Carolina Financial Corporation Reports Results for Third Quarter of 2016
CHARLESTON, S.C., Oct. 19, 2016 /PRNewswire/ -- Carolina Financial Corporation (NASDAQ: CARO) today announced financial results for the third quarter of 2016. Highlights at and for the three months ended September 30, 2016, include:
- Net income for the third quarter 2016 increased 53.1% to $5.9 million, or $0.47 per diluted share from $3.9 million, or $0.40 per diluted share for the third quarter of 2015.
- Operating earnings for the third quarter of 2016, which excludes certain non-operating income and expenses, increased 45.8% to $5.9 million, or $0.47 per diluted share, from $4.0 million, or $0.42 per diluted share, from the third quarter of 2015.
- Loans receivable, excluding acquired loans, grew at an annualized rate of 19.3% or $133.7 million since December 31, 2015 and 24.7% or $66.0 million since June 30, 2016.
- Nonperforming assets to total assets of 0.42% as of September 30, 2016.
- Core deposits, excluding acquired deposits, increased $150.0 million since December 31, 2015 and $45.3 million since June 30, 2016.
"We are pleased to report an increase in operating earnings of 45.8% for the third quarter of 2016 over the comparable prior quarter. These strong operating earnings are the result of excellent earnings of CresCom Bank combined with improved results of Crescent Mortgage Company. The Company continued to experience exceptional growth in the third quarter with loans receivable growing at an annualized rate of 24.7% and core deposit growth of $45.3 million while maintaining superior asset quality. Finally, we are excited to announce plans to open a second branch in the Wilmington market by year end," stated Jerry Rexroad, Chief Executive Officer.
Financial Results
Carolina Financial Corporation
- The Company reported net income for the three months ended September 30, 2016 of $5.9 million, or $0.47 per diluted share, as compared to $3.9 million, or $0.40 per diluted share, for the three months ended September 30, 2015. Net income for the nine months ended September 30, 2016 totaled $12.4 million, or $1.02 per diluted share, compared to net income of $10.8 million, or $1.13 per diluted share. Included in net income for the nine months ended September 30, 2016 were pretax merger related expense of $3.0 million.
- Operating earnings for the third quarter of 2016 increased 45.8% to $5.9 million, or $0.47 per diluted share, from $4.0 million, or $0.42 per diluted share, from the third quarter of 2015. Operating earnings for the nine months ended September 30, 2016 increased 25.8% to $14.5 million, or $1.18 per diluted share, from $11.5 million, or $1.20 per diluted share, for the nine months ended September 30, 2015.
- The Company's net interest margin-tax equivalent increased to 3.75% for the third quarter of 2016 compared to 3.66% for the third quarter of 2015.
- The Company reported book value per common share of $13.00 and $11.92 as of September 30, 2016 and December 31, 2015, respectively. Tangible book value per common share was $12.35 and $11.66 as of September 30, 2016 and December 31, 2015, respectively.
- At September 30, 2016, the Company's regulatory capital ratios exceeded the minimum levels currently required. Stockholders' equity totaled $160.3 million as of September 30, 2016 compared to $139.9 million at December 31, 2015.
CresCom Bank
- The Bank's net income (excluding Crescent Mortgage Company) increased 65.9% to $4.7 million for the three months ended September 30, 2016 compared to $2.9 million for the three months ended September 30, 2015. Net income for the nine months ended September 30, 2016 totaled $10.3 million compared to net income of $8.1 million for the nine months ended September 30, 2015. Included in net income for the nine months ended September 30, 2016 were pretax merger related expense of $ $2.9 million.
- No provision for loan loss was recorded during the three and nine month periods ended September 30, 2016 or 2015. This was primarily due to continued excellent asset quality as well as net recoveries of $199,000 and $854,000 for the nine months ended September 30, 2016 and 2015, respectively.
- The Bank's non-performing assets were 0.42% and 0.47% of total assets at September 30, 2016 and December 31, 2015, respectively. The Bank added $1.5 million in real estate acquired through foreclosure, net as a result of the merger with Congaree Bancshares, Inc. during the second quarter of 2016.
