COMPUTATION OF EARNINGS PER SHARE Exhibit 11.1 Carolina First Corporation and Subsidiaries YTD 1st Qtr 1997 2nd Qtr 1997 3rd Qtr 1997 3rd Qtr 1997 ============== ============== ============== ============== A. Net income.............................................. $ 1,717,000 $ 4,661,000 $ 3,638,000 $10,016,000 Less: Dividends on preferred stock..................... 0 0 0 0 -------------- -------------- -------------- -------------- B. Net income applicable to common shareholders............ $ 1,717,000 $ 4,661,000 $ 3,638,000 $10,016,000 ============== ============== ============== ============== Primary Earnings Per Share Average shares outstanding.............................. 11,304,437 11,371,845 11,855,443 11,510,575 Dilutive average shares outstanding under options....... 357,493 324,244 517,687 399,808 Exercise prices.......................................$4.81.to.$16.20 $4.81 to $14.69 $4.81 to $17.50 Assumed proceeds on exercise............................ $3,748,808 $ 3,147,627 $ 5,597,375 $ 4,164,604 Average market value per share.......................... 17.16 15.61 17.58 16.78 Less: Treasury stock purchased with the assumed proceeds from exercise of options.................... 218,462 201,642 318,394 248,189 -------------- -------------- -------------- -------------- C. Adjusted average shares -- Primary...................... 11,443,468 11,494,447 12,054,736 11,662,194 -------------- -------------- -------------- -------------- Primary Earnings Per Share (B/C)........................ $0.15 $0.41 $0.30 $0.86 ============== ============== ============== ============== Fully Diluted Earnings Per Share Average shares outstanding.............................. 11,304,437 11,371,845 11,855,443 11,510,575 Dilutive average shares outstanding under options....... 357,493 324,244 525,487 402,408 Exercise prices.......................................$4.81.to.$16.20 $4.81 to $14.69 $4.81 to $19.58 Assumed proceeds on exercise............................ $3,748,808 $ 3,147,627 $5,746,125 $4,214,187 Market value per share.................................. 17.16 15.61 21.88 18.22 Less: Treasury stock purchased with the assumed proceeds from exercise of options.................... 218,462 201,642 262,620 231,295 -------------- -------------- -------------- -------------- Adjusted averaged shares................................ 11,443,468 11,494,447 12,118,310 11,681,688 -------------- -------------- -------------- -------------- Common shares from the assumed conversion of convertible preferred stock.......................... 34,915 0 0 11,638 -------------- -------------- -------------- -------------- D. Adjusted average shares -- Fully diluted................. 11,478,383 11,494,447 12,118,310 11,693,326 -------------- -------------- -------------- -------------- Fully Diluted Earnings Per Share (A/D).................. $0.15 $0.41 $0.30 $0.86 ============== ============== ============== ==============