Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - Carolina Trust BancShares, Inc. | s002411x6_8k.htm |
Exhibit 99.1
News Release
For Immediate Release
Contact:
Jerry L. Ocheltree
President and CEO
Carolina Trust BancShares, Inc.
(704) 735-1104
Carolina Trust
BancShares, Inc. Reports 3rd Quarter 2018 Results
|
➢
|
$0.13 Net Income Per Diluted Share for the third quarter of 2018 as compared to $0.07 Net Income Per Diluted
Share in the third quarter of 2017
|
LINCOLNTON, N.C., October 26, 2018 (GLOBE NEWSWIRE) - Carolina Trust BancShares, Inc. (the
“Company”) (NASDAQ - CART) reports its financial results today for the most recently completed fiscal quarter. In the third quarter that ended September 30, 2018 (“3Q18”), the Company’s net income was $915,000 or $0.13 per diluted share
as compared to $351,000 or $0.07 per diluted share in the quarter ended September 30, 2017 (“3Q17”), an increase of $564,000 (161%) or $0.06 per diluted share. The diluted average common shares outstanding increased to 7.2 million shares in
3Q18 from 4.7 million shares in 3Q17 following the completion of the Company’s stock offering in the second quarter of 2018.
On June 15, 2018 the Company announced that it had entered into a merger agreement to acquire Clover Community Bankshares, Inc (“Clover”) and its subsidiary
bank, Clover Community Bank. The pending acquisition requires regulatory and shareholder approvals. During 3Q18 the Company incurred $157,000 in merger expenses. If merger expenses, net of tax, were excluded, net income for 3Q18 would have
been $1,057,000 or $0.15 per diluted share which is a non-GAAP (Generally Accepted Accounting Principles) measurement. Please refer to “Note Regarding Use of Non-GAAP Financial Measures” and the non-GAAP reconciliation tables below for
additional information.
1 | Page
The table below summarizes the key components of net income for 3Q18 and 3Q17.
|
$ in thousands
|
For the 3 months ended
|
|||||||||||||||
|
September 30, 2018
|
September 30, 2017
|
Increase (Decrease)
|
% Change
|
|||||||||||||
|
Interest income
|
$
|
5,419
|
$
|
4,434
|
$
|
985
|
22
|
%
|
||||||||
|
Interest expense
|
1,176
|
894
|
282
|
32
|
%
|
|||||||||||
|
Net interest income
|
4,243
|
3,540
|
703
|
20
|
%
|
|||||||||||
|
Provision for loan loss
|
75
|
340
|
(265
|
)
|
(78
|
%)
|
||||||||||
|
Noninterest income
|
374
|
282
|
92
|
33
|
%
|
|||||||||||
|
Noninterest expense
|
3,327
|
2,961
|
366
|
12
|
%
|
|||||||||||
|
Pre-tax income
|
1,215
|
521
|
694
|
133
|
%
|
|||||||||||
|
Income tax expense
|
300
|
170
|
130
|
76
|
%
|
|||||||||||
|
Net income
|
$
|
915
|
$
|
351
|
$
|
564
|
161
|
%
|
||||||||
|
Non-GAAP measurements:
|
||||||||||||||||
|
Net income
|
$
|
915
|
$
|
351
|
||||||||||||
|
+ Income tax
|
300
|
170
|
||||||||||||||
|
+ Provision for loan loss
|
75
|
340
|
||||||||||||||
|
= Pre-tax pre-provision income
|
$
|
1,290
|
$
|
861
|
$
|
429
|
50
|
%
|
||||||||
|
Net income
|
$
|
915
|
$
|
351
|
||||||||||||
|
+ Merger expenses, net of tax
|
142
|
-0-
|
||||||||||||||
|
= Net income, adjusted to exclude merger expenses
|
$
|
1,057
|
$
|
351
|
$
|
706
|
201
|
%
|
||||||||
|
Return on assets
|
0.78
|
%
|
0.26
|
%
|
0.52
|
%
|
||||||||||
|
Pre-tax pre-provision return on assets
|
1.10
|
%
|
0.87
|
%
|
0.23
|
%
|
||||||||||
|
Return on equity
|
7.42
|
%
|
4.67
|
%
|
2.75
|
%
|
||||||||||
|
Net interest margin
|
3.82
|
%
|
3.80
|
%
|
0.02
|
%
|
||||||||||
|
Efficiency ratio *
|
72
|
%
|
78
|
%
|
(6
|
%)
|
||||||||||
|
Average assets
|
$
|
467,308
|
$
|
393,887
|
$
|
73,421
|
19
|
%
|
||||||||
|
Average loans
|
375,512
|
331,931
|
43,581
|
13
|
%
|
|||||||||||
|