- Loans receivable increased to $1.1 billion at September 30, 2016 compared to $922.7 million at December 31, 2015. The increase in loans receivable primarily relates to the completed acquisition of Congaree as well as the Bank's focus on commercial lending and residential mortgage lending.
- The number of checking accounts increased at an annualized rate of 10.6%, excluding Congaree checking accounts acquired, since December 31, 2015. As of September 30, 2016 and December 31, 2015, core deposits, defined as checking, savings and money market, comprised approximately 61.8% and 56.7%, respectively, of total deposits. Total deposits, excluding acquired deposits, increased $189.5 million since December 31, 2015.
- The Bank's retail mortgage conforming loan originations increased to $25.6 million for the three months ended September 30, 2016 compared to $17.6 million for the three months ended September 30, 2015. For the nine months ended September 30, 2016, retail mortgage conforming loan originations increased to $68.3 million compared to $50.4 million for the nine months ended September 30, 2015. As a result of the increased originations, retail mortgage banking noninterest income increased to $680,000 and $1.6 million for the three and nine months ended September 30, 2016 compared to $431,000 and $1.2 million for the three and nine months ended September 30, 2015. 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 $1.4 million for the three months ended September 30, 2016 compared to $1.3 million for the three months ended September 30, 2015. Net income for the nine months ended September 30, 2016 was $2.7 million compared to $3.3 million for the nine months ended September 30, 2015.
- The increase in net income of Crescent Mortgage Company during third quarter of 2016 is primarily attributable to an increase in margin during the period. Originations for the three months ended September 30, 2016 and 2015 were $253.5 million and $261.9 million, respectively. Originations for the nine months ended September 30, 2016 and 2015 were $645.4 million and $769.7 million, respectively. The percentage of originations attributable to refinances were 35.9% for the third quarter of 2016 compared to 30.3% for the third quarter of 2015.
Conference Call
A conference call will be held at 10:00 a.m., Eastern Time on October 20, 2016. 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 93428847. 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 93428847.
About Carolina Financial Corporation
Carolina Financial 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 September 30, 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 2016, Carolina Financial was ranked #8 on American Banker's 2015 list of "Top 200 Community Banks and Thrifts as Ranked by Three-Year Average ROE", and was added to the Russell 2000 as part of the 2016 Russell indexes reconstitution. In June 2016, Carolina Financial Corporation completed its previously announced merger with Congaree Bancshares, Inc.
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 |
|||||||||||
September 30, 2016 |
December 31, 2015 |
||||||||||
(Unaudited) |
(Audited) |
||||||||||
(Dollars in thousands) |
|||||||||||
ASSETS |
|||||||||||
Cash and due from banks |
$ 9,110 |
10,206 |
|||||||||
Interest-bearing cash |
29,211 |
16,421 |
|||||||||
Cash and cash equivalents |
38,321 |
