COMPUTATION OF EARNINGS PER SHARE CAROLINA FIRST CORPORATION AND SUBSIDIARIES EXHIBIT 11.1 YTD 1ST QTR 1996 2ND QTR 1996 3RD QTR 1996 3RD QTR 1996 ========================================================================== A.Net income....................................... $2,228,000 $2,672,000 $2,335,000 $7,235,000 Less: Dividends on preferred stock.............. 16,000 16,000 16,000 48,000 ============== ================ =============== =========== B.Net income applicable to common shareholders..... $2,212,000 $2,656,000 $2,319,000 $7,187,000 ============== ================ =============== =========== PRIMARY EARNINGS PER SHARE Average shares outstanding....................... 7,810,191 9,239,331 9,286,086 8,778,536 Dilutive average shares outstanding under options................................. 247,649 236,021 219,584 234,418 Exercise prices................................$5.77 to $17.50 $5.77 to $17.50 $5.77 to $17.50 Assumed proceeds on exercise..................... $2,243,159 $2,255,011 $2,244,057 $2,247,409 Average market value per share................... 20.92 19.91 17.64 19.49 Less: Treasury stock purchased with the assumed proceeds from exercise of options..... 107,242 113,271 127,185 115,899 -------------- ---------------- --------------- ------------ C.Adjusted average shares -- Primary............... 7,950,598 9,362,081 9,378,485 8,897,055 -------------- ---------------- --------------- ------------ Primary Earnings Per Share (B/C)................. $0.28 $0.28 $0.25 $0.81 ============== ================ ================ ============ FULLY DILUTED EARNINGS PER SHARE Average shares outstanding....................... 7,810,191 9,239,331 9,286,086 8,778,536 Dilutive average shares outstanding under options................................. 247,649 236,021 219,584 234,418 Exercise prices................................$5.77 to $17.50 $5.77 to $17.50 $5.77 to $17.50 Assumed proceeds on exercise..................... $2,243,159 $2,255,011 2,244,057 $2,247,409 Market value per share........................... 21.50 19.91 $18.63 20.01 Less: Treasury stock purchased with the assumed proceeds from exercise of options..... 104,333 113,271 120,486 112,697 -------------- ---------------- --------------- ---------- Adjusted averaged shares......................... 7,953,507 9,362,081 9,385,184 8,900,257 -------------- ---------------- --------------- ---------- Common shares from the assumed conversion of convertible preferred stock................ 1,482,433 93,918 92,501 556,284 -------------- ---------------- --------------- ---------- D.Adjusted average shares -- Fully diluted......... 9,435,940 9,455,999 9,477,685 9,456,541 -------------- ---------------- --------------- ---------- Fully Diluted Earnings Per Share (A/D)........... $0.24 $0.28 $0.25 $0.77 ============== ================ ================ ==========