Average deposits
|
388,932
|
332,403
|
56,529
|
17
|
%
|
|||||||||||
|
Average equity **
|
48,927
|
29,831
|
19,096
|
64
|
%
|
|||||||||||
*Note: Efficiency ratio = Noninterest expense / (Net interest income +
Noninterest income)
**Note: Stock offering completed in April 2018 added $18.4 million to
equity
Comparing 3Q18 with 3Q17, the $694,000 (+133%) increase in pre-tax income was due mostly to increases in net interest income of $703,000 (+20%) and
noninterest income of $92,000 (+33%) as well as the decrease in provision for loan losses of $265,000 (-78%). These income contributors were offset partially by an increase in noninterest expense of $366,000 (+12%). Income taxes increased by
$130,000 (+76%), a smaller percentage increase than pre-tax income due to the decrease in the Company’s marginal federal tax rate from 34% to 21%, effective January 1, 2018.
Net interest income increased from $3,540,000 in 3Q17 to $4,243,000 in 3Q18, primarily due to loan growth. Average loans increased by $43.6 million (13%)
from 3Q17 to 3Q18. Over 80% of the loan growth was contributed by the Mooresville, Hickory and Denver, NC offices.
The net interest margin increased by 2 basis points from 3.80% in 3Q17 to 3.82% in 3Q18. The margin increase was attributed to the 28 basis point increase
in loan yield from 5.04% in 3Q17 to 5.32% in 3Q18. The yield on earning assets increased by 10 basis points from 4.77% in 3Q17 to 4.87% in 3Q18. Comparatively, the cost of funds increased by 14 basis points from 0.98% in 3Q17 to 1.12% in 3Q18.
The improvement in both the yield on earning assets and the net interest margin was softened by the shift in the earning asset mix, as the ratio of average loans to average earning assets declined from 90% in 3Q17 to 88% in 3Q18. The additional
liquidity maintained in interest earning cash and securities resulted in an increase of its share of earning assets from 10% to 12% for the same periods.
Several factors impacted the loan yields including prime rate increases of 25 basis points each in December 2017, March 2018, June 2018, and September 2018.
Noninterest income increased by $92,000 from $282,000 in 3Q17 to $374,000 in 3Q18. The increase was mostly due to higher unrealized gains on equity
securities which were $35,000 in 3Q18 as compared to $0 in 3Q17 and to interchange fee income which increased by $34,000 (+103%) in 3Q18 as compared to 3Q17. Under GAAP, beginning in 2018, changes in fair value of equity securities are required
to be recorded in income. Previously, changes in values were recorded through accumulated other comprehensive income in the equity section of the balance sheet. Growth in noninterest bearing deposit accounts and debit card usage resulted in
additional interchange fee income.
2 | Page
Noninterest expense increased by $366,000 (+12%), from $2,961,000 in 3Q17 to $3,327,000 in 3Q18. The largest increases were merger expenses for the
proposed acquisition of Clover, which totaled $157,000 in 3Q18 as compared to $0 in 3Q17, and foreclosed asset expense, net, which increased by $105,000 (+477%) and was mostly related to write-downs and maintenance and repair costs. In 3Q18,
write-downs of foreclosed real estate totaled $69,000 as compared to $0 in 3Q17. The write-downs were based on updated appraisals of four residential properties that are currently vacant. Prior to being vacant, one of the properties was
owner-occupied, and the other three properties were rented. Maintenance and repair costs on foreclosed properties increased by $44,000 (+593%) from 3Q17 to 3Q18 and were attributed to both residential and nonresidential properties.