26,627 |
|||||||||
Securities available-for-sale |
336,918 |
306,474 |
|||||||||
Securities held-to-maturity |
- |
17,053 |
|||||||||
Federal Home Loan Bank stock, at cost |
7,438 |
9,919 |
|||||||||
Other investments |
1,801 |
1,760 |
|||||||||
Derivative assets |
3,168 |
1,945 |
|||||||||
Loans held for sale |
36,686 |
41,774 |
|||||||||
Loans receivable, gross |
1,133,229 |
922,723 |
|||||||||
Allowance for loan losses |
(10,340) |
(10,141) |
|||||||||
Loans receivable, net |
1,122,889 |
912,582 |
|||||||||
Premises and equipment, net |
35,086 |
32,562 |
|||||||||
Accrued interest receivable |
4,813 |
4,333 |
|||||||||
Real estate acquired through foreclosure, net |
2,843 |
2,374 |
|||||||||
Deferred tax assets, net |
8,285 |
5,273 |
|||||||||
Mortgage servicing rights |
13,556 |
11,433 |
|||||||||
Cash value life insurance |
28,772 |
28,082 |
|||||||||
Core deposit intangible |
3,771 |
2,961 |
|||||||||
Goodwill |
4,266 |
- |
|||||||||
Other assets |
5,236 |
4,517 |
|||||||||
Total assets |
$ 1,653,849 |
1,409,669 |
|||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||||||
Liabilities: |
|||||||||||
Noninterest-bearing deposits |
$ 267,892 |
163,054 |
|||||||||
Interest-bearing deposits |
1,044,384 |
868,474 |
|||||||||
Total deposits |
1,312,276 |
1,031,528 |
|||||||||
Short-term borrowed funds |
87,500 |
120,000 |
|||||||||
Long-term debt |
68,465 |
103,465 |
|||||||||
Derivative liabilities |
2,708 |
306 |
|||||||||
Drafts outstanding |
3,965 |
2,154 |
|||||||||
Advances from borrowers for insurance and taxes |
2,614 |
641 |
|||||||||
Accrued interest payable |
346 |
333 |
|||||||||
Reserve for mortgage repurchase losses |
3,130 |
3,876 |
|||||||||
Dividends payable to stockholders |
376 |
361 |
|||||||||
Accrued expenses and other liabilities |
12,138 |
7,146 |
|||||||||
Total liabilities |
1,493,518 |
1,269,810 |
|||||||||
Commitments and contingencies |
|||||||||||
Stockholders' equity: |
|||||||||||
Preferred stock |
- |
- |
|||||||||
Common stock |
125 |
120 |
|||||||||
Additional paid-in capital |
65,862 |
56,418 |
|||||||||
Retained earnings |
93,819 |
82,859 |
|||||||||
Accumulated other comprehensive income, net of tax |
525 |
462 |
|||||||||
Total stockholders' equity |
160,331 |
139,859 |
|||||||||
Total liabilities and stockholders' equity |
$ 1,653,849 |
1,409,669 |
|||||||||
CAROLINA FINANCIAL CORPORATION |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||
(Unaudited) |
||||||||||||
For the Three Months |
For the Nine Months |
|||||||||||
Ended September 30, |
Ended September 30, |
|||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||
(In thousands, except share data) |
||||||||||||
Interest income |
||||||||||||
Loans |
$ 13,826 |
10,345 |
36,791 |
30,273 |
||||||||
Investment securities |
2,264 |
2,058 |
6,835 |
6,031 |
||||||||
Dividends from Federal Home Loan Bank stock |
83 |
93 |
288 |
238 |
||||||||
Federal funds sold |
3 |
- |
5 |
- |
||||||||
Other interest income |
32 |
16 |
92 |
60 |
||||||||
Total interest income |
16,208 |
12,512 |
44,011 |
36,602 |
||||||||
Interest expense |
||||||||||||
Deposits |
1,570 |
1,122 |
4,449 |
3,094 |
||||||||
Short-term borrowed funds |
124 |
75 |
320 |
217 |
||||||||
Long-term debt |
558 |
426 |
1,743 |
1,391 |
||||||||
Total interest expense |
2,252 |
1,623 |
6,512 |
4,702 |
||||||||
Net interest income |
13,956 |
10,889 |
