COMPUTATION OF EARNINGS PER SHARE EXHIBIT 11.1 CAROLINA FIRST CORPORATION AND SUBSIDIARIES YTD 1st Qtr 1996 2nd Qtr 1996 2nd Qtr 1996 =========== ============== ============ A. Net income...............................................................$2,228,000 $2,672,000 $4,900,000 Less: Dividends on preferred stock...................................... 16,000 16,000 32,000 =========== ============== ============ B. Net income applicable to common shareholders.............................$2,212,000 $2,656,000 $4,868,000 =========== ============== ============ Primary Earnings Per Share Average shares outstanding............................................... 7,810,191 9,239,331 8,524,761 Dilutive average shares outstanding under options........................ 247,649 236,021 241,835 Exercise prices.......................................................... $5.77 to $17.50 $5.77 to $23.50 Assumed proceeds on exercise.............................................$2,243,159 $2,255,011 $2,249,085 Average market value per share........................................... 20.92 19.91 20.41 Less: Treasury stock purchased with the assumed proceeds from exercise of options..................................... 107,242 113,271 110,256 ----------- -------------- ------------ C. Adjusted average shares -- Primary....................................... 7,950,598 9,362,081 8,656,340 ----------- -------------- ------------ Primary Earnings Per Share (B/C)......................................... $0.28 $0.28 $0.56 =========== ============== ============ Fully Diluted Earnings Per Share Average shares outstanding............................................... 7,810,191 9,239,331 8,524,761 Dilutive average shares outstanding under options........................ 247,649 236,021 241,835 Exercise prices..........................................................$5.77 to $17.50 $5.77 to $23.50 Assumed proceeds on exercise.............................................$2,243,159 $2,255,011 $2,249,085 Market value per share................................................... 21.50 19.91 20.70 Less: Treasury stock purchased with the assumed proceeds from exercise of options..................................... 104,333 113,271 108,802 ----------- -------------- ------------ Adjusted averaged shares................................................. 7,953,507 9,362,081 8,657,794 ----------- -------------- ------------ Common shares from the assumed conversion of convertible preferred stock........................................... 1,482,433 93,918 788,176 ----------- -------------- ------------ D. Adjusted average shares -- Fully diluted................................. 9,435,940 9,455,999 9,445,970 ----------- -------------- ------------ Fully Diluted Earnings Per Share (A/D)................................... $0.24 $0.28 $0.52 =========== ============== ============