During the third quarter of 2018, assets decreased by $5.7 million (-1%), as funding from deposits declined by $6.8 million (-2%) and stockholders’ equity
grew by $0.8 million (2%).
Despite the decrease in assets during 3Q18, loans and investment securities increased by $6.7
million (+2%) and $1.8 million (+6%), respectively. Cash and cash equivalents declined by $14.0 million (-28%) to fund the loan and investment growth as well as funding the deposit redemptions and withdrawals. Commercial and industrial
loans increased by $4.1 million (+10%) and owner occupied commercial real estate loans grew by $2.8 million (+3%). Loans secured by multi-family real estate and owner-occupied real estate increased by smaller amounts. Commercial
acquisition, development, construction and land loans decreased by $2.4 million (-9%).
The decrease in deposits was concentrated in time deposits, down $4.1 million (-2%) and money market deposits, down $2.8 million (-3%). Noninterest bearing
deposits were unchanged during the quarter, and interest bearing checking accounts increased by $0.3 million (1%). The decrease in time deposits was attributed to brokered accounts decreasing by $4.8 million (-22%) and institutional deposits
obtained through internet listing services decreasing by $3.4 million (-24%). Although money market deposits declined during 3Q18, they have increased by $9.7 million (+14%) since the end of 2017.
Management established 2018 goals for increasing balances for each deposit category in every branch. The Company continues to emphasize the importance of
borrowers maintaining meaningful deposit balances. Noninterest bearing deposits have grown in each branch during 2018. The largest increases have been in Mooresville, up $5.2 million (+254%), Gastonia, up $5.1 million (+54%), the Main Office in
Lincolnton, up $2.3 million (+19%), and Hickory, up $1.8 million (+22%). Management added a cash management specialist to the staff and has customized deposit products to meet the needs of its business, commercial, and public sector customers in
an effort to strengthen core deposits.
With the exception of the increase in foreclosed asset expense discussed previously, asset quality measurements continued to improve during the third
quarter of 2018. The ratio of non-performing assets to total assets was 0.61% on September 30, 2018 as compared to 0.65% on June 30, 2018, as there were slight decreases in both nonperforming loans and foreclosed properties. In 3Q18, the
Company’s annualized ratio of net charge-offs (net recoveries) to average assets was (0.01%) as compared to 0.03% for 2Q18. The ratio of the allowance for loan loss to total loans remained unchanged at 1.03% at September 30, 2018 as compared
June 30, 2018. The ratio of the general allowance for non-impaired loans to total non-impaired loans increased by 1 basis point to 0.98% at September 30, 2018 as compared to 0.97% at June 30, 2018. The specific reserves for impaired loans
decreased by $21,000 during the third quarter of 2018.
3 | Page
Regulatory capital ratios for the Company’s wholly owned subsidiary, Carolina Trust Bank increased from June 30, 2018 to September 30, 2018 as earnings and
additional allowance for loan loss resulted in regulatory capital growing at a higher rate than the growth rate of risk-weighted assets. The Bank’s total risk-based capital ratio at September 30, 2018 was 13.19% a 5 basis point increase from
13.14% at June 30, 2018.
About Carolina Trust BancShares, Inc.
Carolina Trust BancShares, Inc. is a bank holding company and the parent company of Carolina Trust Bank. Carolina Trust Bank is a full service,
state-chartered bank headquartered in Lincolnton, N.C. The bank operates in the Western Piedmont and Mountain Regions of North Carolina in nine full-service branch offices in Lincoln, Catawba, Gaston, Iredell and Rutherford Counties and a loan
production office in Rowan County.
Additional Information About the Merger with Clover Community
Bankshares, Inc. and Where to Find It. This release does not constitute an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in
any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. In connection with the proposed merger with Clover, the Company has filed
with the Securities and Exchange Commission (the “SEC”) a registration statement on Form S-4 with respect to the offering of the Company’s common stock as the merger consideration under the Securities Act of 1933, as amended, which registration
statement includes a joint proxy statement of the Company and Clover and a prospectus of the Company. A definitive joint proxy statement/prospectus will be sent to the shareholders of each company seeking the required shareholder approvals. Investors and security holders are urged to read the registration statement and joint proxy statement/prospectus and other relevant documents because they contain
important information about the merger.