37,499 |
31,900 |
||||||||
Provision for loan losses |
- |
- |
- |
- |
||||||||
Net interest income after provision for loan losses |
13,956 |
10,889 |
37,499 |
31,900 |
||||||||
Noninterest income |
||||||||||||
Mortgage banking income |
5,605 |
4,753 |
12,967 |
13,874 |
||||||||
Deposit service charges |
953 |
915 |
2,712 |
2,638 |
||||||||
Net loss on extinguishment of debt |
(118) |
- |
(174) |
(1,215) |
||||||||
Net gain on sale of securities |
111 |
1,017 |
641 |
1,459 |
||||||||
Fair value adjustments on interest rate swaps |
99 |
(1,246) |
(408) |
(1,253) |
||||||||
Net increase in cash value life insurance |
226 |
172 |
684 |
530 |
||||||||
Mortgage loan servicing income |
1,437 |
1,330 |
4,238 |
3,956 |
||||||||
Other |
560 |
381 |
1,728 |
1,187 |
||||||||
Total noninterest income |
8,873 |
7,322 |
22,388 |
21,176 |
||||||||
Noninterest expense |
||||||||||||
Salaries and employee benefits |
8,481 |
7,204 |
23,306 |
21,453 |
||||||||
Occupancy and equipment |
2,067 |
1,821 |
5,836 |
5,332 |
||||||||
Marketing and public relations |
374 |
378 |
1,144 |
1,147 |
||||||||
FDIC insurance |
180 |
190 |
527 |
540 |
||||||||
Provision for mortgage loan repurchase losses |
(250) |
(250) |
(750) |
(750) |
||||||||
Legal expense |
80 |
97 |
185 |
347 |
||||||||
Other real estate expense, net |
(96) |
4 |
(37) |
114 |
||||||||
Mortgage subservicing expense |
462 |
418 |
1,353 |
1,236 |
||||||||
Amortization of mortgage servicing rights |
586 |
515 |
1,659 |
1,460 |
||||||||
Merger related expenses |
- |
- |
2,985 |
- |
||||||||
Other |
2,006 |
2,004 |
5,759 |
6,084 |
||||||||
Total noninterest expense |
13,890 |
12,381 |
41,967 |
36,963 |
||||||||
Income before income taxes |
8,939 |
5,830 |
17,920 |
16,113 |
||||||||
Income tax expense |
2,998 |
1,949 |
5,500 |
5,302 |
||||||||
Net income |
$ 5,941 |
3,881 |
12,420 |
10,811 |
||||||||
Earnings per common share: |
||||||||||||
Basic |
$ 0.48 |
0.41 |
1.04 |
1.15 |
||||||||
Diluted |
$ 0.47 |
0.40 |
1.02 |
1.13 |
||||||||
Weighted average common shares outstanding: |
||||||||||||
Basic |
12,327,921 |
9,463,722 |
11,995,477 |
9,421,042 |
||||||||
Diluted |
12,535,551 |
9,674,994 |
12,201,721 |
9,595,991 |
||||||||
CAROLINA FINANCIAL CORPORATION |
||||||||||||||
(Unaudited) |
||||||||||||||
(Dollars in thousands) |
||||||||||||||
At or for the Three Months Ended |
||||||||||||||
Selected Financial Data: |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||
Selected Average Balances: |
||||||||||||||
Total assets |
$ 1,626,717 |
1,482,963 |
1,412,778 |
1,364,772 |
1,322,382 |
|||||||||
Investment securities |
345,385 |
335,105 |
335,929 |
330,364 |
312,707 |
|||||||||
Loans receivable, net |
1,093,669 |
978,337 |
935,438 |
876,445 |
840,414 |
|||||||||
Loans held for sale |
32,196 |
24,467 |
25,454 |
31,212 |
43,193 |
|||||||||
Deposits |
1,291,567 |
1,170,860 |
1,069,451 |
1,052,192 |
1,027,771 |
|||||||||
Stockholders' equity |
157,311 |
145,656 |
141,311 |
111,189 |
102,326 |
|||||||||
Performance Ratios (annualized): |
||||||||||||||
Return on average stockholders' equity (1) |
15.11% |
7.79% |
10.31% |
12.98% |
15.17% |
|||||||||
Return on average assets (1) |
1.46% |
0.76% |
1.03% |
1.06% |
1.18% |
|||||||||
Average earning assets to average total assets |
92.94% |
93.44% |
93.08% |
92.23% |
91.82% |
|||||||||
Average loans receivable to average deposits |
84.68% |
