COMPUTATION OF EARNINGS PER SHARE CAROLINA FIRST CORPORATION AND SUBSIDIARIES EXHIBIT 11.1 YTD 1ST QTR 1997 2ND QTR 1997 2ND QTR 1997 ------------- ---------------- ------------------ A. Net income.................................. $1,717,000 $4,661,000 $6,378,000 Less: Dividends on preferred stock......... 0 0 0 --------------- ------------------- ------------------ B. Net income applicable to common shareholders... $1,717,000 $4,661,000 $6,378,000 ================ =================== =================== PRIMARY EARNINGS PER SHARE Average shares outstanding......................... 11,304,437 11,371,845 11,338,141 Dilutive average shares outstanding under options.. 357,493 254,166 305,830 Exercise prices.................................... $4.81 to $16.20 $4.81 to $14.69 Assumed proceeds on exercise....................... $3,748,808 $2,964,284 $3,356,546 Average market value per share..................... 17.16 15.61 16.39 Less: Treasury stock purchased with the assumed proceeds from exercise of options............... 218,462 189,896 204,792 -------------- ------------------- ------------------- C. Adjusted average shares -- Primary............. 11,443,468 11,436,115 11,439,179 -------------- ------------------- ------------------- Primary Earnings Per Share (B/C)................... $0.15 $0.41 $0.56 ============== =================== =================== FULLY DILUTED EARNINGS PER SHARE Average shares outstanding......................... 11,304,437 11,371,845 11,338,141 Dilutive average shares outstanding under options.. 357,493 254,166 305,830 Exercise prices.................................... $4.81.to.$16.20 $4.81.to.$14.69 Assumed proceeds on exercise....................... $3,748,808 $2,964,284 $3,356,546 Market value per share............................. 17.16 15.61 16.39 Less: Treasury stock purchased with the assumed proceeds from exercise of options............... 218,462 189,896 204,792 ----------------- ------------------- ------------------- Adjusted averaged shares........................... 11,443,468 11,436,115 11,439,179 --------------- ------------------- ------------------- Common shares from the assumed conversion of convertible preferred stock..................... 34,915 0 17,457 --------------- ------------------- ------------------- D. Adjusted average shares -- Fully diluted........ 11,478,383 11,436,115 11,456,636 -------------- ------------------- ------------------- Fully Diluted Earnings Per Share (A/D)............. $0.15 $0.41 $0.56 ============== =================== ===================