You may obtain free copies of these documents through the website maintained by the SEC at http://www.sec.gov. You may obtain free
copies of these documents by directing a request by telephone or mail to Carolina Trust BancShares, Inc., 901 East Main Street, Lincolnton, North Carolina 28092, (704) 735-1104, or by accessing these documents at the Company’s website:
www.carolinatrust.com; or by directing a request by telephone or mail to Clover Community Bankshares, Inc., 124 North Main Street, Clover, SC 29710, (803) 222-7660. The information on the Company’s website is not, and shall not be deemed to be, a
part of or incorporated into any filings made with the SEC.
The Company, Clover, and their respective
directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of the Company and Clover
in connection with the merger. Information about the directors and executive officers of the Company and their ownership of the Company’s common stock is set forth in the joint proxy
statement/prospectus regarding the merger. Information about the directors and executive officers of Clover and their ownership of Clover common stock is also set forth in the joint proxy statement/prospectus. Additional information regarding
the interests of these participants and other persons who may be deemed participants in the merger may be obtained by reading the joint proxy statement/prospectus regarding the merger.
4 | Page
Caution Regarding Forward-Looking Statements: This news release contains forward-looking statements. Words such as “anticipates,” “ believes,” “estimates,” “expects,” “intends,” “should,” “will,” variations of
such words and similar expressions are intended to identify forward-looking statements. These statements reflect management’s current beliefs as to the expected outcomes of future events and are not guarantees of future performance. These
statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be
expressed or forecasted in such forward-looking statements. Factors that could cause a difference include, among others: the impact of the Tax Cuts and Jobs Act, including any changes in the estimated revaluation of our tax assets and
liabilities; changes in the national and local economies or market conditions; changes in interest rates, deposit flows, loan demand and asset quality, including real estate and other collateral values; changes in banking regulations and
accounting principles, policies or guidelines; the impact of competition from traditional or new sources; and the impact of acquisitions, including the risks that (1) the business related to acquisitions may not be integrated successfully or
such integration may take longer to accomplish than expected; (2) the expected cost savings and any revenue synergies from acquisitions may not be fully realized within expected timeframes; and (3) disruption from acquisitions may make it more
difficult to maintain relationships with clients, associates, or suppliers. These and other factors that may emerge could cause decisions and actual results to differ materially from current expectations. The Company undertakes no obligation to
revise, update, or clarify forward-looking statements to reflect events or conditions after the date of this release.
Note Regarding Use of Non-GAAP Financial Measures: This
news release presents certain non-GAAP financial measures. The adjustments to reconcile from the applicable GAAP financial measures to the non-GAAP financial measures are included where applicable in financial results presented in accordance
with GAAP. The Company considers these adjustments to be relevant to ongoing operating results. The Company believes that excluding the amounts associated with these adjustments to present the non-GAAP financial measures provides a meaningful
base for the period-to-period comparisons, which will assist the regulators, investors, and analysts in analyzing the operating results or financial position of the Company. The non-GAAP financial measures are used by management to assess the
performance of the Company’s business, including for presentations of Company performance to investors. The Company further believes that presenting the non-GAAP financial measures will permit investors and analysts to assess the performance of
the Company on the same basis as that applied by management. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although non-GAAP financial measures are frequently used by
shareholders to evaluate a company, they have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of results reported under GAAP. Reconciliations of non-GAAP financial measures to the most
directly comparable GAAP measures are included with this release.
5 | Page
Carolina Trust BancShares, Inc.
Selected Financial Highlights
Selected Financial Highlights
Dollars in thousands
|
Unaudited
9/30/18 |
Unaudited
6/30/18 |
Unaudited
3/31/18
|
(a)
12/31/17
|
Unaudited
9/30/17 |
||||||||||||||||
|
Balance Sheet Data:
|
||||||||||||||||||||
|
Total Assets
|
$
|
465,171
|
$
|
470,854
|
$
|
446,610
|
$
|
406,618
|
$
|
400,297
|
||||||||||
|
Total Loans
|
380,746
|
374,026
|
367,039
|
348,679
|
340,038
|
|||||||||||||||
|
Allowance for Loan Loss
|
3,925
|
3,844
|
3,780
|
3,599
|
3,423
|
|||||||||||||||
|
Total Deposits
|
386,497
|
393,279
|
372,902
|
340,653
|
337,589
|
|||||||||||||||
|
Total Shareholders’ Equity
|
48,954
|
48,201
|
29,379
|
29,119
|
29,765
|
|||||||||||||||
|
(a)
|
Note: Derived from audited financial statements
|
6 | Page
Carolina Trust BancShares, Inc.