83.56% |
87.47% |
83.30% |
81.77% |
|||||||||
Average stockholders' equity to average assets |
9.67% |
9.82% |
10.00% |
8.15% |
7.75% |
|||||||||
Net interest margin-tax equivalent (2) |
3.75% |
3.64% |
3.53% |
3.59% |
3.66% |
|||||||||
Net charge-offs (recovery) to average loans |
||||||||||||||
receivable |
(0.02)% |
(0.03)% |
(0.04)% |
(0.11)% |
0.06% |
|||||||||
Nonperforming assets to period end loans |
||||||||||||||
receivable |
0.62% |
0.67% |
0.59% |
0.72% |
0.89% |
|||||||||
Nonperforming assets to total assets |
0.42% |
0.45% |
0.39% |
0.47% |
0.57% |
|||||||||
Nonperforming loans to total loans |
0.37% |
0.37% |
0.48% |
0.47% |
0.57% |
|||||||||
Allowance for loan losses as a percentage of |
||||||||||||||
gross loans receivable (end of period) (3) |
0.91% |
0.96% |
1.06% |
1.10% |
1.15% |
|||||||||
Allowance for loan losses as a percentage |
||||||||||||||
of nonperforming loans |
247.72% |
262.68% |
223.38% |
235.67% |
201.98% |
|||||||||
Nonperforming Assets: |
||||||||||||||
Loans 90 days or more past due and still |
||||||||||||||
accruing |
$ - |
- |
- |
- |
- |
|||||||||
Nonaccrual loans |
4,174 |
3,920 |
4,581 |
4,303 |
4,896 |
|||||||||
Total nonperforming loans |
4,174 |
3,920 |
4,581 |
4,303 |
4,896 |
|||||||||
Real estate acquired through foreclosure, net (4) |
2,843 |
3,272 |
1,091 |
2,374 |
2,744 |
|||||||||
Total nonperforming assets |
$ 7,017 |
7,192 |
5,672 |
6,677 |
7,640 |
|||||||||
(1) Included in net income are pretax merger related expenses of approximately $2.8 million for the three months ended June 30, 2016 and $186,000 for the three months ended March 31, 2016. |
||||||||||||||
(2) Net interest margin-tax equivalent reflects tax-exempt income on a tax-equivalent basis. |
||||||||||||||
(3) Acquired loans represent 11.4%, 12.2%, 6.4%, 7.0%, and 8.0%, of gross loans receivable at September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015, and September 30, 2015, respectively. |
||||||||||||||
(4) Real estate acquired through foreclosure, net at September 30, 2016 includes $1.5 million related to the Congaree merger. |
||||||||||||||
Segment Information |
||||||||||||||
(Unaudited) |
||||||||||||||
(Dollars in thousands) |
||||||||||||||
For the Three Months |
For the Nine Months |
Increase (Decrease) |
||||||||||||
Ended September 30, |
Ended September 30, |
Three |
Nine |
|||||||||||
2016 |
2015 |
2016 |
2015 |
Months |
Months |
|||||||||
Segment net income: |
||||||||||||||
Community banking (1) |
$ 4,734 |
2,854 |
10,309 |
8,144 |
1,880 |
2,165 |
||||||||
Wholesale mortgage banking |
1,402 |
1,273 |
2,722 |
3,307 |
129 |
(585) |
||||||||
Other (2) |
(228) |
(256) |
(669) |
(660) |
28 |
(9) |
||||||||
Eliminations |
33 |
10 |
58 |
20 |
23 |
38 |
||||||||
Total net income |
$ 5,941 |
3,881 |
12,420 |
10,811 |
2,060 |
1,609 |
||||||||
For the Three Months Ended |
||||||||||||||
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||
Segment net income: |
||||||||||||||
Community banking (1) |
$ 4,734 |
2,162 |
3,413 |
3,258 |
2,854 |
|||||||||
Wholesale mortgage banking |
1,402 |
919 |
401 |
525 |
1,273 |
|||||||||
Other (2) |
(228) |
(253) |
(188) |
(207) |
(256) |
|||||||||
Eliminations |
33 |
8 |
17 |
33 |
10 |
|||||||||
Total net income |
$ 5,941 |
2,836 |
3,643 |
3,609 |
3,881 |
|||||||||
For the Three Months Ended September 30, |
||||||||||||||
Loan Originations |
