    47

    9

    36

    1,868

    1,251

    Fair value adjustments on interest rate swaps

    (998)

    (99)

    226

    281

    (142)

    (590)

    1,111

    Merger related costs

    260

    -

    2,799

    186

    -

    3,245

    -

    Operating earnings before income taxes

    8,389

    8,847

    6,659

    5,340

    5,227

    29,235

    22,349

    Tax expense (1)

    2,627

    2,967

    1,555

    1,656

    1,712

    9,027

    7,346

    Operating earnings (Non-GAAP)

    $                  5,762

    5,880

    5,104

    3,684

    3,515

    20,208

    15,003

    Average equity

    160,991

    157,311

    145,656

    141,311

    111,189

    151,346

    101,896

    Average assets

    1,651,653

    1,626,717

    1,482,963

    1,412,778

    1,364,772

    1,537,654

    1,303,402

    Operating return on average assets (Non-GAAP)

    1.40%

    1.45%

    1.38%

    1.04%

    1.03%

    1.31%

    1.15%

    Operating return on average equity (Non-GAAP)

    14.32%

    14.95%

    14.02%

    10.43%

    12.64%

    13.35%

    14.72%

    Weighted average common shares outstanding:

    Basic

    12,336,420

    12,327,921

    11,908,282

    11,746,574

    9,888,030

    12,080,128

    9,537,358

    Diluted

    12,585,518

    12,535,551

    12,076,878

    11,978,801

    10,103,966

    12,352,246

    9,718,356

    Operating earnings per common share:

    Basic (Non-GAAP)

    $                    0.47

    0.48

    0.43

    0.31

    0.36

    1.67

    1.57

    Diluted (Non-GAAP)

    $                    0.46

    0.47

    0.42

    0.31

    0.35

    1.64

    1.54

    As Reported:

    Income before income taxes

    $                  7,498

    8,939

    3,700

    5,281

    5,367

    25,418

    21,480

    Tax expense

    2,348

    2,998

    864

    1,638

    1,758

    7,848

    7,060

    Net Income

    $                  5,150

    5,941

    2,836

    3,643

    3,609

    17,570

    14,420

    Average equity

    160,991

    157,311

    145,656

    141,311

    111,189

    151,346

    101,896

    Average assets

    1,651,653

    1,626,717

    1,482,963

    1,412,778

    1,364,772

    1,537,654

    1,303,402

    Return on average assets

    1.25%

    1.46%

    0.76%

    1.03%

    1.06%

    1.14%

    1.11%

    Return on average equity

    12.80%

    15.11%

    7.79%

    10.31%

    12.98%

    11.61%

    14.15%

    Weighted average common shares outstanding:

    Basic

    12,336,420

    12,327,921

    11,908,282

    11,746,574

    9,888,030

    12,080,128

    9,537,358

    Diluted

    12,585,518

    12,535,551

    12,076,878

    11,978,801

    10,103,966

    12,352,246

    9,718,356

    Earnings per common share:

    Basic

    $                    0.42

    0.48

    0.24

    0.31

    0.37

    1.45

    1.51

    Diluted

    $                    0.41

    0.47

    0.23

    0.30

    0.36

    1.42

    1.48

    (1)  Tax expense is determined using the effective tax rate reflected in the accompanying income statement for the applicable reporting period.

     

    Reconciliation of Non-GAAP Financial Measures

    (Unaudited)

    (In thousands, except share data)

    For the Three Months Ended

    For the Twelve Months Ended

    December 31,2016

    September 30,2016

    June 30,2016

    March 31,2016

    December 31,2015

    December 31,2016

    December 31,2015

    Segment net income:

    Community banking

    $                  4,565

    4,734

    2,162

    3,413

    3,258

    $          14,874

    11,402

    Wholesale mortgage banking

    806

    1,402

    919

    401

    525

    3,529

    3,832

    Other

    (232)

    (228)

    (253)

    (188)

    (207)

    (902)

    (867)

    Eliminations

    11

    33

    8

    17

    33

    69

    53

    Total net income

    $                  5,150

    5,941

    2,836

    3,643

    3,609

    $          17,570

    14,420

    Community banking segment operating earnings:

    Income before income taxes

    $                  6,545

    6,975

    2,785

    4,953

    4,842

    $          21,258

    16,744

    Tax expense (1)

    1,980

    2,241

    623

    1,540

    1,584

    6,384

    5,342

    Bank segment net income

    $                  4,565

    4,734

    2,162

    3,413

    3,258

    $          14,874

    11,402

    Weighted average common shares outstanding:

    Basic

    12,336,420

    12,327,921

    11,908,282

    11,746,574

    9,888,030

    12,080,128

    9,537,358

    Diluted

    12,585,518

    12,535,551

    12,076,878

    11,978,801

    10,103,966

    12,352,246

    9,718,356

    Earnings per common share:

    Basic

    $                    0.37

    $              0.38

    $              0.18

    $              0.29

    $              0.33

    $              1.23

    $           1.20

    Diluted

    $                    0.36

    $              0.38

    $              0.18

    $              0.28

    $              0.32

    $              1.20

    $           1.17

    Bank segment income before taxes

    $                  6,545

    6,975

    2,785

    4,953

    4,842

    $          21,258

    $       16,744

    Gain on sale of securities

    (65)

    (111)

    (113)

    (417)

    (34)

    (706)

    (1,493)

    Net loss on extinguishment of debt

    1,693

    118

    47

    9

    36

    1,868

    1,251

    Fair value adjustments on interest rate swaps

    (998)

    (99)

    226

    281

    (142)

    (590)

    1,111

    Merger related costs (2)

    254

    -

    2,697

    186

    -

    3,137

    -

    Operating earnings before income taxes

    7,429

    6,883

    5,642

    5,012

    4,702

    24,967

    17,613

    Tax expense (1)

    2,247

    2,211

    1,262

    1,558

    1,538

    7,498

    5,619

    Operating bank segment earnings (Non-GAAP)

    $                  5,182

    4,672

    4,380

    3,454

    3,164

    $          17,469

    $       11,994

    Operating bank segment earnings per common share:

    Basic (Non-GAAP)

    $                    0.42

    $              0.38

    $              0.37

    $              0.29

    $              0.32

    $              1.45

    $           1.26

    Diluted (Non-GAAP)

    $                    0.41

    $              0.37

    $              0.36

    $              0.29

    $              0.31

    $              1.41

    $           1.23

    (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.                       

     

    To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/carolina-financial-corporation-reports-results-for-fourth-quarter-of-2016-300392624.html

    SOURCE Carolina Financial Corporation



    Serious News for Serious Traders! Try StreetInsider.com Premium Free!

    You May Also Be Interested In





    Related Categories

    Press Releases

    Related Entities

    Dividend, FDIC, Earnings, Definitive Agreement