Comparative Income Statements
Comparative Income Statements
For the Three Months Ended
Dollars in thousands, except share and per share data
|
Unaudited
9/30/18 |
Unaudited
9/30/17 |
Variance
$ |
Variance
% |
|||||||||||||
|
Income and Per Share Data:
|
||||||||||||||||
|
Interest Income
|
$
|
5,419
|
$
|
4,434
|
$
|
985
|
22
|
%
|
||||||||
|
Interest Expense
|
1,176
|
894
|
282
|
32
|
%
|
|||||||||||
|
Net Interest Income
|
4,243
|
3,540
|
703
|
20
|
%
|
|||||||||||
|
Provision for Loan Loss
|
75
|
340
|
(265
|
)
|
(78
|
%)
|
||||||||||
|
Net Interest Income After Provision
|
4,168
|
3,200
|
968
|
30
|
%
|
|||||||||||
|
Non-interest Income
|
374
|
282
|
92
|
33
|
%
|
|||||||||||
|
Non-interest Expense
|
3,327
|
3,046
|
366
|
12
|
%
|
|||||||||||
|
Income Before Taxes
|
1,215
|
521
|
694
|
133
|
%
|
|||||||||||
|
Income Tax Expense
|
300
|
170
|
130
|
76
|
%
|
|||||||||||
|
Net Income Available to Common Shareholders
|
$
|
915
|
$
|
351
|
$
|
564
|
161
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.13
|
$
|
0.08
|
||||||||||||
|
Diluted
|
$
|
0.13
|
$
|
0.07
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
7,156,987
|
4,654,880
|
||||||||||||||
|
Diluted
|
7,243,875
|
4,740,660
|
||||||||||||||
|
Non-GAAP Measure
|
||||||||||||||||
|
Adjusted Net Income to Exclude Merger Expenses:
|
||||||||||||||||
|
Income Before Taxes
|
$
|
1,215
|
$
|
521
|
$
|
694
|
133
|
%
|
||||||||
|
Add: Merger Expenses
|
157
|
-0-
|
157
|
NM
|
||||||||||||
|
Adjusted Income Before Taxes
|
1,372
|
521
|
851
|
163
|
%
|
|||||||||||
|
Income Tax Expense
|
300
|
130
|
170
|
76
|
%
|
|||||||||||
|
Less: Income Tax Benefit from Merger Expenses
|
15
|
-0-
|
15
|
NM
|
||||||||||||
|
Adjusted Net Income Available to Common Shareholders
|
$
|
1,057
|
$
|
351
|
$
|
706
|
201
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.15
|
$
|
0.08
|
||||||||||||
|
Diluted
|
$
|
0.15
|
$
|
0.07
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
7,156,987
|
4,654,880
|
||||||||||||||
|
Diluted
|
7,243,875
|
4,740,660
|
||||||||||||||
7 | Page
Carolina Trust BancShares, Inc.