Mortgage Banking Income |
Margin |
||||||||||||
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
|||||||||
Additional segment information: |
||||||||||||||
Community banking |
$ 25,633 |
17,642 |
680 |
431 |
2.65% |
2.44% |
||||||||
Wholesale mortgage banking |
253,485 |
261,948 |
4,925 |
4,322 |
1.94% |
1.65% |
||||||||
Total mortgage banking income |
$ 279,118 |
279,590 |
5,605 |
4,753 |
2.01% |
1.70% |
||||||||
For the Nine Months Ended September 30, |
||||||||||||||
Loan Originations |
Mortgage Banking Income |
Margin |
||||||||||||
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
|||||||||
Additional segment information: |
||||||||||||||
Community banking |
$ 68,263 |
50,430 |
1,586 |
1,231 |
2.32% |
2.44% |
||||||||
Wholesale mortgage banking |
645,412 |
769,679 |
11,381 |
12,643 |
1.76% |
1.64% |
||||||||
Total mortgage banking income |
$ 713,675 |
820,109 |
12,967 |
13,874 |
1.82% |
1.69% |
||||||||
(1) Included in net income are pretax merger related expenses of approximately $2.7 million for the three months ending June 30, 2016 and $186,000 for the three months ending March 31, 2016, for a total of $2.9 million. |
||||||||||||||||
(2) Included in net income are pretax merger related expenses of approximately $102,000 for the three months ending June 30, 2016. |
||||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
||||||||
(Unaudited) |
||||||||
(In thousands, except share data) |
||||||||
At September 30, |
At December 31, |
|||||||
2016 |
2015 |
|||||||
Core deposits: |
||||||||
Noninterest-bearing demand accounts |
$ 267,892 |
163,054 |
||||||
Interest-bearing demand accounts |
195,792 |
158,581 |
||||||
Savings accounts |
47,035 |
39,147 |
||||||
Money market accounts |
299,960 |
223,906 |
||||||
Total core deposits (Non-GAAP) |
810,679 |
584,688 |
||||||
Certificates of deposit: |
||||||||
Less than $250,000 |
476,744 |
428,067 |
||||||
$250,000 or more |
24,853 |
18,773 |
||||||
Total certificates of deposit |
501,597 |
446,840 |
||||||
Total deposits |
$ 1,312,276 |
1,031,528 |
||||||
At September 30, |
At December 31, |
|||||||
2016 |
2015 |
|||||||
Tangible book value per share: |
||||||||
Total stockholders' equity |
$ 160,331 |
139,859 |
||||||
Less intangible assets |
(8,037) |
(2,961) |
||||||
Tangible common equity (Non-GAAP) |
$ 152,294 |
136,898 |
||||||
Issued and outstanding shares |
12,546,220 |
12,023,557 |
||||||
Less nonvested restricted stock awards |
(216,828) |
(285,805) |
||||||
Period end dilutive shares |
12,329,392 |
11,737,752 |
||||||
Total stockholders equity |
$ 160,331 |
139,859 |
||||||
Divided by period end dilutive shares |
12,329,392 |
11,737,752 |
||||||
Common book value per share |
$ 13.00 |
11.92 |
||||||
Tangible common equity (Non-GAAP) |
$ 152,294 |
136,898 |
||||||
Divided by period end dilutive shares |
12,329,392 |
11,737,752 |
||||||
Tangible common book value per share (Non-GAAP) |
$ 12.35 |
11.66 |
||||||
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
(In thousands, except share data) |
||||||||||||||||||
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||
Operating Earnings: |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
September 30, |
September 30, |
|||||||||||
Income before income taxes |
$ 8,939 |
3,700 |
5,281 |
5,367 |
5,830 |
17,920 |
16,113 |
|||||||||||
Gain on sale of securities |
(111) |
(113) |
(417) |
(34) |
(1,017) |
(641) |
(1,459) |
|||||||||||
Net loss on extinguishment of debt |
118 |
47 |
9 |
36 |
- |
174 |
1,215 |
|||||||||||
Fair value adjustments on interest rate swaps |
(99) |
226 |
281 |
(142) |
1,246 |
408 |
1,253 |
|||||||||||
Merger related costs |
- |
2,799 |
186 |
- |
- |
2,985 |
- |
|||||||||||
Operating earnings before income taxes |
8,847 |
6,659 |
5,340 |
5,227 |
6,059 |
20,846 |
17,122 |
|||||||||||
Tax expense (1) (2) |
2,967 |
1,555 |
1,656 |
1,712 |
2,026 |
6,398 |
5,634 |
|||||||||||
Operating earnings (Non-GAAP) |
$ 5,880 |
5,104 |
3,684 |
3,515 |
4,033 |
14,448 |
11,488 |
|||||||||||
Average equity |
157,311 |
145,656 |
141,311 |
111,189 |
102,326 |
148,134 |
98,805 |
|||||||||||
Average assets |
1,626,717 |
1,482,963 |
1,412,778 |
1,364,772 |
1,322,382 |
1,500,819 |
1,283,183 |
|||||||||||
Operating return on average assets (Non-GAAP) |
1.45% |
1.38% |
1.04% |
1.03% |
1.22% |
1.28% |
1.19% |
|||||||||||
Operating return on average equity (Non-GAAP) |
14.95% |
14.02% |
10.43% |
12.64% |
15.77% |
13.00% |
15.50% |
|||||||||||
Weighted average common shares outstanding: |
||||||||||||||||||
Basic |
12,327,921 |
11,908,282 |
11,746,574 |
9,888,030 |
9,463,772 |
11,995,477 |
9,421,042 |
|||||||||||
Diluted |
12,535,551 |
12,076,878 |
11,978,801 |
10,103,966 |
9,674,994 |
12,201,721 |
9,595,991 |
|||||||||||
Operating earnings per common share: |
||||||||||||||||||
Basic (Non-GAAP) |
$ 0.48 |
0.43 |
0.31 |
0.36 |
0.43 |
1.20 |
1.22 |
|||||||||||
Diluted (Non-GAAP) |
$ 0.47 |
0.42 |
0.31 |
0.35 |
0.42 |
1.18 |
1.20 |
|||||||||||
As Reported: |
||||||||||||||||||
Income before income taxes |
$ 8,939 |
3,700 |
5,281 |
5,367 |
5,830 |
17,920 |
16,113 |
|||||||||||
Tax expense |
2,998 |
864 |
1,638 |
1,758 |
1,949 |
5,500 |
5,302 |
|||||||||||
Net Income |
$ 5,941 |
2,836 |
3,643 |
3,609 |
3,881 |
12,420 |
10,811 |
|||||||||||
Average equity |
157,311 |
145,656 |
141,311 |
111,189 |
102,326 |
148,134 |
98,805 |
|||||||||||
Average assets |
1,626,717 |
1,482,963 |
1,412,778 |
1,364,772 |
1,322,382 |
1,500,819 |
1,283,183 |
|||||||||||
Return on average assets |
1.46% |
0.76% |
1.03% |
1.06% |
1.17% |
1.10% |
1.12% |
|||||||||||
Return on average equity |
15.11% |
7.79% |
10.31% |
12.98% |
15.17% |
11.18% |
14.59% |
|||||||||||
Weighted average common shares outstanding: |
||||||||||||||||||
Basic |
12,327,921 |
11,908,282 |
11,746,574 |
9,888,030 |
9,463,772 |
11,995,477 |
9,421,042 |
|||||||||||
Diluted |
12,535,551 |
12,076,878 |
11,978,801 |
10,103,966 |
9,674,994 |
12,201,721 |
9,595,991 |
|||||||||||
Earnings per common share: |
||||||||||||||||||
Basic |
$ 0.48 |
0.24 |
0.31 |
0.37 |
0.41 |
1.04 |
1.15 |
|||||||||||
Diluted |
$ 0.47 |
0.23 |
0.30 |
0.36 |
0.40 |
1.02 |
1.13 |
|||||||||||
(1) Tax expense is determined using the effective tax rate reflected in the accompanying income statement for the applicable reporting period. |
||||||||||||||||||
(2) In March 2016, the FASB issued guidance to simplify several aspects of the accounting for share-based payment award transactions, including income tax consequences. In addition to other changes, the guidance changes the accounting for excess tax benefits and tax deficiencies from generally being recognized in additional paid-in capital to recognition as income tax expense or benefit in the period they occur. The Company early adopted the new guidance in the second quarter of 2016. As a result, the Company's income tax expense was reduced by approximately $399,000, or $0.03 per diluted share, in the second quarter of 2016. |