Comparative Income Statements
Comparative Income Statements
For the Nine Months Ended
Dollars in thousands, except share and per share data
|
Unaudited
9/30/18 |
Unaudited
9/30/17 |
Variance
$ |
Variance
% |
|||||||||||||
|
Income and Per Share Data:
|
||||||||||||||||
|
Interest Income
|
$
|
15,544
|
$
|
12,777
|
$
|
2,667
|
21
|
%
|
||||||||
|
Interest Expense
|
3,391
|
2,563
|
828
|
32
|
%
|
|||||||||||
|
Net Interest Income
|
12,053
|
10,214
|
1,839
|
18
|
%
|
|||||||||||
|
Provision for Loan Loss
|
415
|
555
|
(140
|
)
|
(25
|
%)
|
||||||||||
|
Net Interest Income After Provision
|
11,638
|
10,214
|
1,839
|
18
|
%
|
|||||||||||
|
Non-interest Income
|
1,070
|
732
|
338
|
46
|
%
|
|||||||||||
|
Non-interest Expense
|
10,043
|
9,265
|
778
|
8
|
%
|
|||||||||||
|
Income Before Taxes
|
2,665
|
1,126
|
1,539
|
137
|
%
|
|||||||||||
|
Income Tax Expense
|
659
|
368
|
291
|
79
|
%
|
|||||||||||
|
Net Income Available to Common Shareholders
|
$
|
2,006
|
$
|
758
|
$
|
1,248
|
165
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.33
|
$
|
0.16
|
||||||||||||
|
Diluted
|
$
|
0.32
|
$
|
0.16
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
6,118,461
|
4,654,717
|
||||||||||||||
|
Diluted
|
6,211,670
|
4,732,557
|
||||||||||||||
|
Non-GAAP Measure
|
||||||||||||||||
|
Adjusted Net Income to Exclude Merger Expenses:
|
||||||||||||||||
|
Income Before Taxes
|
$
|
2,665
|
$
|
1,126
|
$
|
1,539
|
137
|
%
|
||||||||
|
Add: Merger Expenses
|
480
|
-0-
|
480
|
NM
|
||||||||||||
|
Adjusted Income Before Taxes
|
3,145
|
1,126
|
2,019
|
179
|
%
|
|||||||||||
|
Income Tax Expense
|
659
|
368
|
291
|
79
|
%
|
|||||||||||
|
Less: Income Tax Benefit from Merger Expenses
|
41
|
-0-
|
41
|
NM
|
||||||||||||
|
Net Income Available to Common Shareholders
|
$
|
2,445
|
$
|
758
|
$
|
1,687
|
223
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.40
|
$
|
0.16
|
||||||||||||
|
Diluted
|
$
|
0.39
|
$
|
0.16
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
6,118,461
|
4,654,717
|
||||||||||||||
|
Diluted
|
6,211,670
|
4,732,557
|
||||||||||||||
8 | Page
Carolina Trust BancShares, Inc.
Quarterly Income Statement
Quarterly Income Statement
Dollars in thousands, except share and per share data
|
For the three months ended:
|
||||||||||||||||||||
|
|
Unaudited
9/30/18 |
Unaudited
6/30/18 |
Unaudited
3/31/18 |
Unaudited
12/31/17 |
Unaudited
9/30/17 |
|||||||||||||||
|
Income and Per Share Data:
|
||||||||||||||||||||
|
Interest Income
|
$
|
5,419
|
$
|
5,198
|
$
|
4,827
|
$
|
4,672
|
$
|
4,434
|
||||||||||
|
Interest Expense
|
1,176
|
1,155
|
1,060
|
916
|
894
|
|||||||||||||||
|
Net Interest Income
|
4,243
|
4,043
|
3,767
|
3,756
|
3,540
|
|||||||||||||||
|
Provision for Loan Loss
|
75
|
88
|
252
|
149
|
340
|
|||||||||||||||
|
Net Interest Income After Provision
|
4,168
|
3,955
|
3,515
|
3,607
|
3,200
|
|||||||||||||||
|
Non-interest Income
|
374
|
366
|
330
|
301
|
282
|
|||||||||||||||
|
Non-interest Expense
|
3,327
|
3,620
|
3,096
|
3,036
|
2,961