||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||
(Unaudited) |
||||||||||||||
(In thousands, except share data) |
||||||||||||||
For the Three Months Ended |
||||||||||||||
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||
Segment net income: |
||||||||||||||
Community banking |
$ 4,734 |
2,162 |
3,413 |
3,258 |
2,854 |
|||||||||
Wholesale mortgage banking |
1,402 |
919 |
401 |
525 |
1,273 |
|||||||||
Other |
(228) |
(253) |
(188) |
(207) |
(256) |
|||||||||
Eliminations |
33 |
8 |
17 |
33 |
10 |
|||||||||
Total net income |
$ 5,941 |
2,836 |
3,643 |
3,609 |
3,881 |
|||||||||
Community banking segment operating earnings: |
||||||||||||||
Income before income taxes |
$ 6,975 |
2,785 |
4,953 |
4,842 |
4,199 |
|||||||||
Tax expense (1) (3) |
2,241 |
623 |
1,540 |
1,584 |
1,345 |
|||||||||
Bank segment net income |
$ 4,734 |
2,162 |
3,413 |
3,258 |
2,854 |
|||||||||
Weighted average common shares outstanding: |
||||||||||||||
Basic |
12,327,921 |
11,908,282 |
11,746,574 |
9,888,030 |
9,463,772 |
|||||||||
Diluted |
12,535,551 |
12,076,878 |
11,978,801 |
10,103,966 |
9,674,994 |
|||||||||
Earnings per common share: |
||||||||||||||
Basic |
$ 0.38 |
$ 0.18 |
$ 0.28 |
$ 0.32 |
$ 0.29 |
|||||||||
Diluted |
$ 0.38 |
$ 0.18 |
$ 0.28 |
$ 0.32 |
$ 0.29 |
|||||||||
Bank segment income before taxes |
$ 6,975 |
2,785 |
4,953 |
4,842 |
4,199 |
|||||||||
Gain on sale of securities |
(111) |
(113) |
(417) |
(34) |
(1,017) |
|||||||||
Net loss on extinguishment of debt |
118 |
47 |
9 |
36 |
- |
|||||||||
Fair value adjustments on interest rate swaps |
(99) |
226 |
281 |
(142) |
1,246 |
|||||||||
Merger related costs (2) |
- |
2,697 |
186 |
- |
- |
|||||||||
Operating earnings before income taxes |
6,883 |
5,642 |
5,012 |
4,702 |
4,428 |
|||||||||
Tax expense (1) (3) |
2,211 |
1,262 |
1,558 |
1,538 |
1,418 |
|||||||||
Operating bank segment earnings (Non-GAAP) |
$ 4,672 |
4,380 |
3,454 |
3,164 |
3,010 |
|||||||||
Operating bank segment earnings per common share: |
||||||||||||||
Basic (Non-GAAP) |
$ 0.38 |
$ 0.37 |
$ 0.29 |
$ 0.32 |
$ 0.32 |
|||||||||
Diluted (Non-GAAP) |
$ 0.37 |
$ 0.36 |
$ 0.29 |
$ 0.31 |
$ 0.31 |
|||||||||
(1) Tax expense is determined using the effective tax rate computed for the applicable business segment. |
||||||||||||||
(2) Remaining merger related costs of $102,000 were incurred within the category "Other" segment earnings for three months ended June 30, 2016. |
||||||||||||||
(3) In March 2016, the FASB issued guidance to simplify several aspects of the accounting for share-based payment award transactions, including income tax consequences. In addition to other changes, the guidance changes the accounting for excess tax benefits and tax deficiencies from generally being recognized in additional paid-in capital to recognition as income tax expense or benefit in the period they occur. The Company early adopted the new guidance in the second quarter of 2016. As a result, the Banking segment income tax expense was reduced by approximately $343,000, or $0.03 per diluted share, in the second quarter of 2016. |
||||||||||||||
SOURCE Carolina Financial Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article