|
|||||||||||||||
|
Income Before Taxes
|
1,215
|
701
|
749
|
872
|
521
|
|||||||||||||||
|
Income Tax Expense
|
300
|
191
|
168
|
1,226
|
170
|
|||||||||||||||
|
Net Income (Loss)
|
$
|
915
|
$
|
510
|
$
|
581
|
$
|
(354
|
)
|
$
|
351
|
|||||||||
|
Net Income (Loss) Per Common Share:
|
||||||||||||||||||||
|
Basic
|
$
|
0.13
|
$
|
0.08
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.08
|
|||||||||
|
Diluted
|
$
|
0.13
|
$
|
0.08
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.07
|
|||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||||||
|
Basic
|
7,156,987
|
6,583,719
|
4,660,325
|
4,657,304
|
4,654,880
|
|||||||||||||||
|
Diluted
|
7,243,875
|
6,598,542
|
4,764,274
|
4,752,961
|
4,740,660
|
|||||||||||||||
|
Non-GAAP Measure
|
||||||||||||||||||||
|
Adjusted to Exclude Merger Expenses:
|
||||||||||||||||||||
|
Income Before Taxes
|
$
|
1,215
|
$
|
701
|
$
|
749
|
$
|
872
|
$
|
521
|
||||||||||
|
Add: Merger Expenses
|
157
|
323
|
-0-
|
-0-
|
-0-
|
|||||||||||||||
|
Adjusted Income Before Taxes
|
1,372
|
1,024
|
749
|
872
|
521
|
|||||||||||||||
|
Income Tax Expense
|
300
|
191
|
168
|
1,226
|
170
|
|||||||||||||||
|
Less: Income Tax Benefit from Merger Expenses
|
15
|
41
|
-0-
|
-0-
|
-0-
|
|||||||||||||||
|
Adjusted Net Income (Loss)
|
$
|
1,057
|
$
|
792
|
$
|
581
|
$
|
(354
|
)
|
$
|
351
|
|||||||||
|
Net Income (Loss) Per Common Share:
|
||||||||||||||||||||
|
Basic
|
$
|
0.15
|
$
|
0.12
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.08
|
|||||||||
|
Diluted
|
$
|
0.15
|
$
|
0.12
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.07
|
|||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||||||
|
Basic
|
7,156,987
|
6,583,719
|
4,660,325
|
4,657,304
|
4,654,880
|
|||||||||||||||
|
Diluted
|
7,243,875
|
6,598,542
|
4,764,274
|
4,752,961
|
4,740,660
|
|||||||||||||||
9 | Page
Carolina Trust BancShares, Inc.
Selected Financial Highlights
Selected Financial Highlights
Dollars in thousands, except share and per share data
|
9/30/18
|
6/30/18
|
3/31/18
|
12/31/17
|
9/30/17
|
||||||||||||||||
|
Capital Ratios:
|
||||||||||||||||||||
|
Common equity tier 1 capital ratio 1
|
12.21
|
%
|
12.16
|
%
|
10.43
|
%
|
10.10
|
%
|
10.31
|
%
|
||||||||||
|
Tier 1 capital ratio 1
|
12.21
|
%
|
12.16
|
%
|
10.43
|
%
|
10.10
|
%
|
10.31
|
%
|
||||||||||
|
Total capital ratio 1
|
13.19
|
%
|
13.14
|
%
|
11.41
|
%
|
11.08
|
%
|
11.26
|
%
|
||||||||||
|
Tier 1 leverage ratio 1
|
10.56
|
%
|
10.45
|
%
|
9.49
|
%
|
9.22
|
%
|
9.54
|
%
|
||||||||||
|
Tangible Common Equity (a)
|
$
|
48,907
|
$
|
48,145
|
$
|
29,315
|
$
|
29,046
|
$
|
29,682
|
||||||||||
|
Common Shares Outstanding
|
7,156,987
|
7,156,987
|
4,660,987
|
4,657,880
|
4,654,880
|
|||||||||||||||
|
Book Value per Common Share
|
$
|
6.84
|
$
|
6.73
|
$
|
6.30
|
$
|
6.25
|
$
|
6.39
|
||||||||||
|
Tangible Book Value per Common Share (a)
|
$
|
6.83
|
$
|
6.73
|
$
|
6.29
|
$
|
6.24
|
$
|
6.38
|
||||||||||
|
Performance Ratios for the 3 Months Ended (annualized):
|
||||||||||||||||||||
|
Return on Average Assets
|
0.78
|
%2
|
0.44
|
%3
|
0.55
|
%
|
(0.35
|
%)4
|
0.35
|
%
|
||||||||||
|
Return on Average Common Equity
|
7.42
|
%2
|
4.69
|
%3
|
8.00
|
%
|
(4.71
|
%)4
|
4.67
|
%
|
||||||||||
|
Net Interest Margin
|
3.82
|
%
|
3.76
|
%
|
3.79
|
%
|
3.91
|
%
|
3.80
|
%
|
||||||||||
|
Asset Quality:
|
||||||||||||||||||||
|
Delinquent Loans (30-89 days accruing interest)
|
$
|
754
|
$
|
957
|
$
|
430
|
$
|
649
|
$
|
2,170
|
||||||||||
|
Delinquent Loans (90 days or more and accruing)
|
-0-
|
25
|
-0-
|
82
|
-0-
|
|||||||||||||||
|
Non-accrual Loans
|
1,057
|
1,080
|
1,125
|
2,664
|
2,142
|
|||||||||||||||
|
OREO and Repossessed property
|
1,782
|
1,971
|
2,215
|
789
|
467
|
|||||||||||||||
|
Total Nonperforming Assets
|
$
|
2,839
|
$
|
3,076
|
$
|
3,340
|
$
|
3,453
|
$
|
2,609
|
||||||||||
|
Restructured Loans
|
$
|
3,925
|
$
|
4,006
|
$
|
4,096
|
$
|
4,163
|
$
|
4,363
|
||||||||||
|
Nonperforming Assets / Total Assets
|
0.61
|
%
|
0.65
|
%
|
0.75
|
%
|
0.87
|
%
|
0.65
|
%
|
||||||||||
|
Nonperforming Assets / Equity Capital & ALL
|
5.37
|
%
|
5.91
|
%
|
10.07
|
%
|
10.75
|
%
|
7.86
|
%
|
||||||||||
|
Allowance for Loan Loss / Nonperforming Assets
|
138.29
|
%
|
124.94
|
%
|
113.15
|
%
|
101.80
|
%
|
131.20
|
%
|
||||||||||
|
Allowance for Loan Loss / Total Loans
|
1.03
|
%
|
1.03
|
%
|
1.03
|
%
|
1.03
|
%
|
1.01
|
%
|
||||||||||
|
Net Loan Charge-offs (Recoveries)
|
$
|
(6
|
)
|
$
|
23
|
$
|
71
|
$
|
(26
|
)
|
$
|
130
|
||||||||
|
Net Loan Charge-offs (Recoveries) /Average Loans (annualized)
|
(0.01
|
%)
|
0.03
|
%
|
0.08
|
%
|
(0.03
|
%)
|
0.16
|
%
|
||||||||||
|
Note: Financial information is unaudited.
|
||||||||||||||||||||
1 Note: Capital ratios are presented for Carolina Trust Bank which reports
these ratios to the Federal Financial Institutions Examination Council on form FFIEC 051.
2 Note: For the three months ended September 30, 2018, excluding merger
expenses, net of tax, would result in an ROA of 0.90% and an ROE of 8.57%.
3 Note: For the three months ended June 30, 2018, excluding merger
expenses, net of tax, would result in an ROA of 0.69% and an ROE of 7.29%.
4 Note: For the three months ended December 31, 2017, excluding the
impact of the deferred tax asset revaluation from the Tax Cuts and Jobs Act would result in ROA of 0.57% and an ROE of 7.68%.
(a) Note
|
|
9/30/18
|
6/30/18
|
3/31/18
|
12/31/17
|
9/30/17
|
|||||||||||||||
| Reconciliation of GAAP to non-GAAP: |
||||||||||||||||||||
|
Shareholders’ equity (GAAP)
|
$
|
48,954
|
$
|
48,201
|
$
|
29,379
|
$
|
29,119
|
$
|
29,765
|
||||||||||
|
Less: Core deposit intangible
|
47
|
56
|
64
|
73
|
83
|
|||||||||||||||
|
Tangible Common Equity (non-GAAP)
|
48,907
|
48,145
|
29,315
|
29,046
|
29,682
|
|||||||||||||||
|
Common Shares Outstanding
|
7,156,987
|
7,156,987
|
4,660,987
|
4,657,880
|
4,654,880
|
|||||||||||||||
|
Tangible Book Value per Common Share (non-GAAP)
|
$
|
6.83
|
$
|
6.73
|
$
|
6.29
|
$
|
6.24
|
$
|
6.38
|
||||||||||
10 | Page